{
  "version": "18.4.14",
  "sheets": [
    {
      "id": "sheet1",
      "name": "Dashboard",
      "colNumber": 9,
      "rowNumber": 109,
      "rows": {
        "0": { "size": 40 },
        "7": { "size": 39 },
        "24": { "size": 44 },
        "41": { "size": 40 },
        "58": { "size": 40 },
        "75": { "size": 43 },
        "92": { "size": 43 }
      },
      "cols": {},
      "merges": [],
      "cells": {
        "A1": "=_t(\"Last 30 days\")",
        "A8": "=_t(\"Customer churn rate\")",
        "A25": "=_t(\"Revenue churn rate\")",
        "A42": "=_t(\"Net Retention rate\")",
        "A59": "=_t(\"Customer Life Time Value\")",
        "A76": "=_t(\"Monthly Growth\")",
        "A93": "=_t(\"Average Revenue\")"
      },
      "styles": { "A1": 1, "A8": 1, "A25": 1, "A42": 1, "A59": 1, "A76": 1, "A93": 1 },
      "formats": {},
      "borders": {
        "A1:I1": 1,
        "A8:I8": 1,
        "A25:I25": 1,
        "A42:I42": 1,
        "A59:I59": 1,
        "A76:I76": 1,
        "A93:I93": 1,
        "A2:I2": 2,
        "A9:I9": 2,
        "A26:I26": 2,
        "A43:I43": 2,
        "A60:I60": 2,
        "A77:I77": 2,
        "A94:I94": 2
      },
      "conditionalFormats": [],
      "dataValidationRules": [],
      "figures": [
        {
          "id": "c5965b6e-d729-44cc-8e3a-0b605c325d3d",
          "width": 207,
          "height": 107,
          "tag": "chart",
          "data": {
            "baselineColorDown": "#DC6965",
            "baselineColorUp": "#00A04A",
            "baselineMode": "text",
            "title": { "text": "Customer Churn rate", "bold": true, "color": "#434343" },
            "type": "scorecard",
            "background": "#ECFDF5",
            "baseline": "Data!C3",
            "baselineDescr": { "text": "Churns" },
            "keyValue": "Data!C2",
            "humanize": false
          },
          "offset": { "x": 0, "y": 40 },
          "col": 0,
          "row": 0
        },
        {
          "id": "aa964ffe-ad26-4124-8c0c-6044f124fced",
          "width": 207,
          "height": 107,
          "tag": "chart",
          "data": {
            "baselineColorDown": "#DC6965",
            "baselineColorUp": "#00A04A",
            "baselineMode": "text",
            "title": { "text": "Revenue Churn", "color": "#434343", "bold": true },
            "type": "scorecard",
            "background": "#ECFDF5",
            "baseline": "Data!C5",
            "baselineDescr": { "text": "MRR" },
            "keyValue": "Data!C4",
            "humanize": false
          },
          "offset": { "x": 219, "y": 40 },
          "col": 0,
          "row": 0
        },
        {
          "id": "5034de4a-9be0-410d-97eb-0a7092f48969",
          "width": 207,
          "height": 107,
          "tag": "chart",
          "data": {
            "baselineColorDown": "#DC6965",
            "baselineColorUp": "#00A04A",
            "baselineMode": "text",
            "title": { "text": "Net Retention rate", "color": "#434343", "bold": true },
            "type": "scorecard",
            "background": "#ECFDF5",
            "baselineDescr": "",
            "keyValue": "Data!C6",
            "humanize": false
          },
          "offset": { "x": 437, "y": 40 },
          "col": 0,
          "row": 0
        },
        {
          "id": "d8fb1b9b-bd79-41f8-a0df-982395c26b96",
          "width": 207,
          "height": 107,
          "tag": "chart",
          "data": {
            "baselineColorDown": "#DC6965",
            "baselineColorUp": "#00A04A",
            "baselineMode": "difference",
            "title": { "text": "Cust. Life Time Value", "bold": true, "color": "#434343" },
            "type": "scorecard",
            "background": "#FFF7ED",
            "baselineDescr": "",
            "keyValue": "Data!C7",
            "humanize": false
          },
          "offset": { "x": 656, "y": 40 },
          "col": 0,
          "row": 0
        },
        {
          "id": "012ac9c1-bfd5-4177-96ca-85c5e82b1953",
          "width": 863,
          "height": 370,
          "tag": "chart",
          "data": {
            "type": "bar",
            "dataSetsHaveTitle": false,
            "dataSets": [
              { "dataRange": "Data!D12:D36", "yAxisId": "y" }
            ],
            "legendPosition": "none",
            "labelRange": "Data!A12:A36",
            "title": {},
            "stacked": false,
            "aggregated": false,
            "horizontal": false
          },
          "offset": { "x": 0, "y": 216.140625 },
          "col": 0,
          "row": 0
        },
        {
          "id": "182477d2-ed24-4178-a477-e12395ecd80b",
          "width": 863,
          "height": 370,
          "tag": "chart",
          "data": {
            "type": "bar",
            "dataSetsHaveTitle": false,
            "dataSets": [
              {
                "dataRange": "Data!E12:E36",
                "yAxisId": "y",
                "backgroundColor": "#4EA7F2"
              }
            ],
            "legendPosition": "none",
            "labelRange": "Data!A12:A36",
            "title": {},
            "stacked": false,
            "aggregated": false,
            "showValues": false
          },
          "offset": { "x": 0, "y": 628.69140625 },
          "col": 0,
          "row": 0
        },
        {
          "id": "b0886ae7-2614-43d3-b99a-2331c85f45c8",
          "width": 863,
          "height": 371,
          "tag": "chart",
          "data": {
            "type": "bar",
            "dataSetsHaveTitle": false,
            "dataSets": [
              {
                "dataRange": "Data!F12:F36",
                "yAxisId": "y",
                "backgroundColor": "#4EA7F2"
              }
            ],
            "legendPosition": "none",
            "labelRange": "Data!A12:A36",
            "title": {},
            "stacked": false,
            "aggregated": false,
            "horizontal": false
          },
          "offset": { "x": 0, "y": 1035.48828125 },
          "col": 0,
          "row": 0
        },
        {
          "id": "15c5e96f-70da-47f6-bf78-7d847751fc18",
          "width": 864,
          "height": 369,
          "tag": "chart",
          "data": {
            "type": "bar",
            "dataSetsHaveTitle": false,
            "dataSets": [
              {
                "dataRange": "Data!G12:G36",
                "yAxisId": "y",
                "backgroundColor": "#4EA7F2"
              }
            ],
            "legendPosition": "none",
            "labelRange": "Data!A12:A36",
            "title": {},
            "stacked": false,
            "aggregated": false
          },
          "offset": { "x": 0, "y": 1444 },
          "col": 0,
          "row": 0
        },
        {
          "id": "4a78439b-21d0-4366-8fda-ebbd501d912e",
          "width": 863,
          "height": 335,
          "tag": "chart",
          "data": {
            "type": "bar",
            "dataSetsHaveTitle": false,
            "dataSets": [
              { "dataRange": "Data!H12:H36", "yAxisId": "y" }
            ],
            "legendPosition": "none",
            "labelRange": "Data!A12:A36",
            "title": {},
            "stacked": false,
            "aggregated": false
          },
          "offset": { "x": 1, "y": 1890.7578125 },
          "col": 0,
          "row": 0
        },
        {
          "id": "a3937968-c171-4c24-9c30-b7ce80eee860",
          "width": 865,
          "height": 370,
          "tag": "chart",
          "data": {
            "type": "bar",
            "dataSetsHaveTitle": false,
            "dataSets": [
              { "dataRange": "Data!I12:I36", "yAxisId": "y" }
            ],
            "legendPosition": "none",
            "labelRange": "Data!A12:A36",
            "title": {},
            "stacked": false,
            "aggregated": false
          },
          "offset": { "x": 0, "y": 2267 },
          "col": 0,
          "row": 0
        }
      ],
      "tables": [],
      "areGridLinesVisible": true,
      "isVisible": true,
      "headerGroups": {
        "ROW": [],
        "COL": []
      },
      "comments": {}
    },
    {
      "id": "8f4743ea-4299-4b28-9c56-46b7b3b943d9",
      "name": "Data",
      "colNumber": 33,
      "rowNumber": 100,
      "rows": {},
      "cols": {},
      "merges": [],
      "cells": {
        "A1": "=_t(\"KPI\")",
        "A2": "=_t(\"Customer churn rate\")",
        "A3": "=_t(\"Churns\")",
        "A4": "=_t(\"Revenue Churn\")",
        "A5": "=_t(\"MRR delta\")",
        "A6": "=_t(\"Net Retention\")",
        "A7": "=_t(\"CLTV\")",
        "A11": "=_t(\"Customer Churn Rate\")",
        "A12": "=C12",
        "A13": "=C13",
        "A14": "=C14",
        "A15": "=C15",
        "A16": "=C16",
        "A17": "=C17",
        "A18": "=C18",
        "A19": "=C19",
        "A20": "=C20",
        "A21": "=C21",
        "A22": "=C22",
        "A23": "=C23",
        "A24": "=C24",
        "A25": "=C25",
        "A26": "=C26",
        "A27": "=C27",
        "A28": "=C28",
        "A29": "=C29",
        "A30": "=C30",
        "A31": "=C31",
        "A32": "=C32",
        "A33": "=C33",
        "A34": "=C34",
        "A35": "=C35",
        "A36": "=C36",
        "B1": "=_t(\"Current\")",
        "B2": "0.1389",
        "B3": "11",
        "B4": "0.2356",
        "B5": "2396",
        "B6": "0.8611",
        "B7": "311.987041036717",
        "B12": "-24",
        "B13": "-23",
        "B14": "-22",
        "B15": "-21",
        "B16": "-20",
        "B17": "-19",
        "B18": "-18",
        "B19": "-17",
        "B20": "-16",
        "B21": "-15",
        "B22": "-14",
        "B23": "-13",
        "B24": "-12",
        "B25": "-11",
        "B26": "-10",
        "B27": "-9",
        "B28": "-8",
        "B29": "-7",
        "B30": "-6",
        "B31": "-5",
        "B32": "-4",
        "B33": "-3",
        "B34": "-2",
        "B35": "-1",
        "C1": "=_t(\"Current\")",
        "C2": "0.1389",
        "C3": "11",
        "C4": "0.2356",
        "C5": "2396",
        "C6": "0.8611",
        "C7": "31451.98704103672",
        "C12": "=EDATE($C$36,B12)",
        "C13": "=EDATE($C$36,B13)",
        "C14": "=EDATE($C$36,B14)",
        "C15": "=EDATE($C$36,B15)",
        "C16": "=EDATE($C$36,B16)",
        "C17": "=EDATE($C$36,B17)",
        "C18": "=EDATE($C$36,B18)",
        "C19": "=EDATE($C$36,B19)",
        "C20": "=EDATE($C$36,B20)",
        "C21": "=EDATE($C$36,B21)",
        "C22": "=EDATE($C$36,B22)",
        "C23": "=EDATE($C$36,B23)",
        "C24": "=EDATE($C$36,B24)",
        "C25": "=EDATE($C$36,B25)",
        "C26": "=EDATE($C$36,B26)",
        "C27": "=EDATE($C$36,B27)",
        "C28": "=EDATE($C$36,B28)",
        "C29": "=EDATE($C$36,B29)",
        "C30": "=EDATE($C$36,B30)",
        "C31": "=EDATE($C$36,B31)",
        "C32": "=EDATE($C$36,B32)",
        "C33": "=EDATE($C$36,B33)",
        "C34": "=EDATE($C$36,B34)",
        "C35": "=EDATE($C$36,B35)",
        "C36": "=DATE(YEAR(C37), MONTH(C37), 1)",
        "C37": "=TODAY()",
        "D12": "0.32085465777568056",
        "D13": "0.3400044443315724",
        "D14": "0.2818636060714821",
        "D15": "0.04541779519457512",
        "D16": "0.15636544467821256",
        "D17": "0.02924420165718833",
        "D18": "0.2603545700505092",
        "D19": "0.265031817374779",
        "D20": "0.8843312128960841",
        "D21": "0.37146985467247484",
        "D22": "0.7853633496430441",
        "D23": "0.4598960574367248",
        "D24": "0.8306423910299356",
        "D25": "0.5309565248677568",
        "D26": "0.5092707653957882",
        "D27": "0.7340998343981966",
        "D28": "0.09566356325935321",
        "D29": "0.4538219979683855",
        "D30": "0.9485626958884472",
        "D31": "0.966292076580467",
        "D32": "0.11969817950628014",
        "D33": "0.7328324701538558",
        "D34": "0.6223980460404896",
        "D35": "0.6472051746109",
        "D36": "0.32572572380121967",
        "E12": "0.21487083580582023",
        "E13": "0.8464771432184524",
        "E14": "0.36262651691162673",
        "E15": "0.6160631300039985",
        "E16": "0.607433242206024",
        "E17": "0.6340094378549348",
        "E18": "0.18378950225092505",
        "E19": "0.15087993996521187",
        "E20": "0.7366733202841174",
        "E21": "0.9891928914248478",
        "E22": "0.23273128002125332",
        "E23": "0.30976778729275933",
        "E24": "0.28679039967316466",
        "E25": "0.36412696310531234",
        "E26": "0.7402380303761023",
        "E27": "0.42285198577001304",
        "E28": "0.26023263641179684",
        "E29": "0.646425669843071",
        "E30": "0.7280743557527907",
        "E31": "0.4709650760307138",
        "E32": "0.3019630386246208",
        "E33": "0.3425157528606626",
        "E34": "0.5763681574876476",
        "E35": "0.6547642218593177",
        "E36": "0.15745843777646784",
        "F12": "0.8579142770590391",
        "F13": "0.35115292755912253",
        "F14": "0.28933319837336313",
        "F15": "0.9250135418136765",
        "F16": "0.7411551603001458",
        "F17": "0.6238504418969821",
        "F18": "0.010100856709135408",
        "F19": "0.16244300673999224",
        "F20": "0.6225086098357464",
        "F21": "0.14745635700555493",
        "F22": "0.08879717269200005",
        "F23": "0.42633263679614153",
        "F24": "0.86655624503663",
        "F25": "0.7450612850053462",
        "F26": "0.3163054229583129",
        "F27": "0.17836126867826452",
        "F28": "0.7547769231773616",
        "F29": "0.8054082555451085",
        "F30": "0.32367913322120656",
        "F31": "0.9623932143089622",
        "F32": "0.6823557662669941",
        "F33": "0.6126492936873624",
        "F34": "0.27351623237605627",
        "F35": "0.9743008779916547",
        "F36": "0.3809422100527129",
        "G12": "68390",
        "G13": "50527",
        "G14": "94291",
        "G15": "59980",
        "G16": "99160",
        "G17": "95284",
        "G18": "59647",
        "G19": "94248",
        "G20": "76378",
        "G21": "55861",
        "G22": "51862",
        "G23": "68137",
        "G24": "53450",
        "G25": "65716",
        "G26": "58045",
        "G27": "82242",
        "G28": "82112",
        "G29": "81754",
        "G30": "70677",
        "G31": "74532",
        "G32": "97535",
        "G33": "52936",
        "G34": "76658",
        "G35": "69589",
        "G36": "86221",
        "H12": "0.28382823796782297",
        "H13": "0.8816245477034934",
        "H14": "0.3445111444078144",
        "H15": "0.8671653738657918",
        "H16": "0.47704243651307365",
        "H17": "0.5717809449444125",
        "H18": "0.27392693533176393",
        "H19": "0.5662650189896932",
        "H20": "0.5493033352720584",
        "H21": "0.8160230873899628",
        "H22": "0.5693651203619134",
        "H23": "0.7097557729969661",
        "H24": "0.911927795516817",
        "H25": "0.768886279349325",
        "H26": "0.6911963957018901",
        "H27": "0.01900094048051537",
        "H28": "0.8406985267490585",
        "H29": "0.5933945495888182",
        "H30": "0.2845763005487787",
        "H31": "0.3721212746794582",
        "H32": "0.2995666690017378",
        "H33": "0.8809827503194876",
        "H34": "0.18777389692302493",
        "H35": "0.6089561332428455",
        "H36": "0.12646788898036743",
        "I12": "195599",
        "I13": "295195",
        "I14": "141735",
        "I15": "250073",
        "I16": "95239",
        "I17": "54303",
        "I18": "52613",
        "I19": "123480",
        "I20": "337482",
        "I21": "314701",
        "I22": "355131",
        "I23": "242761",
        "I24": "101113",
        "I25": "319207",
        "I26": "287093",
        "I27": "194149",
        "I28": "238941",
        "I29": "154554",
        "I30": "351046",
        "I31": "84064",
        "I32": "375088",
        "I33": "125448",
        "I34": "240638",
        "I35": "350393",
        "I36": "104106",
        "AA11": "=IFERROR((E10+I10+M10-Q10)/D9)",
        "AA12": "=IFERROR((E11+I11+M11-Q11)/D12)",
        "AA13": "=IFERROR((E12+I12+M12-Q12)/D13)",
        "AA14": "=IFERROR((E13+I13+M13-Q13)/D14)",
        "AA15": "=IFERROR((E14+I14+M14-Q14)/D15)",
        "AA16": "=IFERROR((E15+I15+M15-Q15)/D16)",
        "AA17": "=IFERROR((E16+I16+M16-Q16)/D17)",
        "AA18": "=IFERROR((E17+I17+M17-Q17)/D18)",
        "AA19": "=IFERROR((E18+I18+M18-Q18)/D19)",
        "AA20": "=IFERROR((E19+I19+M19-Q19)/D20)",
        "AA21": "=IFERROR((E20+I20+M20-Q20)/D21)",
        "AA22": "=IFERROR((E21+I21+M21-Q21)/D22)"
      },
      "styles": { "A1:B1": 2, "C1": 3, "C2:C7": 4 },
      "formats": {
        "A12:A36": 1,
        "C2": 2,
        "B4:C4": 2,
        "B6:C6": 2,
        "D12:F36": 2,
        "H12:H36": 2,
        "B5:C5": 3,
        "B7:C7": 3,
        "G12:G36": 3,
        "I12:I36": 3
      },
      "borders": {},
      "conditionalFormats": [],
      "dataValidationRules": [],
      "figures": [],
      "tables": [],
      "areGridLinesVisible": true,
      "isVisible": true,
      "headerGroups": {
        "ROW": [
          { "start": 10, "end": 36, "isFolded": false },
          { "start": 39, "end": 69, "isFolded": false }
        ],
        "COL": []
      },
      "comments": {}
    }
  ],
  "styles": {
    "1": { "fontSize": 16, "textColor": "#2D7E84", "bold": true },
    "2": { "bold": true },
    "3": { "bold": true, "fillColor": "#F3F3F3" },
    "4": { "fillColor": "#F3F3F3" }
  },
  "formats": { "1": "mmmm yyyy", "2": "0.00%", "3": "[$$]#,##0" },
  "borders": {
    "1": {
      "bottom": { "style": "thin", "color": "#CCCCCC" }
    },
    "2": {
      "top": { "style": "thin", "color": "#CCCCCC" }
    }
  },
  "revisionId": "START_REVISION",
  "uniqueFigureIds": true,
  "settings": {
    "locale": {
      "name": "English (US)",
      "code": "en_US",
      "thousandsSeparator": ",",
      "decimalSeparator": ".",
      "dateFormat": "mm/dd/yyyy",
      "timeFormat": "hh:mm:ss",
      "formulaArgSeparator": ",",
      "weekStart": 7
    }
  },
  "pivots": {},
  "pivotNextId": 4,
  "customTableStyles": {},
  "globalFilters": [],
  "lists": {},
  "listNextId": 1,
  "chartOdooMenusReferences": {}
}