{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Dataregistrering","Salgsrapport","Salgsprognoser"],"not_rendered":{"charts":5,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Dataregistrering","index":0,"n_rows":24,"n_cols":17,"rows_kept":24}
[{"$nulls":9},{"$f":"365*2","v":730}]
[null,"MÅNEDLIG DATAREGISTRERING"]
[{"$nulls":11},"TOTALER",null,null,"PROGNOSE"]
[]
[null,"DATO","FIRMA","BELØP","PLANLAGT","KOSTNAD","INNTEKT","MÅNED","KVARTAL","ÅR","MÅNEDSNUMMER (SKJUL)","MÅNED ","KVARTAL ","ÅRLIG ","MÅNED  ","KVARTAL  ","ÅR  "]
[null,{"$f":"40657+(365*2)","v":"2013-04-23"},"A. Datum Corporation",{"v":6400,"d":"kr 6,400.00"},{"v":6200,"d":"kr 6,200.00"},{"v":4450,"d":"kr 4,450.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1950,"d":"kr 1,950.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B6),MONTH(Dataregistrering!$B6),1)","v":"2013-04-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H6),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Kvartal 2"}},{"$f":"YEAR(Dataregistrering!$B6)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":4},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":14600,"d":"kr 14,600.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":14600,"d":"kr 14,600.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40659+(365*2)","v":"2013-04-25"},"Contoso Pharmaceuticals",{"v":8200,"d":"kr 8,200.00"},{"v":8000,"d":"kr 8,000.00"},{"v":6400,"d":"kr 6,400.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1800,"d":"kr 1,800.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B7),MONTH(Dataregistrering!$B7),1)","v":"2013-04-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H7),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Kvartal 2"}},{"$f":"YEAR(Dataregistrering!$B7)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":4},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":14600,"d":"kr 14,600.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":14600,"d":"kr 14,600.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40671+(365*2)","v":"2013-05-07"},"Consolidated Messenger",{"v":4400,"d":"kr 4,400.00"},{"v":4200,"d":"kr 4,200.00"},{"v":2600,"d":"kr 2,600.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1800,"d":"kr 1,800.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B8),MONTH(Dataregistrering!$B8),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H8),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Kvartal 2"}},{"$f":"YEAR(Dataregistrering!$B8)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":5},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":21800,"d":"kr 21,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":28999.999999999996,"d":"kr 29,000.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40678+(365*2)","v":"2013-05-14"},"Proseware, Inc.",{"v":5400,"d":"kr 5,400.00"},{"v":5500,"d":"kr 5,500.00"},{"v":4500,"d":"kr 4,500.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":900,"d":"kr 900.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B9),MONTH(Dataregistrering!$B9),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H9),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Kvartal 2"}},{"$f":"YEAR(Dataregistrering!$B9)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":5},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":21800,"d":"kr 21,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":29000,"d":"kr 29,000.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40678+(365*2)","v":"2013-05-14"},"School of Fine Art",{"v":5800,"d":"kr 5,800.00"},{"v":6000,"d":"kr 6,000.00"},{"v":4500,"d":"kr 4,500.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1300,"d":"kr 1,300.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B10),MONTH(Dataregistrering!$B10),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H10),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Kvartal 2"}},{"$f":"YEAR(Dataregistrering!$B10)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":5},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":21800,"d":"kr 21,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":29000,"d":"kr 29,000.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40693+(365*2)","v":"2013-05-29"},"Trey Research",{"v":6200,"d":"kr 6,200.00"},{"v":6000,"d":"kr 6,000.00"},{"v":4500,"d":"kr 4,500.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1700,"d":"kr 1,700.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B11),MONTH(Dataregistrering!$B11),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H11),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Kvartal 2"}},{"$f":"YEAR(Dataregistrering!$B11)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":5},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":21800,"d":"kr 21,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":29000,"d":"kr 29,000.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40705+(365*2)","v":"2013-06-10"},"A. Datum Corporation",{"v":6900,"d":"kr 6,900.00"},{"v":7500,"d":"kr 7,500.00"},{"v":5400,"d":"kr 5,400.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1500,"d":"kr 1,500.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B12),MONTH(Dataregistrering!$B12),1)","v":"2013-06-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H12),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Kvartal 2"}},{"$f":"YEAR(Dataregistrering!$B12)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":6},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":14400,"d":"kr 14,400.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":21600.000000000004,"d":"kr 21,600.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40716+(365*2)","v":"2013-06-21"},"Contoso Pharmaceuticals",{"v":7500,"d":"kr 7,500.00"},{"v":7200,"d":"kr 7,200.00"},{"v":6500,"d":"kr 6,500.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1000,"d":"kr 1,000.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B13),MONTH(Dataregistrering!$B13),1)","v":"2013-06-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H13),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Kvartal 2"}},{"$f":"YEAR(Dataregistrering!$B13)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":6},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":14400,"d":"kr 14,400.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":17950,"d":"kr 17,950.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":50800,"d":"kr 50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40731+(365*2)","v":"2013-07-06"},"Consolidated Messenger",{"v":8700,"d":"kr 8,700.00"},{"v":8500,"d":"kr 8,500.00"},{"v":7250,"d":"kr 7,250.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1450,"d":"kr 1,450.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B14),MONTH(Dataregistrering!$B14),1)","v":"2013-07-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H14),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Kvartal 3"}},{"$f":"YEAR(Dataregistrering!$B14)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":7},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":8700,"d":"kr 8,700.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":49100,"d":"kr 49,100.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":10776.470588235294,"d":"kr 10,776.47"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":47400,"d":"kr 47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40761+(365*2)","v":"2013-08-05"},"Proseware, Inc.",{"v":8500,"d":"kr 8,500.00"},{"v":8300,"d":"kr 8,300.00"},{"v":7100,"d":"kr 7,100.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1400,"d":"kr 1,400.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B15),MONTH(Dataregistrering!$B15),1)","v":"2013-08-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H15),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Kvartal 3"}},{"$f":"YEAR(Dataregistrering!$B15)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":8},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":16400,"d":"kr 16,400.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":49100,"d":"kr 49,100.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":12455.862068965516,"d":"kr 12,455.86"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":47400,"d":"kr 47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40775+(365*2)","v":"2013-08-19"},"School of Fine Art",{"v":7900,"d":"kr 7,900.00"},{"v":7700,"d":"kr 7,700.00"},{"v":6600,"d":"kr 6,600.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1300,"d":"kr 1,300.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B16),MONTH(Dataregistrering!$B16),1)","v":"2013-08-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H16),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Kvartal 3"}},{"$f":"YEAR(Dataregistrering!$B16)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":8},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":16400,"d":"kr 16,400.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":49100,"d":"kr 49,100.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":13667.567567567567,"d":"kr 13,667.57"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":47400.00000000001,"d":"kr 47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40791+(365*2)","v":"2013-09-04"},"Trey Research",{"v":9100,"d":"kr 9,100.00"},{"v":8900,"d":"kr 8,900.00"},{"v":7900,"d":"kr 7,900.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1200,"d":"kr 1,200.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B17),MONTH(Dataregistrering!$B17),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H17),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Kvartal 3"}},{"$f":"YEAR(Dataregistrering!$B17)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":9},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":24000,"d":"kr 24,000.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":49100,"d":"kr 49,100.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":17651.666666666668,"d":"kr 17,651.67"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":47400,"d":"kr 47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40807+(365*2)","v":"2013-09-20"},"Contoso Pharmaceuticals",{"v":5600,"d":"kr 5,600.00"},{"v":5800,"d":"kr 5,800.00"},{"v":4500,"d":"kr 4,500.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1100,"d":"kr 1,100.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B18),MONTH(Dataregistrering!$B18),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H18),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Kvartal 3"}},{"$f":"YEAR(Dataregistrering!$B18)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":9},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":24000,"d":"kr 24,000.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":49100,"d":"kr 49,100.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":19877.911646586344,"d":"kr 19,877.91"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":47400,"d":"kr 47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40812+(365*2)","v":"2013-09-25"},"Consolidated Messenger",{"v":9300,"d":"kr 9,300.00"},{"v":9100,"d":"kr 9,100.00"},{"v":7500,"d":"kr 7,500.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1800,"d":"kr 1,800.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B19),MONTH(Dataregistrering!$B19),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H19),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Kvartal 3"}},{"$f":"YEAR(Dataregistrering!$B19)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":9},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":24000,"d":"kr 24,000.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":49100,"d":"kr 49,100.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":21138.050314465407,"d":"kr 21,138.05"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":47400,"d":"kr 47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40832+(365*2)","v":"2013-10-15"},"Proseware, Inc.",{"v":8800,"d":"kr 8,800.00"},{"v":9350,"d":"kr 9,350.00"},{"v":7100,"d":"kr 7,100.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1700,"d":"kr 1,700.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B20),MONTH(Dataregistrering!$B20),1)","v":"2013-10-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H20),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Kvartal 4"}},{"$f":"YEAR(Dataregistrering!$B20)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":10},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":8800,"d":"kr 8,800.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":43900,"d":"kr 43,900.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":17951.74418604651,"d":"kr 17,951.74"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":43258.139534883725,"d":"kr 43,258.14"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40853+(365*2)","v":"2013-11-05"},"School of Fine Art",{"v":9100,"d":"kr 9,100.00"},{"v":9200,"d":"kr 9,200.00"},{"v":7850,"d":"kr 7,850.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1250,"d":"kr 1,250.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B21),MONTH(Dataregistrering!$B21),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H21),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Kvartal 4"}},{"$f":"YEAR(Dataregistrering!$B21)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":11},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":25600,"d":"kr 25,600.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":43900,"d":"kr 43,900.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":20556.130108423687,"d":"kr 20,556.13"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":42312.90322580645,"d":"kr 42,312.90"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40874+(365*2)","v":"2013-11-26"},"Trey Research",{"v":9000,"d":"kr 9,000.00"},{"v":10000,"d":"kr 10,000.00"},{"v":7575,"d":"kr 7,575.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1425,"d":"kr 1,425.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B22),MONTH(Dataregistrering!$B22),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H22),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Kvartal 4"}},{"$f":"YEAR(Dataregistrering!$B22)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":11},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":25600,"d":"kr 25,600.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":43900,"d":"kr 43,900.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":21997.139141742522,"d":"kr 21,997.14"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":41811.11111111111,"d":"kr 41,811.11"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40878+(365*2)","v":"2013-11-30"},"Trey Research",{"v":7500,"d":"kr 7,500.00"},{"v":8000,"d":"kr 8,000.00"},{"v":5850,"d":"kr 5,850.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1650,"d":"kr 1,650.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B23),MONTH(Dataregistrering!$B23),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H23),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Kvartal 4"}},{"$f":"YEAR(Dataregistrering!$B23)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":11},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":25600,"d":"kr 25,600.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":43900,"d":"kr 43,900.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":22917.63452317528,"d":"kr 22,917.63"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":41500,"d":"kr 41,500.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]
[null,{"$f":"40889+(365*2)","v":"2013-12-11"},"Contoso Pharmaceuticals",{"v":9500,"d":"kr 9,500.00"},{"v":9200,"d":"kr 9,200.00"},{"v":8500,"d":"kr 8,500.00"},{"$f":"tblData[[#This Row],[BELØP]]-tblData[[#This Row],[KOSTNAD]]","v":{"v":1000,"d":"kr 1,000.00"}},{"$f":"DATE(YEAR(Dataregistrering!$B24),MONTH(Dataregistrering!$B24),1)","v":"2013-12-01"},{"$f":"LOOKUP(MONTH(Dataregistrering!$H24),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Kvartal 4"}},{"$f":"YEAR(Dataregistrering!$B24)","v":2013},{"$f":"MONTH(tblData[[#This Row],[DATO]])","v":12},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&EOMONTH(tblData[[#This Row],[DATO]],-1)+1,tblData[DATO],\"<=\"&EOMONTH(tblData[[#This Row],[DATO]],0))","v":{"v":9500,"d":"kr 9,500.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31),tblData[KVARTAL],tblData[[#This Row],[KVARTAL]])","v":{"v":43900,"d":"kr 43,900.00"}},{"$f":"SUMIFS(tblData[BELØP],tblData[DATO],\">=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),1,1),tblData[DATO],\"<=\"&DATE(YEAR(tblData[[#This Row],[DATO]]),12,31))","v":{"v":143800,"d":"kr 143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[DATO]])=12,13,MONTH(tblData[[#This Row],[DATO]])+1)),\"\")","v":{"v":20504.31472081218,"d":"kr 20,504.31"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[KVARTAL]]=4,5,tblData[[#This Row],[KVARTAL]]+1)),\"\")","v":{"v":41288.23529411765,"d":"kr 41,288.24"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[ÅR]]+1),\"\")","v":{"v":143800,"d":"kr 143,800.00"}}]

{"sheet":"Salgsrapport","index":1,"n_rows":28,"n_cols":6,"rows_kept":28}
[]
[null,"MÅNEDLIG SALGSRAPPORT"]
[]
[]
[null,"ÅR","KVARTAL","MÅNED","FIRMA","TOTALT SALG"]
[null,2013,{"v":2,"d":"Kvartal 2"},"2013-04-01","A. Datum Corporation",{"v":6400,"d":"kr 6,400.00"}]
[{"$nulls":4},"Contoso Pharmaceuticals",{"v":8200,"d":"kr 8,200.00"}]
[{"$nulls":3},"2013-05-01","Consolidated Messenger",{"v":4400,"d":"kr 4,400.00"}]
[{"$nulls":4},"Proseware, Inc.",{"v":5400,"d":"kr 5,400.00"}]
[{"$nulls":4},"School of Fine Art",{"v":5800,"d":"kr 5,800.00"}]
[{"$nulls":4},"Trey Research",{"v":6200,"d":"kr 6,200.00"}]
[{"$nulls":3},"2013-06-01","A. Datum Corporation",{"v":6900,"d":"kr 6,900.00"}]
[{"$nulls":4},"Contoso Pharmaceuticals",{"v":7500,"d":"kr 7,500.00"}]
[null,null,"Kvartal 2 Totalt",null,null,{"v":50800,"d":"kr 50,800.00"}]
[null,null,{"v":3,"d":"Kvartal 3"},"2013-07-01","Consolidated Messenger",{"v":8700,"d":"kr 8,700.00"}]
[{"$nulls":3},"2013-08-01","Proseware, Inc.",{"v":8500,"d":"kr 8,500.00"}]
[{"$nulls":4},"School of Fine Art",{"v":7900,"d":"kr 7,900.00"}]
[{"$nulls":3},"2013-09-01","Consolidated Messenger",{"v":9300,"d":"kr 9,300.00"}]
[{"$nulls":4},"Contoso Pharmaceuticals",{"v":5600,"d":"kr 5,600.00"}]
[{"$nulls":4},"Trey Research",{"v":9100,"d":"kr 9,100.00"}]
[null,null,"Kvartal 3 Totalt",null,null,{"v":49100,"d":"kr 49,100.00"}]
[null,null,{"v":4,"d":"Kvartal 4"},"2013-10-01","Proseware, Inc.",{"v":8800,"d":"kr 8,800.00"}]
[{"$nulls":3},"2013-11-01","School of Fine Art",{"v":9100,"d":"kr 9,100.00"}]
[{"$nulls":4},"Trey Research",{"v":16500,"d":"kr 16,500.00"}]
[{"$nulls":3},"2013-12-01","Contoso Pharmaceuticals",{"v":9500,"d":"kr 9,500.00"}]
[null,null,"Kvartal 4 Totalt",null,null,{"v":43900,"d":"kr 43,900.00"}]
[null,"2013 Totalt",{"$nulls":3},{"v":143800,"d":"kr 143,800.00"}]
[null,"Totalsum",{"$nulls":3},{"v":143800,"d":"kr 143,800.00"}]

{"sheet":"Salgsprognoser","index":2,"n_rows":43,"n_cols":10,"rows_kept":43}
[]
[null,"MÅNEDLIG SALGSPROGNOSER"]
[null,{"$f":"\"DAGENS DATO: \"&UPPER(TEXT(TODAY(),\"d mmm åååå\"))","v":"DAGENS DATO: 13 SEP 2012"},null,{"$f":"--TRIM(RIGHT(B3,LEN(B3)-FIND(\":\",B3)))","v":"2012-09-13"}]
[]
[null,"DENNE MÅNEDEN","FAKTISK","PLAN","VARIANS","%","FAKTISK HITTIL I ÅR","PLAN HITTIL I ÅR","VARIANS HITTIL I ÅR","% HITTIL I ÅR"]
[null,"Antall",{"$f":"COUNTIF(Dataregistrering!$B$6:$B$24,\">=\"&DATE(fÅr,MONTH(fDato),1))-COUNTIF(Dataregistrering!$B$6:$B$24,\">\"&EOMONTH(fDato,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(tblData[DATO],\"<=\"&EOMONTH(fDato,0))","v":0}]
[null,"Salg",{"$f":"SUMIF(tblData[DATO],\">=\"&DATE(fÅr,MONTH(fDato),1),tblData[BELØP])-SUMIF(tblData[DATO],\">\"&EOMONTH(fDato,0),tblData[BELØP])","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUMIF(Dataregistrering!$B$6:$B$24,\">=\"&DATE(fÅr,MONTH(fDato),1),Dataregistrering!$E$6:$E$24)-SUMIF(Dataregistrering!$B$6:$B$24,\">\"&EOMONTH(fDato,0),Dataregistrering!$E$6:$E$24)","v":{"v":0,"d":"kr 0.00"}},{"$f":"D7-C7","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(D7/C7,\"-\")","v":"-"},{"$f":"SUMIF(tblData[DATO],\"<=\"&EOMONTH(fDato,0),tblData[BELØP])","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUMIF(tblData[DATO],\"<=\"&EOMONTH(fDato,0),tblData[PLANLAGT])","v":{"v":0,"d":"kr 0.00"}},{"$f":"H7-G7","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(H7/G7,\"\")","v":""}]
[null,"Inntekter",{"$f":"(SUMIF(tblData[DATO],\">=\"&DATE(fÅr,MONTH(fDato),1),tblData[BELØP])-SUMIF(tblData[DATO],\">\"&EOMONTH(fDato,0),tblData[BELØP]))-(SUMIF(tblData[DATO],\">=\"&DATE(fÅr,MONTH(fDato),1),tblData[KOSTNAD])-SUMIF(tblData[DATO],\">\"&EOMONTH(fDato,0),tblData[KOSTNAD]))","v":{"v":0,"d":"kr 0.00"}},{"$f":"(SUMIF(Dataregistrering!$B$6:$B$24,\">=\"&DATE(fÅr,MONTH(fDato),1),Dataregistrering!$E$6:$E$24)-SUMIF(Dataregistrering!$B$6:$B$24,\">\"&EOMONTH(fDato,0),Dataregistrering!$E$6:$E$24))-(SUMIF(Dataregistrering!$B$6:$B$24,\">=\"&DATE(fÅr,MONTH(fDato),1),Dataregistrering!$F$6:$F$24)-SUMIF(Dataregistrering!$B$6:$B$24,\">\"&EOMONTH(fDato,0),Dataregistrering!$F$6:$F$24))","v":{"v":0,"d":"kr 0.00"}},{"$f":"D8-C8","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(D8/C8,\"-\")","v":"-"},{"$f":"SUMIF(Dataregistrering!$B$6:$B$24,\"<=\"&EOMONTH(fDato,0),Dataregistrering!$F$6:$F$24)","v":{"v":0,"d":"kr 0.00"}},{"$f":"SUMIF(tblData[DATO],\"<=\"&EOMONTH(fDato,0),tblData[KOSTNAD])","v":{"v":0,"d":"kr 0.00"}},{"$f":"H8-G8","v":{"v":0,"d":"kr 0.00"}},{"$f":"IFERROR(H8/G8,\"\")","v":""}]
[null,"Margin",{"$f":"IFERROR(C8/C7,\"-\")","v":"-"},{"$f":"IFERROR(D8/D7,\"-\")","v":"-"},null,{"$f":"IFERROR(F8/F7,\"-\")","v":"-"},{"$f":"IFERROR(G8/G7,\"\")","v":""},{"$f":"IFERROR(H8/H7,\"\")","v":""},null,{"$f":"IFERROR(J8/J7,\"\")","v":""}]
[null,"Antall ordre",{"$f":"COUNTIF(tblData[DATO],\">=\"&DATE(fÅr,MONTH(fDato),1))-COUNTIF(tblData[DATO],\">\"&EOMONTH(fDato,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(tblData[DATO],\">\"&EOMONTH(fDato,0))","v":19}]
[null,"Gjennomsnittsverdi for ordre",{"$f":"IFERROR(C7/C10,\"-\")","v":"-"},{"$nulls":3},{"$f":"IFERROR(G7/G10,\"-\")","v":{"v":0,"d":"kr 0.00"}}]
[]
[null,"PROGNOSE",null,"NESTE MÅNED",null,"NESTE KVARTAL",null,null,"NESTE ÅR"]
[null,"Salg",null,{"$f":"TREND(tblData[[MÅNED ]],tblData[MÅNEDSNUMMER (SKJUL)],IF(MONTH(fDato)=12,13,MONTH(fDato)+1))","v":{"v":19451.90355329949,"d":"kr 19,451.90"}},null,{"$f":"TREND(tblData[[KVARTAL ]],tblData[MÅNEDSNUMMER (SKJUL)],IF(MONTH(fDato)=12,13,MONTH(fDato)+1))","v":{"v":46098.98477157361,"d":"kr 46,098.98"}},null,null,{"$f":"TREND(tblData[[ÅRLIG ]],tblData[MÅNEDSNUMMER (SKJUL)],IF(MONTH(fDato)=12,13,MONTH(fDato)+1))","v":{"v":143800,"d":"kr 143,800.00"}}]
[]
[null,"SALGSHISTORIKK"]
{"$rows_empty":13}
[null,"PROGNOSE FOR MÅNED",{"$nulls":3},"PROGNOSE FOR KVARTAL"]
{"$rows_empty":7}
[null,"PROGNOSE FOR ÅR",{"$nulls":3},"KONTANTSTRØM"]
[]
[]
[]
[]
[{"$nulls":9}," "]