1b-agent/enterprise-addons
1
0 Fork 0
Code Issues Pull Requests Actions Packages Projects Releases Wiki Activity
Files
ca4af030d334c655b2d96b6c554af4eeccfed421
enterprise-addons/spreadsheet_dashboard_sale_subscription/data/files/retention_dashboard.osheet.json
T

2328 lines
105 KiB
JSON
Raw Blame History

{
"version": "18.5.10",
"sheets": [
{
"id": "sheet1",
"name": "Dashboard",
"colNumber": 9,
"rowNumber": 117,
"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": "#FEF2F2",
"baseline": "Data!C3",
"baselineDescr": { "text": "Churns" },
"keyValue": "Data!C2",
"humanize": false,
"chartId": "c5965b6e-d729-44cc-8e3a-0b605c325d3d"
},
"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": "#FEF2F2",
"baseline": "Data!C5",
"baselineDescr": { "text": "MRR" },
"keyValue": "Data!C4",
"humanize": false,
"chartId": "aa964ffe-ad26-4124-8c0c-6044f124fced"
},
"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,
"chartId": "5034de4a-9be0-410d-97eb-0a7092f48969"
},
"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,
"chartId": "d8fb1b9b-bd79-41f8-a0df-982395c26b96"
},
"offset": { "x": 656, "y": 40 },
"col": 0,
"row": 0
},
{
"id": "f2d1a98e-d4d6-4711-a073-319b72d52fed",
"width": 863,
"height": 367,
"tag": "chart",
"data": {
"type": "line",
"dataSetsHaveTitle": false,
"dataSets": [
{ "dataRange": "Data!T12:T35" }
],
"legendPosition": "none",
"labelRange": "Data!A12:A35",
"title": { "text": "" },
"labelsAsText": true,
"stacked": false,
"aggregated": false,
"cumulative": false,
"axesDesign": {
"y": {
"title": { "text": "Customer Churn Rate" }
}
},
"fillArea": true,
"humanize": true,
"chartId": "f2d1a98e-d4d6-4711-a073-319b72d52fed"
},
"offset": { "x": 0, "y": 217 },
"col": 0,
"row": 0
},
{
"id": "2e2ed109-f199-4941-9750-edf85856c2ab",
"width": 863,
"height": 368,
"tag": "chart",
"data": {
"type": "line",
"dataSetsHaveTitle": false,
"dataSets": [
{ "dataRange": "Data!U12:U35" }
],
"legendPosition": "none",
"labelRange": "Data!A12:A35",
"title": { "text": "" },
"labelsAsText": true,
"stacked": false,
"aggregated": false,
"cumulative": false,
"axesDesign": {
"y": {
"title": { "text": "Revenue Churn Rate" }
}
},
"fillArea": true,
"humanize": true,
"chartId": "2e2ed109-f199-4941-9750-edf85856c2ab"
},
"offset": { "x": 0, "y": 629 },
"col": 0,
"row": 0
},
{
"id": "d083cb45-5352-48aa-b511-e5cf8ed4959c",
"width": 863,
"height": 368,
"tag": "chart",
"data": {
"type": "line",
"dataSetsHaveTitle": false,
"dataSets": [
{ "dataRange": "Data!V12:V35" }
],
"legendPosition": "none",
"labelRange": "Data!A12:A35",
"title": { "text": "" },
"labelsAsText": true,
"stacked": false,
"aggregated": false,
"cumulative": false,
"axesDesign": {
"y": {
"title": { "text": "Net Retention Rate" }
}
},
"fillArea": true,
"humanize": true,
"chartId": "d083cb45-5352-48aa-b511-e5cf8ed4959c"
},
"offset": { "x": 0, "y": 1037 },
"col": 0,
"row": 0
},
{
"id": "d61c9bf1-4832-400c-8913-8c9319905d1b",
"width": 863,
"height": 367,
"tag": "chart",
"data": {
"type": "line",
"dataSetsHaveTitle": false,
"dataSets": [
{ "dataRange": "Data!W12:W35" }
],
"legendPosition": "none",
"labelRange": "Data!A12:A35",
"title": { "text": "" },
"labelsAsText": true,
"stacked": false,
"aggregated": false,
"cumulative": false,
"axesDesign": {
"y": {
"title": { "text": "Customer Life Time Value" }
}
},
"fillArea": true,
"humanize": true,
"chartId": "d61c9bf1-4832-400c-8913-8c9319905d1b"
},
"offset": { "x": 0, "y": 1445 },
"col": 0,
"row": 0
},
{
"id": "36fb37c8-76a6-40b6-a7c6-d57e7076f5db",
"width": 863,
"height": 367,
"tag": "chart",
"data": {
"type": "line",
"dataSetsHaveTitle": false,
"dataSets": [
{ "dataRange": "Data!X12:X35" }
],
"legendPosition": "none",
"labelRange": "Data!A12:A35",
"title": { "text": "" },
"labelsAsText": true,
"stacked": false,
"aggregated": false,
"cumulative": false,
"axesDesign": {
"y": {
"title": { "text": "MRR" }
}
},
"fillArea": true,
"humanize": true,
"chartId": "36fb37c8-76a6-40b6-a7c6-d57e7076f5db"
},
"offset": { "x": 0, "y": 1856 },
"col": 0,
"row": 0
},
{
"id": "7e33aaf7-0e56-4369-9d22-d1a51f181f13",
"width": 863,
"height": 345,
"tag": "chart",
"data": {
"type": "line",
"dataSetsHaveTitle": false,
"dataSets": [
{ "dataRange": "Data!Z12:Z35" }
],
"legendPosition": "none",
"labelRange": "Data!A12:A35",
"title": { "text": "" },
"labelsAsText": true,
"stacked": false,
"aggregated": false,
"cumulative": false,
"axesDesign": {
"y": {
"title": { "text": "Average Revenue" }
}
},
"fillArea": true,
"humanize": true,
"chartId": "7e33aaf7-0e56-4369-9d22-d1a51f181f13"
},
"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": {
"0": { "size": 142 },
"1": { "size": 84 },
"2": { "size": 85 },
"3": { "size": 82 },
"4": { "size": 48 },
"5": { "size": 77 },
"6": { "size": 66 },
"7": { "size": 129 },
"8": { "size": 48 },
"9": { "size": 123 },
"10": { "size": 52 },
"11": { "size": 121 },
"12": { "size": 48 },
"13": { "size": 116 },
"14": { "size": 55 },
"15": { "size": 94 },
"16": { "size": 48 },
"17": { "size": 88 },
"18": { "size": 70 },
"19": { "size": 138 },
"20": { "size": 132 },
"21": { "size": 120 },
"22": { "size": 163 },
"23": { "size": 105 },
"24": { "size": 112 },
"25": { "size": 112 },
"26": { "size": 114 },
"27": { "size": 120 },
"28": { "size": 163 },
"29": { "size": 105 },
"30": { "size": 112 },
"31": { "size": 114 }
},
"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\")",
"A10": "=_t(\"Montly analysis\")",
"A11": "=_t(\"Before\")",
"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",
"A39": "=_t(\"Last 30 Days analysis\")",
"A41": "-29",
"A42": "-28",
"A43": "-27",
"A44": "-26",
"A45": "-25",
"A46": "-24",
"A47": "-23",
"A48": "-22",
"A49": "-21",
"A50": "-20",
"A51": "-19",
"A52": "-18",
"A53": "-17",
"A54": "-16",
"A55": "-15",
"A56": "-14",
"A57": "-13",
"A58": "-12",
"A59": "-11",
"A60": "-10",
"A61": "-9",
"A62": "-8",
"A63": "-7",
"A64": "-6",
"A65": "-5",
"A66": "-4",
"A67": "-3",
"A68": "-2",
"A69": "-1",
"A70": "=_t(\"Today\")",
"B1": "=_t(\"Current\")",
"B2": "=iferror((Q70-Q40)/(E40-Q40),0)",
"B3": "=Q70-Q40",
"B4": "=IFERROR(-(R71+J71)/X40,0)",
"B5": "=F71+J71+N71+R71",
"B6": "=IFERROR((X40+J71+N71+R71)/X40, 1)",
"B7": "=IFERROR(Z9/B2,0)",
"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",
"B36": "=_t(\"This month\")",
"B37": "=_t(\"Today\")",
"B40": "=_t(\"Before\")",
"B41": "=B42-1",
"B42": "=B43-1",
"B43": "=B44-1",
"B44": "=B45-1",
"B45": "=B46-1",
"B46": "=B47-1",
"B47": "=B48-1",
"B48": "=B49-1",
"B49": "=B50-1",
"B50": "=B51-1",
"B51": "=B52-1",
"B52": "=B53-1",
"B53": "=B54-1",
"B54": "=B55-1",
"B55": "=B56-1",
"B56": "=B57-1",
"B57": "=B58-1",
"B58": "=B59-1",
"B59": "=B60-1",
"B60": "=B61-1",
"B61": "=B62-1",
"B62": "=B63-1",
"B63": "=B64-1",
"B64": "=B65-1",
"B65": "=B66-1",
"B66": "=B67-1",
"B67": "=B68-1",
"B68": "=B69-1",
"B69": "=B70-1",
"B70": "=TODAY()",
"C1": "=_t(\"Current\")",
"C2": "=B2",
"C3": "=FORMAT.LARGE.NUMBER(B3)",
"C4": "=B4",
"C5": "=FORMAT.LARGE.NUMBER(B5)",
"C6": "=B6",
"C7": "=FORMAT.LARGE.NUMBER(B7)",
"C9": "=_t(\"All time data\")",
"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()",
"C71": "=_t(\"Cumul period\")",
"D9": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\")",
"D10": "=_t(\"New (count)\")",
"D12": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C12)",
"D13": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C13)",
"D14": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C14)",
"D15": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C15)",
"D16": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C16)",
"D17": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C17)",
"D18": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C18)",
"D19": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C19)",
"D20": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C20)",
"D21": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C21)",
"D22": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C22)",
"D23": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C23)",
"D24": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C24)",
"D25": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C25)",
"D26": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C26)",
"D27": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C27)",
"D28": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C28)",
"D29": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C29)",
"D30": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C30)",
"D31": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C31)",
"D32": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C32)",
"D33": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C33)",
"D34": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C34)",
"D35": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C35)",
"D36": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"0_creation\",\"event_date:month\",C36)",
"D37": "=SUM(D12:D36)",
"D39": "=_t(\"New (count)\")",
"D41": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B41)",
"D42": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B42)",
"D43": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B43)",
"D44": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B44)",
"D45": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B45)",
"D46": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B46)",
"D47": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B47)",
"D48": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B48)",
"D49": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B49)",
"D50": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B50)",
"D51": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B51)",
"D52": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B52)",
"D53": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B53)",
"D54": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B54)",
"D55": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B55)",
"D56": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B56)",
"D57": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B57)",
"D58": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B58)",
"D59": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B59)",
"D60": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B60)",
"D61": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B61)",
"D62": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B62)",
"D63": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B63)",
"D64": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B64)",
"D65": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B65)",
"D66": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B66)",
"D67": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B67)",
"D68": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B68)",
"D69": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B69)",
"D70": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"0_creation\",\"event_date:day\",B70)",
"D71": "=SUM(D41:D69)",
"E10": "=_t(\"Cumul\")",
"E11": "=D9-sum(D12:D36)",
"E12": "=E11+D12",
"E13": "=E12+D13",
"E14": "=E13+D14",
"E15": "=E14+D15",
"E16": "=E15+D16",
"E17": "=E16+D17",
"E18": "=E17+D18",
"E19": "=E18+D19",
"E20": "=E19+D20",
"E21": "=E20+D21",
"E22": "=E21+D22",
"E23": "=E22+D23",
"E24": "=E23+D24",
"E25": "=E24+D25",
"E26": "=E25+D26",
"E27": "=E26+D27",
"E28": "=E27+D28",
"E29": "=E28+D29",
"E30": "=E29+D30",
"E31": "=E30+D31",
"E32": "=E31+D32",
"E33": "=E32+D33",
"E34": "=E33+D34",
"E35": "=E34+D35",
"E36": "=E35+D36",
"E39": "=_t(\"Cumul\")",
"E40": "=D9-sum(D41:D70)",
"E41": "=E40+D41",
"E42": "=E41+D42",
"E43": "=E42+D43",
"E44": "=E43+D44",
"E45": "=E44+D45",
"E46": "=E45+D46",
"E47": "=E46+D47",
"E48": "=E47+D48",
"E49": "=E48+D49",
"E50": "=E49+D50",
"E51": "=E50+D51",
"E52": "=E51+D52",
"E53": "=E52+D53",
"E54": "=E53+D54",
"E55": "=E54+D55",
"E56": "=E55+D56",
"E57": "=E56+D57",
"E58": "=E57+D58",
"E59": "=E58+D59",
"E60": "=E59+D60",
"E61": "=E60+D61",
"E62": "=E61+D62",
"E63": "=E62+D63",
"E64": "=E63+D64",
"E65": "=E64+D65",
"E66": "=E65+D66",
"E67": "=E66+D67",
"E68": "=E67+D68",
"E69": "=E68+D69",
"E70": "=E69+D70",
"F9": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\")",
"F10": "=_t(\"New (MRR)\")",
"F12": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C12)",
"F13": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C13)",
"F14": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C14)",
"F15": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C15)",
"F16": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C16)",
"F17": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C17)",
"F18": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C18)",
"F19": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C19)",
"F20": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C20)",
"F21": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C21)",
"F22": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C22)",
"F23": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C23)",
"F24": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C24)",
"F25": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C25)",
"F26": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C26)",
"F27": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C27)",
"F28": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C28)",
"F29": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C29)",
"F30": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C30)",
"F31": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C31)",
"F32": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C32)",
"F33": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C33)",
"F34": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C34)",
"F35": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C35)",
"F36": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:month\",C36)",
"F37": "=SUM(F12:F36)",
"F39": "=_t(\"New (MRR)\")",
"F41": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B41)",
"F42": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B42)",
"F43": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B43)",
"F44": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B44)",
"F45": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B45)",
"F46": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B46)",
"F47": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B47)",
"F48": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B48)",
"F49": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B49)",
"F50": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B50)",
"F51": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B51)",
"F52": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B52)",
"F53": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B53)",
"F54": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B54)",
"F55": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B55)",
"F56": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B56)",
"F57": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B57)",
"F58": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B58)",
"F59": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B59)",
"F60": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B60)",
"F61": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B61)",
"F62": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B62)",
"F63": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B63)",
"F64": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B64)",
"F65": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B65)",
"F66": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B66)",
"F67": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B67)",
"F68": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B68)",
"F69": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B69)",
"F70": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"0_creation\",\"event_date:day\",B70)",
"F71": "=SUM(F41:F69)",
"G10": "=_t(\"Cumul\")",
"G11": "=F9-sum(F12:F36)",
"G12": "=G11+F12",
"G13": "=G12+F13",
"G14": "=G13+F14",
"G15": "=G14+F15",
"G16": "=G15+F16",
"G17": "=G16+F17",
"G18": "=G17+F18",
"G19": "=G18+F19",
"G20": "=G19+F20",
"G21": "=G20+F21",
"G22": "=G21+F22",
"G23": "=G22+F23",
"G24": "=G23+F24",
"G25": "=G24+F25",
"G26": "=G25+F26",
"G27": "=G26+F27",
"G28": "=G27+F28",
"G29": "=G28+F29",
"G30": "=G29+F30",
"G31": "=G30+F31",
"G32": "=G31+F32",
"G33": "=G32+F33",
"G34": "=G33+F34",
"G35": "=G34+F35",
"G36": "=G35+F36",
"G39": "=_t(\"Cumul\")",
"G40": "=F9-sum(F41:F70)",
"G41": "=G40+F41",
"G42": "=G41+F42",
"G43": "=G42+F43",
"G44": "=G43+F44",
"G45": "=G44+F45",
"G46": "=G45+F46",
"G47": "=G46+F47",
"G48": "=G47+F48",
"G49": "=G48+F49",
"G50": "=G49+F50",
"G51": "=G50+F51",
"G52": "=G51+F52",
"G53": "=G52+F53",
"G54": "=G53+F54",
"G55": "=G54+F55",
"G56": "=G55+F56",
"G57": "=G56+F57",
"G58": "=G57+F58",
"G59": "=G58+F59",
"G60": "=G59+F60",
"G61": "=G60+F61",
"G62": "=G61+F62",
"G63": "=G62+F63",
"G64": "=G63+F64",
"G65": "=G64+F65",
"G66": "=G65+F66",
"G67": "=G66+F67",
"G68": "=G67+F68",
"G69": "=G68+F69",
"G70": "=G69+F70",
"H9": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\")",
"H10": "=_t(\"Contraction (count)\")",
"H12": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C12)",
"H13": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C13)",
"H14": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C14)",
"H15": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C15)",
"H16": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C16)",
"H17": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C17)",
"H18": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C18)",
"H19": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C19)",
"H20": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C20)",
"H21": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C21)",
"H22": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C22)",
"H23": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C23)",
"H24": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C24)",
"H25": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C25)",
"H26": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C26)",
"H27": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C27)",
"H28": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C28)",
"H29": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C29)",
"H30": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C30)",
"H31": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C31)",
"H32": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C32)",
"H33": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C33)",
"H34": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C34)",
"H35": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C35)",
"H36": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"15_contraction\",\"event_date:month\",C36)",
"H37": "=SUM(H12:H36)",
"H39": "=_t(\"Contraction (count)\")",
"H41": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B41)",
"H42": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B42)",
"H43": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B43)",
"H44": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B44)",
"H45": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B45)",
"H46": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B46)",
"H47": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B47)",
"H48": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B48)",
"H49": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B49)",
"H50": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B50)",
"H51": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B51)",
"H52": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B52)",
"H53": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B53)",
"H54": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B54)",
"H55": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B55)",
"H56": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B56)",
"H57": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B57)",
"H58": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B58)",
"H59": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B59)",
"H60": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B60)",
"H61": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B61)",
"H62": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B62)",
"H63": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B63)",
"H64": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B64)",
"H65": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B65)",
"H66": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B66)",
"H67": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B67)",
"H68": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B68)",
"H69": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B69)",
"H70": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"15_contraction\",\"event_date:day\",B70)",
"H71": "=SUM(H41:H69)",
"I10": "=_t(\"Cumul\")",
"I11": "=H9-sum(H12:H36)",
"I12": "=I11+H12",
"I13": "=I12+H13",
"I14": "=I13+H14",
"I15": "=I14+H15",
"I16": "=I15+H16",
"I17": "=I16+H17",
"I18": "=I17+H18",
"I19": "=I18+H19",
"I20": "=I19+H20",
"I21": "=I20+H21",
"I22": "=I21+H22",
"I23": "=I22+H23",
"I24": "=I23+H24",
"I25": "=I24+H25",
"I26": "=I25+H26",
"I27": "=I26+H27",
"I28": "=I27+H28",
"I29": "=I28+H29",
"I30": "=I29+H30",
"I31": "=I30+H31",
"I32": "=I31+H32",
"I33": "=I32+H33",
"I34": "=I33+H34",
"I35": "=I34+H35",
"I36": "=I35+H36",
"I39": "=_t(\"Cumul\")",
"I40": "=H9-sum(H41:H70)",
"I41": "=I40+H41",
"I42": "=I41+H42",
"I43": "=I42+H43",
"I44": "=I43+H44",
"I45": "=I44+H45",
"I46": "=I45+H46",
"I47": "=I46+H47",
"I48": "=I47+H48",
"I49": "=I48+H49",
"I50": "=I49+H50",
"I51": "=I50+H51",
"I52": "=I51+H52",
"I53": "=I52+H53",
"I54": "=I53+H54",
"I55": "=I54+H55",
"I56": "=I55+H56",
"I57": "=I56+H57",
"I58": "=I57+H58",
"I59": "=I58+H59",
"I60": "=I59+H60",
"I61": "=I60+H61",
"I62": "=I61+H62",
"I63": "=I62+H63",
"I64": "=I63+H64",
"I65": "=I64+H65",
"I66": "=I65+H66",
"I67": "=I66+H67",
"I68": "=I67+H68",
"I69": "=I68+H69",
"I70": "=I69+H70",
"J9": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\")",
"J10": "=_t(\"Contraction (MRR)\")",
"J12": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C12)",
"J13": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C13)",
"J14": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C14)",
"J15": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C15)",
"J16": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C16)",
"J17": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C17)",
"J18": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C18)",
"J19": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C19)",
"J20": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C20)",
"J21": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C21)",
"J22": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C22)",
"J23": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C23)",
"J24": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C24)",
"J25": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C25)",
"J26": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C26)",
"J27": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C27)",
"J28": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C28)",
"J29": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C29)",
"J30": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C30)",
"J31": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C31)",
"J32": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C32)",
"J33": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C33)",
"J34": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C34)",
"J35": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C35)",
"J36": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:month\",C36)",
"J37": "=SUM(J12:J36)",
"J39": "=_t(\"Contraction (MRR)\")",
"J41": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B41)",
"J42": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B42)",
"J43": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B43)",
"J44": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B44)",
"J45": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B45)",
"J46": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B46)",
"J47": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B47)",
"J48": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B48)",
"J49": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B49)",
"J50": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B50)",
"J51": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B51)",
"J52": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B52)",
"J53": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B53)",
"J54": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B54)",
"J55": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B55)",
"J56": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B56)",
"J57": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B57)",
"J58": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B58)",
"J59": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B59)",
"J60": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B60)",
"J61": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B61)",
"J62": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B62)",
"J63": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B63)",
"J64": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B64)",
"J65": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B65)",
"J66": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B66)",
"J67": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B67)",
"J68": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B68)",
"J69": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B69)",
"J70": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"15_contraction\",\"event_date:day\",B70)",
"J71": "=SUM(J41:J69)",
"K10": "=_t(\"Cumul\")",
"K11": "=J9-sum(J12:J36)",
"K12": "=K11+J12",
"K13": "=K12+J13",
"K14": "=K13+J14",
"K15": "=K14+J15",
"K16": "=K15+J16",
"K17": "=K16+J17",
"K18": "=K17+J18",
"K19": "=K18+J19",
"K20": "=K19+J20",
"K21": "=K20+J21",
"K22": "=K21+J22",
"K23": "=K22+J23",
"K24": "=K23+J24",
"K25": "=K24+J25",
"K26": "=K25+J26",
"K27": "=K26+J27",
"K28": "=K27+J28",
"K29": "=K28+J29",
"K30": "=K29+J30",
"K31": "=K30+J31",
"K32": "=K31+J32",
"K33": "=K32+J33",
"K34": "=K33+J34",
"K35": "=K34+J35",
"K36": "=K35+J36",
"K39": "=_t(\"Cumul\")",
"K40": "=J9-sum(J41:J70)",
"K41": "=K40+J41",
"K42": "=K41+J42",
"K43": "=K42+J43",
"K44": "=K43+J44",
"K45": "=K44+J45",
"K46": "=K45+J46",
"K47": "=K46+J47",
"K48": "=K47+J48",
"K49": "=K48+J49",
"K50": "=K49+J50",
"K51": "=K50+J51",
"K52": "=K51+J52",
"K53": "=K52+J53",
"K54": "=K53+J54",
"K55": "=K54+J55",
"K56": "=K55+J56",
"K57": "=K56+J57",
"K58": "=K57+J58",
"K59": "=K58+J59",
"K60": "=K59+J60",
"K61": "=K60+J61",
"K62": "=K61+J62",
"K63": "=K62+J63",
"K64": "=K63+J64",
"K65": "=K64+J65",
"K66": "=K65+J66",
"K67": "=K66+J67",
"K68": "=K67+J68",
"K69": "=K68+J69",
"K70": "=K69+J70",
"L9": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\")",
"L10": "=_t(\"Expansion (count)\")",
"L12": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C12)",
"L13": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C13)",
"L14": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C14)",
"L15": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C15)",
"L16": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C16)",
"L17": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C17)",
"L18": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C18)",
"L19": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C19)",
"L20": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C20)",
"L21": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C21)",
"L22": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C22)",
"L23": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C23)",
"L24": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C24)",
"L25": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C25)",
"L26": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C26)",
"L27": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C27)",
"L28": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C28)",
"L29": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C29)",
"L30": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C30)",
"L31": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C31)",
"L32": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C32)",
"L33": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C33)",
"L34": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C34)",
"L35": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C35)",
"L36": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"1_expansion\",\"event_date:month\",C36)",
"L37": "=SUM(L12:L36)",
"L39": "=_t(\"Expansion (count)\")",
"L41": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B41)",
"L42": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B42)",
"L43": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B43)",
"L44": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B44)",
"L45": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B45)",
"L46": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B46)",
"L47": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B47)",
"L48": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B48)",
"L49": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B49)",
"L50": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B50)",
"L51": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B51)",
"L52": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B52)",
"L53": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B53)",
"L54": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B54)",
"L55": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B55)",
"L56": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B56)",
"L57": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B57)",
"L58": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B58)",
"L59": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B59)",
"L60": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B60)",
"L61": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B61)",
"L62": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B62)",
"L63": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B63)",
"L64": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B64)",
"L65": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B65)",
"L66": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B66)",
"L67": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B67)",
"L68": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B68)",
"L69": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B69)",
"L70": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"1_expansion\",\"event_date:day\",B70)",
"L71": "=SUM(L41:L69)",
"M10": "=_t(\"Cumul\")",
"M11": "=L9-sum(L12:L36)",
"M12": "=M11+L12",
"M13": "=M12+L13",
"M14": "=M13+L14",
"M15": "=M14+L15",
"M16": "=M15+L16",
"M17": "=M16+L17",
"M18": "=M17+L18",
"M19": "=M18+L19",
"M20": "=M19+L20",
"M21": "=M20+L21",
"M22": "=M21+L22",
"M23": "=M22+L23",
"M24": "=M23+L24",
"M25": "=M24+L25",
"M26": "=M25+L26",
"M27": "=M26+L27",
"M28": "=M27+L28",
"M29": "=M28+L29",
"M30": "=M29+L30",
"M31": "=M30+L31",
"M32": "=M31+L32",
"M33": "=M32+L33",
"M34": "=M33+L34",
"M35": "=M34+L35",
"M36": "=M35+L36",
"M39": "=_t(\"Cumul\")",
"M40": "=L9-sum(L41:L70)",
"M41": "=M40+L41",
"M42": "=M41+L42",
"M43": "=M42+L43",
"M44": "=M43+L44",
"M45": "=M44+L45",
"M46": "=M45+L46",
"M47": "=M46+L47",
"M48": "=M47+L48",
"M49": "=M48+L49",
"M50": "=M49+L50",
"M51": "=M50+L51",
"M52": "=M51+L52",
"M53": "=M52+L53",
"M54": "=M53+L54",
"M55": "=M54+L55",
"M56": "=M55+L56",
"M57": "=M56+L57",
"M58": "=M57+L58",
"M59": "=M58+L59",
"M60": "=M59+L60",
"M61": "=M60+L61",
"M62": "=M61+L62",
"M63": "=M62+L63",
"M64": "=M63+L64",
"M65": "=M64+L65",
"M66": "=M65+L66",
"M67": "=M66+L67",
"M68": "=M67+L68",
"M69": "=M68+L69",
"M70": "=M69+L70",
"N9": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\")",
"N10": "=_t(\"Expansion (MRR)\")",
"N12": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C12)",
"N13": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C13)",
"N14": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C14)",
"N15": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C15)",
"N16": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C16)",
"N17": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C17)",
"N18": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C18)",
"N19": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C19)",
"N20": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C20)",
"N21": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C21)",
"N22": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C22)",
"N23": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C23)",
"N24": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C24)",
"N25": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C25)",
"N26": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C26)",
"N27": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C27)",
"N28": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C28)",
"N29": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C29)",
"N30": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C30)",
"N31": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C31)",
"N32": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C32)",
"N33": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C33)",
"N34": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C34)",
"N35": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C35)",
"N36": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:month\",C36)",
"N37": "=SUM(N12:N36)",
"N39": "=_t(\"Expansion (MRR)\")",
"N41": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B41)",
"N42": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B42)",
"N43": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B43)",
"N44": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B44)",
"N45": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B45)",
"N46": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B46)",
"N47": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B47)",
"N48": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B48)",
"N49": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B49)",
"N50": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B50)",
"N51": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B51)",
"N52": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B52)",
"N53": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B53)",
"N54": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B54)",
"N55": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B55)",
"N56": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B56)",
"N57": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B57)",
"N58": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B58)",
"N59": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B59)",
"N60": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B60)",
"N61": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B61)",
"N62": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B62)",
"N63": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B63)",
"N64": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B64)",
"N65": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B65)",
"N66": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B66)",
"N67": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B67)",
"N68": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B68)",
"N69": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B69)",
"N70": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"1_expansion\",\"event_date:day\",B70)",
"N71": "=SUM(N41:N69)",
"O10": "=_t(\"Cumul\")",
"O11": "=N9-sum(N12:N36)",
"O12": "=O11+N12",
"O13": "=O12+N13",
"O14": "=O13+N14",
"O15": "=O14+N15",
"O16": "=O15+N16",
"O17": "=O16+N17",
"O18": "=O17+N18",
"O19": "=O18+N19",
"O20": "=O19+N20",
"O21": "=O20+N21",
"O22": "=O21+N22",
"O23": "=O22+N23",
"O24": "=O23+N24",
"O25": "=O24+N25",
"O26": "=O25+N26",
"O27": "=O26+N27",
"O28": "=O27+N28",
"O29": "=O28+N29",
"O30": "=O29+N30",
"O31": "=O30+N31",
"O32": "=O31+N32",
"O33": "=O32+N33",
"O34": "=O33+N34",
"O35": "=O34+N35",
"O36": "=O35+N36",
"O39": "=_t(\"Cumul\")",
"O40": "=N9-sum(N41:N70)",
"O41": "=O40+N41",
"O42": "=O41+N42",
"O43": "=O42+N43",
"O44": "=O43+N44",
"O45": "=O44+N45",
"O46": "=O45+N46",
"O47": "=O46+N47",
"O48": "=O47+N48",
"O49": "=O48+N49",
"O50": "=O49+N50",
"O51": "=O50+N51",
"O52": "=O51+N52",
"O53": "=O52+N53",
"O54": "=O53+N54",
"O55": "=O54+N55",
"O56": "=O55+N56",
"O57": "=O56+N57",
"O58": "=O57+N58",
"O59": "=O58+N59",
"O60": "=O59+N60",
"O61": "=O60+N61",
"O62": "=O61+N62",
"O63": "=O62+N63",
"O64": "=O63+N64",
"O65": "=O64+N65",
"O66": "=O65+N66",
"O67": "=O66+N67",
"O68": "=O67+N68",
"O69": "=O68+N69",
"O70": "=O69+N70",
"P9": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\")",
"P10": "=_t(\"Churn (count)\")",
"P12": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C12)",
"P13": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C13)",
"P14": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C14)",
"P15": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C15)",
"P16": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C16)",
"P17": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C17)",
"P18": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C18)",
"P19": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C19)",
"P20": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C20)",
"P21": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C21)",
"P22": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C22)",
"P23": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C23)",
"P24": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C24)",
"P25": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C25)",
"P26": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C26)",
"P27": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C27)",
"P28": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C28)",
"P29": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C29)",
"P30": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C30)",
"P31": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C31)",
"P32": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C32)",
"P33": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C33)",
"P34": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C34)",
"P35": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C35)",
"P36": "=PIVOT.VALUE(1,\"__count\",\"event_type\",\"2_churn\",\"event_date:month\",C36)",
"P37": "=SUM(P12:P36)",
"P39": "=_t(\"Churn (count)\")",
"P41": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B41)",
"P42": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B42)",
"P43": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B43)",
"P44": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B44)",
"P45": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B45)",
"P46": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B46)",
"P47": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B47)",
"P48": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B48)",
"P49": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B49)",
"P50": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B50)",
"P51": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B51)",
"P52": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B52)",
"P53": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B53)",
"P54": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B54)",
"P55": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B55)",
"P56": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B56)",
"P57": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B57)",
"P58": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B58)",
"P59": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B59)",
"P60": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B60)",
"P61": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B61)",
"P62": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B62)",
"P63": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B63)",
"P64": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B64)",
"P65": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B65)",
"P66": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B66)",
"P67": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B67)",
"P68": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B68)",
"P69": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B69)",
"P70": "=PIVOT.VALUE(2,\"__count\",\"event_type\",\"2_churn\",\"event_date:day\",B70)",
"P71": "=SUM(P41:P69)",
"Q10": "=_t(\"Cumul\")",
"Q11": "=P9-sum(P12:P36)",
"Q12": "=Q11+P12",
"Q13": "=Q12+P13",
"Q14": "=Q13+P14",
"Q15": "=Q14+P15",
"Q16": "=Q15+P16",
"Q17": "=Q16+P17",
"Q18": "=Q17+P18",
"Q19": "=Q18+P19",
"Q20": "=Q19+P20",
"Q21": "=Q20+P21",
"Q22": "=Q21+P22",
"Q23": "=Q22+P23",
"Q24": "=Q23+P24",
"Q25": "=Q24+P25",
"Q26": "=Q25+P26",
"Q27": "=Q26+P27",
"Q28": "=Q27+P28",
"Q29": "=Q28+P29",
"Q30": "=Q29+P30",
"Q31": "=Q30+P31",
"Q32": "=Q31+P32",
"Q33": "=Q32+P33",
"Q34": "=Q33+P34",
"Q35": "=Q34+P35",
"Q36": "=Q35+P36",
"Q39": "=_t(\"Cumul\")",
"Q40": "=P9-sum(P41:P70)",
"Q41": "=Q40+P41",
"Q42": "=Q41+P42",
"Q43": "=Q42+P43",
"Q44": "=Q43+P44",
"Q45": "=Q44+P45",
"Q46": "=Q45+P46",
"Q47": "=Q46+P47",
"Q48": "=Q47+P48",
"Q49": "=Q48+P49",
"Q50": "=Q49+P50",
"Q51": "=Q50+P51",
"Q52": "=Q51+P52",
"Q53": "=Q52+P53",
"Q54": "=Q53+P54",
"Q55": "=Q54+P55",
"Q56": "=Q55+P56",
"Q57": "=Q56+P57",
"Q58": "=Q57+P58",
"Q59": "=Q58+P59",
"Q60": "=Q59+P60",
"Q61": "=Q60+P61",
"Q62": "=Q61+P62",
"Q63": "=Q62+P63",
"Q64": "=Q63+P64",
"Q65": "=Q64+P65",
"Q66": "=Q65+P66",
"Q67": "=Q66+P67",
"Q68": "=Q67+P68",
"Q69": "=Q68+P69",
"Q70": "=Q69+P70",
"R9": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\")",
"R10": "=_t(\"Churn (MRR)\")",
"R12": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C12)",
"R13": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C13)",
"R14": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C14)",
"R15": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C15)",
"R16": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C16)",
"R17": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C17)",
"R18": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C18)",
"R19": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C19)",
"R20": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C20)",
"R21": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C21)",
"R22": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C22)",
"R23": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C23)",
"R24": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C24)",
"R25": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C25)",
"R26": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C26)",
"R27": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C27)",
"R28": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C28)",
"R29": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C29)",
"R30": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C30)",
"R31": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C31)",
"R32": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C32)",
"R33": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C33)",
"R34": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C34)",
"R35": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C35)",
"R36": "=PIVOT.VALUE(1,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:month\",C36)",
"R37": "=SUM(R12:R36)",
"R39": "=_t(\"Churn (MRR)\")",
"R41": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B41)",
"R42": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B42)",
"R43": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B43)",
"R44": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B44)",
"R45": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B45)",
"R46": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B46)",
"R47": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B47)",
"R48": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B48)",
"R49": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B49)",
"R50": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B50)",
"R51": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B51)",
"R52": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B52)",
"R53": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B53)",
"R54": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B54)",
"R55": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B55)",
"R56": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B56)",
"R57": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B57)",
"R58": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B58)",
"R59": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B59)",
"R60": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B60)",
"R61": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B61)",
"R62": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B62)",
"R63": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B63)",
"R64": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B64)",
"R65": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B65)",
"R66": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B66)",
"R67": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B67)",
"R68": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B68)",
"R69": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B69)",
"R70": "=PIVOT.VALUE(2,\"mrr_change_normalized\",\"event_type\",\"2_churn\",\"event_date:day\",B70)",
"R71": "=SUM(R41:R69)",
"S10": "=_t(\"Cumul\")",
"S11": "=R9-sum(R12:R36)",
"S12": "=S11+R12",
"S13": "=S12+R13",
"S14": "=S13+R14",
"S15": "=S14+R15",
"S16": "=S15+R16",
"S17": "=S16+R17",
"S18": "=S17+R18",
"S19": "=S18+R19",
"S20": "=S19+R20",
"S21": "=S20+R21",
"S22": "=S21+R22",
"S23": "=S22+R23",
"S24": "=S23+R24",
"S25": "=S24+R25",
"S26": "=S25+R26",
"S27": "=S26+R27",
"S28": "=S27+R28",
"S29": "=S28+R29",
"S30": "=S29+R30",
"S31": "=S30+R31",
"S32": "=S31+R32",
"S33": "=S32+R33",
"S34": "=S33+R34",
"S35": "=S34+R35",
"S36": "=S35+R36",
"S39": "=_t(\"Cumul\")",
"S40": "=R9-sum(R41:R70)",
"S41": "=S40+R41",
"S42": "=S41+R42",
"S43": "=S42+R43",
"S44": "=S43+R44",
"S45": "=S44+R45",
"S46": "=S45+R46",
"S47": "=S46+R47",
"S48": "=S47+R48",
"S49": "=S48+R49",
"S50": "=S49+R50",
"S51": "=S50+R51",
"S52": "=S51+R52",
"S53": "=S52+R53",
"S54": "=S53+R54",
"S55": "=S54+R55",
"S56": "=S55+R56",
"S57": "=S56+R57",
"S58": "=S57+R58",
"S59": "=S58+R59",
"S60": "=S59+R60",
"S61": "=S60+R61",
"S62": "=S61+R62",
"S63": "=S62+R63",
"S64": "=S63+R64",
"S65": "=S64+R65",
"S66": "=S65+R66",
"S67": "=S66+R67",
"S68": "=S67+R68",
"S69": "=S68+R69",
"S70": "=S69+R70",
"T10": "=_t(\"Customer Churn rate\")",
"T12": "=iferror((P12/E11),0)",
"T13": "=iferror((P13/E12),0)",
"T14": "=iferror((P14/E13),0)",
"T15": "=iferror((P15/E14),0)",
"T16": "=iferror((P16/E15),0)",
"T17": "=iferror((P17/E16),0)",
"T18": "=iferror((P18/E17),0)",
"T19": "=iferror((P19/E18),0)",
"T20": "=iferror((P20/E19),0)",
"T21": "=iferror((P21/E20),0)",
"T22": "=iferror((P22/E21),0)",
"T23": "=iferror((P23/E22),0)",
"T24": "=iferror((P24/E23),0)",
"T25": "=iferror((P25/E24),0)",
"T26": "=iferror((P26/E25),0)",
"T27": "=iferror((P27/E26),0)",
"T28": "=iferror((P28/E27),0)",
"T29": "=iferror((P29/E28),0)",
"T30": "=iferror((P30/E29),0)",
"T31": "=iferror((P31/E30),0)",
"T32": "=iferror((P32/E31),0)",
"T33": "=iferror((P33/E32),0)",
"T34": "=iferror((P34/E33),0)",
"T35": "=iferror((P35/E34),0)",
"T36": "=iferror((P36/E35),0)",
"T39": "=_t(\"Customer Churn rate\")",
"T41": "=iferror((P41/E40),0)",
"T42": "=iferror((P42/E41),0)",
"T43": "=iferror((P43/E42),0)",
"T44": "=iferror((P44/E43),0)",
"T45": "=iferror((P45/E44),0)",
"T46": "=iferror((P46/E45),0)",
"T47": "=iferror((P47/E46),0)",
"T48": "=iferror((P48/E47),0)",
"T49": "=iferror((P49/E48),0)",
"T50": "=iferror((P50/E49),0)",
"T51": "=iferror((P51/E50),0)",
"T52": "=iferror((P52/E51),0)",
"T53": "=iferror((P53/E52),0)",
"T54": "=iferror((P54/E53),0)",
"T55": "=iferror((P55/E54),0)",
"T56": "=iferror((P56/E55),0)",
"T57": "=iferror((P57/E56),0)",
"T58": "=iferror((P58/E57),0)",
"T59": "=iferror((P59/E58),0)",
"T60": "=iferror((P60/E59),0)",
"T61": "=iferror((P61/E60),0)",
"T62": "=iferror((P62/E61),0)",
"T63": "=iferror((P63/E62),0)",
"T64": "=iferror((P64/E63),0)",
"T65": "=iferror((P65/E64),0)",
"T66": "=iferror((P66/E65),0)",
"T67": "=iferror((P67/E66),0)",
"T68": "=iferror((P68/E67),0)",
"T69": "=iferror((P69/E68),0)",
"T70": "=iferror((P70/E69),0)",
"U10": "=_t(\"Revenue Churn rate\")",
"U12": "=((-R12)+(-J12))/(G11+K11+O11+S11)",
"U13": "=((-R13)+(-J13))/(G12+K12+O12+S12)",
"U14": "=((-R14)+(-J14))/(G13+K13+O13+S13)",
"U15": "=((-R15)+(-J15))/(G14+K14+O14+S14)",
"U16": "=((-R16)+(-J16))/(G15+K15+O15+S15)",
"U17": "=((-R17)+(-J17))/(G16+K16+O16+S16)",
"U18": "=((-R18)+(-J18))/(G17+K17+O17+S17)",
"U19": "=((-R19)+(-J19))/(G18+K18+O18+S18)",
"U20": "=((-R20)+(-J20))/(G19+K19+O19+S19)",
"U21": "=((-R21)+(-J21))/(G20+K20+O20+S20)",
"U22": "=((-R22)+(-J22))/(G21+K21+O21+S21)",
"U23": "=((-R23)+(-J23))/(G22+K22+O22+S22)",
"U24": "=((-R24)+(-J24))/(G23+K23+O23+S23)",
"U25": "=((-R25)+(-J25))/(G24+K24+O24+S24)",
"U26": "=((-R26)+(-J26))/(G25+K25+O25+S25)",
"U27": "=((-R27)+(-J27))/(G26+K26+O26+S26)",
"U28": "=((-R28)+(-J28))/(G27+K27+O27+S27)",
"U29": "=((-R29)+(-J29))/(G28+K28+O28+S28)",
"U30": "=((-R30)+(-J30))/(G29+K29+O29+S29)",
"U31": "=((-R31)+(-J31))/(G30+K30+O30+S30)",
"U32": "=((-R32)+(-J32))/(G31+K31+O31+S31)",
"U33": "=((-R33)+(-J33))/(G32+K32+O32+S32)",
"U34": "=((-R34)+(-J34))/(G33+K33+O33+S33)",
"U35": "=((-R35)+(-J35))/(G34+K34+O34+S34)",
"U36": "=((-R36)+(-J36))/(G35+K35+O35+S35)",
"U39": "=_t(\"Revenue Churn rate\")",
"U41": "=((-R41)+(-J41))/(G40+K40+O40+S40)",
"U42": "=((-R42)+(-J42))/(G41+K41+O41+S41)",
"U43": "=((-R43)+(-J43))/(G42+K42+O42+S42)",
"U44": "=((-R44)+(-J44))/(G43+K43+O43+S43)",
"U45": "=((-R45)+(-J45))/(G44+K44+O44+S44)",
"U46": "=((-R46)+(-J46))/(G45+K45+O45+S45)",
"U47": "=((-R47)+(-J47))/(G46+K46+O46+S46)",
"U48": "=((-R48)+(-J48))/(G47+K47+O47+S47)",
"U49": "=((-R49)+(-J49))/(G48+K48+O48+S48)",
"U50": "=((-R50)+(-J50))/(G49+K49+O49+S49)",
"U51": "=((-R51)+(-J51))/(G50+K50+O50+S50)",
"U52": "=((-R52)+(-J52))/(G51+K51+O51+S51)",
"U53": "=((-R53)+(-J53))/(G52+K52+O52+S52)",
"U54": "=((-R54)+(-J54))/(G53+K53+O53+S53)",
"U55": "=((-R55)+(-J55))/(G54+K54+O54+S54)",
"U56": "=((-R56)+(-J56))/(G55+K55+O55+S55)",
"U57": "=((-R57)+(-J57))/(G56+K56+O56+S56)",
"U58": "=((-R58)+(-J58))/(G57+K57+O57+S57)",
"U59": "=((-R59)+(-J59))/(G58+K58+O58+S58)",
"U60": "=((-R60)+(-J60))/(G59+K59+O59+S59)",
"U61": "=((-R61)+(-J61))/(G60+K60+O60+S60)",
"U62": "=((-R62)+(-J62))/(G61+K61+O61+S61)",
"U63": "=((-R63)+(-J63))/(G62+K62+O62+S62)",
"U64": "=((-R64)+(-J64))/(G63+K63+O63+S63)",
"U65": "=((-R65)+(-J65))/(G64+K64+O64+S64)",
"U66": "=((-R66)+(-J66))/(G65+K65+O65+S65)",
"U67": "=((-R67)+(-J67))/(G66+K66+O66+S66)",
"U68": "=((-R68)+(-J68))/(G67+K67+O67+S67)",
"U69": "=((-R69)+(-J69))/(G68+K68+O68+S68)",
"U70": "=((-R70)+(-J70))/(G69+K69+O69+S69)",
"V10": "=_t(\"Net Retention rate\")",
"V12": "=if((G11+K11+O11+S11)<=0,100%,((G11+K11+O11+S11)+F12+J12+N12+R12)/(G11+K11+O11+S11))",
"V13": "=if((G12+K12+O12+S12)<=0,100%,((G12+K12+O12+S12)+F13+J13+N13+R13)/(G12+K12+O12+S12))",
"V14": "=if((G13+K13+O13+S13)<=0,100%,((G13+K13+O13+S13)+F14+J14+N14+R14)/(G13+K13+O13+S13))",
"V15": "=if((G14+K14+O14+S14)<=0,100%,((G14+K14+O14+S14)+F15+J15+N15+R15)/(G14+K14+O14+S14))",
"V16": "=if((G15+K15+O15+S15)<=0,100%,((G15+K15+O15+S15)+F16+J16+N16+R16)/(G15+K15+O15+S15))",
"V17": "=if((G16+K16+O16+S16)<=0,100%,((G16+K16+O16+S16)+F17+J17+N17+R17)/(G16+K16+O16+S16))",
"V18": "=if((G17+K17+O17+S17)<=0,100%,((G17+K17+O17+S17)+F18+J18+N18+R18)/(G17+K17+O17+S17))",
"V19": "=if((G18+K18+O18+S18)<=0,100%,((G18+K18+O18+S18)+F19+J19+N19+R19)/(G18+K18+O18+S18))",
"V20": "=if((G19+K19+O19+S19)<=0,100%,((G19+K19+O19+S19)+F20+J20+N20+R20)/(G19+K19+O19+S19))",
"V21": "=if((G20+K20+O20+S20)<=0,100%,((G20+K20+O20+S20)+F21+J21+N21+R21)/(G20+K20+O20+S20))",
"V22": "=if((G21+K21+O21+S21)<=0,100%,((G21+K21+O21+S21)+F22+J22+N22+R22)/(G21+K21+O21+S21))",
"V23": "=if((G22+K22+O22+S22)<=0,100%,((G22+K22+O22+S22)+F23+J23+N23+R23)/(G22+K22+O22+S22))",
"V24": "=if((G23+K23+O23+S23)<=0,100%,((G23+K23+O23+S23)+F24+J24+N24+R24)/(G23+K23+O23+S23))",
"V25": "=if((G24+K24+O24+S24)<=0,100%,((G24+K24+O24+S24)+F25+J25+N25+R25)/(G24+K24+O24+S24))",
"V26": "=if((G25+K25+O25+S25)<=0,100%,((G25+K25+O25+S25)+F26+J26+N26+R26)/(G25+K25+O25+S25))",
"V27": "=if((G26+K26+O26+S26)<=0,100%,((G26+K26+O26+S26)+F27+J27+N27+R27)/(G26+K26+O26+S26))",
"V28": "=if((G27+K27+O27+S27)<=0,100%,((G27+K27+O27+S27)+F28+J28+N28+R28)/(G27+K27+O27+S27))",
"V29": "=if((G28+K28+O28+S28)<=0,100%,((G28+K28+O28+S28)+F29+J29+N29+R29)/(G28+K28+O28+S28))",
"V30": "=if((G29+K29+O29+S29)<=0,100%,((G29+K29+O29+S29)+F30+J30+N30+R30)/(G29+K29+O29+S29))",
"V31": "=if((G30+K30+O30+S30)<=0,100%,((G30+K30+O30+S30)+F31+J31+N31+R31)/(G30+K30+O30+S30))",
"V32": "=if((G31+K31+O31+S31)<=0,100%,((G31+K31+O31+S31)+F32+J32+N32+R32)/(G31+K31+O31+S31))",
"V33": "=if((G32+K32+O32+S32)<=0,100%,((G32+K32+O32+S32)+F33+J33+N33+R33)/(G32+K32+O32+S32))",
"V34": "=if((G33+K33+O33+S33)<=0,100%,((G33+K33+O33+S33)+F34+J34+N34+R34)/(G33+K33+O33+S33))",
"V35": "=if((G34+K34+O34+S34)<=0,100%,((G34+K34+O34+S34)+F35+J35+N35+R35)/(G34+K34+O34+S34))",
"V36": "=if((G35+K35+O35+S35)<=0,100%,((G35+K35+O35+S35)+F36+J36+N36+R36)/(G35+K35+O35+S35))",
"V39": "=_t(\"Net Retention rate\")",
"V41": "=if((G40+K40+O40+S40)<=0,100%,((G40+K40+O40+S40)+F41+J41+N41+R41)/(G40+K40+O40+S40))",
"V42": "=if((G41+K41+O41+S41)<=0,100%,((G41+K41+O41+S41)+F42+J42+N42+R42)/(G41+K41+O41+S41))",
"V43": "=if((G42+K42+O42+S42)<=0,100%,((G42+K42+O42+S42)+F43+J43+N43+R43)/(G42+K42+O42+S42))",
"V44": "=if((G43+K43+O43+S43)<=0,100%,((G43+K43+O43+S43)+F44+J44+N44+R44)/(G43+K43+O43+S43))",
"V45": "=if((G44+K44+O44+S44)<=0,100%,((G44+K44+O44+S44)+F45+J45+N45+R45)/(G44+K44+O44+S44))",
"V46": "=if((G45+K45+O45+S45)<=0,100%,((G45+K45+O45+S45)+F46+J46+N46+R46)/(G45+K45+O45+S45))",
"V47": "=if((G46+K46+O46+S46)<=0,100%,((G46+K46+O46+S46)+F47+J47+N47+R47)/(G46+K46+O46+S46))",
"V48": "=if((G47+K47+O47+S47)<=0,100%,((G47+K47+O47+S47)+F48+J48+N48+R48)/(G47+K47+O47+S47))",
"V49": "=if((G48+K48+O48+S48)<=0,100%,((G48+K48+O48+S48)+F49+J49+N49+R49)/(G48+K48+O48+S48))",
"V50": "=if((G49+K49+O49+S49)<=0,100%,((G49+K49+O49+S49)+F50+J50+N50+R50)/(G49+K49+O49+S49))",
"V51": "=if((G50+K50+O50+S50)<=0,100%,((G50+K50+O50+S50)+F51+J51+N51+R51)/(G50+K50+O50+S50))",
"V52": "=if((G51+K51+O51+S51)<=0,100%,((G51+K51+O51+S51)+F52+J52+N52+R52)/(G51+K51+O51+S51))",
"V53": "=if((G52+K52+O52+S52)<=0,100%,((G52+K52+O52+S52)+F53+J53+N53+R53)/(G52+K52+O52+S52))",
"V54": "=if((G53+K53+O53+S53)<=0,100%,((G53+K53+O53+S53)+F54+J54+N54+R54)/(G53+K53+O53+S53))",
"V55": "=if((G54+K54+O54+S54)<=0,100%,((G54+K54+O54+S54)+F55+J55+N55+R55)/(G54+K54+O54+S54))",
"V56": "=if((G55+K55+O55+S55)<=0,100%,((G55+K55+O55+S55)+F56+J56+N56+R56)/(G55+K55+O55+S55))",
"V57": "=if((G56+K56+O56+S56)<=0,100%,((G56+K56+O56+S56)+F57+J57+N57+R57)/(G56+K56+O56+S56))",
"V58": "=if((G57+K57+O57+S57)<=0,100%,((G57+K57+O57+S57)+F58+J58+N58+R58)/(G57+K57+O57+S57))",
"V59": "=if((G58+K58+O58+S58)<=0,100%,((G58+K58+O58+S58)+F59+J59+N59+R59)/(G58+K58+O58+S58))",
"V60": "=if((G59+K59+O59+S59)<=0,100%,((G59+K59+O59+S59)+F60+J60+N60+R60)/(G59+K59+O59+S59))",
"V61": "=if((G60+K60+O60+S60)<=0,100%,((G60+K60+O60+S60)+F61+J61+N61+R61)/(G60+K60+O60+S60))",
"V62": "=if((G61+K61+O61+S61)<=0,100%,((G61+K61+O61+S61)+F62+J62+N62+R62)/(G61+K61+O61+S61))",
"V63": "=if((G62+K62+O62+S62)<=0,100%,((G62+K62+O62+S62)+F63+J63+N63+R63)/(G62+K62+O62+S62))",
"V64": "=if((G63+K63+O63+S63)<=0,100%,((G63+K63+O63+S63)+F64+J64+N64+R64)/(G63+K63+O63+S63))",
"V65": "=if((G64+K64+O64+S64)<=0,100%,((G64+K64+O64+S64)+F65+J65+N65+R65)/(G64+K64+O64+S64))",
"V66": "=if((G65+K65+O65+S65)<=0,100%,((G65+K65+O65+S65)+F66+J66+N66+R66)/(G65+K65+O65+S65))",
"V67": "=if((G66+K66+O66+S66)<=0,100%,((G66+K66+O66+S66)+F67+J67+N67+R67)/(G66+K66+O66+S66))",
"V68": "=if((G67+K67+O67+S67)<=0,100%,((G67+K67+O67+S67)+F68+J68+N68+R68)/(G67+K67+O67+S67))",
"V69": "=if((G68+K68+O68+S68)<=0,100%,((G68+K68+O68+S68)+F69+J69+N69+R69)/(G68+K68+O68+S68))",
"V70": "=if((G69+K69+O69+S69)<=0,100%,((G69+K69+O69+S69)+F70+J70+N70+R70)/(G69+K69+O69+S69))",
"W10": "=_t(\"Customer Life time value\")",
"W12": "=iferror((Z12/T12),0)",
"W13": "=iferror((Z13/T13),0)",
"W14": "=iferror((Z14/T14),0)",
"W15": "=iferror((Z15/T15),0)",
"W16": "=iferror((Z16/T16),0)",
"W17": "=iferror((Z17/T17),0)",
"W18": "=iferror((Z18/T18),0)",
"W19": "=iferror((Z19/T19),0)",
"W20": "=iferror((Z20/T20),0)",
"W21": "=iferror((Z21/T21),0)",
"W22": "=iferror((Z22/T22),0)",
"W23": "=iferror((Z23/T23),0)",
"W24": "=iferror((Z24/T24),0)",
"W25": "=iferror((Z25/T25),0)",
"W26": "=iferror((Z26/T26),0)",
"W27": "=iferror((Z27/T27),0)",
"W28": "=iferror((Z28/T28),0)",
"W29": "=iferror((Z29/T29),0)",
"W30": "=iferror((Z30/T30),0)",
"W31": "=iferror((Z31/T31),0)",
"W32": "=iferror((Z32/T32),0)",
"W33": "=iferror((Z33/T33),0)",
"W34": "=iferror((Z34/T34),0)",
"W35": "=iferror((Z35/T35),0)",
"W36": "=iferror((Z36/T36),0)",
"W39": "=_t(\"Customer Life time value\")",
"W41": "=iferror((Z41/T41),0)",
"W42": "=iferror((Z42/T42),0)",
"W43": "=iferror((Z43/T43),0)",
"W44": "=iferror((Z44/T44),0)",
"W45": "=iferror((Z45/T45),0)",
"W46": "=iferror((Z46/T46),0)",
"W47": "=iferror((Z47/T47),0)",
"W48": "=iferror((Z48/T48),0)",
"W49": "=iferror((Z49/T49),0)",
"W50": "=iferror((Z50/T50),0)",
"W51": "=iferror((Z51/T51),0)",
"W52": "=iferror((Z52/T52),0)",
"W53": "=iferror((Z53/T53),0)",
"W54": "=iferror((Z54/T54),0)",
"W55": "=iferror((Z55/T55),0)",
"W56": "=iferror((Z56/T56),0)",
"W57": "=iferror((Z57/T57),0)",
"W58": "=iferror((Z58/T58),0)",
"W59": "=iferror((Z59/T59),0)",
"W60": "=iferror((Z60/T60),0)",
"W61": "=iferror((Z61/T61),0)",
"W62": "=iferror((Z62/T62),0)",
"W63": "=iferror((Z63/T63),0)",
"W64": "=iferror((Z64/T64),0)",
"W65": "=iferror((Z65/T65),0)",
"W66": "=iferror((Z66/T66),0)",
"W67": "=iferror((Z67/T67),0)",
"W68": "=iferror((Z68/T68),0)",
"W69": "=iferror((Z69/T69),0)",
"W70": "=iferror((Z70/T70),0)",
"X9": "=F9+J9+N9+R9",
"X10": "=_t(\"MRR\")",
"X11": "=G11+K11+O11+S11",
"X12": "=G12+K12+O12+S12",
"X13": "=G13+K13+O13+S13",
"X14": "=G14+K14+O14+S14",
"X15": "=G15+K15+O15+S15",
"X16": "=G16+K16+O16+S16",
"X17": "=G17+K17+O17+S17",
"X18": "=G18+K18+O18+S18",
"X19": "=G19+K19+O19+S19",
"X20": "=G20+K20+O20+S20",
"X21": "=G21+K21+O21+S21",
"X22": "=G22+K22+O22+S22",
"X23": "=G23+K23+O23+S23",
"X24": "=G24+K24+O24+S24",
"X25": "=G25+K25+O25+S25",
"X26": "=G26+K26+O26+S26",
"X27": "=G27+K27+O27+S27",
"X28": "=G28+K28+O28+S28",
"X29": "=G29+K29+O29+S29",
"X30": "=G30+K30+O30+S30",
"X31": "=G31+K31+O31+S31",
"X32": "=G32+K32+O32+S32",
"X33": "=G33+K33+O33+S33",
"X34": "=G34+K34+O34+S34",
"X35": "=G35+K35+O35+S35",
"X36": "=G36+K36+O36+S36",
"X39": "=_t(\"MRR\")",
"X40": "=G40+K40+O40+S40",
"X41": "=G41+K41+O41+S41",
"X42": "=G42+K42+O42+S42",
"X43": "=G43+K43+O43+S43",
"X44": "=G44+K44+O44+S44",
"X45": "=G45+K45+O45+S45",
"X46": "=G46+K46+O46+S46",
"X47": "=G47+K47+O47+S47",
"X48": "=G48+K48+O48+S48",
"X49": "=G49+K49+O49+S49",
"X50": "=G50+K50+O50+S50",
"X51": "=G51+K51+O51+S51",
"X52": "=G52+K52+O52+S52",
"X53": "=G53+K53+O53+S53",
"X54": "=G54+K54+O54+S54",
"X55": "=G55+K55+O55+S55",
"X56": "=G56+K56+O56+S56",
"X57": "=G57+K57+O57+S57",
"X58": "=G58+K58+O58+S58",
"X59": "=G59+K59+O59+S59",
"X60": "=G60+K60+O60+S60",
"X61": "=G61+K61+O61+S61",
"X62": "=G62+K62+O62+S62",
"X63": "=G63+K63+O63+S63",
"X64": "=G64+K64+O64+S64",
"X65": "=G65+K65+O65+S65",
"X66": "=G66+K66+O66+S66",
"X67": "=G67+K67+O67+S67",
"X68": "=G68+K68+O68+S68",
"X69": "=G69+K69+O69+S69",
"X70": "=G70+K70+O70+S70",
"Y9": "=D9-P9",
"Y10": "=_t(\"Active sub.\")",
"Y11": "=E11-I11+M11-Q11",
"Y12": "=E12-I12+M12-Q12",
"Y13": "=E13-I13+M13-Q13",
"Y14": "=E14-I14+M14-Q14",
"Y15": "=E15-I15+M15-Q15",
"Y16": "=E16-I16+M16-Q16",
"Y17": "=E17-I17+M17-Q17",
"Y18": "=E18-I18+M18-Q18",
"Y19": "=E19-I19+M19-Q19",
"Y20": "=E20-I20+M20-Q20",
"Y21": "=E21-I21+M21-Q21",
"Y22": "=E22-I22+M22-Q22",
"Y23": "=E23-I23+M23-Q23",
"Y24": "=E24-I24+M24-Q24",
"Y25": "=E25-I25+M25-Q25",
"Y26": "=E26-I26+M26-Q26",
"Y27": "=E27-I27+M27-Q27",
"Y28": "=E28-I28+M28-Q28",
"Y29": "=E29-I29+M29-Q29",
"Y30": "=E30-I30+M30-Q30",
"Y31": "=E31-I31+M31-Q31",
"Y32": "=E32-I32+M32-Q32",
"Y33": "=E33-I33+M33-Q33",
"Y34": "=E34-I34+M34-Q34",
"Y35": "=E35-I35+M35-Q35",
"Y36": "=E36-I36+M36-Q36",
"Y39": "=_t(\"Active sub.\")",
"Y40": "=E40-Q40",
"Y41": "=E41-Q41",
"Y42": "=E42-Q42",
"Y43": "=E43-Q43",
"Y44": "=E44-Q44",
"Y45": "=E45-Q45",
"Y46": "=E46-Q46",
"Y47": "=E47-Q47",
"Y48": "=E48-Q48",
"Y49": "=E49-Q49",
"Y50": "=E50-Q50",
"Y51": "=E51-Q51",
"Y52": "=E52-Q52",
"Y53": "=E53-Q53",
"Y54": "=E54-Q54",
"Y55": "=E55-Q55",
"Y56": "=E56-Q56",
"Y57": "=E57-Q57",
"Y58": "=E58-Q58",
"Y59": "=E59-Q59",
"Y60": "=E60-Q60",
"Y61": "=E61-Q61",
"Y62": "=E62-Q62",
"Y63": "=E63-Q63",
"Y64": "=E64-Q64",
"Y65": "=E65-Q65",
"Y66": "=E66-Q66",
"Y67": "=E67-Q67",
"Y68": "=E68-Q68",
"Y69": "=E69-Q69",
"Y70": "=E70-Q70",
"Z9": "=IFERROR(X9/Y9,0)",
"Z10": "=_t(\"Average revenue\")",
"Z11": "=IFERROR(X11/Y11,0)",
"Z12": "=IFERROR(X12/Y12,0)",
"Z13": "=IFERROR(X13/Y13,0)",
"Z14": "=IFERROR(X14/Y14,0)",
"Z15": "=IFERROR(X15/Y15,0)",
"Z16": "=IFERROR(X16/Y16,0)",
"Z17": "=IFERROR(X17/Y17,0)",
"Z18": "=IFERROR(X18/Y18,0)",
"Z19": "=IFERROR(X19/Y19,0)",
"Z20": "=IFERROR(X20/Y20,0)",
"Z21": "=IFERROR(X21/Y21,0)",
"Z22": "=IFERROR(X22/Y22,0)",
"Z23": "=IFERROR(X23/Y23,0)",
"Z24": "=IFERROR(X24/Y24,0)",
"Z25": "=IFERROR(X25/Y25,0)",
"Z26": "=IFERROR(X26/Y26,0)",
"Z27": "=IFERROR(X27/Y27,0)",
"Z28": "=IFERROR(X28/Y28,0)",
"Z29": "=IFERROR(X29/Y29,0)",
"Z30": "=IFERROR(X30/Y30,0)",
"Z31": "=IFERROR(X31/Y31,0)",
"Z32": "=IFERROR(X32/Y32,0)",
"Z33": "=IFERROR(X33/Y33,0)",
"Z34": "=IFERROR(X34/Y34,0)",
"Z35": "=IFERROR(X35/Y35,0)",
"Z36": "=IFERROR(X36/Y36,0)",
"Z39": "=_t(\"Average revenue\")",
"Z40": "=IFERROR(X40/Y40,0)",
"Z41": "=IFERROR(X41/Y41,0)",
"Z42": "=IFERROR(X42/Y42,0)",
"Z43": "=IFERROR(X43/Y43,0)",
"Z44": "=IFERROR(X44/Y44,0)",
"Z45": "=IFERROR(X45/Y45,0)",
"Z46": "=IFERROR(X46/Y46,0)",
"Z47": "=IFERROR(X47/Y47,0)",
"Z48": "=IFERROR(X48/Y48,0)",
"Z49": "=IFERROR(X49/Y49,0)",
"Z50": "=IFERROR(X50/Y50,0)",
"Z51": "=IFERROR(X51/Y51,0)",
"Z52": "=IFERROR(X52/Y52,0)",
"Z53": "=IFERROR(X53/Y53,0)",
"Z54": "=IFERROR(X54/Y54,0)",
"Z55": "=IFERROR(X55/Y55,0)",
"Z56": "=IFERROR(X56/Y56,0)",
"Z57": "=IFERROR(X57/Y57,0)",
"Z58": "=IFERROR(X58/Y58,0)",
"Z59": "=IFERROR(X59/Y59,0)",
"Z60": "=IFERROR(X60/Y60,0)",
"Z61": "=IFERROR(X61/Y61,0)",
"Z62": "=IFERROR(X62/Y62,0)",
"Z63": "=IFERROR(X63/Y63,0)",
"Z64": "=IFERROR(X64/Y64,0)",
"Z65": "=IFERROR(X65/Y65,0)",
"Z66": "=IFERROR(X66/Y66,0)",
"Z67": "=IFERROR(X67/Y67,0)",
"Z68": "=IFERROR(X68/Y68,0)",
"Z69": "=IFERROR(X69/Y69,0)",
"Z70": "=IFERROR(X70/Y70,0)",
"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": {
"A10": 2,
"A39": 2,
"A1:B1": 2,
"C9": 2,
"D9:D10": 2,
"D39": 2,
"F9:F10": 2,
"F39": 2,
"H9:H10": 2,
"H39": 2,
"J9:J10": 2,
"J39": 2,
"L9:L10": 2,
"L39": 2,
"N9:N10": 2,
"N39": 2,
"P9:P10": 2,
"P39": 2,
"R9:R10": 2,
"R39": 2,
"T10:W10": 2,
"T39:X39": 2,
"X9:Z10": 2,
"Z39": 2,
"C1": 3,
"C2:C7": 4,
"E10": 5,
"E39": 5,
"G10": 5,
"G39": 5,
"I10": 5,
"I39": 5,
"K10": 5,
"K39": 5,
"M10": 5,
"M39": 5,
"O10": 5,
"O39": 5,
"Q10": 5,
"Q39": 5,
"S10": 5,
"S39": 5,
"E11:E36": 6,
"E40:E70": 6,
"G11:G36": 6,
"G40:G70": 6,
"I11:I36": 6,
"I40:I70": 6,
"K11:K36": 6,
"K40:K70": 6,
"M11:M36": 6,
"M40:M70": 6,
"O11:O36": 6,
"O40:O70": 6,
"Q11:Q36": 6,
"Q40:Q70": 6,
"S11:S36": 6,
"S40:S70": 6,
"Y39": 7
},
"formats": {
"A12:A36": 1,
"C2": 2,
"B4:C4": 2,
"B6:C6": 2,
"T12:T36": 2,
"T41:T70": 2
},
"borders": {
"B9": 3,
"C11:C37": 3,
"C39:C71": 3,
"E11:E35": 3,
"E40:E69": 3,
"G11:G35": 3,
"G40:G69": 3,
"I11:I35": 3,
"I40:I69": 3,
"K11:K35": 3,
"K40:K69": 3,
"M11:M35": 3,
"M40:M69": 3,
"O11:O35": 3,
"O40:O69": 3,
"Q11:Q35": 3,
"Q40:Q69": 3,
"S11:S35": 3,
"S40:S69": 3,
"E38": 4,
"G38": 4,
"I38": 4,
"K38": 4,
"M38": 4,
"O38": 4,
"Q38": 4,
"C8:Z8": 4,
"S38:Z38": 4,
"C9": 5,
"C10": 6,
"E10": 6,
"E39": 6,
"G10": 6,
"G39": 6,
"I10": 6,
"I39": 6,
"K10": 6,
"K39": 6,
"M10": 6,
"M39": 6,
"O10": 6,
"O39": 6,
"Q10": 6,
"Q39": 6,
"S10": 6,
"S39": 6,
"D38": 7,
"F38": 7,
"H38": 7,
"J38": 7,
"L38": 7,
"N38": 7,
"P38": 7,
"R38": 7,
"D9:Y9": 7,
"D10": 8,
"D39": 8,
"F10": 8,
"F39": 8,
"H10": 8,
"H39": 8,
"J10": 8,
"J39": 8,
"L10": 8,
"L39": 8,
"N10": 8,
"N39": 8,
"P10": 8,
"P39": 8,
"R10": 8,
"R39": 8,
"S37": 8,
"S71": 8,
"D11:D35": 9,
"D40:D69": 9,
"F11:F35": 9,
"F40:F69": 9,
"H11:H35": 9,
"H40:H69": 9,
"J11:J35": 9,
"J40:J69": 9,
"L11:L35": 9,
"L40:L69": 9,
"N11:N35": 9,
"N40:N69": 9,
"P11:P35": 9,
"P40:P69": 9,
"R11:R35": 9,
"R40:R69": 9,
"AA9:AA36": 9,
"AA39:AA70": 9,
"D36": 10,
"D70": 10,
"F36": 10,
"F70": 10,
"H36": 10,
"H70": 10,
"J36": 10,
"J70": 10,
"L36": 10,
"L70": 10,
"N36": 10,
"N70": 10,
"P36": 10,
"P70": 10,
"R36": 10,
"R70": 10,
"D37": 11,
"D71": 11,
"F37": 11,
"F71": 11,
"H37": 11,
"H71": 11,
"J37": 11,
"J71": 11,
"L37": 11,
"L71": 11,
"N37": 11,
"N71": 11,
"P37": 11,
"P71": 11,
"R37": 11,
"R71": 11,
"D72": 12,
"F72": 12,
"H72": 12,
"J72": 12,
"L72": 12,
"N72": 12,
"P72": 12,
"R72": 12,
"T37:Z37": 12,
"T71:Z71": 12,
"E36": 13,
"E70": 13,
"G36": 13,
"G70": 13,
"I36": 13,
"I70": 13,
"K36": 13,
"K70": 13,
"M36": 13,
"M70": 13,
"O36": 13,
"O70": 13,
"Q36": 13,
"Q70": 13,
"S36": 13,
"S70": 13,
"E37": 14,
"E71": 14,
"G37": 14,
"G71": 14,
"I37": 14,
"I71": 14,
"K37": 14,
"K71": 14,
"M37": 14,
"M71": 14,
"O37": 14,
"O71": 14,
"Q37": 14,
"Q71": 14,
"T10:Z10": 14,
"T39:Z39": 14,
"T11:Z35": 15,
"T40:Z69": 15,
"T36:Z36": 16,
"T70:Z70": 16,
"Z9": 17
},
"conditionalFormats": [],
"dataValidationRules": [],
"figures": [],
"tables": [],
"areGridLinesVisible": true,
"isVisible": true,
"panes": { "xSplit": 0, "ySplit": 1 },
"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" },
"5": { "bold": true, "fillColor": "#E6F2F3" },
"6": { "fillColor": "#E6F2F3" },
"7": { "bold": true, "align": "center" }
},
"formats": { "1": "mmmm yyyy", "2": "0.00%" },
"borders": {
"1": {
"bottom": { "style": "thin", "color": "#CCCCCC" }
},
"2": {
"top": { "style": "thin", "color": "#CCCCCC" }
},
"3": {
"right": { "style": "thin", "color": "#2D7E84" }
},
"4": {
"bottom": { "style": "thin", "color": "#2D7E84" }
},
"5": {
"left": { "style": "thin", "color": "#2D7E84" },
"top": { "style": "thin", "color": "#2D7E84" },
"bottom": { "style": "thin", "color": "#2D7E84" }
},
"6": {
"top": { "style": "thin", "color": "#2D7E84" },
"right": { "style": "thin", "color": "#2D7E84" }
},
"7": {
"top": { "style": "thin", "color": "#2D7E84" },
"bottom": { "style": "thin", "color": "#2D7E84" }
},
"8": {
"left": { "style": "thin", "color": "#2D7E84" },
"top": { "style": "thin", "color": "#2D7E84" }
},
"9": {
"left": { "style": "thin", "color": "#2D7E84" }
},
"10": {
"left": { "style": "thin", "color": "#2D7E84" },
"bottom": { "style": "thin", "color": "#2D7E84" }
},
"11": {
"left": { "style": "thin", "color": "#2D7E84" },
"top": { "style": "thin", "color": "#2D7E84" },
"right": { "style": "thin", "color": "#2D7E84" },
"bottom": { "style": "thin", "color": "#2D7E84" }
},
"12": {
"top": { "style": "thin", "color": "#2D7E84" }
},
"13": {
"right": { "style": "thin", "color": "#2D7E84" },
"bottom": { "style": "thin", "color": "#2D7E84" }
},
"14": {
"left": { "style": "thin", "color": "#2D7E84" },
"top": { "style": "thin", "color": "#2D7E84" },
"right": { "style": "thin", "color": "#2D7E84" }
},
"15": {
"left": { "style": "thin", "color": "#2D7E84" },
"right": { "style": "thin", "color": "#2D7E84" }
},
"16": {
"left": { "style": "thin", "color": "#2D7E84" },
"right": { "style": "thin", "color": "#2D7E84" },
"bottom": { "style": "thin", "color": "#2D7E84" }
},
"17": {
"top": { "style": "thin", "color": "#2D7E84" },
"right": { "style": "thin", "color": "#2D7E84" },
"bottom": { "style": "thin", "color": "#2D7E84" }
}
},
"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": {
"1": {
"type": "ODOO",
"fieldMatching": {},
"context": {
"search_default_group_by_event_date": 1,
"search_default_group_by_event_type": 1
},
"domain": [
"|",
["event_type", "=", "0_creation"],
"|",
["event_type", "=", "1_expansion"],
"|",
["event_type", "=", "15_contraction"],
["event_type", "=", "2_churn"]
],
"id": "1",
"measures": [
{ "id": "mrr_change_normalized", "fieldName": "mrr_change_normalized" },
{ "id": "__count", "fieldName": "__count" },
{ "id": "contract_number", "fieldName": "contract_number" },
{ "id": "arr_change_normalized", "fieldName": "arr_change_normalized" }
],
"model": "sale.order.log.report",
"name": "Sale Order Log Analysis by Type of event",
"sortedColumn": null,
"formulaId": "1",
"columns": [],
"rows": [
{ "fieldName": "event_type" },
{ "fieldName": "event_date", "granularity": "month" }
]
},
"2": {
"type": "ODOO",
"fieldMatching": {},
"context": { "search_default_group_by_event_date": 1 },
"domain": [],
"id": "2",
"measures": [
{ "id": "mrr_change_normalized", "fieldName": "mrr_change_normalized" },
{ "id": "arr_change_normalized", "fieldName": "arr_change_normalized" },
{ "id": "contract_number", "fieldName": "contract_number" },
{ "id": "__count", "fieldName": "__count" }
],
"model": "sale.order.log.report",
"name": "Sale Order Log Analysis by Event Date (Day)",
"sortedColumn": null,
"formulaId": "2",
"columns": [
{ "fieldName": "event_date", "granularity": "day" }
],
"rows": [
{ "fieldName": "event_type" }
]
}
},
"pivotNextId": 4,
"customTableStyles": {},
"globalFilters": [],
"lists": {},
"listNextId": 1,
"chartOdooMenusReferences": {}
}
Reference in new issue View Git Blame Copy Permalink