619 lines
18 KiB
JSON
619 lines
18 KiB
JSON
{
|
|
"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": {}
|
|
}
|