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

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

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

{"sheet":"Försäljningsprognos","index":2,"n_rows":43,"n_cols":10,"rows_kept":43}
[]
[null,"PER MÅNAD FÖRSÄLJNINGSPROGNOS"]
[null,{"$f":"\"DAGENS DATUM: \"&UPPER(TEXT(TODAY(),\"d MMM åååå\"))","v":"DAGENS DATUM: 12 SEP 2012"},null,{"$f":"--TRIM(RIGHT(B3,LEN(B3)-FIND(\":\",B3)))","v":"2012-09-12"}]
[]
[null,"DENNA MÅNAD","FAKTISKT","PLANERING","VARIANS","%","HITTILLS I ÅR, FAKTISKT","HITTILLS I ÅR, PLANERING","HITTILLS I ÅR, VARIANS","Hittills av året %"]
[null,"Kvantitet",{"$f":"COUNTIF(Datainmatning!$B$6:$B$24,\">=\"&DATE(fÅr,MONTH(fDatum),1))-COUNTIF(Datainmatning!$B$6:$B$24,\">\"&EOMONTH(fDatum,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(tabell_Data[DATUM],\"<=\"&EOMONTH(fDatum,0))","v":0}]
[null,"Försäljning",{"$f":"SUMIF(tabell_Data[DATUM],\">=\"&DATE(fÅr,MONTH(fDatum),1),tabell_Data[BELOPP])-SUMIF(tabell_Data[DATUM],\">\"&EOMONTH(fDatum,0),tabell_Data[BELOPP])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUMIF(Datainmatning!$B$6:$B$24,\">=\"&DATE(fÅr,MONTH(fDatum),1),Datainmatning!$E$6:$E$24)-SUMIF(Datainmatning!$B$6:$B$24,\">\"&EOMONTH(fDatum,0),Datainmatning!$E$6:$E$24)","v":{"v":0,"d":"0.00 kr"}},{"$f":"D7-C7","v":{"v":0,"d":"0.00 kr"}},{"$f":"IFERROR(D7/C7,\"-\")","v":"-"},{"$f":"SUMIF(tabell_Data[DATUM],\"<=\"&EOMONTH(fDatum,0),tabell_Data[BELOPP])","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUMIF(tabell_Data[DATUM],\"<=\"&EOMONTH(fDatum,0),tabell_Data[PLANERAT])","v":{"v":0,"d":"0.00 kr"}},{"$f":"H7-G7","v":{"v":0,"d":"0.00 kr"}},{"$f":"IFERROR(H7/G7,\"\")","v":""}]
[null,"Intäkter",{"$f":"(SUMIF(tabell_Data[DATUM],\">=\"&DATE(fÅr,MONTH(fDatum),1),tabell_Data[BELOPP])-SUMIF(tabell_Data[DATUM],\">\"&EOMONTH(fDatum,0),tabell_Data[BELOPP]))-(SUMIF(tabell_Data[DATUM],\">=\"&DATE(fÅr,MONTH(fDatum),1),tabell_Data[KOSTNAD])-SUMIF(tabell_Data[DATUM],\">\"&EOMONTH(fDatum,0),tabell_Data[KOSTNAD]))","v":{"v":0,"d":"0.00 kr"}},{"$f":"(SUMIF(Datainmatning!$B$6:$B$24,\">=\"&DATE(fÅr,MONTH(fDatum),1),Datainmatning!$E$6:$E$24)-SUMIF(Datainmatning!$B$6:$B$24,\">\"&EOMONTH(fDatum,0),Datainmatning!$E$6:$E$24))-(SUMIF(Datainmatning!$B$6:$B$24,\">=\"&DATE(fÅr,MONTH(fDatum),1),Datainmatning!$F$6:$F$24)-SUMIF(Datainmatning!$B$6:$B$24,\">\"&EOMONTH(fDatum,0),Datainmatning!$F$6:$F$24))","v":{"v":0,"d":"0.00 kr"}},{"$f":"D8-C8","v":{"v":0,"d":"0.00 kr"}},{"$f":"IFERROR(D8/C8,\"-\")","v":"-"},{"$f":"SUMIF(Datainmatning!$B$6:$B$24,\"<=\"&EOMONTH(fDatum,0),Datainmatning!$F$6:$F$24)","v":{"v":0,"d":"0.00 kr"}},{"$f":"SUMIF(tabell_Data[DATUM],\"<=\"&EOMONTH(fDatum,0),tabell_Data[KOSTNAD])","v":{"v":0,"d":"0.00 kr"}},{"$f":"H8-G8","v":{"v":0,"d":"0.00 kr"}},{"$f":"IFERROR(H8/G8,\"\")","v":""}]
[null,"Marginal",{"$f":"IFERROR(C8/C7,\"-\")","v":"-"},{"$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,"Antal order",{"$f":"COUNTIF(tabell_Data[DATUM],\">=\"&DATE(fÅr,MONTH(fDatum),1))-COUNTIF(tabell_Data[DATUM],\">\"&EOMONTH(fDatum,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(tabell_Data[DATUM],\">\"&EOMONTH(fDatum,0))","v":19}]
[null,"Genomsnittligt ordervärde",{"$f":"IFERROR(C7/C10,\"-\")","v":"-"},{"$nulls":3},{"$f":"IFERROR(G7/G10,\"-\")","v":{"v":0,"d":"0.00 kr"}}]
[]
[null,"PROGNOS",null,"NÄSTA MÅNAD",null,"NÄSTA KVARTAL",null,null,"NÄSTA ÅR"]
[null,"Försäljning",null,{"$f":"TREND(tabell_Data[[MÅNAD ]],tabell_Data[MÅNADSNR (DÖLJ)],IF(MONTH(fDatum)=12,13,MONTH(fDatum)+1))","v":{"v":19451.90355329949,"d":"19,451.90 kr"}},null,{"$f":"TREND(tabell_Data[[KVARTAL ]],tabell_Data[MÅNADSNR (DÖLJ)],IF(MONTH(fDatum)=12,13,MONTH(fDatum)+1))","v":{"v":46098.98477157361,"d":"46,098.98 kr"}},null,null,{"$f":"TREND(tabell_Data[[PER ÅR ]],tabell_Data[MÅNADSNR (DÖLJ)],IF(MONTH(fDatum)=12,13,MONTH(fDatum)+1))","v":{"v":143800,"d":"143,800.00 kr"}}]
[]
[null,"FÖRSÄLJNINGSHISTORIK"]
{"$rows_empty":13}
[null,"PROGNOS FÖR MÅNADEN",{"$nulls":3},"PROGNOS FÖR KVARTALET"]
{"$rows_empty":7}
[null,"PROGNOS FÖR ÅRET",{"$nulls":3},"INTÄKTSSTRÖM"]
[]
[]
[]
[]
[{"$nulls":9}," "]