{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Prognose-invoer","Verkoopprognose","Lijsten"],"not_rendered":{"charts":1,"images":1,"defined_names":6},"read":"whole","date_system":"1900"}

{"sheet":"Prognose-invoer","index":0,"n_rows":29,"n_cols":11,"rows_kept":29}
[{"$nulls":10}," "]
[null,"Bedrijfsgeheim"]
[null,"Bedrijfsnaam"]
[null,"Verkoopprognose"]
[]
[null,"Verkoopkans naam","Verkoopmedewerker","Verkoopregio","Verkoopcategorie","Prognosebedrag","Verkoopfase","Kans op verkoop","Sluiting prognose","Gewogen prognose"]
[null,"Adatum Corporation"," Verkoopmedewerker 1","US - Northeast","Consulting",{"v":150000,"d":"€ 150,000.00"},"Formele goedkeuring",{"v":0.9,"d":"90%"},{"$f":"DATE(YEAR(TODAY())+1,1,1)","v":"2020-01-01"},{"v":135000,"d":"€ 135,000.00"}]
[null,"Adventure Works"," Verkoopmedewerker 2","US - Southeast","Producten",{"v":145200,"d":"€ 145,200.00"},"Verkoopkans",{"v":0.1,"d":"10%"},{"$f":"DATE(YEAR(TODAY())+1,2,1)","v":"2020-02-01"},{"v":14520,"d":"€ 14,520.00"}]
[null,"Alpine Ski House"," Verkoopmedewerker 3","US - North Central","Training",{"v":162500,"d":"€ 162,500.00"},"Geïdentificeerde behoefte",{"v":0.2,"d":"20%"},{"$f":"DATE(YEAR(TODAY())+1,3,1)","v":"2020-03-01"},{"v":32500,"d":"€ 32,500.00"}]
[null,"Baldwin Museum of Science"," Verkoopmedewerker 4","US - South Central","Mix",{"v":147500,"d":"€ 147,500.00"},"Sponsor",{"v":0.3,"d":"30%"},{"$f":"DATE(YEAR(TODAY())+1,4,1)","v":"2020-04-01"},{"v":44250,"d":"€ 44,250.00"}]
[null,"Blue Yonder Airlines"," Verkoopmedewerker 5","US - Northwest","Prof. Diensten",{"v":148000,"d":"€ 148,000.00"},"Gevalideerd budget",{"v":0.4,"d":"40%"},{"$f":"DATE(YEAR(TODAY())+1,5,1)","v":"2020-05-01"},{"v":59200,"d":"€ 59,200.00"}]
[null,"City Power & Light"," Verkoopmedewerker 1","US - Southwest","Ondersteuning",{"v":175000,"d":"€ 175,000.00"},"Behoefte-analyse",{"v":0.5,"d":"50%"},{"$f":"DATE(YEAR(TODAY())+1,6,1)","v":"2020-06-01"},{"v":87500,"d":"€ 87,500.00"}]
[null,"Coho Vineyard"," Verkoopmedewerker 3","Canada - Oost","Mix",{"v":149000,"d":"€ 149,000.00"},"Voorgestelde oplossing",{"v":0.6,"d":"60%"},{"$f":"DATE(YEAR(TODAY())+1,7,1)","v":"2020-07-01"},{"v":89400,"d":"€ 89,400.00"}]
[null,"Coho Winery"," Verkoopmedewerker 5","Canada - West","Training",{"v":142000,"d":"€ 142,000.00"},"Schriftelijk voorstel",{"v":0.7,"d":"70%"},{"$f":"DATE(YEAR(TODAY())+1,8,1)","v":"2020-08-01"},{"v":99400,"d":"€ 99,400.00"}]
[null,"Contoso, Ltd."," Verkoopmedewerker 3","EMEA - Frankrijk","Mix",{"v":172500,"d":"€ 172,500.00"},"Verbale goedkeuring",{"v":0.9,"d":"90%"},{"$f":"DATE(YEAR(TODAY())+1,10,1)","v":"2020-10-01"},{"v":155250,"d":"€ 155,250.00"}]
[null,"Contoso Pharmaceuticals"," Verkoopmedewerker 4","EMEA - Duitsland","Producten",{"v":163500,"d":"€ 163,500.00"},"Sponsor",{"v":0.2,"d":"20%"},{"$f":"DATE(YEAR(TODAY())+1,11,1)","v":"2020-11-01"},{"v":32700,"d":"€ 32,700.00"}]
[null,"Consolidated Messenger"," Verkoopmedewerker 5","EMEA - Italië","Producten",{"v":155500,"d":"€ 155,500.00"},"Formele goedkeuring",{"v":1,"d":"100%"},{"$f":"DATE(YEAR(TODAY())+1,12,1)","v":"2020-12-01"},{"v":155500,"d":"€ 155,500.00"}]
[null,"Fabrikam, Inc."," Verkoopmedewerker 4","EMEA - Overig","Consulting",{"v":166000,"d":"€ 166,000.00"},"Verkoopkans",{"v":0.1,"d":"10%"},{"$f":"DATE(YEAR(TODAY())+1,1,1)","v":"2020-01-01"},{"v":16600,"d":"€ 16,600.00"}]
[null,"Fourth Coffee"," Verkoopmedewerker 3","APSA - Azië","Training",{"v":180000,"d":"€ 180,000.00"},"Gevalideerd budget",{"v":0.3,"d":"30%"},{"$f":"DATE(YEAR(TODAY())+1,3,1)","v":"2020-03-01"},{"v":54000,"d":"€ 54,000.00"}]
[null,"Graphic Design Institute"," Verkoopmedewerker 2","APSA - Pacific","Diensten",{"v":140000,"d":"€ 140,000.00"},"Voorgestelde oplossing",{"v":0.6,"d":"60%"},{"$f":"DATE(YEAR(TODAY())+1,5,1)","v":"2020-05-01"},{"v":84000,"d":"€ 84,000.00"}]
[null,"Humongous Insurance"," Verkoopmedewerker 1","APSA - Mexico","Ondersteuning",{"v":155000,"d":"€ 155,000.00"},"Sponsor",{"v":0.3,"d":"30%"},{"$f":"DATE(YEAR(TODAY())+1,6,1)","v":"2020-06-01"},{"v":46500,"d":"€ 46,500.00"}]
[null,"Litware, Inc."," Verkoopmedewerker 2","APSA - Australië","Prof. Diensten",{"v":173200,"d":"€ 173,200.00"},"Behoefte-analyse",{"v":0.5,"d":"50%"},{"$f":"DATE(YEAR(TODAY())+1,10,1)","v":"2020-10-01"},{"v":86600,"d":"€ 86,600.00"}]
[null,"Lucerne Publishing"," Verkoopmedewerker 5","APSA - Overig","Diensten",{"v":146500,"d":"€ 146,500.00"},"Voorgestelde oplossing",{"v":0.6,"d":"60%"},{"$f":"DATE(YEAR(TODAY())+1,12,1)","v":"2020-12-01"},{"v":87900,"d":"€ 87,900.00"}]
[null,"Maria Reizen"," Verkoopmedewerker 4","US - Northeast","Ondersteuning",{"v":156750,"d":"€ 156,750.00"},"Schriftelijk voorstel",{"v":0.7,"d":"70%"},{"$f":"DATE(YEAR(TODAY())+1,11,1)","v":"2020-11-01"},{"v":109725,"d":"€ 109,725.00"}]
[null,"Northwind Handelsonderneming"," Verkoopmedewerker 3","US - South Central","Prof. Diensten",{"v":162000,"d":"€ 162,000.00"},"Verbale goedkeuring",{"v":0.9,"d":"90%"},{"$f":"DATE(YEAR(TODAY())+1,2,1)","v":"2020-02-01"},{"v":145800,"d":"€ 145,800.00"}]
[null,"Proseware, Inc."," Verkoopmedewerker 4","Canada - Oost","Mix",{"v":157000,"d":"€ 157,000.00"},"Formele goedkeuring",{"v":1,"d":"100%"},{"$f":"DATE(YEAR(TODAY())+1,3,1)","v":"2020-03-01"},{"v":157000,"d":"€ 157,000.00"}]
[null,"De Kunstacademie"," Verkoopmedewerker 3","EMEA - Frankrijk","Diensten",{"v":173000,"d":"€ 173,000.00"},"Gevalideerd budget",{"v":0.4,"d":"40%"},{"$f":"DATE(YEAR(TODAY())+1,4,1)","v":"2020-04-01"},{"v":69200,"d":"€ 69,200.00"}]
[null,"Video Zuiderlaan"," Verkoopmedewerker 5","EMEA - Engeland","Mix",{"v":171000,"d":"€ 171,000.00"},"Behoefte-analyse",{"v":0.5,"d":"50%"},{"$f":"DATE(YEAR(TODAY())+1,8,1)","v":"2020-08-01"},{"v":85500,"d":"€ 85,500.00"}]
[null,"Tailspin Toys"," Verkoopmedewerker 1","APSA - Australië","Producten",{"v":168000,"d":"€ 168,000.00"},"Voorgestelde oplossing",{"v":0.6,"d":"60%"},{"$f":"DATE(YEAR(TODAY())+1,9,1)","v":"2020-09-01"},{"v":100800,"d":"€ 100,800.00"}]

{"sheet":"Verkoopprognose","index":1,"n_rows":20,"n_cols":18,"rows_kept":20}
[{"$nulls":10}," "]
[null,"Bedrijfsgeheim"]
[]
[null,"Verkoopprognose grafiek"]
[]
[null,"Beginmaand",{"$f":"DATE(YEAR(TODAY())+1,1,1)","v":"2020-01-01"}]
[]
[null,"Maand","Maandelijkse prognose","Cumulatief",{"$nulls":11},{"$f":"B8","v":"Maand"},"Maandelijkse prognose","Cumulatief"]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+0,1)","v":"2020-01-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B9,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B9),MONTH(Verkoopprognose!B9)+1,0))","v":{"v":151600,"d":"€ 151,600"}},{"$f":"IF(ISNUMBER(D8),D8+C9,C9)","v":{"v":151600,"d":"€ 151,600"}},{"$nulls":11},{"$f":"B9","v":"2020-01-01"},{"$f":"C9","v":{"v":151600,"d":"€ 151,600"}},{"$f":"D9-C9","v":0}]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+1,1)","v":"2020-02-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B10,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B10),MONTH(Verkoopprognose!B10)+1,0))","v":{"v":160320,"d":"€ 160,320"}},{"v":311920,"d":"€ 311,920"},{"$nulls":11},"2020-02-01",{"$f":"C10","v":{"v":160320,"d":"€ 160,320"}},{"$f":"D10-C10","v":{"v":151600,"d":"€ 151,600"}}]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+2,1)","v":"2020-03-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B11,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B11),MONTH(Verkoopprognose!B11)+1,0))","v":{"v":243500,"d":"€ 243,500"}},{"v":555420,"d":"€ 555,420"},{"$nulls":11},"2020-03-01",{"v":243500,"d":"€ 243,500"},{"v":311920,"d":"€ 311,920"}]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+3,1)","v":"2020-04-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B12,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B12),MONTH(Verkoopprognose!B12)+1,0))","v":{"v":113450,"d":"€ 113,450"}},{"v":668870,"d":"€ 668,870"},{"$nulls":11},"2020-04-01",{"v":113450,"d":"€ 113,450"},{"v":555420,"d":"€ 555,420"}]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+4,1)","v":"2020-05-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B13,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B13),MONTH(Verkoopprognose!B13)+1,0))","v":{"v":143200,"d":"€ 143,200"}},{"v":812070,"d":"€ 812,070"},{"$nulls":11},"2020-05-01",{"v":143200,"d":"€ 143,200"},{"v":668870,"d":"€ 668,870"}]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+5,1)","v":"2020-06-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B14,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B14),MONTH(Verkoopprognose!B14)+1,0))","v":{"v":134000,"d":"€ 134,000"}},{"v":946070,"d":"€ 946,070"},{"$nulls":11},"2020-06-01",{"v":134000,"d":"€ 134,000"},{"v":812070,"d":"€ 812,070"}]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+6,1)","v":"2020-07-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B15,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B15),MONTH(Verkoopprognose!B15)+1,0))","v":{"v":89400,"d":"€ 89,400"}},{"v":1035470,"d":"€ 1,035,470"},{"$nulls":11},"2020-07-01",{"v":89400,"d":"€ 89,400"},{"v":946070,"d":"€ 946,070"}]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+7,1)","v":"2020-08-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B16,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B16),MONTH(Verkoopprognose!B16)+1,0))","v":{"v":184900,"d":"€ 184,900"}},{"v":1220370,"d":"€ 1,220,370"},{"$nulls":11},"2020-08-01",{"v":184900,"d":"€ 184,900"},{"v":1035470,"d":"€ 1,035,470"}]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+8,1)","v":"2020-09-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B17,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B17),MONTH(Verkoopprognose!B17)+1,0))","v":{"v":100800,"d":"€ 100,800"}},{"v":1321170,"d":"€ 1,321,170"},{"$nulls":11},"2020-09-01",{"v":100800,"d":"€ 100,800"},{"v":1220370,"d":"€ 1,220,370"}]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+9,1)","v":"2020-10-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B18,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B18),MONTH(Verkoopprognose!B18)+1,0))","v":{"v":241850,"d":"€ 241,850"}},{"v":1563020,"d":"€ 1,563,020"},{"$nulls":11},"2020-10-01",{"v":241850,"d":"€ 241,850"},{"v":1321170,"d":"€ 1,321,170"}]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+10,1)","v":"2020-11-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B19,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B19),MONTH(Verkoopprognose!B19)+1,0))","v":{"v":142425,"d":"€ 142,425"}},{"v":1705445,"d":"€ 1,705,445"},{"$nulls":11},"2020-11-01",{"v":142425,"d":"€ 142,425"},{"v":1563020,"d":"€ 1,563,020"}]
[null,{"$f":"DATE(YEAR(Beginmaand),MONTH(Beginmaand)+11,1)","v":"2020-12-01"},{"$f":"SUMIFS(Tabel_PrognoseInvoer[Gewogen prognose],Tabel_PrognoseInvoer[Sluiting prognose],\">=\"&Verkoopprognose!B20,Tabel_PrognoseInvoer[Sluiting prognose],\"<=\"&DATE(YEAR(Verkoopprognose!B20),MONTH(Verkoopprognose!B20)+1,0))","v":{"v":243400,"d":"€ 243,400"}},{"v":1948845,"d":"€ 1,948,845"},{"$nulls":11},"2020-12-01",{"v":243400,"d":"€ 243,400"},{"v":1705445,"d":"€ 1,705,445"}]

{"sheet":"Lijsten","index":2,"n_rows":21,"n_cols":8,"rows_kept":21}
[null,"Lijsten"]
[]
[null,"Verkoopmedewerkers",null,"Verkoopregio's",null,"Verkoopcategorieën",null,"Verkoopfasen"]
[null," Verkoopmedewerker 1",null,"US - Northeast",null,"Consulting",null,"Geïdentificeerde behoefte"]
[null," Verkoopmedewerker 2",null,"US - Southeast",null,"Mix",null,"Verkoopkans"]
[null," Verkoopmedewerker 3",null,"US - North Central",null,"Producten",null,"Behoefte-analyse"]
[null," Verkoopmedewerker 4",null,"US - South Central",null,"Prof. Diensten",null,"Voorgestelde oplossing"]
[null," Verkoopmedewerker 5",null,"US - Northwest",null,"Diensten",null,"Schriftelijk voorstel"]
[{"$nulls":3},"US - Southwest",null,"Ondersteuning",null,"Verbale goedkeuring"]
[{"$nulls":3},"Canada - Oost",null,"Training",null,"Formele goedkeuring"]
[{"$nulls":3},"Canada - West",{"$nulls":3},"Gevalideerd budget"]
[{"$nulls":3},"EMEA - Frankrijk",{"$nulls":3},"Sponsor"]
[{"$nulls":3},"EMEA - Duitsland"]
[{"$nulls":3},"EMEA - Italië"]
[{"$nulls":3},"EMEA - Overig"]
[{"$nulls":3},"APSA - Azië"]
[{"$nulls":3},"APSA - Pacific"]
[{"$nulls":3},"APSA - Mexico"]
[{"$nulls":3},"APSA - Australië"]
[{"$nulls":3},"APSA - Overig"]
[{"$nulls":3},"EMEA - Engeland"]