{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Introducere date","Raport vânzări","Prognoză vânzări"],"not_rendered":{"charts":5,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

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

{"sheet":"Raport vânzări","index":1,"n_rows":28,"n_cols":6,"rows_kept":28}
[]
[null,"LUNAR RAPORT VÂNZĂRI"]
[]
[]
[null,"AN","TRIMESTRU","LUNĂ","FIRMĂ","TOTAL VÂNZĂRI"]
[null,2013,{"v":2,"d":"Trimestru 2"},"2013-04-01","A. Datum Corporation",{"v":6400,"d":"6,400.00 lei"}]
[{"$nulls":4},"Contoso Pharmaceuticals",{"v":8200,"d":"8,200.00 lei"}]
[{"$nulls":3},"2013-05-01","Consolidated Messenger",{"v":4400,"d":"4,400.00 lei"}]
[{"$nulls":4},"Proseware, Inc.",{"v":5400,"d":"5,400.00 lei"}]
[{"$nulls":4},"School of Fine Art",{"v":5800,"d":"5,800.00 lei"}]
[{"$nulls":4},"Trey Research",{"v":6200,"d":"6,200.00 lei"}]
[{"$nulls":3},"2013-06-01","A. Datum Corporation",{"v":6900,"d":"6,900.00 lei"}]
[{"$nulls":4},"Contoso Pharmaceuticals",{"v":7500,"d":"7,500.00 lei"}]
[null,null,"Trimestru 2 Total",null,null,{"v":50800,"d":"50,800.00 lei"}]
[null,null,{"v":3,"d":"Trimestru 3"},"2013-07-01","Consolidated Messenger",{"v":8700,"d":"8,700.00 lei"}]
[{"$nulls":3},"2013-08-01","Proseware, Inc.",{"v":8500,"d":"8,500.00 lei"}]
[{"$nulls":4},"School of Fine Art",{"v":7900,"d":"7,900.00 lei"}]
[{"$nulls":3},"2013-09-01","Consolidated Messenger",{"v":9300,"d":"9,300.00 lei"}]
[{"$nulls":4},"Contoso Pharmaceuticals",{"v":5600,"d":"5,600.00 lei"}]
[{"$nulls":4},"Trey Research",{"v":9100,"d":"9,100.00 lei"}]
[null,null,"Trimestru 3 Total",null,null,{"v":49100,"d":"49,100.00 lei"}]
[null,null,{"v":4,"d":"Trimestru 4"},"2013-10-01","Proseware, Inc.",{"v":8800,"d":"8,800.00 lei"}]
[{"$nulls":3},"2013-11-01","School of Fine Art",{"v":9100,"d":"9,100.00 lei"}]
[{"$nulls":4},"Trey Research",{"v":16500,"d":"16,500.00 lei"}]
[{"$nulls":3},"2013-12-01","Contoso Pharmaceuticals",{"v":9500,"d":"9,500.00 lei"}]
[null,null,"Trimestru 4 Total",null,null,{"v":43900,"d":"43,900.00 lei"}]
[null,"Total 2013",{"$nulls":3},{"v":143800,"d":"143,800.00 lei"}]
[null,"Total general",{"$nulls":3},{"v":143800,"d":"143,800.00 lei"}]

{"sheet":"Prognoză vânzări","index":2,"n_rows":43,"n_cols":10,"rows_kept":43}
[]
[null,"LUNAR PROGNOZĂ VÂNZĂRI"]
[null,{"$f":"\"DATA DE AZI: \"&UPPER(TEXT(TODAY(),\"dd mmmm yyyy\"))","v":"DATA DE AZI: 23 NOIEMBRIE 2012"},null,{"$f":"--TRIM(RIGHT(B3,LEN(B3)-FIND(\":\",B3)))","v":"2012-11-23"}]
[]
[null,"LUNA ACEASTA","REAL","PLAN","VARIANŢĂ","%","PROCENT ACTUAL","PLAN ACTUAL","VARIANŢĂ ACTUALĂ","% ACTUAL"]
[null,"Cantitate",{"$f":"COUNTIF('Introducere date'!$B$6:$B$24,\">=\"&DATE(fAn,MONTH(fDată),1))-COUNTIF('Introducere date'!$B$6:$B$24,\">\"&EOMONTH(fDată,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(tblDate[DATĂ],\"<=\"&EOMONTH(fDată,0))","v":0}]
[null,"Vânzări",{"$f":"SUMIF(tblDate[DATĂ],\">=\"&DATE(fAn,MONTH(fDată),1),tblDate[SUMĂ])-SUMIF(tblDate[DATĂ],\">\"&EOMONTH(fDată,0),tblDate[SUMĂ])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUMIF('Introducere date'!$B$6:$B$24,\">=\"&DATE(fAn,MONTH(fDată),1),'Introducere date'!$E$6:$E$24)-SUMIF('Introducere date'!$B$6:$B$24,\">\"&EOMONTH(fDată,0),'Introducere date'!$E$6:$E$24)","v":{"v":0,"d":"0.00 lei"}},{"$f":"D7-C7","v":{"v":0,"d":"0.00 lei"}},{"$f":"IFERROR(D7/C7,\"-\")","v":"-"},{"$f":"SUMIF(tblDate[DATĂ],\"<=\"&EOMONTH(fDată,0),tblDate[SUMĂ])","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUMIF(tblDate[DATĂ],\"<=\"&EOMONTH(fDată,0),tblDate[PLANIFICATE])","v":{"v":0,"d":"0.00 lei"}},{"$f":"H7-G7","v":{"v":0,"d":"0.00 lei"}},{"$f":"IFERROR(H7/G7,\"\")","v":""}]
[null,"Venituri",{"$f":"(SUMIF(tblDate[DATĂ],\">=\"&DATE(fAn,MONTH(fDată),1),tblDate[SUMĂ])-SUMIF(tblDate[DATĂ],\">\"&EOMONTH(fDată,0),tblDate[SUMĂ]))-(SUMIF(tblDate[DATĂ],\">=\"&DATE(fAn,MONTH(fDată),1),tblDate[COSTURI])-SUMIF(tblDate[DATĂ],\">\"&EOMONTH(fDată,0),tblDate[COSTURI]))","v":{"v":0,"d":"0.00 lei"}},{"$f":"(SUMIF('Introducere date'!$B$6:$B$24,\">=\"&DATE(fAn,MONTH(fDată),1),'Introducere date'!$E$6:$E$24)-SUMIF('Introducere date'!$B$6:$B$24,\">\"&EOMONTH(fDată,0),'Introducere date'!$E$6:$E$24))-(SUMIF('Introducere date'!$B$6:$B$24,\">=\"&DATE(fAn,MONTH(fDată),1),'Introducere date'!$F$6:$F$24)-SUMIF('Introducere date'!$B$6:$B$24,\">\"&EOMONTH(fDată,0),'Introducere date'!$F$6:$F$24))","v":{"v":0,"d":"0.00 lei"}},{"$f":"D8-C8","v":{"v":0,"d":"0.00 lei"}},{"$f":"IFERROR(D8/C8,\"-\")","v":"-"},{"$f":"SUMIF('Introducere date'!$B$6:$B$24,\"<=\"&EOMONTH(fDată,0),'Introducere date'!$F$6:$F$24)","v":{"v":0,"d":"0.00 lei"}},{"$f":"SUMIF(tblDate[DATĂ],\"<=\"&EOMONTH(fDată,0),tblDate[COSTURI])","v":{"v":0,"d":"0.00 lei"}},{"$f":"H8-G8","v":{"v":0,"d":"0.00 lei"}},{"$f":"IFERROR(H8/G8,\"\")","v":""}]
[null,"Margine",{"$f":"IFERROR(C8/C7,\"-\")","v":"-"},{"$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,"Numărul de comenzi",{"$f":"COUNTIF(tblDate[DATĂ],\">=\"&DATE(fAn,MONTH(fDată),1))-COUNTIF(tblDate[DATĂ],\">\"&EOMONTH(fDată,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(tblDate[DATĂ],\">\"&EOMONTH(fDată,0))","v":19}]
[null,"Valoare medie comandă",{"$f":"IFERROR(C7/C10,\"-\")","v":"-"},{"$nulls":3},{"$f":"IFERROR(G7/G10,\"-\")","v":{"v":0,"d":"0.00 lei"}}]
[]
[null,"PROGNOZĂ",null,"LUNA URMĂTOARE",null,"TRIMESTRUL URMĂTOR",null,null,"ANUL VIITOR"]
[null,"Vânzări",null,{"$f":"TREND(tblDate[[LUNĂ ]],tblDate[NUM LUNAR (ASCUNDERE)],IF(MONTH(fDată)=12,13,MONTH(fDată)+1))","v":{"v":20153.510998307953,"d":"20,153.51 lei"}},null,{"$f":"TREND(tblDate[[TRIMESTRU ]],tblDate[NUM LUNAR (ASCUNDERE)],IF(MONTH(fDată)=12,13,MONTH(fDată)+1))","v":{"v":44115.905245346876,"d":"44,115.91 lei"}},null,null,{"$f":"TREND(tblDate[[ANUAL ]],tblDate[[LUNĂ ]],IF(MONTH(fDată)=12,13,MONTH(fDată)+1))","v":{"v":143800,"d":"143,800.00 lei"}}]
[]
[null,"ISTORIC VÂNZĂRI"]
{"$rows_empty":13}
[null,"PROGNOZĂ LUNARĂ",{"$nulls":3},"PROGNOZĂ TRIMESTRU"]
{"$rows_empty":7}
[null,"PROGNOZĂ ANUALĂ",{"$nulls":3},"CURS VENITURI"]
[]
[]
[]
[]
[{"$nulls":9}," "]