Saas Dashboard
SaaS-focused dashboard created with JavaScript spreadsheet. It displays user metrics, churn rates, and subscription growth using dynamic visuals and data bindings—making it well-suited for internal admin tools or analytics interfaces in SaaS platforms.
<html>
<link rel="stylesheet" href="https://jspreadsheet.com/v12/jspreadsheet.css" type="text/css" />
<link rel="stylesheet" href="https://jsuites.net/v6/jsuites.css" type="text/css" />
<link rel="stylesheet" href="https://cdn.jsdelivr.net/npm/@jspreadsheet/charts/dist/style.min.css" type="text/css" />
<link rel="stylesheet" href="https://cdn.jsdelivr.net/npm/@lemonadejs/studio/dist/style.min.css" type="text/css" />
<link rel="stylesheet" href="https://fonts.googleapis.com/css?family=Material+Icons" />
<script src="https://jspreadsheet.com/v12/jspreadsheet.js"></script>
<script src="https://jsuites.net/v6/jsuites.js"></script>
<script src="https://cdn.jsdelivr.net/npm/lemonadejs/dist/lemonade.min.js"></script>
<script src="https://cdn.jsdelivr.net/npm/@lemonadejs/studio/dist/index.min.js"></script>
<script src="https://cdn.jsdelivr.net/npm/@jspreadsheet/formula-pro/dist/index.min.js"></script>
<script src="https://cdn.jsdelivr.net/npm/@jspreadsheet/charts/dist/index.min.js"></script>
<script src="https://cdn.jsdelivr.net/npm/chart.js@4.4.0/dist/chart.umd.js"></script>
<script src="https://cdn.jsdelivr.net/npm/@jspreadsheet/formula-charts@4.0.0/dist/index.min.js"></script>
<div id="spreadsheet"></div>
<script>
// Set your JSS license key (The following key only works for one day)
jspreadsheet.setLicense('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');
jspreadsheet.setExtensions({ formula, charts });
// Create the spreadsheet
jspreadsheet(document.getElementById('spreadsheet'), {
style: [
"background-color: #000000;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #000000;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #FFFFFF;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #FFFFFF;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #3C4650;text-align: center;vertical-align: middle;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #000000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-left: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;",
"font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;",
"font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;",
"font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;",
"font-size: 15px;font-weight: bold;font-family: Bahnschrift;color: #000000;text-align: right;vertical-align: middle;",
"background-color: #F2F2F2;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff",
"font-size:21px;font-family:Bahnschrift;color:#D0CECE;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"background-color:#FFFFFF;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"border-left:1px solid #fdffff",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2;border-left:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:21px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:21px;font-weight:bold;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-right:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-right:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"background-color:#00a7ff;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #00a4ff;border-left:1px solid #00a4ff;border-right:1px solid #00a4ff",
"background-color:#f82079;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #fb1f78;border-left:1px solid #fb1f78;border-right:1px solid #fb1f78",
"background-color:#ffffff;border-top:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"background-color:#ffffff;border-top:1px solid #ffffff;border-right:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"border-top:1px solid #ffffff;border-right:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #777171;border-left:1px solid #777171",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffac06;border-left:1px solid #ffac06;border-right:1px solid #ffac06",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffac06;border-left:1px solid #ffac06;border-right:1px solid #ffac06;border-bottom:1px solid #ffac06",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #777171;border-left:1px solid #777171",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #7a5dff;border-left:1px solid #7a5dff;border-right:1px solid #7a5dff",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:right;vertical-align:middle",
"background-color:#444c53;font-size:13px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-left:1px solid #444e53;background-color:#444c53;border-top:1px solid #444e53;border-right:1px solid #444e53",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:right;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:13px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-bottom:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:37px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53;border-bottom:1px solid #444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53;background-color:#444c53;border-right:1px solid #444e53;border-bottom:1px solid #444e53",
"font-size:x-large;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d558;border-left:1px solid #e8d558;background-color:#e8d558;border-right:1px solid #e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ac74;border-left:1px solid #72ac74;background-color:#72ac75;border-right:1px solid #72ac74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#72ac75",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#0e8d94",
"font-size:large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d558;border-left:1px solid #e8d558;background-color:#e8d558;border-right:1px solid #e8d558;border-bottom:1px solid #e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ac74;border-left:1px solid #72ac74;background-color:#72ac75;border-right:1px solid #72ac74;border-bottom:1px solid #72ac74",
"background-color:#FFFFFF;font-size:x-large;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94;border-bottom:1px solid #0f8d94",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ae74;border-left:1px solid #72ae74;background-color:#72ac75;border-right:1px solid #72ae74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ae74;border-left:1px solid #72ae74;background-color:#72ac75;border-right:1px solid #72ae74;border-bottom:1px solid #72ae74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d458;border-left:1px solid #e8d458;background-color:#e8d558;border-right:1px solid #e8d458;border-bottom:1px solid #e8d458",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d458;border-left:1px solid #e8d458;background-color:#e8d558;border-right:1px solid #e8d458",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffab08;border-left:1px solid #ffab08;border-right:1px solid #ffab08",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffab08;border-left:1px solid #ffab08;border-right:1px solid #ffab08;border-bottom:1px solid #ffab08",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53;border-right:1px solid #aa42ff",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53;border-right:1px solid #9642ff",
"font-size:medium;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53;border-right:1px solid #9642ff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:medium;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55;border-bottom:1px solid #424c55",
"font-size:small;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94;border-bottom:1px solid #0f8d94",
"font-size:small;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#0e8d94",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#111111;text-align:center;vertical-align:middle;white-space:break-spaces;border-left:1px solid black;border-top:1px solid black;border-right:1px solid black;border-bottom:1px solid black",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#111111;text-align:center;vertical-align:middle;white-space:break-spaces;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:center;vertical-align:middle;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black",
"background-color:#00a7ff;font-size:x-large;font-family:Bahnschrift;color:#f4feff;text-align:left;vertical-align:middle;border-top:1px solid #00a4ff;border-left:1px solid #00a4ff;border-right:1px solid #00a4ff"
],
worksheets: [
{
data: [
["Month","Year","Active Accounts","New Accounts","Cancelled Accounts","MRR ($)","ARPA ($)","User Retention Rate (%)","Churn Rate (%)","Average Customer Lifetime (Months)","CLTV ($)","CAC ($)","NPS (%)"],
["January",2023,"=RANDBETWEEN(700,1700)",20,15,"=RANDBETWEEN(100000,300000)","=F2/C2","=(C2-D2)/(C2-D2+E2)","=1-H2",11,"=J2*G2","=RANDBETWEEN(10,25)",0.94],
["February",2023,"=RANDBETWEEN(700,1700)",30,20,"=RANDBETWEEN(100000,300000)","=F3/C3","=(C3-D3)/(C3-D3+E3)","=1-H3",11.1,"=J3*G3","=RANDBETWEEN(10,25)",0.95],
["March",2023,"=RANDBETWEEN(700,1700)",35,25,"=RANDBETWEEN(100000,300000)","=F4/C4","=(C4-D4)/(C4-D4+E4)","=1-H4",11.1,"=J4*G4","=RANDBETWEEN(10,25)",0.94],
["April",2023,"=RANDBETWEEN(700,1700)",40,30,"=RANDBETWEEN(100000,300000)","=F5/C5","=(C5-D5)/(C5-D5+E5)","=1-H5",11.2,"=J5*G5","=RANDBETWEEN(10,25)",0.93],
["May",2023,"=RANDBETWEEN(700,1700)",45,35,"=RANDBETWEEN(100000,300000)","=F6/C6","=(C6-D6)/(C6-D6+E6)","=1-H6",11.3,"=J6*G6","=RANDBETWEEN(10,25)",0.94],
["June",2023,"=RANDBETWEEN(700,1700)",50,40,"=RANDBETWEEN(100000,300000)","=F7/C7","=(C7-D7)/(C7-D7+E7)","=1-H7",11.3,"=J7*G7","=RANDBETWEEN(10,25)",0.95],
["July",2023,"=RANDBETWEEN(700,1700)",55,45,"=RANDBETWEEN(100000,300000)","=F8/C8","=(C8-D8)/(C8-D8+E8)","=1-H8",11.4,"=J8*G8","=RANDBETWEEN(10,25)",0.96],
["August",2023,"=RANDBETWEEN(700,1700)",60,50,"=RANDBETWEEN(100000,300000)","=F9/C9","=(C9-D9)/(C9-D9+E9)","=1-H9",11.4,"=J9*G9","=RANDBETWEEN(10,25)",0.95],
["September",2023,"=RANDBETWEEN(700,1700)",65,55,"=RANDBETWEEN(100000,300000)","=F10/C10","=(C10-D10)/(C10-D10+E10)","=1-H10",11.4,"=J10*G10","=RANDBETWEEN(10,25)",0.96],
["October",2023,"=RANDBETWEEN(700,1700)",70,60,"=RANDBETWEEN(100000,300000)","=F11/C11","=(C11-D11)/(C11-D11+E11)","=1-H11",11.4,"=J11*G11","=RANDBETWEEN(10,25)",0.97],
["November",2023,"=RANDBETWEEN(700,1700)",75,62,"=RANDBETWEEN(100000,300000)","=F12/C12","=(C12-D12)/(C12-D12+E12)","=1-H12",11.5,"=J12*G12","=RANDBETWEEN(10,25)",0.98],
["December",2023,"=RANDBETWEEN(700,1700)",80,55,"=RANDBETWEEN(100000,300000)","=F13/C13","=(C13-D13)/(C13-D13+E13)","=1-H13",11.5,"=J13*G13","=RANDBETWEEN(10,25)",0.96],
["January",2024,"=RANDBETWEEN(700,1700)",85,52,"=RANDBETWEEN(100000,300000)","=F14/C14","=(C14-D14)/(C14-D14+E14)","=1-H14",11.5,"=J14*G14","=RANDBETWEEN(10,25)",0.97],
["February",2024,"=RANDBETWEEN(700,1700)",75,48,"=RANDBETWEEN(100000,300000)","=F15/C15","=(C15-D15)/(C15-D15+E15)","=1-H15",11.5,"=J15*G15","=RANDBETWEEN(10,25)",0.95],
["March",2024,"=RANDBETWEEN(700,1700)",65,40,"=RANDBETWEEN(100000,300000)","=F16/C16","=(C16-D16)/(C16-D16+E16)","=1-H16",11.5,"=J16*G16","=RANDBETWEEN(10,25)",0.94],
["April",2024,"=RANDBETWEEN(700,1700)",75,60,"=RANDBETWEEN(100000,300000)","=F17/C17","=(C17-D17)/(C17-D17+E17)","=1-H17",11.5,"=J17*G17","=RANDBETWEEN(10,25)",0.95],
["May",2024,"=RANDBETWEEN(700,1700)",48,40,"=RANDBETWEEN(100000,300000)","=F18/C18","=(C18-D18)/(C18-D18+E18)","=1-H18",11.6,"=J18*G18","=RANDBETWEEN(10,25)",0.96],
["June",2024,"=RANDBETWEEN(700,1700)",62,35,"=RANDBETWEEN(100000,300000)","=F19/C19","=(C19-D19)/(C19-D19+E19)","=1-H19",11.6,"=J19*G19","=RANDBETWEEN(10,25)",0.94],
["July",2024,"=RANDBETWEEN(700,1700)",60,28,"=RANDBETWEEN(100000,300000)","=F20/C20","=(C20-D20)/(C20-D20+E20)","=1-H20",11.6,"=J20*G20","=RANDBETWEEN(10,25)",0.94],
["August",2024,"=RANDBETWEEN(700,1700)",55,32,"=RANDBETWEEN(100000,300000)","=F21/C21","=(C21-D21)/(C21-D21+E21)","=1-H21",11.6,"=J21*G21","=RANDBETWEEN(10,25)",0.95],
["September",2024,"=RANDBETWEEN(700,1700)",57,28,"=RANDBETWEEN(100000,300000)","=F22/C22","=(C22-D22)/(C22-D22+E22)","=1-H22",11.6,"=J22*G22","=RANDBETWEEN(10,25)",0.96],
["October",2024,"=RANDBETWEEN(700,1700)",65,25,"=RANDBETWEEN(100000,300000)","=F23/C23","=(C23-D23)/(C23-D23+E23)","=1-H23",11.6,"=J23*G23","=RANDBETWEEN(10,25)",0.97],
["November",2024,"=RANDBETWEEN(700,1700)",75,22,"=RANDBETWEEN(100000,300000)","=F24/C24","=(C24-D24)/(C24-D24+E24)","=1-H24",11.6,"=J24*G24","=RANDBETWEEN(10,25)",0.98],
["December",2024,"=RANDBETWEEN(700,1700)",78,18,"=RANDBETWEEN(100000,300000)","=F25/C25","=(C25-D25)/(C25-D25+E25)","=1-H25",11.6,"=J25*G25","=RANDBETWEEN(10,25)",0.97]
],
columns: [
{ "width": 105, "type": "text", "align": "left", "s": 9 },
{ "width": 86, "type": "text", "align": "left", "s": 9 },
{ "width": 116, "type": "text", "align": "left", "s": 9, "format": "#,##0" },
{ "width": 106, "type": "text", "align": "left", "s": 9 },
{ "width": 138, "type": "text", "align": "left", "s": 9 },
{ "width": 95, "type": "text", "align": "left", "s": 9, "format": "$#,##0" },
{ "width": 95, "type": "text", "align": "left", "s": 9, "format": "$#,##0.00" },
{ "width": 165, "type": "text", "align": "left", "s": 9, "format": "0.00%" },
{ "width": 111, "type": "text", "align": "left", "s": 9, "format": "0.00%" },
{ "width": 245, "type": "text", "align": "left", "s": 9, "format": "0.0" },
{ "width": 76, "type": "text", "align": "left", "s": 9, "format": "$#,##0" },
{ "width": 68, "type": "text", "align": "left", "s": 9, "format": "$#,##0.00" },
{ "width": 69, "type": "text", "align": "left", "s": 9, "format": "0%" }
],
cells: {
"D12": { "format": "#,##0" },
"D13": { "format": "#,##0" }
},
style: {
"A1:L1": 0,
"M1": 1,
"N1": 9,
"A2:L2": 2,
"M2": 3,
"N2": 9,
"A3:L3": 2,
"M3": 3,
"N3": 9,
"A4:L4": 2,
"M4": 3,
"N4": 9,
"A5:L5": 2,
"M5": 3,
"N5": 9,
"A6:L6": 2,
"M6": 3,
"N6": 9,
"A7:L7": 2,
"M7": 3,
"N7": 9,
"A8:L8": 2,
"M8": 3,
"N8": 9,
"A9:L9": 2,
"M9": 3,
"N9": 9,
"A10:L10": 2,
"M10": 3,
"N10": 9,
"A11:L11": 2,
"M11": 3,
"N11": 9,
"A12:L12": 2,
"M12": 3,
"N12": 9,
"A13:L13": 2,
"M13": 3,
"N13": 9,
"A14:C14": 2,
"D14:E14": 4,
"F14:L14": 2,
"M14": 5,
"N14": 9,
"A15:C15": 2,
"D15:E15": 4,
"F15:L15": 2,
"M15": 5,
"N15": 9,
"A16:C16": 2,
"D16:E16": 4,
"F16:L16": 2,
"M16": 5,
"N16": 9,
"A17:C17": 2,
"D17:E17": 4,
"F17:L17": 2,
"M17": 5,
"N17": 9,
"A18:C18": 2,
"D18:E18": 4,
"F18:I18": 2,
"J18": 4,
"K18:L18": 2,
"M18": 5,
"N18": 9,
"A19:C19": 2,
"D19:E19": 4,
"F19:I19": 2,
"J19": 4,
"K19:L19": 2,
"M19": 5,
"N19": 9,
"A20:C20": 2,
"D20:E20": 4,
"F20:I20": 2,
"J20": 4,
"K20:L20": 2,
"M20": 5,
"N20": 9,
"A21:C21": 2,
"D21:E21": 4,
"F21:I21": 2,
"J21": 4,
"K21:L21": 2,
"M21": 5,
"N21": 9,
"A22:C22": 2,
"D22:E22": 4,
"F22:I22": 2,
"J22": 4,
"K22:L22": 2,
"M22": 5,
"N22": 9,
"A23:C23": 2,
"D23:E23": 4,
"F23:I23": 2,
"J23": 4,
"K23:L23": 2,
"M23": 5,
"N23": 9,
"A24:C24": 2,
"D24:E24": 4,
"F24:I24": 2,
"J24": 4,
"K24:L24": 2,
"M24": 5,
"N24": 9,
"A25:B25": 6,
"C25": 104,
"D25:E25": 7,
"F25:I25": 105,
"J25": 106,
"K25": 105,
"L25": 104,
"M25": 8,
"N25": 9
},
textOverflow: true,
stripHTML: false,
defaultColAlign: "left",
worksheetName: "Data",
defaultColWidth: 63,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [13, 25],
worksheetId: "ea3d1e11-387a-4727-b92b-9a2801e27b64"
},
{
data: [
["YEAR","MONTH","","Parameter","AVG Value","","CAC & CLTV PAST 12 MONTHS","","","","","MRR NET GROWTH PAST 12 MONTHS","","","","","","","","","",""],
["=DASHBOARD!G4","=DASHBOARD!C4","","Active Accounts","=INDEX(DATA!$C$2:$C$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","Month","Year","CAC","CLTV","","Month","Year","MRR","MRR Growth","","MRR Growth","","","","",""],
["","","","New Accounts","=INDEX(DATA!$D$2:$D$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=N3-N4","","=L3&\" \"&TEXT(M3,\"0\")","=N3","","","",""],
[2023,"January","","Churn Rate","=INDEX(DATA!$I$2:$I$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=N4-N5","","=L15&\" \"&TEXT(M15,\"0\")","=N15","","","",""],
[2024,"February","","Monthly Recurring Revenue (MRR)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=N5-N6","","=(R3-R4)/R4","","","","",""],
[2025,"March","","Customer Acquisition Cost (CAC)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=N6-N7","","","","","","",""],
["","April","","Customer Lifetime Value (CLTV)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=N7-N8","","","","","","",""],
["","May","","Net Promoter Score (NPS)","=INDEX(DATA!$M$2:$M$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=N8-N9","","","","","","",""],
["","June","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=N9-N10","","","","","","",""],
["","July","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=N10-N11","","","","","","",""],
["","August","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=N11-N12","","","","","","",""],
["","September","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=N12-N13","","","","","","",""],
["","October","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=N13-N14","","","","","","",""],
["","November","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=N14-N15","","","","","","",""],
["","December","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=N15-N16","","","","","","",""],
["","","","","","","","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)",0,"","","","","","",""],
["","","","","","","","","","","","","","TOTAL:","=N3-N16","","","","","","",""],
["","","","","","","","","","","","","","TOTAL %:","=O17/N16","","","","","","",""]
],
columns: [
{ "width": 91, "type": "text", "align": "left" },
{ "width": 103, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 252, "type": "text", "align": "left" },
{ "width": 159, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 134, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 95, "type": "text", "align": "left" },
{ "width": 95, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 143, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 115, "type": "text", "align": "left" },
{ "width": 126, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 116, "type": "text", "align": "left" },
{ "width": 107, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 101, "type": "text", "align": "left", "s": 9 },
{ "width": 63, "type": "text", "align": "left", "s": 9 },
{ "width": 22, "type": "text", "align": "left", "s": 9 }
],
cells: {
"E2": { "format": "#,##0" },
"G3": { "format": "mmm-yy" },
"I3": { "format": "$#,##0.00" },
"J3": { "format": "$#,##0" },
"L3": { "format": "mmm-yy" },
"N3": { "format": "$#,##0" },
"O3": { "format": "$#,##0" },
"Q3": { "format": "mmm-yy" },
"R3": { "format": "$#,##0" },
"E4": { "format": "0.00%" },
"G4": { "format": "mmm-yy" },
"I4": { "format": "$#,##0.00" },
"J4": { "format": "$#,##0" },
"L4": { "format": "mmm-yy" },
"N4": { "format": "$#,##0" },
"O4": { "format": "$#,##0" },
"Q4": { "format": "mmm-yy" },
"R4": { "format": "$#,##0" },
"E5": { "format": "$#,##0" },
"G5": { "format": "mmm-yy" },
"I5": { "format": "$#,##0.00" },
"J5": { "format": "$#,##0" },
"L5": { "format": "mmm-yy" },
"N5": { "format": "$#,##0" },
"O5": { "format": "$#,##0" },
"Q5": { "format": "0%" },
"R5": { "format": "0%" },
"E6": { "format": "$#,##0.00" },
"G6": { "format": "mmm-yy" },
"I6": { "format": "$#,##0.00" },
"J6": { "format": "$#,##0" },
"L6": { "format": "mmm-yy" },
"N6": { "format": "$#,##0" },
"O6": { "format": "$#,##0" },
"E7": { "format": "$#,##0" },
"G7": { "format": "mmm-yy" },
"I7": { "format": "$#,##0.00" },
"J7": { "format": "$#,##0" },
"L7": { "format": "mmm-yy" },
"N7": { "format": "$#,##0" },
"O7": { "format": "$#,##0" },
"E8": { "format": "0%" },
"G8": { "format": "mmm-yy" },
"I8": { "format": "$#,##0.00" },
"J8": { "format": "$#,##0" },
"L8": { "format": "mmm-yy" },
"N8": { "format": "$#,##0" },
"O8": { "format": "$#,##0" },
"E9": { "format": "0.00%" },
"G9": { "format": "mmm-yy" },
"I9": { "format": "$#,##0.00" },
"J9": { "format": "$#,##0" },
"L9": { "format": "mmm-yy" },
"N9": { "format": "$#,##0" },
"O9": { "format": "$#,##0" },
"E10": { "format": "0.00%" },
"G10": { "format": "mmm-yy" },
"I10": { "format": "$#,##0.00" },
"J10": { "format": "$#,##0" },
"L10": { "format": "mmm-yy" },
"N10": { "format": "$#,##0" },
"O10": { "format": "$#,##0" },
"G11": { "format": "mmm-yy" },
"I11": { "format": "$#,##0.00" },
"J11": { "format": "$#,##0" },
"L11": { "format": "mmm-yy" },
"N11": { "format": "$#,##0" },
"O11": { "format": "$#,##0" },
"G12": { "format": "mmm-yy" },
"I12": { "format": "$#,##0.00" },
"J12": { "format": "$#,##0" },
"L12": { "format": "mmm-yy" },
"N12": { "format": "$#,##0" },
"O12": { "format": "$#,##0" },
"G13": { "format": "mmm-yy" },
"I13": { "format": "$#,##0.00" },
"J13": { "format": "$#,##0" },
"L13": { "format": "mmm-yy" },
"N13": { "format": "$#,##0" },
"O13": { "format": "$#,##0" },
"G14": { "format": "mmm-yy" },
"I14": { "format": "$#,##0.00" },
"J14": { "format": "$#,##0" },
"L14": { "format": "mmm-yy" },
"N14": { "format": "$#,##0" },
"O14": { "format": "$#,##0" },
"G15": { "format": "mmm-yy" },
"I15": { "format": "$#,##0.00" },
"J15": { "format": "$#,##0" },
"L15": { "format": "mmm-yy" },
"N15": { "format": "$#,##0" },
"O15": { "format": "$#,##0" },
"L16": { "format": "mmm-yy" },
"N16": { "format": "$#,##0" },
"O16": { "format": "$#,##0" },
"O17": { "format": "$#,##0" },
"O18": { "format": "0%" }
},
style: {
"A1:B1": 10,
"D1": 11,
"E1": 12,
"G1": 13,
"H1:J1": 14,
"L1": 13,
"M1:O1": 14,
"T1:V1": 15,
"A2": 16,
"B2": 17,
"D2": 18,
"E2": 19,
"G2": 20,
"H2:J2": 21,
"L2": 20,
"M2:O2": 21,
"Q2": 22,
"R2": 10,
"T2:V2": 15,
"A3:B3": 9,
"D3": 18,
"E3": 19,
"G3": 23,
"H3": 24,
"I3:J3": 19,
"L3": 23,
"M3": 24,
"N3:O3": 19,
"Q3": 25,
"R3": 26,
"T3:V3": 15,
"A4": 16,
"B4": 17,
"D4": 18,
"E4": 19,
"G4": 23,
"H4": 24,
"I4:J4": 19,
"L4": 23,
"M4": 24,
"N4:O4": 19,
"Q4": 23,
"R4": 19,
"T4:V4": 15,
"A5": 27,
"B5": 28,
"D5": 18,
"E5": 19,
"G5": 23,
"H5": 24,
"I5:J5": 19,
"L5": 23,
"M5": 24,
"N5:O5": 19,
"Q5": 29,
"R5": 19,
"T5:V5": 15,
"A6": 27,
"B6": 28,
"D6": 18,
"E6": 30,
"G6": 23,
"H6": 24,
"I6:J6": 19,
"L6": 23,
"M6": 24,
"N6:O6": 19,
"T6:V6": 15,
"A7": 27,
"B7": 28,
"D7": 18,
"E7": 26,
"G7": 23,
"H7": 24,
"I7:J7": 19,
"L7": 23,
"M7": 24,
"N7:O7": 19,
"R7:S7": 9,
"T7": 31,
"U7:V7": 9,
"A8": 27,
"B8": 28,
"D8": 18,
"E8": 19,
"G8": 23,
"H8": 24,
"I8:J8": 19,
"L8": 23,
"M8": 24,
"N8:O8": 19,
"R8:V8": 9,
"A9": 27,
"B9": 28,
"D9": 32,
"E9": 33,
"G9": 23,
"H9": 24,
"I9:J9": 19,
"L9": 23,
"M9": 24,
"N9:O9": 19,
"R9:V9": 9,
"A10": 27,
"B10": 28,
"D10": 32,
"E10": 33,
"G10": 23,
"H10": 24,
"I10:J10": 19,
"L10": 23,
"M10": 24,
"N10:O10": 19,
"R10:V10": 9,
"A11": 27,
"B11": 28,
"G11": 23,
"H11": 24,
"I11:J11": 19,
"L11": 23,
"M11": 24,
"N11:O11": 19,
"R11:U11": 9,
"A12": 27,
"B12": 28,
"G12": 23,
"H12": 24,
"I12:J12": 19,
"L12": 23,
"M12": 24,
"N12:O12": 19,
"R12:V12": 9,
"A13": 27,
"B13": 28,
"G13": 23,
"H13": 24,
"I13:J13": 19,
"L13": 23,
"M13": 24,
"N13:O13": 19,
"R13:V13": 9,
"A14": 27,
"B14": 28,
"G14": 23,
"H14": 24,
"I14:J14": 19,
"L14": 23,
"M14": 24,
"N14:O14": 19,
"R14:V14": 9,
"A15": 27,
"B15": 28,
"G15": 23,
"H15": 24,
"I15:J15": 19,
"L15": 23,
"M15": 24,
"N15:O15": 19,
"T15:V15": 9,
"L16": 23,
"M16": 24,
"N16:O16": 19,
"T16:V16": 9,
"N17": 34,
"O17": 35,
"T17:V17": 9,
"N18": 34,
"O18": 35,
"T18:V18": 9
},
textOverflow: true,
stripHTML: false,
defaultColAlign: "left",
worksheetName: "Helper Sheet",
defaultColWidth: 66,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [22, 18],
mergeCells: { "G1": [4, 1], "L1": [4, 1], "Q2": [2, 1], "Q5": [2, 1] },
worksheetId: "bdb91b75-63dd-49b8-874e-022ab1bd1588",
},
{
data: [
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","Saas Dashboard","","","","","","Example Inc.","","","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","Month:","November","","","Year:","2024","","","","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!E2","","","","='Helper Sheet'!E3","","","","='Helper Sheet'!E4","","","","='Helper Sheet'!E8","","",null,"",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!D2","","","","='Helper Sheet'!D3","","","","='Helper Sheet'!D4","","","","='Helper Sheet'!D8","","",null,null,""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[],
["","","='Helper Sheet'!E7","","","","","","","","='Helper Sheet'!E6","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!D7","","","","","","","","='Helper Sheet'!D6","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "MRR Growth"],
[],
["","","","","","","","","","","","","='Helper Sheet'!Q3","",""],
["","","","","","","","","","","","","='Helper Sheet'!R3","","","",null,null,null,""],
[],
["","","","","","","","","","","","","='Helper Sheet'!Q4",""],
["","","","","","","","","","","","","='Helper Sheet'!R4",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", null, "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""]
],
columns: [
{ "width": 20, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "type": "text", "width": 24, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" }
],
rows: [
{ "height": 29 },
{ "height": 53 },
{ "height": 29 },
{ "height": 37 },
{ "height": 29 },
{ "height": 49 },
{ "height": 29 },
{ "height": 29 },
{ "height": 29 },
{ "id": null, "height": 30 },
{ "id": null, "height": 199 },
{ "id": null, "height": 100 },
{ "id": null, "height": 29 },
{ "id": null, "height": 29 },
{ "id": null, "height": 29 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "id": null, "height": 59 },
{ "id": null, "height": 29 },
{ "height": 31, "id": null },
{ "height": 59, "id": null },
{ "id": null, "height": 29 },
{ "height": 31, "id": null },
{ "id": null, "height": 59 },
{ "height": 75, "id": null },
{ "height": 66, "id": null },
{ "height": 30 }
],
cells: {
"B6": { "format": "#.##0" },
"J6": { "format": "0.00%" },
"N6": { "format": "0.00%" },
"C16": { "format": "$#.##0.0" },
"K16": { "format": "$#.##0.0" }
},
style: {
"A1:P1": 61,
"Q1": 62,
"R1:X1": 41,
"A2": 61,
"B2": 63,
"C2:G2": 59,
"H2": 64,
"I2:O2": 60,
"P2": 61,
"Q2": 62,
"R2:X2": 40,
"A3": 65,
"B3:G3": 66,
"H3:P3": 65,
"Q3": 67,
"R3:X3": 40,
"A4": 42,
"B4": 43,
"C4": 44,
"D4:E4": 42,
"F4": 43,
"G4": 44,
"H4:O4": 42,
"P4:Q4": 45,
"R4:X4": 40,
"A5": 37,
"B5:M5": 36,
"N5:O5": 38,
"P5": 39,
"Q5": 36,
"R5:X5": 40,
"A6": 37,
"B6": 55,
"C6": 54,
"D6": 85,
"E6": 68,
"F6": 69,
"G6": 70,
"H6": 84,
"I6": 68,
"J6": 71,
"K6": 72,
"L6": 81,
"M6": 73,
"N6": 74,
"O6": 75,
"P6": 74,
"Q6": 68,
"R6:X6": 40,
"A7": 37,
"B7:C7": 54,
"D7": 86,
"E7": 68,
"F7:G7": 70,
"H7": 83,
"I7": 68,
"J7:K7": 72,
"L7": 82,
"M7": 73,
"N7:O7": 75,
"P7": 80,
"Q7": 68,
"R7:X7": 40,
"A8": 37,
"B8": 56,
"C8:D8": 57,
"E8": 68,
"F8": 77,
"G8:H8": 70,
"I8": 68,
"J8": 78,
"K8:L8": 72,
"M8": 76,
"N8": 102,
"O8:P8": 103,
"Q8": 36,
"R8:X8": 40,
"A9": 37,
"B9": 58,
"C9:D9": 57,
"E9": 68,
"F9:H9": 70,
"I9": 68,
"J9:L9": 72,
"M9": 76,
"N9:P9": 103,
"Q9": 36,
"R9:X9": 40,
"A10:P10": 46,
"Q10:W10": 47,
"X10": 48,
"A11:U11": 46,
"W11:X11": 46,
"A12:X12": 46,
"A13:X13": 46,
"A14:X14": 46,
"A15:X15": 46,
"A16": 37,
"B16": 49,
"C16:F16": 107,
"G16:H16": 49,
"I16": 79,
"J16:P16": 50,
"Q16": 36,
"R16:X16": 40,
"A17": 37,
"B17": 49,
"C17:F17": 107,
"G17:H17": 49,
"I17": 79,
"J17:P17": 50,
"Q17": 36,
"R17:X17": 40,
"A18": 37,
"B18:H18": 49,
"I18": 79,
"J18:P18": 50,
"Q18": 36,
"R18:X18": 40,
"A19": 37,
"B19:H19": 49,
"I19": 79,
"J19:P19": 50,
"Q19": 36,
"R19:X19": 40,
"A20": 37,
"B20:I20": 39,
"J20:O20": 36,
"P20": 39,
"Q20": 36,
"R20:X20": 40,
"A21:L21": 51,
"M21": 95,
"N21:O21": 87,
"P21": 88,
"Q21:W21": 51,
"X21": 52,
"A22:L22": 51,
"M22:O22": 96,
"P22": 97,
"Q22:X22": 51,
"A23:L23": 51,
"M23": 98,
"N23": 90,
"O23": 91,
"P23": 89,
"Q23:X23": 51,
"A24:L24": 51,
"M24": 99,
"N24": 92,
"O24": 93,
"P24": 100,
"Q24:X24": 51,
"A25:L25": 51,
"M25:O25": 96,
"P25": 97,
"Q25:X25": 51,
"A26:L26": 51,
"M26": 98,
"N26": 90,
"O26": 91,
"P26": 89,
"Q26:X26": 51,
"A27:L27": 51,
"M27": 99,
"N27": 92,
"O27": 93,
"P27": 100,
"Q27:X27": 53,
"A28:L28": 51,
"M28": 101,
"N28:P28": 94,
"Q28": 36,
"R28:X28": 40,
"A29": 37,
"B29:L29": 36,
"M29:P29": 94,
"Q29": 36,
"R29:X29": 40,
"A30": 37,
"B30:O30": 36,
"P30": 39,
"Q30": 36,
"R30:X30": 40
},
textOverflow: true,
stripHTML: false,
defaultColAlign: "left",
worksheetName: "Dashboard",
defaultColWidth: 63,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [28, 30],
mergeCells: {
"B2": [6, 1],
"H2": [8, 1],
"B6": [2, 2],
"F6": [2, 2],
"J6": [2, 2],
"N6": [2, 2],
"B8": [3, 2],
"F8": [3, 2],
"J8": [3, 2],
"N8": [3, 2],
"C16": [4, 2],
"K16": [4, 2],
"B18": [7, 2],
"J18": [7, 2],
"B21": [10, 9],
"M21": [4, 1],
"M23": [4, 1],
"M24": [3, 1],
"M26": [4, 1],
"M27": [3, 1],
"M28": [4, 2]
},
worksheetId: "cacdb922-bc16-43b5-b541-cb2d69e3567d",
media: [
{
"type": "chart",
"width": 415,
"height": 357,
"options": {
"type": "pareto",
"range": "'HELPER SHEET'!I2:J15",
"datasets": [1, 0],
"title": { "text": "CAC (Past 12 Months)", "position": "top" },
"series": [
{
"color": ["#FFAB08", "#E8D558", "#72AC75", "#0E8D94"],
"borderColor": ["transparent","transparent","transparent"],
"border": {"width": 2}
}
],
},
"id": "a400c2fd-696d-4626-b1b7-c210858eb1d9",
"top": 344,
"left": 1,
"cellAnchor": "B1",
"zIndex": 1,
"rotate": 0
},
{
"type": "chart",
"width": 416,
"height": 359,
"options": {
"type": "pareto",
"range": "'HELPER SHEET'!J2:J15",
"title": { "text": "CLTV (Past 12 Months)", "position": "top" },
"series": [
{
"color": ["#FFAB08", "#E8D558", "#72AC75", "#0E8D94"],
"borderColor": ["transparent","transparent","transparent"],
"border": {"width": 2}
}
],
},
"id": "60dbf010-e752-4424-b825-cf923383b472",
"top": 1,
"left": 469,
"cellAnchor": "B11",
"zIndex": 2,
"rotate": 0
},
{
"type": "chart",
"width": 590,
"height": 437,
"options": {
"type": "column",
"range": "'HELPER SHEET'!L2:O16",
"datasets": [3],
"title": {
"text": "MRR Growth (Past 12 Months)",
"position": "top"
},
"series": [
{
"color": ["#E8D558"],
"borderColor": ["transparent","transparent","transparent"],
"border": {"width": 2}
}
],
},
"id": "58d0cd63-cf1b-4784-8ab2-6e32bbf9dc09",
"top": -25,
"left": 0,
"cellAnchor": "B22",
"zIndex": 3,
"rotate": 0
}
],
}
],
validations: [
{
"range": "'Dashboard'!C4",
"type": "list",
"value": ["'Helper Sheet'!$B$4:$B$15"],
"dropdown": true,
"source": [
"January",
"February",
"March",
"April",
"May",
"June",
"July",
"August",
"September",
"October",
"November",
"December"
]
},
{
"range": "'Dashboard'!G4",
"type": "list",
"value": ["'Helper Sheet'!$A$4:$A$6"],
"dropdown": true,
"source": [2023, 2024, 2025]
}
],
bar: true,
tabs: true,
toolbar: true,
tableWidth: '1360',
tableHeight: '620',
resizable: true,
onload: function(instance) {
instance.openWorksheet(2);
}
});
</script>
</html>
import React, { useEffect, useRef } from 'react';
import { Spreadsheet, Worksheet, jspreadsheet } from '@jspreadsheet/react';
import charts from '@jspreadsheet/charts';
import formula from '@jspreadsheet/formula-pro';
import '@lemonadejs/studio';
import '@lemonadejs/studio/dist/style.css';
import 'jsuites/dist/jsuites.css';
import 'jspreadsheet/dist/jspreadsheet.css';
import '@jspreadsheet/formula-charts';
import '@jspreadsheet/charts/dist/style.css';
import './App.css';
export default function App() {
const spreadsheetRef = useRef(null);
useEffect(() => {
// Set your JSS license key (The following key only works for one day)
jspreadsheet.setLicense('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');
jspreadsheet.setExtensions({ formula, charts });
const instance = jspreadsheet(spreadsheetRef.current,{
style: [
"background-color: #000000;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #000000;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #FFFFFF;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #FFFFFF;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #3C4650;text-align: center;vertical-align: middle;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #000000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-left: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;",
"font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;",
"font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;",
"font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;",
"font-size: 15px;font-weight: bold;font-family: Bahnschrift;color: #000000;text-align: right;vertical-align: middle;",
"background-color: #F2F2F2;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff",
"font-size:21px;font-family:Bahnschrift;color:#D0CECE;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"background-color:#FFFFFF;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"border-left:1px solid #fdffff",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2;border-left:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:21px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:21px;font-weight:bold;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-right:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-right:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"background-color:#00a7ff;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #00a4ff;border-left:1px solid #00a4ff;border-right:1px solid #00a4ff",
"background-color:#f82079;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #fb1f78;border-left:1px solid #fb1f78;border-right:1px solid #fb1f78",
"background-color:#ffffff;border-top:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"background-color:#ffffff;border-top:1px solid #ffffff;border-right:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"border-top:1px solid #ffffff;border-right:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #777171;border-left:1px solid #777171",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffac06;border-left:1px solid #ffac06;border-right:1px solid #ffac06",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffac06;border-left:1px solid #ffac06;border-right:1px solid #ffac06;border-bottom:1px solid #ffac06",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #777171;border-left:1px solid #777171",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #7a5dff;border-left:1px solid #7a5dff;border-right:1px solid #7a5dff",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:right;vertical-align:middle",
"background-color:#444c53;font-size:13px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-left:1px solid #444e53;background-color:#444c53;border-top:1px solid #444e53;border-right:1px solid #444e53",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:right;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:13px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-bottom:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:37px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53;border-bottom:1px solid #444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53;background-color:#444c53;border-right:1px solid #444e53;border-bottom:1px solid #444e53",
"font-size:x-large;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d558;border-left:1px solid #e8d558;background-color:#e8d558;border-right:1px solid #e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ac74;border-left:1px solid #72ac74;background-color:#72ac75;border-right:1px solid #72ac74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#72ac75",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#0e8d94",
"font-size:large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d558;border-left:1px solid #e8d558;background-color:#e8d558;border-right:1px solid #e8d558;border-bottom:1px solid #e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ac74;border-left:1px solid #72ac74;background-color:#72ac75;border-right:1px solid #72ac74;border-bottom:1px solid #72ac74",
"background-color:#FFFFFF;font-size:x-large;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94;border-bottom:1px solid #0f8d94",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ae74;border-left:1px solid #72ae74;background-color:#72ac75;border-right:1px solid #72ae74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ae74;border-left:1px solid #72ae74;background-color:#72ac75;border-right:1px solid #72ae74;border-bottom:1px solid #72ae74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d458;border-left:1px solid #e8d458;background-color:#e8d558;border-right:1px solid #e8d458;border-bottom:1px solid #e8d458",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d458;border-left:1px solid #e8d458;background-color:#e8d558;border-right:1px solid #e8d458",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffab08;border-left:1px solid #ffab08;border-right:1px solid #ffab08",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffab08;border-left:1px solid #ffab08;border-right:1px solid #ffab08;border-bottom:1px solid #ffab08",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53;border-right:1px solid #aa42ff",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53;border-right:1px solid #9642ff",
"font-size:medium;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53;border-right:1px solid #9642ff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:medium;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55;border-bottom:1px solid #424c55",
"font-size:small;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94;border-bottom:1px solid #0f8d94",
"font-size:small;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#0e8d94",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#111111;text-align:center;vertical-align:middle;white-space:break-spaces;border-left:1px solid black;border-top:1px solid black;border-right:1px solid black;border-bottom:1px solid black",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#111111;text-align:center;vertical-align:middle;white-space:break-spaces;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:center;vertical-align:middle;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black",
"background-color:#00a7ff;font-size:x-large;font-family:Bahnschrift;color:#f4feff;text-align:left;vertical-align:middle;border-top:1px solid #00a4ff;border-left:1px solid #00a4ff;border-right:1px solid #00a4ff"
],
worksheets: [
{
data: [
["Month","Year","Active Accounts","New Accounts","Cancelled Accounts","MRR ($)","ARPA ($)","User Retention Rate (%)","Churn Rate (%)","Average Customer Lifetime (Months)","CLTV ($)","CAC ($)","NPS (%)"],
["January",2023,"=RANDBETWEEN(700,1700)",20,15,"=RANDBETWEEN(100000,300000)","=F2/C2","=(C2-D2)/(C2-D2+E2)","=1-H2",11,"=J2*G2","=RANDBETWEEN(10,25)",0.94],
["February",2023,"=RANDBETWEEN(700,1700)",30,20,"=RANDBETWEEN(100000,300000)","=F3/C3","=(C3-D3)/(C3-D3+E3)","=1-H3",11.1,"=J3*G3","=RANDBETWEEN(10,25)",0.95],
["March",2023,"=RANDBETWEEN(700,1700)",35,25,"=RANDBETWEEN(100000,300000)","=F4/C4","=(C4-D4)/(C4-D4+E4)","=1-H4",11.1,"=J4*G4","=RANDBETWEEN(10,25)",0.94],
["April",2023,"=RANDBETWEEN(700,1700)",40,30,"=RANDBETWEEN(100000,300000)","=F5/C5","=(C5-D5)/(C5-D5+E5)","=1-H5",11.2,"=J5*G5","=RANDBETWEEN(10,25)",0.93],
["May",2023,"=RANDBETWEEN(700,1700)",45,35,"=RANDBETWEEN(100000,300000)","=F6/C6","=(C6-D6)/(C6-D6+E6)","=1-H6",11.3,"=J6*G6","=RANDBETWEEN(10,25)",0.94],
["June",2023,"=RANDBETWEEN(700,1700)",50,40,"=RANDBETWEEN(100000,300000)","=F7/C7","=(C7-D7)/(C7-D7+E7)","=1-H7",11.3,"=J7*G7","=RANDBETWEEN(10,25)",0.95],
["July",2023,"=RANDBETWEEN(700,1700)",55,45,"=RANDBETWEEN(100000,300000)","=F8/C8","=(C8-D8)/(C8-D8+E8)","=1-H8",11.4,"=J8*G8","=RANDBETWEEN(10,25)",0.96],
["August",2023,"=RANDBETWEEN(700,1700)",60,50,"=RANDBETWEEN(100000,300000)","=F9/C9","=(C9-D9)/(C9-D9+E9)","=1-H9",11.4,"=J9*G9","=RANDBETWEEN(10,25)",0.95],
["September",2023,"=RANDBETWEEN(700,1700)",65,55,"=RANDBETWEEN(100000,300000)","=F10/C10","=(C10-D10)/(C10-D10+E10)","=1-H10",11.4,"=J10*G10","=RANDBETWEEN(10,25)",0.96],
["October",2023,"=RANDBETWEEN(700,1700)",70,60,"=RANDBETWEEN(100000,300000)","=F11/C11","=(C11-D11)/(C11-D11+E11)","=1-H11",11.4,"=J11*G11","=RANDBETWEEN(10,25)",0.97],
["November",2023,"=RANDBETWEEN(700,1700)",75,62,"=RANDBETWEEN(100000,300000)","=F12/C12","=(C12-D12)/(C12-D12+E12)","=1-H12",11.5,"=J12*G12","=RANDBETWEEN(10,25)",0.98],
["December",2023,"=RANDBETWEEN(700,1700)",80,55,"=RANDBETWEEN(100000,300000)","=F13/C13","=(C13-D13)/(C13-D13+E13)","=1-H13",11.5,"=J13*G13","=RANDBETWEEN(10,25)",0.96],
["January",2024,"=RANDBETWEEN(700,1700)",85,52,"=RANDBETWEEN(100000,300000)","=F14/C14","=(C14-D14)/(C14-D14+E14)","=1-H14",11.5,"=J14*G14","=RANDBETWEEN(10,25)",0.97],
["February",2024,"=RANDBETWEEN(700,1700)",75,48,"=RANDBETWEEN(100000,300000)","=F15/C15","=(C15-D15)/(C15-D15+E15)","=1-H15",11.5,"=J15*G15","=RANDBETWEEN(10,25)",0.95],
["March",2024,"=RANDBETWEEN(700,1700)",65,40,"=RANDBETWEEN(100000,300000)","=F16/C16","=(C16-D16)/(C16-D16+E16)","=1-H16",11.5,"=J16*G16","=RANDBETWEEN(10,25)",0.94],
["April",2024,"=RANDBETWEEN(700,1700)",75,60,"=RANDBETWEEN(100000,300000)","=F17/C17","=(C17-D17)/(C17-D17+E17)","=1-H17",11.5,"=J17*G17","=RANDBETWEEN(10,25)",0.95],
["May",2024,"=RANDBETWEEN(700,1700)",48,40,"=RANDBETWEEN(100000,300000)","=F18/C18","=(C18-D18)/(C18-D18+E18)","=1-H18",11.6,"=J18*G18","=RANDBETWEEN(10,25)",0.96],
["June",2024,"=RANDBETWEEN(700,1700)",62,35,"=RANDBETWEEN(100000,300000)","=F19/C19","=(C19-D19)/(C19-D19+E19)","=1-H19",11.6,"=J19*G19","=RANDBETWEEN(10,25)",0.94],
["July",2024,"=RANDBETWEEN(700,1700)",60,28,"=RANDBETWEEN(100000,300000)","=F20/C20","=(C20-D20)/(C20-D20+E20)","=1-H20",11.6,"=J20*G20","=RANDBETWEEN(10,25)",0.94],
["August",2024,"=RANDBETWEEN(700,1700)",55,32,"=RANDBETWEEN(100000,300000)","=F21/C21","=(C21-D21)/(C21-D21+E21)","=1-H21",11.6,"=J21*G21","=RANDBETWEEN(10,25)",0.95],
["September",2024,"=RANDBETWEEN(700,1700)",57,28,"=RANDBETWEEN(100000,300000)","=F22/C22","=(C22-D22)/(C22-D22+E22)","=1-H22",11.6,"=J22*G22","=RANDBETWEEN(10,25)",0.96],
["October",2024,"=RANDBETWEEN(700,1700)",65,25,"=RANDBETWEEN(100000,300000)","=F23/C23","=(C23-D23)/(C23-D23+E23)","=1-H23",11.6,"=J23*G23","=RANDBETWEEN(10,25)",0.97],
["November",2024,"=RANDBETWEEN(700,1700)",75,22,"=RANDBETWEEN(100000,300000)","=F24/C24","=(C24-D24)/(C24-D24+E24)","=1-H24",11.6,"=J24*G24","=RANDBETWEEN(10,25)",0.98],
["December",2024,"=RANDBETWEEN(700,1700)",78,18,"=RANDBETWEEN(100000,300000)","=F25/C25","=(C25-D25)/(C25-D25+E25)","=1-H25",11.6,"=J25*G25","=RANDBETWEEN(10,25)",0.97]
],
columns: [
{ "width": 105, "type": "text", "align": "left", "s": 9 },
{ "width": 86, "type": "text", "align": "left", "s": 9 },
{ "width": 116, "type": "text", "align": "left", "s": 9, "format": "#,##0" },
{ "width": 106, "type": "text", "align": "left", "s": 9 },
{ "width": 138, "type": "text", "align": "left", "s": 9 },
{ "width": 95, "type": "text", "align": "left", "s": 9, "format": "$#,##0" },
{ "width": 95, "type": "text", "align": "left", "s": 9, "format": "$#,##0.00" },
{ "width": 165, "type": "text", "align": "left", "s": 9, "format": "0.00%" },
{ "width": 111, "type": "text", "align": "left", "s": 9, "format": "0.00%" },
{ "width": 245, "type": "text", "align": "left", "s": 9, "format": "0.0" },
{ "width": 76, "type": "text", "align": "left", "s": 9, "format": "$#,##0" },
{ "width": 68, "type": "text", "align": "left", "s": 9, "format": "$#,##0.00" },
{ "width": 69, "type": "text", "align": "left", "s": 9, "format": "0%" }
],
cells: {
"D12": { "format": "#,##0" },
"D13": { "format": "#,##0" }
},
style: {
"A1:L1": 0,
"M1": 1,
"N1": 9,
"A2:L2": 2,
"M2": 3,
"N2": 9,
"A3:L3": 2,
"M3": 3,
"N3": 9,
"A4:L4": 2,
"M4": 3,
"N4": 9,
"A5:L5": 2,
"M5": 3,
"N5": 9,
"A6:L6": 2,
"M6": 3,
"N6": 9,
"A7:L7": 2,
"M7": 3,
"N7": 9,
"A8:L8": 2,
"M8": 3,
"N8": 9,
"A9:L9": 2,
"M9": 3,
"N9": 9,
"A10:L10": 2,
"M10": 3,
"N10": 9,
"A11:L11": 2,
"M11": 3,
"N11": 9,
"A12:L12": 2,
"M12": 3,
"N12": 9,
"A13:L13": 2,
"M13": 3,
"N13": 9,
"A14:C14": 2,
"D14:E14": 4,
"F14:L14": 2,
"M14": 5,
"N14": 9,
"A15:C15": 2,
"D15:E15": 4,
"F15:L15": 2,
"M15": 5,
"N15": 9,
"A16:C16": 2,
"D16:E16": 4,
"F16:L16": 2,
"M16": 5,
"N16": 9,
"A17:C17": 2,
"D17:E17": 4,
"F17:L17": 2,
"M17": 5,
"N17": 9,
"A18:C18": 2,
"D18:E18": 4,
"F18:I18": 2,
"J18": 4,
"K18:L18": 2,
"M18": 5,
"N18": 9,
"A19:C19": 2,
"D19:E19": 4,
"F19:I19": 2,
"J19": 4,
"K19:L19": 2,
"M19": 5,
"N19": 9,
"A20:C20": 2,
"D20:E20": 4,
"F20:I20": 2,
"J20": 4,
"K20:L20": 2,
"M20": 5,
"N20": 9,
"A21:C21": 2,
"D21:E21": 4,
"F21:I21": 2,
"J21": 4,
"K21:L21": 2,
"M21": 5,
"N21": 9,
"A22:C22": 2,
"D22:E22": 4,
"F22:I22": 2,
"J22": 4,
"K22:L22": 2,
"M22": 5,
"N22": 9,
"A23:C23": 2,
"D23:E23": 4,
"F23:I23": 2,
"J23": 4,
"K23:L23": 2,
"M23": 5,
"N23": 9,
"A24:C24": 2,
"D24:E24": 4,
"F24:I24": 2,
"J24": 4,
"K24:L24": 2,
"M24": 5,
"N24": 9,
"A25:B25": 6,
"C25": 104,
"D25:E25": 7,
"F25:I25": 105,
"J25": 106,
"K25": 105,
"L25": 104,
"M25": 8,
"N25": 9
},
textOverflow: true,
stripHTML: false,
defaultColAlign: "left",
worksheetName: "Data",
defaultColWidth: 63,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [13, 25],
worksheetId: "ea3d1e11-387a-4727-b92b-9a2801e27b64"
},
{
data: [
["YEAR","MONTH","","Parameter","AVG Value","","CAC & CLTV PAST 12 MONTHS","","","","","MRR NET GROWTH PAST 12 MONTHS","","","","","","","","","",""],
["=DASHBOARD!G4","=DASHBOARD!C4","","Active Accounts","=INDEX(DATA!$C$2:$C$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","Month","Year","CAC","CLTV","","Month","Year","MRR","MRR Growth","","MRR Growth","","","","",""],
["","","","New Accounts","=INDEX(DATA!$D$2:$D$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=N3-N4","","=L3&\" \"&TEXT(M3,\"0\")","=N3","","","",""],
[2023,"January","","Churn Rate","=INDEX(DATA!$I$2:$I$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=N4-N5","","=L15&\" \"&TEXT(M15,\"0\")","=N15","","","",""],
[2024,"February","","Monthly Recurring Revenue (MRR)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=N5-N6","","=(R3-R4)/R4","","","","",""],
[2025,"March","","Customer Acquisition Cost (CAC)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=N6-N7","","","","","","",""],
["","April","","Customer Lifetime Value (CLTV)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=N7-N8","","","","","","",""],
["","May","","Net Promoter Score (NPS)","=INDEX(DATA!$M$2:$M$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=N8-N9","","","","","","",""],
["","June","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=N9-N10","","","","","","",""],
["","July","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=N10-N11","","","","","","",""],
["","August","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=N11-N12","","","","","","",""],
["","September","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=N12-N13","","","","","","",""],
["","October","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=N13-N14","","","","","","",""],
["","November","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=N14-N15","","","","","","",""],
["","December","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=N15-N16","","","","","","",""],
["","","","","","","","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)",0,"","","","","","",""],
["","","","","","","","","","","","","","TOTAL:","=N3-N16","","","","","","",""],
["","","","","","","","","","","","","","TOTAL %:","=O17/N16","","","","","","",""]
],
columns: [
{ "width": 91, "type": "text", "align": "left" },
{ "width": 103, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 252, "type": "text", "align": "left" },
{ "width": 159, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 134, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 95, "type": "text", "align": "left" },
{ "width": 95, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 143, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 115, "type": "text", "align": "left" },
{ "width": 126, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 116, "type": "text", "align": "left" },
{ "width": 107, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 101, "type": "text", "align": "left", "s": 9 },
{ "width": 63, "type": "text", "align": "left", "s": 9 },
{ "width": 22, "type": "text", "align": "left", "s": 9 }
],
cells: {
"E2": { "format": "#,##0" },
"G3": { "format": "mmm-yy" },
"I3": { "format": "$#,##0.00" },
"J3": { "format": "$#,##0" },
"L3": { "format": "mmm-yy" },
"N3": { "format": "$#,##0" },
"O3": { "format": "$#,##0" },
"Q3": { "format": "mmm-yy" },
"R3": { "format": "$#,##0" },
"E4": { "format": "0.00%" },
"G4": { "format": "mmm-yy" },
"I4": { "format": "$#,##0.00" },
"J4": { "format": "$#,##0" },
"L4": { "format": "mmm-yy" },
"N4": { "format": "$#,##0" },
"O4": { "format": "$#,##0" },
"Q4": { "format": "mmm-yy" },
"R4": { "format": "$#,##0" },
"E5": { "format": "$#,##0" },
"G5": { "format": "mmm-yy" },
"I5": { "format": "$#,##0.00" },
"J5": { "format": "$#,##0" },
"L5": { "format": "mmm-yy" },
"N5": { "format": "$#,##0" },
"O5": { "format": "$#,##0" },
"Q5": { "format": "0%" },
"R5": { "format": "0%" },
"E6": { "format": "$#,##0.00" },
"G6": { "format": "mmm-yy" },
"I6": { "format": "$#,##0.00" },
"J6": { "format": "$#,##0" },
"L6": { "format": "mmm-yy" },
"N6": { "format": "$#,##0" },
"O6": { "format": "$#,##0" },
"E7": { "format": "$#,##0" },
"G7": { "format": "mmm-yy" },
"I7": { "format": "$#,##0.00" },
"J7": { "format": "$#,##0" },
"L7": { "format": "mmm-yy" },
"N7": { "format": "$#,##0" },
"O7": { "format": "$#,##0" },
"E8": { "format": "0%" },
"G8": { "format": "mmm-yy" },
"I8": { "format": "$#,##0.00" },
"J8": { "format": "$#,##0" },
"L8": { "format": "mmm-yy" },
"N8": { "format": "$#,##0" },
"O8": { "format": "$#,##0" },
"E9": { "format": "0.00%" },
"G9": { "format": "mmm-yy" },
"I9": { "format": "$#,##0.00" },
"J9": { "format": "$#,##0" },
"L9": { "format": "mmm-yy" },
"N9": { "format": "$#,##0" },
"O9": { "format": "$#,##0" },
"E10": { "format": "0.00%" },
"G10": { "format": "mmm-yy" },
"I10": { "format": "$#,##0.00" },
"J10": { "format": "$#,##0" },
"L10": { "format": "mmm-yy" },
"N10": { "format": "$#,##0" },
"O10": { "format": "$#,##0" },
"G11": { "format": "mmm-yy" },
"I11": { "format": "$#,##0.00" },
"J11": { "format": "$#,##0" },
"L11": { "format": "mmm-yy" },
"N11": { "format": "$#,##0" },
"O11": { "format": "$#,##0" },
"G12": { "format": "mmm-yy" },
"I12": { "format": "$#,##0.00" },
"J12": { "format": "$#,##0" },
"L12": { "format": "mmm-yy" },
"N12": { "format": "$#,##0" },
"O12": { "format": "$#,##0" },
"G13": { "format": "mmm-yy" },
"I13": { "format": "$#,##0.00" },
"J13": { "format": "$#,##0" },
"L13": { "format": "mmm-yy" },
"N13": { "format": "$#,##0" },
"O13": { "format": "$#,##0" },
"G14": { "format": "mmm-yy" },
"I14": { "format": "$#,##0.00" },
"J14": { "format": "$#,##0" },
"L14": { "format": "mmm-yy" },
"N14": { "format": "$#,##0" },
"O14": { "format": "$#,##0" },
"G15": { "format": "mmm-yy" },
"I15": { "format": "$#,##0.00" },
"J15": { "format": "$#,##0" },
"L15": { "format": "mmm-yy" },
"N15": { "format": "$#,##0" },
"O15": { "format": "$#,##0" },
"L16": { "format": "mmm-yy" },
"N16": { "format": "$#,##0" },
"O16": { "format": "$#,##0" },
"O17": { "format": "$#,##0" },
"O18": { "format": "0%" }
},
style: {
"A1:B1": 10,
"D1": 11,
"E1": 12,
"G1": 13,
"H1:J1": 14,
"L1": 13,
"M1:O1": 14,
"T1:V1": 15,
"A2": 16,
"B2": 17,
"D2": 18,
"E2": 19,
"G2": 20,
"H2:J2": 21,
"L2": 20,
"M2:O2": 21,
"Q2": 22,
"R2": 10,
"T2:V2": 15,
"A3:B3": 9,
"D3": 18,
"E3": 19,
"G3": 23,
"H3": 24,
"I3:J3": 19,
"L3": 23,
"M3": 24,
"N3:O3": 19,
"Q3": 25,
"R3": 26,
"T3:V3": 15,
"A4": 16,
"B4": 17,
"D4": 18,
"E4": 19,
"G4": 23,
"H4": 24,
"I4:J4": 19,
"L4": 23,
"M4": 24,
"N4:O4": 19,
"Q4": 23,
"R4": 19,
"T4:V4": 15,
"A5": 27,
"B5": 28,
"D5": 18,
"E5": 19,
"G5": 23,
"H5": 24,
"I5:J5": 19,
"L5": 23,
"M5": 24,
"N5:O5": 19,
"Q5": 29,
"R5": 19,
"T5:V5": 15,
"A6": 27,
"B6": 28,
"D6": 18,
"E6": 30,
"G6": 23,
"H6": 24,
"I6:J6": 19,
"L6": 23,
"M6": 24,
"N6:O6": 19,
"T6:V6": 15,
"A7": 27,
"B7": 28,
"D7": 18,
"E7": 26,
"G7": 23,
"H7": 24,
"I7:J7": 19,
"L7": 23,
"M7": 24,
"N7:O7": 19,
"R7:S7": 9,
"T7": 31,
"U7:V7": 9,
"A8": 27,
"B8": 28,
"D8": 18,
"E8": 19,
"G8": 23,
"H8": 24,
"I8:J8": 19,
"L8": 23,
"M8": 24,
"N8:O8": 19,
"R8:V8": 9,
"A9": 27,
"B9": 28,
"D9": 32,
"E9": 33,
"G9": 23,
"H9": 24,
"I9:J9": 19,
"L9": 23,
"M9": 24,
"N9:O9": 19,
"R9:V9": 9,
"A10": 27,
"B10": 28,
"D10": 32,
"E10": 33,
"G10": 23,
"H10": 24,
"I10:J10": 19,
"L10": 23,
"M10": 24,
"N10:O10": 19,
"R10:V10": 9,
"A11": 27,
"B11": 28,
"G11": 23,
"H11": 24,
"I11:J11": 19,
"L11": 23,
"M11": 24,
"N11:O11": 19,
"R11:U11": 9,
"A12": 27,
"B12": 28,
"G12": 23,
"H12": 24,
"I12:J12": 19,
"L12": 23,
"M12": 24,
"N12:O12": 19,
"R12:V12": 9,
"A13": 27,
"B13": 28,
"G13": 23,
"H13": 24,
"I13:J13": 19,
"L13": 23,
"M13": 24,
"N13:O13": 19,
"R13:V13": 9,
"A14": 27,
"B14": 28,
"G14": 23,
"H14": 24,
"I14:J14": 19,
"L14": 23,
"M14": 24,
"N14:O14": 19,
"R14:V14": 9,
"A15": 27,
"B15": 28,
"G15": 23,
"H15": 24,
"I15:J15": 19,
"L15": 23,
"M15": 24,
"N15:O15": 19,
"T15:V15": 9,
"L16": 23,
"M16": 24,
"N16:O16": 19,
"T16:V16": 9,
"N17": 34,
"O17": 35,
"T17:V17": 9,
"N18": 34,
"O18": 35,
"T18:V18": 9
},
textOverflow: true,
stripHTML: false,
defaultColAlign: "left",
worksheetName: "Helper Sheet",
defaultColWidth: 66,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [22, 18],
mergeCells: { "G1": [4, 1], "L1": [4, 1], "Q2": [2, 1], "Q5": [2, 1] },
worksheetId: "bdb91b75-63dd-49b8-874e-022ab1bd1588",
},
{
data: [
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","Saas Dashboard","","","","","","Example Inc.","","","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","Month:","November","","","Year:","2024","","","","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!E2","","","","='Helper Sheet'!E3","","","","='Helper Sheet'!E4","","","","='Helper Sheet'!E8","","",null,"",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!D2","","","","='Helper Sheet'!D3","","","","='Helper Sheet'!D4","","","","='Helper Sheet'!D8","","",null,null,""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[],
["","","='Helper Sheet'!E7","","","","","","","","='Helper Sheet'!E6","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!D7","","","","","","","","='Helper Sheet'!D6","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "MRR Growth"],
[],
["","","","","","","","","","","","","='Helper Sheet'!Q3","",""],
["","","","","","","","","","","","","='Helper Sheet'!R3","","","",null,null,null,""],
[],
["","","","","","","","","","","","","='Helper Sheet'!Q4",""],
["","","","","","","","","","","","","='Helper Sheet'!R4",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", null, "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""]
],
columns: [
{ "width": 20, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "type": "text", "width": 24, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" }
],
rows: [
{ "height": 29 },
{ "height": 53 },
{ "height": 29 },
{ "height": 37 },
{ "height": 29 },
{ "height": 49 },
{ "height": 29 },
{ "height": 29 },
{ "height": 29 },
{ "id": null, "height": 30 },
{ "id": null, "height": 199 },
{ "id": null, "height": 100 },
{ "id": null, "height": 29 },
{ "id": null, "height": 29 },
{ "id": null, "height": 29 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "id": null, "height": 59 },
{ "id": null, "height": 29 },
{ "height": 31, "id": null },
{ "height": 59, "id": null },
{ "id": null, "height": 29 },
{ "height": 31, "id": null },
{ "id": null, "height": 59 },
{ "height": 75, "id": null },
{ "height": 66, "id": null },
{ "height": 30 }
],
cells: {
"B6": { "format": "#.##0" },
"J6": { "format": "0.00%" },
"N6": { "format": "0.00%" },
"C16": { "format": "$#.##0.0" },
"K16": { "format": "$#.##0.0" }
},
style: {
"A1:P1": 61,
"Q1": 62,
"R1:X1": 41,
"A2": 61,
"B2": 63,
"C2:G2": 59,
"H2": 64,
"I2:O2": 60,
"P2": 61,
"Q2": 62,
"R2:X2": 40,
"A3": 65,
"B3:G3": 66,
"H3:P3": 65,
"Q3": 67,
"R3:X3": 40,
"A4": 42,
"B4": 43,
"C4": 44,
"D4:E4": 42,
"F4": 43,
"G4": 44,
"H4:O4": 42,
"P4:Q4": 45,
"R4:X4": 40,
"A5": 37,
"B5:M5": 36,
"N5:O5": 38,
"P5": 39,
"Q5": 36,
"R5:X5": 40,
"A6": 37,
"B6": 55,
"C6": 54,
"D6": 85,
"E6": 68,
"F6": 69,
"G6": 70,
"H6": 84,
"I6": 68,
"J6": 71,
"K6": 72,
"L6": 81,
"M6": 73,
"N6": 74,
"O6": 75,
"P6": 74,
"Q6": 68,
"R6:X6": 40,
"A7": 37,
"B7:C7": 54,
"D7": 86,
"E7": 68,
"F7:G7": 70,
"H7": 83,
"I7": 68,
"J7:K7": 72,
"L7": 82,
"M7": 73,
"N7:O7": 75,
"P7": 80,
"Q7": 68,
"R7:X7": 40,
"A8": 37,
"B8": 56,
"C8:D8": 57,
"E8": 68,
"F8": 77,
"G8:H8": 70,
"I8": 68,
"J8": 78,
"K8:L8": 72,
"M8": 76,
"N8": 102,
"O8:P8": 103,
"Q8": 36,
"R8:X8": 40,
"A9": 37,
"B9": 58,
"C9:D9": 57,
"E9": 68,
"F9:H9": 70,
"I9": 68,
"J9:L9": 72,
"M9": 76,
"N9:P9": 103,
"Q9": 36,
"R9:X9": 40,
"A10:P10": 46,
"Q10:W10": 47,
"X10": 48,
"A11:U11": 46,
"W11:X11": 46,
"A12:X12": 46,
"A13:X13": 46,
"A14:X14": 46,
"A15:X15": 46,
"A16": 37,
"B16": 49,
"C16:F16": 107,
"G16:H16": 49,
"I16": 79,
"J16:P16": 50,
"Q16": 36,
"R16:X16": 40,
"A17": 37,
"B17": 49,
"C17:F17": 107,
"G17:H17": 49,
"I17": 79,
"J17:P17": 50,
"Q17": 36,
"R17:X17": 40,
"A18": 37,
"B18:H18": 49,
"I18": 79,
"J18:P18": 50,
"Q18": 36,
"R18:X18": 40,
"A19": 37,
"B19:H19": 49,
"I19": 79,
"J19:P19": 50,
"Q19": 36,
"R19:X19": 40,
"A20": 37,
"B20:I20": 39,
"J20:O20": 36,
"P20": 39,
"Q20": 36,
"R20:X20": 40,
"A21:L21": 51,
"M21": 95,
"N21:O21": 87,
"P21": 88,
"Q21:W21": 51,
"X21": 52,
"A22:L22": 51,
"M22:O22": 96,
"P22": 97,
"Q22:X22": 51,
"A23:L23": 51,
"M23": 98,
"N23": 90,
"O23": 91,
"P23": 89,
"Q23:X23": 51,
"A24:L24": 51,
"M24": 99,
"N24": 92,
"O24": 93,
"P24": 100,
"Q24:X24": 51,
"A25:L25": 51,
"M25:O25": 96,
"P25": 97,
"Q25:X25": 51,
"A26:L26": 51,
"M26": 98,
"N26": 90,
"O26": 91,
"P26": 89,
"Q26:X26": 51,
"A27:L27": 51,
"M27": 99,
"N27": 92,
"O27": 93,
"P27": 100,
"Q27:X27": 53,
"A28:L28": 51,
"M28": 101,
"N28:P28": 94,
"Q28": 36,
"R28:X28": 40,
"A29": 37,
"B29:L29": 36,
"M29:P29": 94,
"Q29": 36,
"R29:X29": 40,
"A30": 37,
"B30:O30": 36,
"P30": 39,
"Q30": 36,
"R30:X30": 40
},
textOverflow: true,
stripHTML: false,
defaultColAlign: "left",
worksheetName: "Dashboard",
defaultColWidth: 63,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [28, 30],
mergeCells: {
"B2": [6, 1],
"H2": [8, 1],
"B6": [2, 2],
"F6": [2, 2],
"J6": [2, 2],
"N6": [2, 2],
"B8": [3, 2],
"F8": [3, 2],
"J8": [3, 2],
"N8": [3, 2],
"C16": [4, 2],
"K16": [4, 2],
"B18": [7, 2],
"J18": [7, 2],
"B21": [10, 9],
"M21": [4, 1],
"M23": [4, 1],
"M24": [3, 1],
"M26": [4, 1],
"M27": [3, 1],
"M28": [4, 2]
},
worksheetId: "cacdb922-bc16-43b5-b541-cb2d69e3567d",
media: [
{
"type": "chart",
"width": 415,
"height": 357,
"options": {
"type": "pareto",
"range": "'HELPER SHEET'!I2:J15",
"datasets": [1, 0],
"title": { "text": "CAC (Past 12 Months)", "position": "top" },
"series": [
{
"color": ["#FFAB08", "#E8D558", "#72AC75", "#0E8D94"],
"borderColor": ["transparent","transparent","transparent"],
"border": {"width": 2}
}
],
},
"id": "a400c2fd-696d-4626-b1b7-c210858eb1d9",
"top": 344,
"left": 1,
"cellAnchor": "B1",
"zIndex": 1,
"rotate": 0
},
{
"type": "chart",
"width": 416,
"height": 359,
"options": {
"type": "pareto",
"range": "'HELPER SHEET'!J2:J15",
"title": { "text": "CLTV (Past 12 Months)", "position": "top" },
"series": [
{
"color": ["#FFAB08", "#E8D558", "#72AC75", "#0E8D94"],
"borderColor": ["transparent","transparent","transparent"],
"border": {"width": 2}
}
],
},
"id": "60dbf010-e752-4424-b825-cf923383b472",
"top": 1,
"left": 469,
"cellAnchor": "B11",
"zIndex": 2,
"rotate": 0
},
{
"type": "chart",
"width": 590,
"height": 437,
"options": {
"type": "column",
"range": "'HELPER SHEET'!L2:O16",
"datasets": [3],
"title": {
"text": "MRR Growth (Past 12 Months)",
"position": "top"
},
"series": [
{
"color": ["#E8D558"],
"borderColor": ["transparent","transparent","transparent"],
"border": {"width": 2}
}
],
},
"id": "58d0cd63-cf1b-4784-8ab2-6e32bbf9dc09",
"top": -25,
"left": 0,
"cellAnchor": "B22",
"zIndex": 3,
"rotate": 0
}
],
}
],
validations: [
{
"range": "'Dashboard'!C4",
"type": "list",
"value": ["'Helper Sheet'!$B$4:$B$15"],
"dropdown": true,
"source": [
"January",
"February",
"March",
"April",
"May",
"June",
"July",
"August",
"September",
"October",
"November",
"December"
]
},
{
"range": "'Dashboard'!G4",
"type": "list",
"value": ["'Helper Sheet'!$A$4:$A$6"],
"dropdown": true,
"source": [2023, 2024, 2025]
}
],
bar: true,
tabs: true,
toolbar: true,
tableWidth: '1360',
tableHeight: '620',
resizable: true,
onload: function(instance) {
instance.openWorksheet(2);
}
});
return () => {
instance?.destroy?.();
};
}, []);
return <div ref={spreadsheetRef}></div>;
}
<template>
<Spreadsheet
ref="spreadsheet"
:license="license"
:toolbar="true"
::tableOverflow="true"
tableWidth="tableWidth"
:tableHeight="tableHeight"
:resizable="resizable"
:worksheets="worksheets"
:styles="globalStyle"
/>
</template>
<script>
import { Spreadsheet, Worksheet, jspreadsheet } from '@jspreadsheet/vue';
import charts from '@jspreadsheet/charts';
import formula from '@jspreadsheet/formula-pro';
import '@lemonadejs/studio';
import '@lemonadejs/studio/dist/style.css';
import 'jsuites/dist/jsuites.css';
import 'jspreadsheet/dist/jspreadsheet.css';
import '@jspreadsheet/formula-charts';
import '@jspreadsheet/charts/dist/style.css';
// Set your JSS license key (The following key only works for one day)
jspreadsheet.setLicense('MjZkN2MxYmE4YzY0NjQ3YzJmM2VmMjY4MDYxN2E0Y2I5NmNkZGVmZTdlNWVkYzJiYzQ1YTliNmFkNzIwNTQ4OTFjNDI5MTEyM2M0OTA2ZGJmNDg2NTJiMjZhMTJlOGJjZmU5MDlkZGExOTdkNjQ4MjJiZjE2ZGEzNjQxNDVkMDQsZXlKamJHbGxiblJKWkNJNklpSXNJbTVoYldVaU9pSktjM0J5WldGa2MyaGxaWFFpTENKa1lYUmxJam94Tnpjd09EQTBNalEyTENKa2IyMWhhVzRpT2xzaWFuTndjbVZoWkhOb1pXVjBMbU52YlNJc0ltTnZaR1Z6WVc1a1ltOTRMbWx2SWl3aWFuTm9aV3hzTG01bGRDSXNJbU56WWk1aGNIQWlMQ0p6ZEdGamEySnNhWFI2TG1sdklpd2lkMlZpWTI5dWRHRnBibVZ5TG1sdklpd2liRzlqWVd4b2IzTjBJbDBzSW5Cc1lXNGlPaUl6TkNJc0luTmpiM0JsSWpwYkluWTNJaXdpZGpnaUxDSjJPU0lzSW5ZeE1DSXNJbll4TVNJc0luWXhNaUlzSW1Ob1lYSjBjeUlzSW1admNtMXpJaXdpWm05eWJYVnNZU0lzSW5CaGNuTmxjaUlzSW5KbGJtUmxjaUlzSW1OdmJXMWxiblJ6SWl3aWFXMXdiM0owWlhJaUxDSmlZWElpTENKMllXeHBaR0YwYVc5dWN5SXNJbk5sWVhKamFDSXNJbkJ5YVc1MElpd2ljMmhsWlhSeklpd2lZMnhwWlc1MElpd2ljMlZ5ZG1WeUlpd2ljMmhoY0dWeklpd2labTl5YldGMElpd2ljR2wyYjNRaVhTd2laR1Z0YnlJNmRISjFaWDA9');
jspreadsheet.setExtensions({ formula, charts });
export default {
components: { Spreadsheet, Worksheet },
data() {
return {
toolbar: true,
tableWidth: '1300',
tableHeight: '620',
resizable: true,
globalStyle: [
"background-color: #000000;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #000000;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #FFFFFF;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #FFFFFF;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #3C4650;text-align: center;vertical-align: middle;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #000000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-left: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;",
"font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;",
"font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;",
"font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;",
"font-size: 15px;font-weight: bold;font-family: Bahnschrift;color: #000000;text-align: right;vertical-align: middle;",
"background-color: #F2F2F2;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff",
"font-size:21px;font-family:Bahnschrift;color:#D0CECE;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"background-color:#FFFFFF;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"border-left:1px solid #fdffff",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2;border-left:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:21px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:21px;font-weight:bold;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-right:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-right:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"background-color:#00a7ff;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #00a4ff;border-left:1px solid #00a4ff;border-right:1px solid #00a4ff",
"background-color:#f82079;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #fb1f78;border-left:1px solid #fb1f78;border-right:1px solid #fb1f78",
"background-color:#ffffff;border-top:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"background-color:#ffffff;border-top:1px solid #ffffff;border-right:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"border-top:1px solid #ffffff;border-right:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #777171;border-left:1px solid #777171",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffac06;border-left:1px solid #ffac06;border-right:1px solid #ffac06",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffac06;border-left:1px solid #ffac06;border-right:1px solid #ffac06;border-bottom:1px solid #ffac06",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #777171;border-left:1px solid #777171",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #7a5dff;border-left:1px solid #7a5dff;border-right:1px solid #7a5dff",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:right;vertical-align:middle",
"background-color:#444c53;font-size:13px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-left:1px solid #444e53;background-color:#444c53;border-top:1px solid #444e53;border-right:1px solid #444e53",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:right;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:13px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-bottom:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:37px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53;border-bottom:1px solid #444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53;background-color:#444c53;border-right:1px solid #444e53;border-bottom:1px solid #444e53",
"font-size:x-large;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d558;border-left:1px solid #e8d558;background-color:#e8d558;border-right:1px solid #e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ac74;border-left:1px solid #72ac74;background-color:#72ac75;border-right:1px solid #72ac74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#72ac75",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#0e8d94",
"font-size:large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d558;border-left:1px solid #e8d558;background-color:#e8d558;border-right:1px solid #e8d558;border-bottom:1px solid #e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ac74;border-left:1px solid #72ac74;background-color:#72ac75;border-right:1px solid #72ac74;border-bottom:1px solid #72ac74",
"background-color:#FFFFFF;font-size:x-large;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94;border-bottom:1px solid #0f8d94",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ae74;border-left:1px solid #72ae74;background-color:#72ac75;border-right:1px solid #72ae74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ae74;border-left:1px solid #72ae74;background-color:#72ac75;border-right:1px solid #72ae74;border-bottom:1px solid #72ae74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d458;border-left:1px solid #e8d458;background-color:#e8d558;border-right:1px solid #e8d458;border-bottom:1px solid #e8d458",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d458;border-left:1px solid #e8d458;background-color:#e8d558;border-right:1px solid #e8d458",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffab08;border-left:1px solid #ffab08;border-right:1px solid #ffab08",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffab08;border-left:1px solid #ffab08;border-right:1px solid #ffab08;border-bottom:1px solid #ffab08",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53;border-right:1px solid #aa42ff",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53;border-right:1px solid #9642ff",
"font-size:medium;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53;border-right:1px solid #9642ff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:medium;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55;border-bottom:1px solid #424c55",
"font-size:small;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94;border-bottom:1px solid #0f8d94",
"font-size:small;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#0e8d94",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#111111;text-align:center;vertical-align:middle;white-space:break-spaces;border-left:1px solid black;border-top:1px solid black;border-right:1px solid black;border-bottom:1px solid black",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#111111;text-align:center;vertical-align:middle;white-space:break-spaces;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:center;vertical-align:middle;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black",
"background-color:#00a7ff;font-size:x-large;font-family:Bahnschrift;color:#f4feff;text-align:left;vertical-align:middle;border-top:1px solid #00a4ff;border-left:1px solid #00a4ff;border-right:1px solid #00a4ff"
],
worksheets: [
{
data: [
["Month","Year","Active Accounts","New Accounts","Cancelled Accounts","MRR ($)","ARPA ($)","User Retention Rate (%)","Churn Rate (%)","Average Customer Lifetime (Months)","CLTV ($)","CAC ($)","NPS (%)"],
["January",2023,"=RANDBETWEEN(700,1700)",20,15,"=RANDBETWEEN(100000,300000)","=F2/C2","=(C2-D2)/(C2-D2+E2)","=1-H2",11,"=J2*G2","=RANDBETWEEN(10,25)",0.94],
["February",2023,"=RANDBETWEEN(700,1700)",30,20,"=RANDBETWEEN(100000,300000)","=F3/C3","=(C3-D3)/(C3-D3+E3)","=1-H3",11.1,"=J3*G3","=RANDBETWEEN(10,25)",0.95],
["March",2023,"=RANDBETWEEN(700,1700)",35,25,"=RANDBETWEEN(100000,300000)","=F4/C4","=(C4-D4)/(C4-D4+E4)","=1-H4",11.1,"=J4*G4","=RANDBETWEEN(10,25)",0.94],
["April",2023,"=RANDBETWEEN(700,1700)",40,30,"=RANDBETWEEN(100000,300000)","=F5/C5","=(C5-D5)/(C5-D5+E5)","=1-H5",11.2,"=J5*G5","=RANDBETWEEN(10,25)",0.93],
["May",2023,"=RANDBETWEEN(700,1700)",45,35,"=RANDBETWEEN(100000,300000)","=F6/C6","=(C6-D6)/(C6-D6+E6)","=1-H6",11.3,"=J6*G6","=RANDBETWEEN(10,25)",0.94],
["June",2023,"=RANDBETWEEN(700,1700)",50,40,"=RANDBETWEEN(100000,300000)","=F7/C7","=(C7-D7)/(C7-D7+E7)","=1-H7",11.3,"=J7*G7","=RANDBETWEEN(10,25)",0.95],
["July",2023,"=RANDBETWEEN(700,1700)",55,45,"=RANDBETWEEN(100000,300000)","=F8/C8","=(C8-D8)/(C8-D8+E8)","=1-H8",11.4,"=J8*G8","=RANDBETWEEN(10,25)",0.96],
["August",2023,"=RANDBETWEEN(700,1700)",60,50,"=RANDBETWEEN(100000,300000)","=F9/C9","=(C9-D9)/(C9-D9+E9)","=1-H9",11.4,"=J9*G9","=RANDBETWEEN(10,25)",0.95],
["September",2023,"=RANDBETWEEN(700,1700)",65,55,"=RANDBETWEEN(100000,300000)","=F10/C10","=(C10-D10)/(C10-D10+E10)","=1-H10",11.4,"=J10*G10","=RANDBETWEEN(10,25)",0.96],
["October",2023,"=RANDBETWEEN(700,1700)",70,60,"=RANDBETWEEN(100000,300000)","=F11/C11","=(C11-D11)/(C11-D11+E11)","=1-H11",11.4,"=J11*G11","=RANDBETWEEN(10,25)",0.97],
["November",2023,"=RANDBETWEEN(700,1700)",75,62,"=RANDBETWEEN(100000,300000)","=F12/C12","=(C12-D12)/(C12-D12+E12)","=1-H12",11.5,"=J12*G12","=RANDBETWEEN(10,25)",0.98],
["December",2023,"=RANDBETWEEN(700,1700)",80,55,"=RANDBETWEEN(100000,300000)","=F13/C13","=(C13-D13)/(C13-D13+E13)","=1-H13",11.5,"=J13*G13","=RANDBETWEEN(10,25)",0.96],
["January",2024,"=RANDBETWEEN(700,1700)",85,52,"=RANDBETWEEN(100000,300000)","=F14/C14","=(C14-D14)/(C14-D14+E14)","=1-H14",11.5,"=J14*G14","=RANDBETWEEN(10,25)",0.97],
["February",2024,"=RANDBETWEEN(700,1700)",75,48,"=RANDBETWEEN(100000,300000)","=F15/C15","=(C15-D15)/(C15-D15+E15)","=1-H15",11.5,"=J15*G15","=RANDBETWEEN(10,25)",0.95],
["March",2024,"=RANDBETWEEN(700,1700)",65,40,"=RANDBETWEEN(100000,300000)","=F16/C16","=(C16-D16)/(C16-D16+E16)","=1-H16",11.5,"=J16*G16","=RANDBETWEEN(10,25)",0.94],
["April",2024,"=RANDBETWEEN(700,1700)",75,60,"=RANDBETWEEN(100000,300000)","=F17/C17","=(C17-D17)/(C17-D17+E17)","=1-H17",11.5,"=J17*G17","=RANDBETWEEN(10,25)",0.95],
["May",2024,"=RANDBETWEEN(700,1700)",48,40,"=RANDBETWEEN(100000,300000)","=F18/C18","=(C18-D18)/(C18-D18+E18)","=1-H18",11.6,"=J18*G18","=RANDBETWEEN(10,25)",0.96],
["June",2024,"=RANDBETWEEN(700,1700)",62,35,"=RANDBETWEEN(100000,300000)","=F19/C19","=(C19-D19)/(C19-D19+E19)","=1-H19",11.6,"=J19*G19","=RANDBETWEEN(10,25)",0.94],
["July",2024,"=RANDBETWEEN(700,1700)",60,28,"=RANDBETWEEN(100000,300000)","=F20/C20","=(C20-D20)/(C20-D20+E20)","=1-H20",11.6,"=J20*G20","=RANDBETWEEN(10,25)",0.94],
["August",2024,"=RANDBETWEEN(700,1700)",55,32,"=RANDBETWEEN(100000,300000)","=F21/C21","=(C21-D21)/(C21-D21+E21)","=1-H21",11.6,"=J21*G21","=RANDBETWEEN(10,25)",0.95],
["September",2024,"=RANDBETWEEN(700,1700)",57,28,"=RANDBETWEEN(100000,300000)","=F22/C22","=(C22-D22)/(C22-D22+E22)","=1-H22",11.6,"=J22*G22","=RANDBETWEEN(10,25)",0.96],
["October",2024,"=RANDBETWEEN(700,1700)",65,25,"=RANDBETWEEN(100000,300000)","=F23/C23","=(C23-D23)/(C23-D23+E23)","=1-H23",11.6,"=J23*G23","=RANDBETWEEN(10,25)",0.97],
["November",2024,"=RANDBETWEEN(700,1700)",75,22,"=RANDBETWEEN(100000,300000)","=F24/C24","=(C24-D24)/(C24-D24+E24)","=1-H24",11.6,"=J24*G24","=RANDBETWEEN(10,25)",0.98],
["December",2024,"=RANDBETWEEN(700,1700)",78,18,"=RANDBETWEEN(100000,300000)","=F25/C25","=(C25-D25)/(C25-D25+E25)","=1-H25",11.6,"=J25*G25","=RANDBETWEEN(10,25)",0.97]
],
columns: [
{ "width": 105, "type": "text", "align": "left", "s": 9 },
{ "width": 86, "type": "text", "align": "left", "s": 9 },
{ "width": 116, "type": "text", "align": "left", "s": 9, "format": "#,##0" },
{ "width": 106, "type": "text", "align": "left", "s": 9 },
{ "width": 138, "type": "text", "align": "left", "s": 9 },
{ "width": 95, "type": "text", "align": "left", "s": 9, "format": "$#,##0" },
{ "width": 95, "type": "text", "align": "left", "s": 9, "format": "$#,##0.00" },
{ "width": 165, "type": "text", "align": "left", "s": 9, "format": "0.00%" },
{ "width": 111, "type": "text", "align": "left", "s": 9, "format": "0.00%" },
{ "width": 245, "type": "text", "align": "left", "s": 9, "format": "0.0" },
{ "width": 76, "type": "text", "align": "left", "s": 9, "format": "$#,##0" },
{ "width": 68, "type": "text", "align": "left", "s": 9, "format": "$#,##0.00" },
{ "width": 69, "type": "text", "align": "left", "s": 9, "format": "0%" }
],
cells: {
"D12": { "format": "#,##0" },
"D13": { "format": "#,##0" }
},
style: {
"A1:L1": 0,
"M1": 1,
"N1": 9,
"A2:L2": 2,
"M2": 3,
"N2": 9,
"A3:L3": 2,
"M3": 3,
"N3": 9,
"A4:L4": 2,
"M4": 3,
"N4": 9,
"A5:L5": 2,
"M5": 3,
"N5": 9,
"A6:L6": 2,
"M6": 3,
"N6": 9,
"A7:L7": 2,
"M7": 3,
"N7": 9,
"A8:L8": 2,
"M8": 3,
"N8": 9,
"A9:L9": 2,
"M9": 3,
"N9": 9,
"A10:L10": 2,
"M10": 3,
"N10": 9,
"A11:L11": 2,
"M11": 3,
"N11": 9,
"A12:L12": 2,
"M12": 3,
"N12": 9,
"A13:L13": 2,
"M13": 3,
"N13": 9,
"A14:C14": 2,
"D14:E14": 4,
"F14:L14": 2,
"M14": 5,
"N14": 9,
"A15:C15": 2,
"D15:E15": 4,
"F15:L15": 2,
"M15": 5,
"N15": 9,
"A16:C16": 2,
"D16:E16": 4,
"F16:L16": 2,
"M16": 5,
"N16": 9,
"A17:C17": 2,
"D17:E17": 4,
"F17:L17": 2,
"M17": 5,
"N17": 9,
"A18:C18": 2,
"D18:E18": 4,
"F18:I18": 2,
"J18": 4,
"K18:L18": 2,
"M18": 5,
"N18": 9,
"A19:C19": 2,
"D19:E19": 4,
"F19:I19": 2,
"J19": 4,
"K19:L19": 2,
"M19": 5,
"N19": 9,
"A20:C20": 2,
"D20:E20": 4,
"F20:I20": 2,
"J20": 4,
"K20:L20": 2,
"M20": 5,
"N20": 9,
"A21:C21": 2,
"D21:E21": 4,
"F21:I21": 2,
"J21": 4,
"K21:L21": 2,
"M21": 5,
"N21": 9,
"A22:C22": 2,
"D22:E22": 4,
"F22:I22": 2,
"J22": 4,
"K22:L22": 2,
"M22": 5,
"N22": 9,
"A23:C23": 2,
"D23:E23": 4,
"F23:I23": 2,
"J23": 4,
"K23:L23": 2,
"M23": 5,
"N23": 9,
"A24:C24": 2,
"D24:E24": 4,
"F24:I24": 2,
"J24": 4,
"K24:L24": 2,
"M24": 5,
"N24": 9,
"A25:B25": 6,
"C25": 104,
"D25:E25": 7,
"F25:I25": 105,
"J25": 106,
"K25": 105,
"L25": 104,
"M25": 8,
"N25": 9
},
textOverflow: true,
stripHTML: false,
defaultColAlign: "left",
worksheetName: "Data",
defaultColWidth: 63,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [13, 25],
worksheetId: "ea3d1e11-387a-4727-b92b-9a2801e27b64"
},
{
data: [
["YEAR","MONTH","","Parameter","AVG Value","","CAC & CLTV PAST 12 MONTHS","","","","","MRR NET GROWTH PAST 12 MONTHS","","","","","","","","","",""],
["=DASHBOARD!G4","=DASHBOARD!C4","","Active Accounts","=INDEX(DATA!$C$2:$C$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","Month","Year","CAC","CLTV","","Month","Year","MRR","MRR Growth","","MRR Growth","","","","",""],
["","","","New Accounts","=INDEX(DATA!$D$2:$D$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=N3-N4","","=L3&\" \"&TEXT(M3,\"0\")","=N3","","","",""],
[2023,"January","","Churn Rate","=INDEX(DATA!$I$2:$I$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=N4-N5","","=L15&\" \"&TEXT(M15,\"0\")","=N15","","","",""],
[2024,"February","","Monthly Recurring Revenue (MRR)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=N5-N6","","=(R3-R4)/R4","","","","",""],
[2025,"March","","Customer Acquisition Cost (CAC)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=N6-N7","","","","","","",""],
["","April","","Customer Lifetime Value (CLTV)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=N7-N8","","","","","","",""],
["","May","","Net Promoter Score (NPS)","=INDEX(DATA!$M$2:$M$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=N8-N9","","","","","","",""],
["","June","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=N9-N10","","","","","","",""],
["","July","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=N10-N11","","","","","","",""],
["","August","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=N11-N12","","","","","","",""],
["","September","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=N12-N13","","","","","","",""],
["","October","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=N13-N14","","","","","","",""],
["","November","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=N14-N15","","","","","","",""],
["","December","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=N15-N16","","","","","","",""],
["","","","","","","","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)",0,"","","","","","",""],
["","","","","","","","","","","","","","TOTAL:","=N3-N16","","","","","","",""],
["","","","","","","","","","","","","","TOTAL %:","=O17/N16","","","","","","",""]
],
columns: [
{ "width": 91, "type": "text", "align": "left" },
{ "width": 103, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 252, "type": "text", "align": "left" },
{ "width": 159, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 134, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 95, "type": "text", "align": "left" },
{ "width": 95, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 143, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 115, "type": "text", "align": "left" },
{ "width": 126, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 116, "type": "text", "align": "left" },
{ "width": 107, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 101, "type": "text", "align": "left", "s": 9 },
{ "width": 63, "type": "text", "align": "left", "s": 9 },
{ "width": 22, "type": "text", "align": "left", "s": 9 }
],
cells: {
"E2": { "format": "#,##0" },
"G3": { "format": "mmm-yy" },
"I3": { "format": "$#,##0.00" },
"J3": { "format": "$#,##0" },
"L3": { "format": "mmm-yy" },
"N3": { "format": "$#,##0" },
"O3": { "format": "$#,##0" },
"Q3": { "format": "mmm-yy" },
"R3": { "format": "$#,##0" },
"E4": { "format": "0.00%" },
"G4": { "format": "mmm-yy" },
"I4": { "format": "$#,##0.00" },
"J4": { "format": "$#,##0" },
"L4": { "format": "mmm-yy" },
"N4": { "format": "$#,##0" },
"O4": { "format": "$#,##0" },
"Q4": { "format": "mmm-yy" },
"R4": { "format": "$#,##0" },
"E5": { "format": "$#,##0" },
"G5": { "format": "mmm-yy" },
"I5": { "format": "$#,##0.00" },
"J5": { "format": "$#,##0" },
"L5": { "format": "mmm-yy" },
"N5": { "format": "$#,##0" },
"O5": { "format": "$#,##0" },
"Q5": { "format": "0%" },
"R5": { "format": "0%" },
"E6": { "format": "$#,##0.00" },
"G6": { "format": "mmm-yy" },
"I6": { "format": "$#,##0.00" },
"J6": { "format": "$#,##0" },
"L6": { "format": "mmm-yy" },
"N6": { "format": "$#,##0" },
"O6": { "format": "$#,##0" },
"E7": { "format": "$#,##0" },
"G7": { "format": "mmm-yy" },
"I7": { "format": "$#,##0.00" },
"J7": { "format": "$#,##0" },
"L7": { "format": "mmm-yy" },
"N7": { "format": "$#,##0" },
"O7": { "format": "$#,##0" },
"E8": { "format": "0%" },
"G8": { "format": "mmm-yy" },
"I8": { "format": "$#,##0.00" },
"J8": { "format": "$#,##0" },
"L8": { "format": "mmm-yy" },
"N8": { "format": "$#,##0" },
"O8": { "format": "$#,##0" },
"E9": { "format": "0.00%" },
"G9": { "format": "mmm-yy" },
"I9": { "format": "$#,##0.00" },
"J9": { "format": "$#,##0" },
"L9": { "format": "mmm-yy" },
"N9": { "format": "$#,##0" },
"O9": { "format": "$#,##0" },
"E10": { "format": "0.00%" },
"G10": { "format": "mmm-yy" },
"I10": { "format": "$#,##0.00" },
"J10": { "format": "$#,##0" },
"L10": { "format": "mmm-yy" },
"N10": { "format": "$#,##0" },
"O10": { "format": "$#,##0" },
"G11": { "format": "mmm-yy" },
"I11": { "format": "$#,##0.00" },
"J11": { "format": "$#,##0" },
"L11": { "format": "mmm-yy" },
"N11": { "format": "$#,##0" },
"O11": { "format": "$#,##0" },
"G12": { "format": "mmm-yy" },
"I12": { "format": "$#,##0.00" },
"J12": { "format": "$#,##0" },
"L12": { "format": "mmm-yy" },
"N12": { "format": "$#,##0" },
"O12": { "format": "$#,##0" },
"G13": { "format": "mmm-yy" },
"I13": { "format": "$#,##0.00" },
"J13": { "format": "$#,##0" },
"L13": { "format": "mmm-yy" },
"N13": { "format": "$#,##0" },
"O13": { "format": "$#,##0" },
"G14": { "format": "mmm-yy" },
"I14": { "format": "$#,##0.00" },
"J14": { "format": "$#,##0" },
"L14": { "format": "mmm-yy" },
"N14": { "format": "$#,##0" },
"O14": { "format": "$#,##0" },
"G15": { "format": "mmm-yy" },
"I15": { "format": "$#,##0.00" },
"J15": { "format": "$#,##0" },
"L15": { "format": "mmm-yy" },
"N15": { "format": "$#,##0" },
"O15": { "format": "$#,##0" },
"L16": { "format": "mmm-yy" },
"N16": { "format": "$#,##0" },
"O16": { "format": "$#,##0" },
"O17": { "format": "$#,##0" },
"O18": { "format": "0%" }
},
style: {
"A1:B1": 10,
"D1": 11,
"E1": 12,
"G1": 13,
"H1:J1": 14,
"L1": 13,
"M1:O1": 14,
"T1:V1": 15,
"A2": 16,
"B2": 17,
"D2": 18,
"E2": 19,
"G2": 20,
"H2:J2": 21,
"L2": 20,
"M2:O2": 21,
"Q2": 22,
"R2": 10,
"T2:V2": 15,
"A3:B3": 9,
"D3": 18,
"E3": 19,
"G3": 23,
"H3": 24,
"I3:J3": 19,
"L3": 23,
"M3": 24,
"N3:O3": 19,
"Q3": 25,
"R3": 26,
"T3:V3": 15,
"A4": 16,
"B4": 17,
"D4": 18,
"E4": 19,
"G4": 23,
"H4": 24,
"I4:J4": 19,
"L4": 23,
"M4": 24,
"N4:O4": 19,
"Q4": 23,
"R4": 19,
"T4:V4": 15,
"A5": 27,
"B5": 28,
"D5": 18,
"E5": 19,
"G5": 23,
"H5": 24,
"I5:J5": 19,
"L5": 23,
"M5": 24,
"N5:O5": 19,
"Q5": 29,
"R5": 19,
"T5:V5": 15,
"A6": 27,
"B6": 28,
"D6": 18,
"E6": 30,
"G6": 23,
"H6": 24,
"I6:J6": 19,
"L6": 23,
"M6": 24,
"N6:O6": 19,
"T6:V6": 15,
"A7": 27,
"B7": 28,
"D7": 18,
"E7": 26,
"G7": 23,
"H7": 24,
"I7:J7": 19,
"L7": 23,
"M7": 24,
"N7:O7": 19,
"R7:S7": 9,
"T7": 31,
"U7:V7": 9,
"A8": 27,
"B8": 28,
"D8": 18,
"E8": 19,
"G8": 23,
"H8": 24,
"I8:J8": 19,
"L8": 23,
"M8": 24,
"N8:O8": 19,
"R8:V8": 9,
"A9": 27,
"B9": 28,
"D9": 32,
"E9": 33,
"G9": 23,
"H9": 24,
"I9:J9": 19,
"L9": 23,
"M9": 24,
"N9:O9": 19,
"R9:V9": 9,
"A10": 27,
"B10": 28,
"D10": 32,
"E10": 33,
"G10": 23,
"H10": 24,
"I10:J10": 19,
"L10": 23,
"M10": 24,
"N10:O10": 19,
"R10:V10": 9,
"A11": 27,
"B11": 28,
"G11": 23,
"H11": 24,
"I11:J11": 19,
"L11": 23,
"M11": 24,
"N11:O11": 19,
"R11:U11": 9,
"A12": 27,
"B12": 28,
"G12": 23,
"H12": 24,
"I12:J12": 19,
"L12": 23,
"M12": 24,
"N12:O12": 19,
"R12:V12": 9,
"A13": 27,
"B13": 28,
"G13": 23,
"H13": 24,
"I13:J13": 19,
"L13": 23,
"M13": 24,
"N13:O13": 19,
"R13:V13": 9,
"A14": 27,
"B14": 28,
"G14": 23,
"H14": 24,
"I14:J14": 19,
"L14": 23,
"M14": 24,
"N14:O14": 19,
"R14:V14": 9,
"A15": 27,
"B15": 28,
"G15": 23,
"H15": 24,
"I15:J15": 19,
"L15": 23,
"M15": 24,
"N15:O15": 19,
"T15:V15": 9,
"L16": 23,
"M16": 24,
"N16:O16": 19,
"T16:V16": 9,
"N17": 34,
"O17": 35,
"T17:V17": 9,
"N18": 34,
"O18": 35,
"T18:V18": 9
},
textOverflow: true,
stripHTML: false,
defaultColAlign: "left",
worksheetName: "Helper Sheet",
defaultColWidth: 66,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [22, 18],
mergeCells: { "G1": [4, 1], "L1": [4, 1], "Q2": [2, 1], "Q5": [2, 1] },
worksheetId: "bdb91b75-63dd-49b8-874e-022ab1bd1588",
},
{
data: [
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","Saas Dashboard","","","","","","Example Inc.","","","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","Month:","November","","","Year:","2024","","","","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!E2","","","","='Helper Sheet'!E3","","","","='Helper Sheet'!E4","","","","='Helper Sheet'!E8","","",null,"",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!D2","","","","='Helper Sheet'!D3","","","","='Helper Sheet'!D4","","","","='Helper Sheet'!D8","","",null,null,""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[],
["","","='Helper Sheet'!E7","","","","","","","","='Helper Sheet'!E6","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!D7","","","","","","","","='Helper Sheet'!D6","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "MRR Growth"],
[],
["","","","","","","","","","","","","='Helper Sheet'!Q3","",""],
["","","","","","","","","","","","","='Helper Sheet'!R3","","","",null,null,null,""],
[],
["","","","","","","","","","","","","='Helper Sheet'!Q4",""],
["","","","","","","","","","","","","='Helper Sheet'!R4",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", null, "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""]
],
columns: [
{ "width": 20, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "type": "text", "width": 24, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" }
],
rows: [
{ "height": 29 },
{ "height": 53 },
{ "height": 29 },
{ "height": 37 },
{ "height": 29 },
{ "height": 49 },
{ "height": 29 },
{ "height": 29 },
{ "height": 29 },
{ "id": null, "height": 30 },
{ "id": null, "height": 199 },
{ "id": null, "height": 100 },
{ "id": null, "height": 29 },
{ "id": null, "height": 29 },
{ "id": null, "height": 29 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "id": null, "height": 59 },
{ "id": null, "height": 29 },
{ "height": 31, "id": null },
{ "height": 59, "id": null },
{ "id": null, "height": 29 },
{ "height": 31, "id": null },
{ "id": null, "height": 59 },
{ "height": 75, "id": null },
{ "height": 66, "id": null },
{ "height": 30 }
],
cells: {
"B6": { "format": "#.##0" },
"J6": { "format": "0.00%" },
"N6": { "format": "0.00%" },
"C16": { "format": "$#.##0.0" },
"K16": { "format": "$#.##0.0" }
},
style: {
"A1:P1": 61,
"Q1": 62,
"R1:X1": 41,
"A2": 61,
"B2": 63,
"C2:G2": 59,
"H2": 64,
"I2:O2": 60,
"P2": 61,
"Q2": 62,
"R2:X2": 40,
"A3": 65,
"B3:G3": 66,
"H3:P3": 65,
"Q3": 67,
"R3:X3": 40,
"A4": 42,
"B4": 43,
"C4": 44,
"D4:E4": 42,
"F4": 43,
"G4": 44,
"H4:O4": 42,
"P4:Q4": 45,
"R4:X4": 40,
"A5": 37,
"B5:M5": 36,
"N5:O5": 38,
"P5": 39,
"Q5": 36,
"R5:X5": 40,
"A6": 37,
"B6": 55,
"C6": 54,
"D6": 85,
"E6": 68,
"F6": 69,
"G6": 70,
"H6": 84,
"I6": 68,
"J6": 71,
"K6": 72,
"L6": 81,
"M6": 73,
"N6": 74,
"O6": 75,
"P6": 74,
"Q6": 68,
"R6:X6": 40,
"A7": 37,
"B7:C7": 54,
"D7": 86,
"E7": 68,
"F7:G7": 70,
"H7": 83,
"I7": 68,
"J7:K7": 72,
"L7": 82,
"M7": 73,
"N7:O7": 75,
"P7": 80,
"Q7": 68,
"R7:X7": 40,
"A8": 37,
"B8": 56,
"C8:D8": 57,
"E8": 68,
"F8": 77,
"G8:H8": 70,
"I8": 68,
"J8": 78,
"K8:L8": 72,
"M8": 76,
"N8": 102,
"O8:P8": 103,
"Q8": 36,
"R8:X8": 40,
"A9": 37,
"B9": 58,
"C9:D9": 57,
"E9": 68,
"F9:H9": 70,
"I9": 68,
"J9:L9": 72,
"M9": 76,
"N9:P9": 103,
"Q9": 36,
"R9:X9": 40,
"A10:P10": 46,
"Q10:W10": 47,
"X10": 48,
"A11:U11": 46,
"W11:X11": 46,
"A12:X12": 46,
"A13:X13": 46,
"A14:X14": 46,
"A15:X15": 46,
"A16": 37,
"B16": 49,
"C16:F16": 107,
"G16:H16": 49,
"I16": 79,
"J16:P16": 50,
"Q16": 36,
"R16:X16": 40,
"A17": 37,
"B17": 49,
"C17:F17": 107,
"G17:H17": 49,
"I17": 79,
"J17:P17": 50,
"Q17": 36,
"R17:X17": 40,
"A18": 37,
"B18:H18": 49,
"I18": 79,
"J18:P18": 50,
"Q18": 36,
"R18:X18": 40,
"A19": 37,
"B19:H19": 49,
"I19": 79,
"J19:P19": 50,
"Q19": 36,
"R19:X19": 40,
"A20": 37,
"B20:I20": 39,
"J20:O20": 36,
"P20": 39,
"Q20": 36,
"R20:X20": 40,
"A21:L21": 51,
"M21": 95,
"N21:O21": 87,
"P21": 88,
"Q21:W21": 51,
"X21": 52,
"A22:L22": 51,
"M22:O22": 96,
"P22": 97,
"Q22:X22": 51,
"A23:L23": 51,
"M23": 98,
"N23": 90,
"O23": 91,
"P23": 89,
"Q23:X23": 51,
"A24:L24": 51,
"M24": 99,
"N24": 92,
"O24": 93,
"P24": 100,
"Q24:X24": 51,
"A25:L25": 51,
"M25:O25": 96,
"P25": 97,
"Q25:X25": 51,
"A26:L26": 51,
"M26": 98,
"N26": 90,
"O26": 91,
"P26": 89,
"Q26:X26": 51,
"A27:L27": 51,
"M27": 99,
"N27": 92,
"O27": 93,
"P27": 100,
"Q27:X27": 53,
"A28:L28": 51,
"M28": 101,
"N28:P28": 94,
"Q28": 36,
"R28:X28": 40,
"A29": 37,
"B29:L29": 36,
"M29:P29": 94,
"Q29": 36,
"R29:X29": 40,
"A30": 37,
"B30:O30": 36,
"P30": 39,
"Q30": 36,
"R30:X30": 40
},
textOverflow: true,
stripHTML: false,
defaultColAlign: "left",
worksheetName: "Dashboard",
defaultColWidth: 63,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [28, 30],
mergeCells: {
"B2": [6, 1],
"H2": [8, 1],
"B6": [2, 2],
"F6": [2, 2],
"J6": [2, 2],
"N6": [2, 2],
"B8": [3, 2],
"F8": [3, 2],
"J8": [3, 2],
"N8": [3, 2],
"C16": [4, 2],
"K16": [4, 2],
"B18": [7, 2],
"J18": [7, 2],
"B21": [10, 9],
"M21": [4, 1],
"M23": [4, 1],
"M24": [3, 1],
"M26": [4, 1],
"M27": [3, 1],
"M28": [4, 2]
},
worksheetId: "cacdb922-bc16-43b5-b541-cb2d69e3567d",
media: [
{
"type": "chart",
"width": 415,
"height": 357,
"options": {
"type": "pareto",
"range": "'HELPER SHEET'!I2:J15",
"datasets": [1, 0],
"title": { "text": "CAC (Past 12 Months)", "position": "top" },
"series": [
{
"color": ["#FFAB08", "#E8D558", "#72AC75", "#0E8D94"],
"borderColor": ["transparent","transparent","transparent"],
"border": {"width": 2}
}
],
},
"id": "a400c2fd-696d-4626-b1b7-c210858eb1d9",
"top": 344,
"left": 1,
"cellAnchor": "B1",
"zIndex": 1,
"rotate": 0
},
{
"type": "chart",
"width": 416,
"height": 359,
"options": {
"type": "pareto",
"range": "'HELPER SHEET'!J2:J15",
"title": { "text": "CLTV (Past 12 Months)", "position": "top" },
"series": [
{
"color": ["#FFAB08", "#E8D558", "#72AC75", "#0E8D94"],
"borderColor": ["transparent","transparent","transparent"],
"border": {"width": 2}
}
],
},
"id": "60dbf010-e752-4424-b825-cf923383b472",
"top": 1,
"left": 469,
"cellAnchor": "B11",
"zIndex": 2,
"rotate": 0
},
{
"type": "chart",
"width": 590,
"height": 437,
"options": {
"type": "column",
"range": "'HELPER SHEET'!L2:O16",
"datasets": [3],
"title": {
"text": "MRR Growth (Past 12 Months)",
"position": "top"
},
"series": [
{
"color": ["#E8D558"],
"borderColor": ["transparent","transparent","transparent"],
"border": {"width": 2}
}
],
},
"id": "58d0cd63-cf1b-4784-8ab2-6e32bbf9dc09",
"top": -25,
"left": 0,
"cellAnchor": "B22",
"zIndex": 3,
"rotate": 0
}
],
}
],
validations: [
{
"range": "'Dashboard'!C4",
"type": "list",
"value": ["'Helper Sheet'!$B$4:$B$15"],
"dropdown": true,
"source": [
"January",
"February",
"March",
"April",
"May",
"June",
"July",
"August",
"September",
"October",
"November",
"December"
]
},
{
"range": "'Dashboard'!G4",
"type": "list",
"value": ["'Helper Sheet'!$A$4:$A$6"],
"dropdown": true,
"source": [2023, 2024, 2025]
}
],
};
},
};
</script>
import { Component, ElementRef, ViewChild } from '@angular/core';
import jspreadsheet from 'jspreadsheet';
import formula from '@jspreadsheet/formula-pro';
import charts from '@jspreadsheet/charts';
import '@jspreadsheet/formula-charts';
// Set your JSS license key (The following key only works for one day)
jspreadsheet.setLicense('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');
jspreadsheet.setExtensions({ formula, charts });
@Component({
standalone: true,
selector: 'app-root',
template: `<div #spreadsheet></div>`,
})
export class AppComponent {
@ViewChild('spreadsheet', { static: true }) spreadsheet!: ElementRef;
ngAfterViewInit() {
jspreadsheet(this.spreadsheet.nativeElement, {
style: [
"background-color: #000000;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #000000;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #FFFFFF;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #FFFFFF;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #3C4650;text-align: center;vertical-align: middle;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-top: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #000000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #C00000;font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;border-left: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #000000;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;border-top: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-left: 1px solid #D9D9D9;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #000000;text-align: center;vertical-align: middle;border-right: 1px solid #D9D9D9;border-bottom: 1px solid #D9D9D9;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-bottom: 1px solid #000000;",
"background-color: #F2F2F2;font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-right: 1px solid #000000;",
"font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #FFFFFF;text-align: center;vertical-align: middle;",
"font-size: 13px;font-family: Bahnschrift;color: #FFFFFF;text-align: left;vertical-align: middle;",
"font-size: 13px;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;",
"font-size: 15px;font-weight: bold;font-family: Bahnschrift;color: #000000;text-align: right;vertical-align: middle;",
"background-color: #F2F2F2;font-size: 13px;font-weight: bold;font-family: Bahnschrift;color: #111111;text-align: center;vertical-align: middle;white-space: break-spaces;border-left: 1px solid #000000;border-right: 1px solid #000000;border-bottom: 1px solid #000000;",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff",
"font-size:21px;font-family:Bahnschrift;color:#D0CECE;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"background-color:#FFFFFF;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"border-left:1px solid #fdffff",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2;border-left:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:21px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:21px;font-weight:bold;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #f0f2f2;border-left:1px solid #f0f2f2;border-right:1px solid #f0f2f2;border-bottom:1px solid #f0f2f2",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"border-top:1px solid #fdffff;border-right:1px solid #fdffff;border-bottom:1px solid #fdffff;border-left:1px solid #fdffff",
"background-color:#00a7ff;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #00a4ff;border-left:1px solid #00a4ff;border-right:1px solid #00a4ff",
"background-color:#f82079;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #fb1f78;border-left:1px solid #fb1f78;border-right:1px solid #fb1f78",
"background-color:#ffffff;border-top:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"background-color:#ffffff;border-top:1px solid #ffffff;border-right:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"border-top:1px solid #ffffff;border-right:1px solid #ffffff;border-bottom:1px solid #ffffff;border-left:1px solid #ffffff",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #777171;border-left:1px solid #777171",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffac06;border-left:1px solid #ffac06;border-right:1px solid #ffac06",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffac06;border-left:1px solid #ffac06;border-right:1px solid #ffac06;border-bottom:1px solid #ffac06",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #777171;border-left:1px solid #777171",
"background-color:#ffac08;font-size:large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #7a5dff;border-left:1px solid #7a5dff;border-right:1px solid #7a5dff",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:right;vertical-align:middle",
"background-color:#444c53;font-size:13px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-left:1px solid #444e53;background-color:#444c53;border-top:1px solid #444e53;border-right:1px solid #444e53",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:35px;font-family:Bahnschrift;color:#FFFFFF;text-align:right;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:13px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-bottom:1px solid #444e53;border-left:1px solid #444e53",
"background-color:#444c53;font-size:37px;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53;border-bottom:1px solid #444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #444e53;border-left:1px solid #444e53;background-color:#444c53;border-right:1px solid #444e53;border-bottom:1px solid #444e53",
"font-size:x-large;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d558;border-left:1px solid #e8d558;background-color:#e8d558;border-right:1px solid #e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ac74;border-left:1px solid #72ac74;background-color:#72ac75;border-right:1px solid #72ac74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#72ac75",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#0e8d94",
"font-size:large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d558;border-left:1px solid #e8d558;background-color:#e8d558;border-right:1px solid #e8d558;border-bottom:1px solid #e8d558",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ac74;border-left:1px solid #72ac74;background-color:#72ac75;border-right:1px solid #72ac74;border-bottom:1px solid #72ac74",
"background-color:#FFFFFF;font-size:x-large;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94;border-bottom:1px solid #0f8d94",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ae74;border-left:1px solid #72ae74;background-color:#72ac75;border-right:1px solid #72ae74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #72ae74;border-left:1px solid #72ae74;background-color:#72ac75;border-right:1px solid #72ae74;border-bottom:1px solid #72ae74",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d458;border-left:1px solid #e8d458;background-color:#e8d558;border-right:1px solid #e8d458;border-bottom:1px solid #e8d458",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #e8d458;border-left:1px solid #e8d458;background-color:#e8d558;border-right:1px solid #e8d458",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffab08;border-left:1px solid #ffab08;border-right:1px solid #ffab08",
"background-color:#ffac08;font-size:x-large;font-family:Bahnschrift;color:#FFFFFF;text-align:left;vertical-align:middle;border-top:1px solid #ffab08;border-left:1px solid #ffab08;border-right:1px solid #ffab08;border-bottom:1px solid #ffab08",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53;border-right:1px solid #aa42ff",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53;border-right:1px solid #9642ff",
"font-size:medium;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #aa42ff;border-left:1px solid #aa42ff;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #9642ff;border-left:1px solid #9642ff;background-color:#444e53;border-right:1px solid #9642ff",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:center;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53",
"font-size:medium;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:medium;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:x-large;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55",
"font-size:13px;font-family:Bahnschrift;color:#000000;text-align:left;vertical-align:middle;border-top:1px solid #424c55;border-left:1px solid #424c55;background-color:#444e53;border-right:1px solid #424c55;border-bottom:1px solid #424c55",
"font-size:small;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #0f8d94;border-left:1px solid #0f8d94;background-color:#0e8d94;border-right:1px solid #0f8d94;border-bottom:1px solid #0f8d94",
"font-size:small;font-family:Bahnschrift;color:#ffffff;text-align:left;vertical-align:middle;border-top:1px solid #fdffff;border-left:1px solid #fdffff;background-color:#0e8d94",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#111111;text-align:center;vertical-align:middle;white-space:break-spaces;border-left:1px solid black;border-top:1px solid black;border-right:1px solid black;border-bottom:1px solid black",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#111111;text-align:center;vertical-align:middle;white-space:break-spaces;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black",
"background-color:#F2F2F2;font-size:13px;font-family:Bahnschrift;color:#000000;text-align:center;vertical-align:middle;border-left:1px solid black;border-top:1px solid black;border-bottom:1px solid black",
"background-color:#00a7ff;font-size:x-large;font-family:Bahnschrift;color:#f4feff;text-align:left;vertical-align:middle;border-top:1px solid #00a4ff;border-left:1px solid #00a4ff;border-right:1px solid #00a4ff"
],
worksheets: [
{
data: [
["Month","Year","Active Accounts","New Accounts","Cancelled Accounts","MRR ($)","ARPA ($)","User Retention Rate (%)","Churn Rate (%)","Average Customer Lifetime (Months)","CLTV ($)","CAC ($)","NPS (%)"],
["January",2023,"=RANDBETWEEN(700,1700)",20,15,"=RANDBETWEEN(100000,300000)","=F2/C2","=(C2-D2)/(C2-D2+E2)","=1-H2",11,"=J2*G2","=RANDBETWEEN(10,25)",0.94],
["February",2023,"=RANDBETWEEN(700,1700)",30,20,"=RANDBETWEEN(100000,300000)","=F3/C3","=(C3-D3)/(C3-D3+E3)","=1-H3",11.1,"=J3*G3","=RANDBETWEEN(10,25)",0.95],
["March",2023,"=RANDBETWEEN(700,1700)",35,25,"=RANDBETWEEN(100000,300000)","=F4/C4","=(C4-D4)/(C4-D4+E4)","=1-H4",11.1,"=J4*G4","=RANDBETWEEN(10,25)",0.94],
["April",2023,"=RANDBETWEEN(700,1700)",40,30,"=RANDBETWEEN(100000,300000)","=F5/C5","=(C5-D5)/(C5-D5+E5)","=1-H5",11.2,"=J5*G5","=RANDBETWEEN(10,25)",0.93],
["May",2023,"=RANDBETWEEN(700,1700)",45,35,"=RANDBETWEEN(100000,300000)","=F6/C6","=(C6-D6)/(C6-D6+E6)","=1-H6",11.3,"=J6*G6","=RANDBETWEEN(10,25)",0.94],
["June",2023,"=RANDBETWEEN(700,1700)",50,40,"=RANDBETWEEN(100000,300000)","=F7/C7","=(C7-D7)/(C7-D7+E7)","=1-H7",11.3,"=J7*G7","=RANDBETWEEN(10,25)",0.95],
["July",2023,"=RANDBETWEEN(700,1700)",55,45,"=RANDBETWEEN(100000,300000)","=F8/C8","=(C8-D8)/(C8-D8+E8)","=1-H8",11.4,"=J8*G8","=RANDBETWEEN(10,25)",0.96],
["August",2023,"=RANDBETWEEN(700,1700)",60,50,"=RANDBETWEEN(100000,300000)","=F9/C9","=(C9-D9)/(C9-D9+E9)","=1-H9",11.4,"=J9*G9","=RANDBETWEEN(10,25)",0.95],
["September",2023,"=RANDBETWEEN(700,1700)",65,55,"=RANDBETWEEN(100000,300000)","=F10/C10","=(C10-D10)/(C10-D10+E10)","=1-H10",11.4,"=J10*G10","=RANDBETWEEN(10,25)",0.96],
["October",2023,"=RANDBETWEEN(700,1700)",70,60,"=RANDBETWEEN(100000,300000)","=F11/C11","=(C11-D11)/(C11-D11+E11)","=1-H11",11.4,"=J11*G11","=RANDBETWEEN(10,25)",0.97],
["November",2023,"=RANDBETWEEN(700,1700)",75,62,"=RANDBETWEEN(100000,300000)","=F12/C12","=(C12-D12)/(C12-D12+E12)","=1-H12",11.5,"=J12*G12","=RANDBETWEEN(10,25)",0.98],
["December",2023,"=RANDBETWEEN(700,1700)",80,55,"=RANDBETWEEN(100000,300000)","=F13/C13","=(C13-D13)/(C13-D13+E13)","=1-H13",11.5,"=J13*G13","=RANDBETWEEN(10,25)",0.96],
["January",2024,"=RANDBETWEEN(700,1700)",85,52,"=RANDBETWEEN(100000,300000)","=F14/C14","=(C14-D14)/(C14-D14+E14)","=1-H14",11.5,"=J14*G14","=RANDBETWEEN(10,25)",0.97],
["February",2024,"=RANDBETWEEN(700,1700)",75,48,"=RANDBETWEEN(100000,300000)","=F15/C15","=(C15-D15)/(C15-D15+E15)","=1-H15",11.5,"=J15*G15","=RANDBETWEEN(10,25)",0.95],
["March",2024,"=RANDBETWEEN(700,1700)",65,40,"=RANDBETWEEN(100000,300000)","=F16/C16","=(C16-D16)/(C16-D16+E16)","=1-H16",11.5,"=J16*G16","=RANDBETWEEN(10,25)",0.94],
["April",2024,"=RANDBETWEEN(700,1700)",75,60,"=RANDBETWEEN(100000,300000)","=F17/C17","=(C17-D17)/(C17-D17+E17)","=1-H17",11.5,"=J17*G17","=RANDBETWEEN(10,25)",0.95],
["May",2024,"=RANDBETWEEN(700,1700)",48,40,"=RANDBETWEEN(100000,300000)","=F18/C18","=(C18-D18)/(C18-D18+E18)","=1-H18",11.6,"=J18*G18","=RANDBETWEEN(10,25)",0.96],
["June",2024,"=RANDBETWEEN(700,1700)",62,35,"=RANDBETWEEN(100000,300000)","=F19/C19","=(C19-D19)/(C19-D19+E19)","=1-H19",11.6,"=J19*G19","=RANDBETWEEN(10,25)",0.94],
["July",2024,"=RANDBETWEEN(700,1700)",60,28,"=RANDBETWEEN(100000,300000)","=F20/C20","=(C20-D20)/(C20-D20+E20)","=1-H20",11.6,"=J20*G20","=RANDBETWEEN(10,25)",0.94],
["August",2024,"=RANDBETWEEN(700,1700)",55,32,"=RANDBETWEEN(100000,300000)","=F21/C21","=(C21-D21)/(C21-D21+E21)","=1-H21",11.6,"=J21*G21","=RANDBETWEEN(10,25)",0.95],
["September",2024,"=RANDBETWEEN(700,1700)",57,28,"=RANDBETWEEN(100000,300000)","=F22/C22","=(C22-D22)/(C22-D22+E22)","=1-H22",11.6,"=J22*G22","=RANDBETWEEN(10,25)",0.96],
["October",2024,"=RANDBETWEEN(700,1700)",65,25,"=RANDBETWEEN(100000,300000)","=F23/C23","=(C23-D23)/(C23-D23+E23)","=1-H23",11.6,"=J23*G23","=RANDBETWEEN(10,25)",0.97],
["November",2024,"=RANDBETWEEN(700,1700)",75,22,"=RANDBETWEEN(100000,300000)","=F24/C24","=(C24-D24)/(C24-D24+E24)","=1-H24",11.6,"=J24*G24","=RANDBETWEEN(10,25)",0.98],
["December",2024,"=RANDBETWEEN(700,1700)",78,18,"=RANDBETWEEN(100000,300000)","=F25/C25","=(C25-D25)/(C25-D25+E25)","=1-H25",11.6,"=J25*G25","=RANDBETWEEN(10,25)",0.97]
],
columns: [
{ "width": 105, "type": "text", "align": "left", "s": 9 },
{ "width": 86, "type": "text", "align": "left", "s": 9 },
{ "width": 116, "type": "text", "align": "left", "s": 9, "format": "#,##0" },
{ "width": 106, "type": "text", "align": "left", "s": 9 },
{ "width": 138, "type": "text", "align": "left", "s": 9 },
{ "width": 95, "type": "text", "align": "left", "s": 9, "format": "$#,##0" },
{ "width": 95, "type": "text", "align": "left", "s": 9, "format": "$#,##0.00" },
{ "width": 165, "type": "text", "align": "left", "s": 9, "format": "0.00%" },
{ "width": 111, "type": "text", "align": "left", "s": 9, "format": "0.00%" },
{ "width": 245, "type": "text", "align": "left", "s": 9, "format": "0.0" },
{ "width": 76, "type": "text", "align": "left", "s": 9, "format": "$#,##0" },
{ "width": 68, "type": "text", "align": "left", "s": 9, "format": "$#,##0.00" },
{ "width": 69, "type": "text", "align": "left", "s": 9, "format": "0%" }
],
cells: {
"D12": { "format": "#,##0" },
"D13": { "format": "#,##0" }
},
style: {
"A1:L1": 0,
"M1": 1,
"N1": 9,
"A2:L2": 2,
"M2": 3,
"N2": 9,
"A3:L3": 2,
"M3": 3,
"N3": 9,
"A4:L4": 2,
"M4": 3,
"N4": 9,
"A5:L5": 2,
"M5": 3,
"N5": 9,
"A6:L6": 2,
"M6": 3,
"N6": 9,
"A7:L7": 2,
"M7": 3,
"N7": 9,
"A8:L8": 2,
"M8": 3,
"N8": 9,
"A9:L9": 2,
"M9": 3,
"N9": 9,
"A10:L10": 2,
"M10": 3,
"N10": 9,
"A11:L11": 2,
"M11": 3,
"N11": 9,
"A12:L12": 2,
"M12": 3,
"N12": 9,
"A13:L13": 2,
"M13": 3,
"N13": 9,
"A14:C14": 2,
"D14:E14": 4,
"F14:L14": 2,
"M14": 5,
"N14": 9,
"A15:C15": 2,
"D15:E15": 4,
"F15:L15": 2,
"M15": 5,
"N15": 9,
"A16:C16": 2,
"D16:E16": 4,
"F16:L16": 2,
"M16": 5,
"N16": 9,
"A17:C17": 2,
"D17:E17": 4,
"F17:L17": 2,
"M17": 5,
"N17": 9,
"A18:C18": 2,
"D18:E18": 4,
"F18:I18": 2,
"J18": 4,
"K18:L18": 2,
"M18": 5,
"N18": 9,
"A19:C19": 2,
"D19:E19": 4,
"F19:I19": 2,
"J19": 4,
"K19:L19": 2,
"M19": 5,
"N19": 9,
"A20:C20": 2,
"D20:E20": 4,
"F20:I20": 2,
"J20": 4,
"K20:L20": 2,
"M20": 5,
"N20": 9,
"A21:C21": 2,
"D21:E21": 4,
"F21:I21": 2,
"J21": 4,
"K21:L21": 2,
"M21": 5,
"N21": 9,
"A22:C22": 2,
"D22:E22": 4,
"F22:I22": 2,
"J22": 4,
"K22:L22": 2,
"M22": 5,
"N22": 9,
"A23:C23": 2,
"D23:E23": 4,
"F23:I23": 2,
"J23": 4,
"K23:L23": 2,
"M23": 5,
"N23": 9,
"A24:C24": 2,
"D24:E24": 4,
"F24:I24": 2,
"J24": 4,
"K24:L24": 2,
"M24": 5,
"N24": 9,
"A25:B25": 6,
"C25": 104,
"D25:E25": 7,
"F25:I25": 105,
"J25": 106,
"K25": 105,
"L25": 104,
"M25": 8,
"N25": 9
},
textOverflow: true,
defaultColAlign: "left",
worksheetName: "Data",
defaultColWidth: 63,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [13, 25],
worksheetId: "ea3d1e11-387a-4727-b92b-9a2801e27b64"
},
{
data: [
["YEAR","MONTH","","Parameter","AVG Value","","CAC & CLTV PAST 12 MONTHS","","","","","MRR NET GROWTH PAST 12 MONTHS","","","","","","","","","",""],
["=DASHBOARD!G4","=DASHBOARD!C4","","Active Accounts","=INDEX(DATA!$C$2:$C$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","Month","Year","CAC","CLTV","","Month","Year","MRR","MRR Growth","","MRR Growth","","","","",""],
["","","","New Accounts","=INDEX(DATA!$D$2:$D$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","=N3-N4","","=L3&\" \"&TEXT(M3,\"0\")","=N3","","","",""],
[2023,"January","","Churn Rate","=INDEX(DATA!$I$2:$I$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-1)","=N4-N5","","=L15&\" \"&TEXT(M15,\"0\")","=N15","","","",""],
[2024,"February","","Monthly Recurring Revenue (MRR)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-2)","=N5-N6","","=(R3-R4)/R4","","","","",""],
[2025,"March","","Customer Acquisition Cost (CAC)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-3)","=N6-N7","","","","","","",""],
["","April","","Customer Lifetime Value (CLTV)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-4)","=N7-N8","","","","","","",""],
["","May","","Net Promoter Score (NPS)","=INDEX(DATA!$M$2:$M$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0))","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-5)","=N8-N9","","","","","","",""],
["","June","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-6)","=N9-N10","","","","","","",""],
["","July","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-7)","=N10-N11","","","","","","",""],
["","August","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-8)","=N11-N12","","","","","","",""],
["","September","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-9)","=N12-N13","","","","","","",""],
["","October","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-10)","=N13-N14","","","","","","",""],
["","November","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-11)","=N14-N15","","","","","","",""],
["","December","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$L$2:$L$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$K$2:$K$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-12)","=N15-N16","","","","","","",""],
["","","","","","","","","","","","=INDEX(DATA!$A$2:$A$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)","=INDEX(DATA!$B$2:$B$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)","=INDEX(DATA!$F$2:$F$25,MATCH(1,(DATA!$B$2:$B$25=$A$2)*(DATA!$A$2:$A$25=$B$2),0)-13)",0,"","","","","","",""],
["","","","","","","","","","","","","","TOTAL:","=N3-N16","","","","","","",""],
["","","","","","","","","","","","","","TOTAL %:","=O17/N16","","","","","","",""]
],
columns: [
{ "width": 91, "type": "text", "align": "left" },
{ "width": 103, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 252, "type": "text", "align": "left" },
{ "width": 159, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 134, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 95, "type": "text", "align": "left" },
{ "width": 95, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 143, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 115, "type": "text", "align": "left" },
{ "width": 126, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 116, "type": "text", "align": "left" },
{ "width": 107, "type": "text", "align": "left" },
{ "type": "text", "width": 66, "align": "left" },
{ "width": 101, "type": "text", "align": "left", "s": 9 },
{ "width": 63, "type": "text", "align": "left", "s": 9 },
{ "width": 22, "type": "text", "align": "left", "s": 9 }
],
cells: {
"E2": { "format": "#,##0" },
"G3": { "format": "mmm-yy" },
"I3": { "format": "$#,##0.00" },
"J3": { "format": "$#,##0" },
"L3": { "format": "mmm-yy" },
"N3": { "format": "$#,##0" },
"O3": { "format": "$#,##0" },
"Q3": { "format": "mmm-yy" },
"R3": { "format": "$#,##0" },
"E4": { "format": "0.00%" },
"G4": { "format": "mmm-yy" },
"I4": { "format": "$#,##0.00" },
"J4": { "format": "$#,##0" },
"L4": { "format": "mmm-yy" },
"N4": { "format": "$#,##0" },
"O4": { "format": "$#,##0" },
"Q4": { "format": "mmm-yy" },
"R4": { "format": "$#,##0" },
"E5": { "format": "$#,##0" },
"G5": { "format": "mmm-yy" },
"I5": { "format": "$#,##0.00" },
"J5": { "format": "$#,##0" },
"L5": { "format": "mmm-yy" },
"N5": { "format": "$#,##0" },
"O5": { "format": "$#,##0" },
"Q5": { "format": "0%" },
"R5": { "format": "0%" },
"E6": { "format": "$#,##0.00" },
"G6": { "format": "mmm-yy" },
"I6": { "format": "$#,##0.00" },
"J6": { "format": "$#,##0" },
"L6": { "format": "mmm-yy" },
"N6": { "format": "$#,##0" },
"O6": { "format": "$#,##0" },
"E7": { "format": "$#,##0" },
"G7": { "format": "mmm-yy" },
"I7": { "format": "$#,##0.00" },
"J7": { "format": "$#,##0" },
"L7": { "format": "mmm-yy" },
"N7": { "format": "$#,##0" },
"O7": { "format": "$#,##0" },
"E8": { "format": "0%" },
"G8": { "format": "mmm-yy" },
"I8": { "format": "$#,##0.00" },
"J8": { "format": "$#,##0" },
"L8": { "format": "mmm-yy" },
"N8": { "format": "$#,##0" },
"O8": { "format": "$#,##0" },
"E9": { "format": "0.00%" },
"G9": { "format": "mmm-yy" },
"I9": { "format": "$#,##0.00" },
"J9": { "format": "$#,##0" },
"L9": { "format": "mmm-yy" },
"N9": { "format": "$#,##0" },
"O9": { "format": "$#,##0" },
"E10": { "format": "0.00%" },
"G10": { "format": "mmm-yy" },
"I10": { "format": "$#,##0.00" },
"J10": { "format": "$#,##0" },
"L10": { "format": "mmm-yy" },
"N10": { "format": "$#,##0" },
"O10": { "format": "$#,##0" },
"G11": { "format": "mmm-yy" },
"I11": { "format": "$#,##0.00" },
"J11": { "format": "$#,##0" },
"L11": { "format": "mmm-yy" },
"N11": { "format": "$#,##0" },
"O11": { "format": "$#,##0" },
"G12": { "format": "mmm-yy" },
"I12": { "format": "$#,##0.00" },
"J12": { "format": "$#,##0" },
"L12": { "format": "mmm-yy" },
"N12": { "format": "$#,##0" },
"O12": { "format": "$#,##0" },
"G13": { "format": "mmm-yy" },
"I13": { "format": "$#,##0.00" },
"J13": { "format": "$#,##0" },
"L13": { "format": "mmm-yy" },
"N13": { "format": "$#,##0" },
"O13": { "format": "$#,##0" },
"G14": { "format": "mmm-yy" },
"I14": { "format": "$#,##0.00" },
"J14": { "format": "$#,##0" },
"L14": { "format": "mmm-yy" },
"N14": { "format": "$#,##0" },
"O14": { "format": "$#,##0" },
"G15": { "format": "mmm-yy" },
"I15": { "format": "$#,##0.00" },
"J15": { "format": "$#,##0" },
"L15": { "format": "mmm-yy" },
"N15": { "format": "$#,##0" },
"O15": { "format": "$#,##0" },
"L16": { "format": "mmm-yy" },
"N16": { "format": "$#,##0" },
"O16": { "format": "$#,##0" },
"O17": { "format": "$#,##0" },
"O18": { "format": "0%" }
},
style: {
"A1:B1": 10,
"D1": 11,
"E1": 12,
"G1": 13,
"H1:J1": 14,
"L1": 13,
"M1:O1": 14,
"T1:V1": 15,
"A2": 16,
"B2": 17,
"D2": 18,
"E2": 19,
"G2": 20,
"H2:J2": 21,
"L2": 20,
"M2:O2": 21,
"Q2": 22,
"R2": 10,
"T2:V2": 15,
"A3:B3": 9,
"D3": 18,
"E3": 19,
"G3": 23,
"H3": 24,
"I3:J3": 19,
"L3": 23,
"M3": 24,
"N3:O3": 19,
"Q3": 25,
"R3": 26,
"T3:V3": 15,
"A4": 16,
"B4": 17,
"D4": 18,
"E4": 19,
"G4": 23,
"H4": 24,
"I4:J4": 19,
"L4": 23,
"M4": 24,
"N4:O4": 19,
"Q4": 23,
"R4": 19,
"T4:V4": 15,
"A5": 27,
"B5": 28,
"D5": 18,
"E5": 19,
"G5": 23,
"H5": 24,
"I5:J5": 19,
"L5": 23,
"M5": 24,
"N5:O5": 19,
"Q5": 29,
"R5": 19,
"T5:V5": 15,
"A6": 27,
"B6": 28,
"D6": 18,
"E6": 30,
"G6": 23,
"H6": 24,
"I6:J6": 19,
"L6": 23,
"M6": 24,
"N6:O6": 19,
"T6:V6": 15,
"A7": 27,
"B7": 28,
"D7": 18,
"E7": 26,
"G7": 23,
"H7": 24,
"I7:J7": 19,
"L7": 23,
"M7": 24,
"N7:O7": 19,
"R7:S7": 9,
"T7": 31,
"U7:V7": 9,
"A8": 27,
"B8": 28,
"D8": 18,
"E8": 19,
"G8": 23,
"H8": 24,
"I8:J8": 19,
"L8": 23,
"M8": 24,
"N8:O8": 19,
"R8:V8": 9,
"A9": 27,
"B9": 28,
"D9": 32,
"E9": 33,
"G9": 23,
"H9": 24,
"I9:J9": 19,
"L9": 23,
"M9": 24,
"N9:O9": 19,
"R9:V9": 9,
"A10": 27,
"B10": 28,
"D10": 32,
"E10": 33,
"G10": 23,
"H10": 24,
"I10:J10": 19,
"L10": 23,
"M10": 24,
"N10:O10": 19,
"R10:V10": 9,
"A11": 27,
"B11": 28,
"G11": 23,
"H11": 24,
"I11:J11": 19,
"L11": 23,
"M11": 24,
"N11:O11": 19,
"R11:U11": 9,
"A12": 27,
"B12": 28,
"G12": 23,
"H12": 24,
"I12:J12": 19,
"L12": 23,
"M12": 24,
"N12:O12": 19,
"R12:V12": 9,
"A13": 27,
"B13": 28,
"G13": 23,
"H13": 24,
"I13:J13": 19,
"L13": 23,
"M13": 24,
"N13:O13": 19,
"R13:V13": 9,
"A14": 27,
"B14": 28,
"G14": 23,
"H14": 24,
"I14:J14": 19,
"L14": 23,
"M14": 24,
"N14:O14": 19,
"R14:V14": 9,
"A15": 27,
"B15": 28,
"G15": 23,
"H15": 24,
"I15:J15": 19,
"L15": 23,
"M15": 24,
"N15:O15": 19,
"T15:V15": 9,
"L16": 23,
"M16": 24,
"N16:O16": 19,
"T16:V16": 9,
"N17": 34,
"O17": 35,
"T17:V17": 9,
"N18": 34,
"O18": 35,
"T18:V18": 9
},
textOverflow: true,
defaultColAlign: "left",
worksheetName: "Helper Sheet",
defaultColWidth: 66,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [22, 18],
mergeCells: { "G1": [4, 1], "L1": [4, 1], "Q2": [2, 1], "Q5": [2, 1] },
worksheetId: "bdb91b75-63dd-49b8-874e-022ab1bd1588",
},
{
data: [
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","Saas Dashboard","","","","","","Example Inc.","","","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","Month:","November","","","Year:","2024","","","","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!E2","","","","='Helper Sheet'!E3","","","","='Helper Sheet'!E4","","","","='Helper Sheet'!E8","","",null,"",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!D2","","","","='Helper Sheet'!D3","","","","='Helper Sheet'!D4","","","","='Helper Sheet'!D8","","",null,null,""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[null, "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
[],
["","","='Helper Sheet'!E7","","","","","","","","='Helper Sheet'!E6","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["","='Helper Sheet'!D7","","","","","","","","='Helper Sheet'!D6","","","","","",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "MRR Growth"],
[],
["","","","","","","","","","","","","='Helper Sheet'!Q3","",""],
["","","","","","","","","","","","","='Helper Sheet'!R3","","","",null,null,null,""],
[],
["","","","","","","","","","","","","='Helper Sheet'!Q4",""],
["","","","","","","","","","","","","='Helper Sheet'!R4",""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", null, "", "", "", ""],
["", "", "", "", "", "", "", "", "", "", "", "", "", "", "", ""]
],
columns: [
{ "width": 20, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "width": 59, "type": "text", "align": "center" },
{ "type": "text", "width": 24, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" },
{ "type": "text", "width": 63, "align": "center" }
],
rows: [
{ "height": 29 },
{ "height": 53 },
{ "height": 29 },
{ "height": 37 },
{ "height": 29 },
{ "height": 49 },
{ "height": 29 },
{ "height": 29 },
{ "height": 29 },
{ "height": 30 },
{ "height": 199 },
{ "height": 100 },
{ "height": 29 },
{ "height": 29 },
{ "height": 29 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 30 },
{ "height": 59 },
{ "height": 29 },
{ "height": 31, },
{ "height": 59, },
{ "height": 29 },
{ "height": 31, },
{ "height": 59 },
{ "height": 75, },
{ "height": 66, },
{ "height": 30 }
],
cells: {
"B6": { "format": "#.##0" },
"J6": { "format": "0.00%" },
"N6": { "format": "0.00%" },
"C16": { "format": "$#.##0.0" },
"K16": { "format": "$#.##0.0" }
},
style: {
"A1:P1": 61,
"Q1": 62,
"R1:X1": 41,
"A2": 61,
"B2": 63,
"C2:G2": 59,
"H2": 64,
"I2:O2": 60,
"P2": 61,
"Q2": 62,
"R2:X2": 40,
"A3": 65,
"B3:G3": 66,
"H3:P3": 65,
"Q3": 67,
"R3:X3": 40,
"A4": 42,
"B4": 43,
"C4": 44,
"D4:E4": 42,
"F4": 43,
"G4": 44,
"H4:O4": 42,
"P4:Q4": 45,
"R4:X4": 40,
"A5": 37,
"B5:M5": 36,
"N5:O5": 38,
"P5": 39,
"Q5": 36,
"R5:X5": 40,
"A6": 37,
"B6": 55,
"C6": 54,
"D6": 85,
"E6": 68,
"F6": 69,
"G6": 70,
"H6": 84,
"I6": 68,
"J6": 71,
"K6": 72,
"L6": 81,
"M6": 73,
"N6": 74,
"O6": 75,
"P6": 74,
"Q6": 68,
"R6:X6": 40,
"A7": 37,
"B7:C7": 54,
"D7": 86,
"E7": 68,
"F7:G7": 70,
"H7": 83,
"I7": 68,
"J7:K7": 72,
"L7": 82,
"M7": 73,
"N7:O7": 75,
"P7": 80,
"Q7": 68,
"R7:X7": 40,
"A8": 37,
"B8": 56,
"C8:D8": 57,
"E8": 68,
"F8": 77,
"G8:H8": 70,
"I8": 68,
"J8": 78,
"K8:L8": 72,
"M8": 76,
"N8": 102,
"O8:P8": 103,
"Q8": 36,
"R8:X8": 40,
"A9": 37,
"B9": 58,
"C9:D9": 57,
"E9": 68,
"F9:H9": 70,
"I9": 68,
"J9:L9": 72,
"M9": 76,
"N9:P9": 103,
"Q9": 36,
"R9:X9": 40,
"A10:P10": 46,
"Q10:W10": 47,
"X10": 48,
"A11:U11": 46,
"W11:X11": 46,
"A12:X12": 46,
"A13:X13": 46,
"A14:X14": 46,
"A15:X15": 46,
"A16": 37,
"B16": 49,
"C16:F16": 107,
"G16:H16": 49,
"I16": 79,
"J16:P16": 50,
"Q16": 36,
"R16:X16": 40,
"A17": 37,
"B17": 49,
"C17:F17": 107,
"G17:H17": 49,
"I17": 79,
"J17:P17": 50,
"Q17": 36,
"R17:X17": 40,
"A18": 37,
"B18:H18": 49,
"I18": 79,
"J18:P18": 50,
"Q18": 36,
"R18:X18": 40,
"A19": 37,
"B19:H19": 49,
"I19": 79,
"J19:P19": 50,
"Q19": 36,
"R19:X19": 40,
"A20": 37,
"B20:I20": 39,
"J20:O20": 36,
"P20": 39,
"Q20": 36,
"R20:X20": 40,
"A21:L21": 51,
"M21": 95,
"N21:O21": 87,
"P21": 88,
"Q21:W21": 51,
"X21": 52,
"A22:L22": 51,
"M22:O22": 96,
"P22": 97,
"Q22:X22": 51,
"A23:L23": 51,
"M23": 98,
"N23": 90,
"O23": 91,
"P23": 89,
"Q23:X23": 51,
"A24:L24": 51,
"M24": 99,
"N24": 92,
"O24": 93,
"P24": 100,
"Q24:X24": 51,
"A25:L25": 51,
"M25:O25": 96,
"P25": 97,
"Q25:X25": 51,
"A26:L26": 51,
"M26": 98,
"N26": 90,
"O26": 91,
"P26": 89,
"Q26:X26": 51,
"A27:L27": 51,
"M27": 99,
"N27": 92,
"O27": 93,
"P27": 100,
"Q27:X27": 53,
"A28:L28": 51,
"M28": 101,
"N28:P28": 94,
"Q28": 36,
"R28:X28": 40,
"A29": 37,
"B29:L29": 36,
"M29:P29": 94,
"Q29": 36,
"R29:X29": 40,
"A30": 37,
"B30:O30": 36,
"P30": 39,
"Q30": 36,
"R30:X30": 40
},
textOverflow: true,
defaultColAlign: "left",
worksheetName: "Dashboard",
defaultColWidth: 63,
tableOverflow: true,
tableWidth: '1360',
tableHeight: '620',
resize: "both",
minDimensions: [28, 30],
mergeCells: {
"B2": [6, 1],
"H2": [8, 1],
"B6": [2, 2],
"F6": [2, 2],
"J6": [2, 2],
"N6": [2, 2],
"B8": [3, 2],
"F8": [3, 2],
"J8": [3, 2],
"N8": [3, 2],
"C16": [4, 2],
"K16": [4, 2],
"B18": [7, 2],
"J18": [7, 2],
"B21": [10, 9],
"M21": [4, 1],
"M23": [4, 1],
"M24": [3, 1],
"M26": [4, 1],
"M27": [3, 1],
"M28": [4, 2]
},
worksheetId: "cacdb922-bc16-43b5-b541-cb2d69e3567d",
media: [
{
"type": "chart",
"width": 415,
"height": 357,
"options": {
"type": "pareto",
"range": "'HELPER SHEET'!I2:J15",
"datasets": [1, 0],
"title": { "text": "CAC (Past 12 Months)" },
"series": [
{
"color": "#FFAB08",
}
],
},
"id": "a400c2fd-696d-4626-b1b7-c210858eb1d9",
"top": 344,
"left": 1,
"cellAnchor": "B1",
"zIndex": 1,
},
{
"type": "chart",
"width": 416,
"height": 359,
"options": {
"type": "pareto",
"range": "'HELPER SHEET'!J2:J15",
"title": { "text": "CLTV (Past 12 Months)"},
"series": [
{
"color": "#FFAB08",
}
],
},
"id": "60dbf010-e752-4424-b825-cf923383b472",
"top": 1,
"left": 469,
"cellAnchor": "B11",
"zIndex": 2,
},
{
"type": "chart",
"width": 590,
"height": 437,
"options": {
"type": "column",
"range": "'HELPER SHEET'!L2:O16",
"datasets": [3],
"title": {
"text": "MRR Growth (Past 12 Months)",
},
"series": [
{
"color": "#E8D558",
}
],
},
"id": "58d0cd63-cf1b-4784-8ab2-6e32bbf9dc09",
"top": -25,
"left": 0,
"cellAnchor": "B22",
"zIndex": 3,
}
],
}
],
validations: [
{
range: "'Dashboard'!C4",
type: "list",
criteria: "=",
value: ["'Helper Sheet'!$B$4:$B$15"],
dropdown: true,
action: "warning"
},
{
range: "'Dashboard'!G4",
type: "list",
criteria: "=",
value: ["'Helper Sheet'!$A$4:$A$6"],
dropdown: true,
action: "warning"
}
],
bar: true,
tabs: true,
toolbar: true,
onload: function(instance) {
instance.openWorksheet(2);
}
});
}
}