{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Settings","Overview","details","masterfile"],"not_rendered":{"charts":4,"external_links":1,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"Settings","index":0,"n_rows":4,"n_cols":3,"rows_kept":4}
[]
[null,"Basis year",2017]
[null,"Current Year",2022]
[null,"Current Month",12]

{"sheet":"Overview","index":1,"n_rows":127,"n_cols":26,"rows_kept":127}
[]
[null,"Marketing",null,2018,{"$f":"D2+1","v":2019},2020,2021,2022,2023,{"$f":"I2+1","v":2024},2025,2026,{"$f":"L2+1","v":2027},{"$f":"M2+1","v":2028},null,{"$f":"+G2","v":2021},{"$f":"+H2","v":2022},{"$f":"G2+1","v":2022},"Budget","PY",null,{"$f":"+G2","v":2021},{"$f":"+H2","v":2022},{"$f":"+W2","v":2022},"Budget","PY"]
[null,"in TEUR",null,"PY","PY","PY","PY","FC","B","B","B","B","B","B",null,"PY YTD","B YTD","A YTD","Δ %","Δ %",null,"PY","B","FC","Δ %","Δ %"]
[]
[null,"Channel"]
[]
[null,{"$f":"+masterfile!A2","v":"Online"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B7,details!$L:$L,Overview!D$2)","v":939},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B7,details!$L:$L,Overview!E$2)","v":939},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B7,details!$L:$L,Overview!F$2)","v":939},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B7,details!$L:$L,Overview!G$2)","v":939},{"$f":"+R8+W8-Q8","v":939},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B7,details!$L:$L,Overview!I$2)","v":939},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B7,details!$L:$L,Overview!J$2)","v":939},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B7,details!$L:$L,Overview!K$2)","v":939},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B7,details!$L:$L,Overview!L$2)","v":939},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B7,details!$L:$L,Overview!M$2)","v":939},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B7,details!$L:$L,Overview!N$2)","v":939},null,{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B7,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":939},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B7,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":939},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B7,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":939},{"$f":"IFERROR(R8/Q8-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R8/P8-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G8","v":939},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B7,details!$L:$L,Overview!W$2)","v":939},{"$f":"+H8","v":939},{"$f":"IFERROR(X8/W8-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X8/V8-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B7,details!$L:$L,Overview!D$2)","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B7,details!$L:$L,Overview!E$2)","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B7,details!$L:$L,Overview!F$2)","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B7,details!$L:$L,Overview!G$2)","v":{"v":8315,"d":"8,315"}},{"$f":"+R9+W9-Q9","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B7,details!$L:$L,Overview!I$2)","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B7,details!$L:$L,Overview!J$2)","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B7,details!$L:$L,Overview!K$2)","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B7,details!$L:$L,Overview!L$2)","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B7,details!$L:$L,Overview!M$2)","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B7,details!$L:$L,Overview!N$2)","v":{"v":8315,"d":"8,315"}},null,{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B7,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B7,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B7,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":8315,"d":"8,315"}},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"$f":"+G9","v":{"v":8315,"d":"8,315"}},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B7,details!$L:$L,Overview!W$2)","v":{"v":8315,"d":"8,315"}},{"$f":"+H9","v":{"v":8315,"d":"8,315"}},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!D$2)","v":33},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!E$2)","v":33},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!F$2)","v":33},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!G$2)","v":33},{"$f":"+R10+W10-Q10","v":33},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!I$2)","v":33},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!J$2)","v":33},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!K$2)","v":33},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!L$2)","v":33},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!M$2)","v":33},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!N$2)","v":33},null,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":33},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":33},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":33},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,33,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B7,details!$L:$L,Overview!W$2)","v":33},33,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!A3","v":"Print"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B12,details!$L:$L,Overview!D$2)","v":268},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B12,details!$L:$L,Overview!E$2)","v":268},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B12,details!$L:$L,Overview!F$2)","v":268},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B12,details!$L:$L,Overview!G$2)","v":268},{"$f":"+R13+W13-Q13","v":268},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B12,details!$L:$L,Overview!I$2)","v":268},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B12,details!$L:$L,Overview!J$2)","v":268},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B12,details!$L:$L,Overview!K$2)","v":268},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B12,details!$L:$L,Overview!L$2)","v":268},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B12,details!$L:$L,Overview!M$2)","v":268},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B12,details!$L:$L,Overview!N$2)","v":268},null,{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B12,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":268},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B12,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":243},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B12,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":268},{"$f":"IFERROR(R13/Q13-1,\"n/a\")","v":{"v":0.10288065843621408,"d":"10%"}},{"$f":"IFERROR(R13/P13-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G13","v":268},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B12,details!$L:$L,Overview!W$2)","v":243},{"$f":"+H13","v":268},{"$f":"IFERROR(X13/W13-1,\"n/a\")","v":{"v":0.10288065843621408,"d":"10%"}},{"$f":"IFERROR(X13/V13-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B12,details!$L:$L,Overview!D$2)","v":315},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B12,details!$L:$L,Overview!E$2)","v":315},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B12,details!$L:$L,Overview!F$2)","v":315},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B12,details!$L:$L,Overview!G$2)","v":315},{"$f":"+R14+W14-Q14","v":320},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B12,details!$L:$L,Overview!I$2)","v":315},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B12,details!$L:$L,Overview!J$2)","v":315},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B12,details!$L:$L,Overview!K$2)","v":315},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B12,details!$L:$L,Overview!L$2)","v":315},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B12,details!$L:$L,Overview!M$2)","v":315},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B12,details!$L:$L,Overview!N$2)","v":315},null,{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B12,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":315},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B12,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":315},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B12,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":320},{"v":0.015873015873015817,"d":"2%"},{"v":0.015873015873015817,"d":"2%"},null,315,{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B12,details!$L:$L,Overview!W$2)","v":315},320,{"v":0.015873015873015817,"d":"2%"},{"v":0.015873015873015817,"d":"2%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!D$2)","v":14},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!E$2)","v":14},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!F$2)","v":14},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!G$2)","v":14},{"$f":"+R15+W15-Q15","v":14},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!I$2)","v":14},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!J$2)","v":14},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!K$2)","v":14},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!L$2)","v":14},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!M$2)","v":14},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!N$2)","v":14},null,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":14},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":14},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":14},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,14,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B12,details!$L:$L,Overview!W$2)","v":14},14,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!A4","v":"In person"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B17,details!$L:$L,Overview!D$2)","v":405},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B17,details!$L:$L,Overview!E$2)","v":405},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B17,details!$L:$L,Overview!F$2)","v":405},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B17,details!$L:$L,Overview!G$2)","v":405},{"$f":"+R18+W18-Q18","v":405},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B17,details!$L:$L,Overview!I$2)","v":405},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B17,details!$L:$L,Overview!J$2)","v":405},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B17,details!$L:$L,Overview!K$2)","v":405},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B17,details!$L:$L,Overview!L$2)","v":405},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B17,details!$L:$L,Overview!M$2)","v":405},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B17,details!$L:$L,Overview!N$2)","v":405},null,{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B17,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":405},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B17,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":405},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B17,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":405},{"$f":"IFERROR(R18/Q18-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R18/P18-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G18","v":405},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B17,details!$L:$L,Overview!W$2)","v":405},{"$f":"+H18","v":405},{"$f":"IFERROR(X18/W18-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X18/V18-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B17,details!$L:$L,Overview!D$2)","v":425},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B17,details!$L:$L,Overview!E$2)","v":425},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B17,details!$L:$L,Overview!F$2)","v":425},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B17,details!$L:$L,Overview!G$2)","v":425},{"$f":"+R19+W19-Q19","v":425},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B17,details!$L:$L,Overview!I$2)","v":425},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B17,details!$L:$L,Overview!J$2)","v":425},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B17,details!$L:$L,Overview!K$2)","v":425},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B17,details!$L:$L,Overview!L$2)","v":425},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B17,details!$L:$L,Overview!M$2)","v":425},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B17,details!$L:$L,Overview!N$2)","v":425},null,{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B17,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":425},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B17,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":425},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B17,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":425},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,425,{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B17,details!$L:$L,Overview!W$2)","v":425},425,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!D$2)","v":9},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!E$2)","v":9},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!F$2)","v":9},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!G$2)","v":9},{"$f":"+R20+W20-Q20","v":9},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!I$2)","v":9},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!J$2)","v":9},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!K$2)","v":9},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!L$2)","v":9},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!M$2)","v":9},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!N$2)","v":9},null,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":9},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":9},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":9},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,9,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B17,details!$L:$L,Overview!W$2)","v":9},9,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!A5","v":"Merchandise"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B22,details!$L:$L,Overview!D$2)","v":5},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B22,details!$L:$L,Overview!E$2)","v":5},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B22,details!$L:$L,Overview!F$2)","v":5},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B22,details!$L:$L,Overview!G$2)","v":5},{"$f":"+R23+W23-Q23","v":5},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B22,details!$L:$L,Overview!I$2)","v":5},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B22,details!$L:$L,Overview!J$2)","v":5},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B22,details!$L:$L,Overview!K$2)","v":5},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B22,details!$L:$L,Overview!L$2)","v":5},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B22,details!$L:$L,Overview!M$2)","v":5},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B22,details!$L:$L,Overview!N$2)","v":5},null,{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B22,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B22,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+SUMIFS(details!$G:$G,details!$A:$A,Overview!$B22,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"IFERROR(R23/Q23-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R23/P23-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G23","v":5},{"$f":"+SUMIFS(details!$F:$F,details!$A:$A,Overview!$B22,details!$L:$L,Overview!W$2)","v":5},{"$f":"+H23","v":5},{"$f":"IFERROR(X23/W23-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X23/V23-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B22,details!$L:$L,Overview!D$2)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B22,details!$L:$L,Overview!E$2)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B22,details!$L:$L,Overview!F$2)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B22,details!$L:$L,Overview!G$2)","v":0},{"$f":"+R24+W24-Q24","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B22,details!$L:$L,Overview!I$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B22,details!$L:$L,Overview!J$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B22,details!$L:$L,Overview!K$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B22,details!$L:$L,Overview!L$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B22,details!$L:$L,Overview!M$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B22,details!$L:$L,Overview!N$2)","v":0},null,{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B22,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B22,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$A:$A,Overview!$B22,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":0},"n/a","n/a",null,0,{"$f":"+SUMIFS(details!$H:$H,details!$A:$A,Overview!$B22,details!$L:$L,Overview!W$2)","v":0},0,"n/a","n/a"]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!D$2)","v":5},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!E$2)","v":5},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!F$2)","v":5},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!G$2)","v":5},{"$f":"+R25+W25-Q25","v":5},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!I$2)","v":5},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!J$2)","v":5},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!K$2)","v":5},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!L$2)","v":5},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!M$2)","v":5},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!N$2)","v":5},null,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,5,{"$f":"+COUNTIFS(details!$A:$A,Overview!$B22,details!$L:$L,Overview!W$2)","v":5},5,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Total Channels"]
[null,"Costs",null,{"$f":"+D8+D13+D18+D23","v":{"v":1617,"d":"1,617"}},{"$f":"+E8+E13+E18+E23","v":{"v":1617,"d":"1,617"}},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"$f":"+M8+M13+M18+M23","v":{"v":1617,"d":"1,617"}},{"v":1617,"d":"1,617"},null,{"$f":"+P8+P13+P18+P23","v":{"v":1617,"d":"1,617"}},{"v":1592,"d":"1,592"},{"v":1617,"d":"1,617"},{"$f":"IFERROR(R28/Q28-1,\"n/a\")","v":{"v":0.01570351758793964,"d":"2%"}},{"$f":"IFERROR(R28/P28-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+V8+V13+V18+V23","v":{"v":1617,"d":"1,617"}},{"v":1592,"d":"1,592"},{"$f":"+X8+X13+X18+X23","v":{"v":1617,"d":"1,617"}},{"$f":"IFERROR(X28/W28-1,\"n/a\")","v":{"v":0.01570351758793964,"d":"2%"}},{"$f":"IFERROR(X28/V28-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+D9+D14+D19+D24","v":{"v":9055,"d":"9,055"}},{"$f":"+E9+E14+E19+E24","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"v":9060,"d":"9,060"},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"$f":"+M9+M14+M19+M24","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},null,{"$f":"+P9+P14+P19+P24","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},{"v":9060,"d":"9,060"},{"v":0.000552181115405892,"d":"0%"},{"v":0.000552181115405892,"d":"0%"},null,{"$f":"+V9+V14+V19+V24","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},{"$f":"+X9+X14+X19+X24","v":{"v":9060,"d":"9,060"}},{"v":0.000552181115405892,"d":"0%"},{"v":0.000552181115405892,"d":"0%"}]
[null,"Project count",null,{"$f":"+D10+D15+D20+D25","v":61},{"$f":"+E10+E15+E20+E25","v":61},61,61,61,61,61,61,61,{"$f":"+M10+M15+M20+M25","v":61},61,null,{"$f":"+P10+P15+P20+P25","v":61},61,61,{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"$f":"+V10+V15+V20+V25","v":61},61,{"$f":"+X10+X15+X20+X25","v":61},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"ROI",null,{"$f":"+(D29-D28)/D28","v":{"v":4.599876314162028,"d":"460%"}},{"$f":"+(E29-E28)/E28","v":{"v":4.599876314162028,"d":"460%"}},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.602968460111318,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"$f":"+(M29-M28)/M28","v":{"v":4.599876314162028,"d":"460%"}},{"v":4.599876314162028,"d":"460%"},null,{"v":4.599876314162028,"d":"460%"},{"v":4.687814070351759,"d":"469%"},{"v":4.602968460111318,"d":"460%"},{"$nulls":3},{"$f":"+(V29-V28)/V28","v":{"v":4.599876314162028,"d":"460%"}},{"v":4.687814070351759,"d":"469%"},{"v":4.602968460111318,"d":"460%"}]
[]
[null,"Media Type"]
[]
[null,{"$f":"+masterfile!B2","v":"Social media"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B35,details!$L:$L,Overview!D$2)","v":67},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B35,details!$L:$L,Overview!E$2)","v":67},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B35,details!$L:$L,Overview!F$2)","v":67},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B35,details!$L:$L,Overview!G$2)","v":67},{"$f":"+R36+W36-Q36","v":67},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B35,details!$L:$L,Overview!I$2)","v":67},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B35,details!$L:$L,Overview!J$2)","v":67},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B35,details!$L:$L,Overview!K$2)","v":67},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B35,details!$L:$L,Overview!L$2)","v":67},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B35,details!$L:$L,Overview!M$2)","v":67},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B35,details!$L:$L,Overview!N$2)","v":67},null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B35,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":67},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B35,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":67},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B35,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":67},{"$f":"IFERROR(R36/Q36-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R36/P36-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G36","v":67},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B35,details!$L:$L,Overview!W$2)","v":67},{"$f":"+H36","v":67},{"$f":"IFERROR(X36/W36-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X36/V36-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B35,details!$L:$L,Overview!D$2)","v":15},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B35,details!$L:$L,Overview!E$2)","v":15},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B35,details!$L:$L,Overview!F$2)","v":15},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B35,details!$L:$L,Overview!G$2)","v":15},{"$f":"+R37+W37-Q37","v":15},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B35,details!$L:$L,Overview!I$2)","v":15},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B35,details!$L:$L,Overview!J$2)","v":15},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B35,details!$L:$L,Overview!K$2)","v":15},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B35,details!$L:$L,Overview!L$2)","v":15},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B35,details!$L:$L,Overview!M$2)","v":15},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B35,details!$L:$L,Overview!N$2)","v":15},null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B35,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":15},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B35,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":15},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B35,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":15},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,15,{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B35,details!$L:$L,Overview!W$2)","v":15},15,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!D$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!E$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!F$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!G$2)","v":5},{"$f":"+R38+W38-Q38","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!I$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!J$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!K$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!L$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!M$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!N$2)","v":5},null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,5,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B35,details!$L:$L,Overview!W$2)","v":5},5,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!B3","v":"Website"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B40,details!$L:$L,Overview!D$2)","v":212},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B40,details!$L:$L,Overview!E$2)","v":212},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B40,details!$L:$L,Overview!F$2)","v":212},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B40,details!$L:$L,Overview!G$2)","v":212},{"$f":"+R41+W41-Q41","v":212},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B40,details!$L:$L,Overview!I$2)","v":212},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B40,details!$L:$L,Overview!J$2)","v":212},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B40,details!$L:$L,Overview!K$2)","v":212},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B40,details!$L:$L,Overview!L$2)","v":212},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B40,details!$L:$L,Overview!M$2)","v":212},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B40,details!$L:$L,Overview!N$2)","v":212},null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B40,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":212},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B40,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":212},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B40,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":212},{"$f":"IFERROR(R41/Q41-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R41/P41-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G41","v":212},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B40,details!$L:$L,Overview!W$2)","v":212},{"$f":"+H41","v":212},{"$f":"IFERROR(X41/W41-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X41/V41-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B40,details!$L:$L,Overview!D$2)","v":{"v":6060,"d":"6,060"}},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B40,details!$L:$L,Overview!E$2)","v":{"v":6060,"d":"6,060"}},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B40,details!$L:$L,Overview!F$2)","v":{"v":6060,"d":"6,060"}},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B40,details!$L:$L,Overview!G$2)","v":{"v":6060,"d":"6,060"}},{"$f":"+R42+W42-Q42","v":{"v":6060,"d":"6,060"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B40,details!$L:$L,Overview!I$2)","v":{"v":6060,"d":"6,060"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B40,details!$L:$L,Overview!J$2)","v":{"v":6060,"d":"6,060"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B40,details!$L:$L,Overview!K$2)","v":{"v":6060,"d":"6,060"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B40,details!$L:$L,Overview!L$2)","v":{"v":6060,"d":"6,060"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B40,details!$L:$L,Overview!M$2)","v":{"v":6060,"d":"6,060"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B40,details!$L:$L,Overview!N$2)","v":{"v":6060,"d":"6,060"}},null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B40,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":6060,"d":"6,060"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B40,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":6060,"d":"6,060"}},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B40,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":6060,"d":"6,060"}},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"v":6060,"d":"6,060"},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B40,details!$L:$L,Overview!W$2)","v":{"v":6060,"d":"6,060"}},{"v":6060,"d":"6,060"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!D$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!E$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!F$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!G$2)","v":5},{"$f":"+R43+W43-Q43","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!I$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!J$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!K$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!L$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!M$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!N$2)","v":5},null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,5,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B40,details!$L:$L,Overview!W$2)","v":5},5,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!B4","v":"Search engine"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B45,details!$L:$L,Overview!D$2)","v":80},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B45,details!$L:$L,Overview!E$2)","v":80},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B45,details!$L:$L,Overview!F$2)","v":80},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B45,details!$L:$L,Overview!G$2)","v":80},{"$f":"+R46+W46-Q46","v":80},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B45,details!$L:$L,Overview!I$2)","v":80},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B45,details!$L:$L,Overview!J$2)","v":80},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B45,details!$L:$L,Overview!K$2)","v":80},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B45,details!$L:$L,Overview!L$2)","v":80},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B45,details!$L:$L,Overview!M$2)","v":80},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B45,details!$L:$L,Overview!N$2)","v":80},null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B45,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":80},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B45,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":80},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B45,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":80},{"$f":"IFERROR(R46/Q46-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R46/P46-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G46","v":80},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B45,details!$L:$L,Overview!W$2)","v":80},{"$f":"+H46","v":80},{"$f":"IFERROR(X46/W46-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X46/V46-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B45,details!$L:$L,Overview!D$2)","v":{"v":1255,"d":"1,255"}},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B45,details!$L:$L,Overview!E$2)","v":{"v":1255,"d":"1,255"}},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B45,details!$L:$L,Overview!F$2)","v":{"v":1255,"d":"1,255"}},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B45,details!$L:$L,Overview!G$2)","v":{"v":1255,"d":"1,255"}},{"$f":"+R47+W47-Q47","v":{"v":1255,"d":"1,255"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B45,details!$L:$L,Overview!I$2)","v":{"v":1255,"d":"1,255"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B45,details!$L:$L,Overview!J$2)","v":{"v":1255,"d":"1,255"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B45,details!$L:$L,Overview!K$2)","v":{"v":1255,"d":"1,255"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B45,details!$L:$L,Overview!L$2)","v":{"v":1255,"d":"1,255"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B45,details!$L:$L,Overview!M$2)","v":{"v":1255,"d":"1,255"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B45,details!$L:$L,Overview!N$2)","v":{"v":1255,"d":"1,255"}},null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B45,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":1255,"d":"1,255"}},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B45,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":1255,"d":"1,255"}},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B45,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":1255,"d":"1,255"}},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"v":1255,"d":"1,255"},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B45,details!$L:$L,Overview!W$2)","v":{"v":1255,"d":"1,255"}},{"v":1255,"d":"1,255"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!D$2)","v":3},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!E$2)","v":3},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!F$2)","v":3},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!G$2)","v":3},{"$f":"+R48+W48-Q48","v":3},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!I$2)","v":3},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!J$2)","v":3},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!K$2)","v":3},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!L$2)","v":3},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!M$2)","v":3},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!N$2)","v":3},null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":3},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":3},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":3},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,3,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B45,details!$L:$L,Overview!W$2)","v":3},3,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!B5","v":"Article"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B50,details!$L:$L,Overview!D$2)","v":265},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B50,details!$L:$L,Overview!E$2)","v":265},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B50,details!$L:$L,Overview!F$2)","v":265},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B50,details!$L:$L,Overview!G$2)","v":265},{"$f":"+R51+W51-Q51","v":265},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B50,details!$L:$L,Overview!I$2)","v":265},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B50,details!$L:$L,Overview!J$2)","v":265},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B50,details!$L:$L,Overview!K$2)","v":265},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B50,details!$L:$L,Overview!L$2)","v":265},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B50,details!$L:$L,Overview!M$2)","v":265},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B50,details!$L:$L,Overview!N$2)","v":265},null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B50,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":265},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B50,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":240},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B50,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":265},{"$f":"IFERROR(R51/Q51-1,\"n/a\")","v":{"v":0.10416666666666674,"d":"10%"}},{"$f":"IFERROR(R51/P51-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G51","v":265},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B50,details!$L:$L,Overview!W$2)","v":240},{"$f":"+H51","v":265},{"$f":"IFERROR(X51/W51-1,\"n/a\")","v":{"v":0.10416666666666674,"d":"10%"}},{"$f":"IFERROR(X51/V51-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B50,details!$L:$L,Overview!D$2)","v":50},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B50,details!$L:$L,Overview!E$2)","v":50},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B50,details!$L:$L,Overview!F$2)","v":50},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B50,details!$L:$L,Overview!G$2)","v":50},{"$f":"+R52+W52-Q52","v":55},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B50,details!$L:$L,Overview!I$2)","v":50},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B50,details!$L:$L,Overview!J$2)","v":50},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B50,details!$L:$L,Overview!K$2)","v":50},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B50,details!$L:$L,Overview!L$2)","v":50},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B50,details!$L:$L,Overview!M$2)","v":50},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B50,details!$L:$L,Overview!N$2)","v":50},null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B50,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":50},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B50,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":50},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B50,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":55},{"v":0.10000000000000009,"d":"10%"},{"v":0.10000000000000009,"d":"10%"},null,50,{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B50,details!$L:$L,Overview!W$2)","v":50},55,{"v":0.10000000000000009,"d":"10%"},{"v":0.10000000000000009,"d":"10%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!D$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!E$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!F$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!G$2)","v":5},{"$f":"+R53+W53-Q53","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!I$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!J$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!K$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!L$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!M$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!N$2)","v":5},null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,5,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B50,details!$L:$L,Overview!W$2)","v":5},5,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!B6","v":"Other"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B55,details!$L:$L,Overview!D$2)","v":20},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B55,details!$L:$L,Overview!E$2)","v":20},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B55,details!$L:$L,Overview!F$2)","v":20},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B55,details!$L:$L,Overview!G$2)","v":20},{"$f":"+R56+W56-Q56","v":20},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B55,details!$L:$L,Overview!I$2)","v":20},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B55,details!$L:$L,Overview!J$2)","v":20},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B55,details!$L:$L,Overview!K$2)","v":20},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B55,details!$L:$L,Overview!L$2)","v":20},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B55,details!$L:$L,Overview!M$2)","v":20},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B55,details!$L:$L,Overview!N$2)","v":20},null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B55,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":20},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B55,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":20},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B55,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":20},{"$f":"IFERROR(R56/Q56-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R56/P56-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G56","v":20},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B55,details!$L:$L,Overview!W$2)","v":20},{"$f":"+H56","v":20},{"$f":"IFERROR(X56/W56-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X56/V56-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B55,details!$L:$L,Overview!D$2)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B55,details!$L:$L,Overview!E$2)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B55,details!$L:$L,Overview!F$2)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B55,details!$L:$L,Overview!G$2)","v":0},{"$f":"+R57+W57-Q57","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B55,details!$L:$L,Overview!I$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B55,details!$L:$L,Overview!J$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B55,details!$L:$L,Overview!K$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B55,details!$L:$L,Overview!L$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B55,details!$L:$L,Overview!M$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B55,details!$L:$L,Overview!N$2)","v":0},null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B55,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B55,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B55,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":0},"n/a","n/a",null,0,{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B55,details!$L:$L,Overview!W$2)","v":0},0,"n/a","n/a"]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!D$2)","v":20},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!E$2)","v":20},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!F$2)","v":20},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!G$2)","v":20},{"$f":"+R58+W58-Q58","v":20},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!I$2)","v":20},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!J$2)","v":20},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!K$2)","v":20},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!L$2)","v":20},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!M$2)","v":20},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!N$2)","v":20},null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":20},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":20},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":20},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,20,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B55,details!$L:$L,Overview!W$2)","v":20},20,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!B7","v":"Newsletter"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B60,details!$L:$L,Overview!D$2)","v":23},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B60,details!$L:$L,Overview!E$2)","v":23},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B60,details!$L:$L,Overview!F$2)","v":23},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B60,details!$L:$L,Overview!G$2)","v":23},{"$f":"+R61+W61-Q61","v":23},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B60,details!$L:$L,Overview!I$2)","v":23},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B60,details!$L:$L,Overview!J$2)","v":23},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B60,details!$L:$L,Overview!K$2)","v":23},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B60,details!$L:$L,Overview!L$2)","v":23},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B60,details!$L:$L,Overview!M$2)","v":23},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B60,details!$L:$L,Overview!N$2)","v":23},null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B60,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":23},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B60,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":23},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B60,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":23},{"$f":"IFERROR(R61/Q61-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R61/P61-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G61","v":23},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B60,details!$L:$L,Overview!W$2)","v":23},{"$f":"+H61","v":23},{"$f":"IFERROR(X61/W61-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X61/V61-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B60,details!$L:$L,Overview!D$2)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B60,details!$L:$L,Overview!E$2)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B60,details!$L:$L,Overview!F$2)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B60,details!$L:$L,Overview!G$2)","v":0},{"$f":"+R62+W62-Q62","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B60,details!$L:$L,Overview!I$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B60,details!$L:$L,Overview!J$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B60,details!$L:$L,Overview!K$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B60,details!$L:$L,Overview!L$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B60,details!$L:$L,Overview!M$2)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B60,details!$L:$L,Overview!N$2)","v":0},null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B60,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":0},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B60,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":0},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B60,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":0},"n/a","n/a",null,0,{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B60,details!$L:$L,Overview!W$2)","v":0},0,"n/a","n/a"]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!D$2)","v":6},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!E$2)","v":6},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!F$2)","v":6},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!G$2)","v":6},{"$f":"+R63+W63-Q63","v":6},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!I$2)","v":6},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!J$2)","v":6},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!K$2)","v":6},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!L$2)","v":6},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!M$2)","v":6},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!N$2)","v":6},null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,6,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B60,details!$L:$L,Overview!W$2)","v":6},6,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!B8","v":"Catalog"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B65,details!$L:$L,Overview!D$2)","v":125},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B65,details!$L:$L,Overview!E$2)","v":125},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B65,details!$L:$L,Overview!F$2)","v":125},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B65,details!$L:$L,Overview!G$2)","v":125},{"$f":"+R66+W66-Q66","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B65,details!$L:$L,Overview!I$2)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B65,details!$L:$L,Overview!J$2)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B65,details!$L:$L,Overview!K$2)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B65,details!$L:$L,Overview!L$2)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B65,details!$L:$L,Overview!M$2)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B65,details!$L:$L,Overview!N$2)","v":125},null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B65,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B65,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":125},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B65,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":125},{"$f":"IFERROR(R66/Q66-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R66/P66-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G66","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B65,details!$L:$L,Overview!W$2)","v":125},{"$f":"+H66","v":125},{"$f":"IFERROR(X66/W66-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X66/V66-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B65,details!$L:$L,Overview!D$2)","v":325},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B65,details!$L:$L,Overview!E$2)","v":325},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B65,details!$L:$L,Overview!F$2)","v":325},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B65,details!$L:$L,Overview!G$2)","v":325},{"$f":"+R67+W67-Q67","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B65,details!$L:$L,Overview!I$2)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B65,details!$L:$L,Overview!J$2)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B65,details!$L:$L,Overview!K$2)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B65,details!$L:$L,Overview!L$2)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B65,details!$L:$L,Overview!M$2)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B65,details!$L:$L,Overview!N$2)","v":325},null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B65,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B65,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":325},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B65,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":325},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,325,{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B65,details!$L:$L,Overview!W$2)","v":325},325,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!D$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!E$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!F$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!G$2)","v":5},{"$f":"+R68+W68-Q68","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!I$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!J$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!K$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!L$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!M$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!N$2)","v":5},null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,5,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B65,details!$L:$L,Overview!W$2)","v":5},5,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!B9","v":"Flyer"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B70,details!$L:$L,Overview!D$2)","v":125},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B70,details!$L:$L,Overview!E$2)","v":125},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B70,details!$L:$L,Overview!F$2)","v":125},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B70,details!$L:$L,Overview!G$2)","v":125},{"$f":"+R71+W71-Q71","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B70,details!$L:$L,Overview!I$2)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B70,details!$L:$L,Overview!J$2)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B70,details!$L:$L,Overview!K$2)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B70,details!$L:$L,Overview!L$2)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B70,details!$L:$L,Overview!M$2)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B70,details!$L:$L,Overview!N$2)","v":125},null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B70,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B70,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":125},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B70,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":125},{"$f":"IFERROR(R71/Q71-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R71/P71-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G71","v":125},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B70,details!$L:$L,Overview!W$2)","v":125},{"$f":"+H71","v":125},{"$f":"IFERROR(X71/W71-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X71/V71-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B70,details!$L:$L,Overview!D$2)","v":325},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B70,details!$L:$L,Overview!E$2)","v":325},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B70,details!$L:$L,Overview!F$2)","v":325},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B70,details!$L:$L,Overview!G$2)","v":325},{"$f":"+R72+W72-Q72","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B70,details!$L:$L,Overview!I$2)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B70,details!$L:$L,Overview!J$2)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B70,details!$L:$L,Overview!K$2)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B70,details!$L:$L,Overview!L$2)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B70,details!$L:$L,Overview!M$2)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B70,details!$L:$L,Overview!N$2)","v":325},null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B70,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":325},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B70,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":325},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B70,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":325},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,325,{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B70,details!$L:$L,Overview!W$2)","v":325},325,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!D$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!E$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!F$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!G$2)","v":5},{"$f":"+R73+W73-Q73","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!I$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!J$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!K$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!L$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!M$2)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!N$2)","v":5},null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,5,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B70,details!$L:$L,Overview!W$2)","v":5},5,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!B10","v":"Merchandise"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B75,details!$L:$L,Overview!D$2)","v":100},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B75,details!$L:$L,Overview!E$2)","v":100},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B75,details!$L:$L,Overview!F$2)","v":100},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B75,details!$L:$L,Overview!G$2)","v":100},{"$f":"+R76+W76-Q76","v":100},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B75,details!$L:$L,Overview!I$2)","v":100},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B75,details!$L:$L,Overview!J$2)","v":100},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B75,details!$L:$L,Overview!K$2)","v":100},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B75,details!$L:$L,Overview!L$2)","v":100},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B75,details!$L:$L,Overview!M$2)","v":100},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B75,details!$L:$L,Overview!N$2)","v":100},null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B75,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":100},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B75,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":100},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B75,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":100},{"$f":"IFERROR(R76/Q76-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R76/P76-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G76","v":100},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B75,details!$L:$L,Overview!W$2)","v":100},{"$f":"+H76","v":100},{"$f":"IFERROR(X76/W76-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X76/V76-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B75,details!$L:$L,Overview!D$2)","v":250},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B75,details!$L:$L,Overview!E$2)","v":250},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B75,details!$L:$L,Overview!F$2)","v":250},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B75,details!$L:$L,Overview!G$2)","v":250},{"$f":"+R77+W77-Q77","v":250},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B75,details!$L:$L,Overview!I$2)","v":250},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B75,details!$L:$L,Overview!J$2)","v":250},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B75,details!$L:$L,Overview!K$2)","v":250},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B75,details!$L:$L,Overview!L$2)","v":250},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B75,details!$L:$L,Overview!M$2)","v":250},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B75,details!$L:$L,Overview!N$2)","v":250},null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B75,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":250},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B75,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":250},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B75,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":250},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,250,{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B75,details!$L:$L,Overview!W$2)","v":250},250,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!D$2)","v":1},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!E$2)","v":1},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!F$2)","v":1},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!G$2)","v":1},{"$f":"+R78+W78-Q78","v":1},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!I$2)","v":1},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!J$2)","v":1},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!K$2)","v":1},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!L$2)","v":1},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!M$2)","v":1},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!N$2)","v":1},null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":1},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":1},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":1},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,1,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B75,details!$L:$L,Overview!W$2)","v":1},1,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!B11","v":"Trade fair"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B80,details!$L:$L,Overview!D$2)","v":200},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B80,details!$L:$L,Overview!E$2)","v":200},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B80,details!$L:$L,Overview!F$2)","v":200},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B80,details!$L:$L,Overview!G$2)","v":200},{"$f":"+R81+W81-Q81","v":200},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B80,details!$L:$L,Overview!I$2)","v":200},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B80,details!$L:$L,Overview!J$2)","v":200},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B80,details!$L:$L,Overview!K$2)","v":200},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B80,details!$L:$L,Overview!L$2)","v":200},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B80,details!$L:$L,Overview!M$2)","v":200},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B80,details!$L:$L,Overview!N$2)","v":200},null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B80,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":200},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B80,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":200},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B80,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":200},{"$f":"IFERROR(R81/Q81-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R81/P81-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G81","v":200},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B80,details!$L:$L,Overview!W$2)","v":200},{"$f":"+H81","v":200},{"$f":"IFERROR(X81/W81-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X81/V81-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B80,details!$L:$L,Overview!D$2)","v":75},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B80,details!$L:$L,Overview!E$2)","v":75},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B80,details!$L:$L,Overview!F$2)","v":75},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B80,details!$L:$L,Overview!G$2)","v":75},{"$f":"+R82+W82-Q82","v":75},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B80,details!$L:$L,Overview!I$2)","v":75},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B80,details!$L:$L,Overview!J$2)","v":75},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B80,details!$L:$L,Overview!K$2)","v":75},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B80,details!$L:$L,Overview!L$2)","v":75},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B80,details!$L:$L,Overview!M$2)","v":75},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B80,details!$L:$L,Overview!N$2)","v":75},null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B80,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":75},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B80,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":75},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B80,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":75},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,75,{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B80,details!$L:$L,Overview!W$2)","v":75},75,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!D$2)","v":2},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!E$2)","v":2},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!F$2)","v":2},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!G$2)","v":2},{"$f":"+R83+W83-Q83","v":2},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!I$2)","v":2},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!J$2)","v":2},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!K$2)","v":2},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!L$2)","v":2},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!M$2)","v":2},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!N$2)","v":2},null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":2},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":2},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":2},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,2,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B80,details!$L:$L,Overview!W$2)","v":2},2,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,{"$f":"+masterfile!B12","v":"Seminar"}]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B85,details!$L:$L,Overview!D$2)","v":400},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B85,details!$L:$L,Overview!E$2)","v":400},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B85,details!$L:$L,Overview!F$2)","v":400},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B85,details!$L:$L,Overview!G$2)","v":400},{"$f":"+R86+W86-Q86","v":400},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B85,details!$L:$L,Overview!I$2)","v":400},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B85,details!$L:$L,Overview!J$2)","v":400},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B85,details!$L:$L,Overview!K$2)","v":400},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B85,details!$L:$L,Overview!L$2)","v":400},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B85,details!$L:$L,Overview!M$2)","v":400},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B85,details!$L:$L,Overview!N$2)","v":400},null,{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B85,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":400},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B85,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":400},{"$f":"+SUMIFS(details!$G:$G,details!$B:$B,Overview!$B85,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":400},{"$f":"IFERROR(R86/Q86-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R86/P86-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G86","v":400},{"$f":"+SUMIFS(details!$F:$F,details!$B:$B,Overview!$B85,details!$L:$L,Overview!W$2)","v":400},{"$f":"+H86","v":400},{"$f":"IFERROR(X86/W86-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X86/V86-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B85,details!$L:$L,Overview!D$2)","v":700},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B85,details!$L:$L,Overview!E$2)","v":700},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B85,details!$L:$L,Overview!F$2)","v":700},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B85,details!$L:$L,Overview!G$2)","v":700},{"$f":"+R87+W87-Q87","v":700},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B85,details!$L:$L,Overview!I$2)","v":700},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B85,details!$L:$L,Overview!J$2)","v":700},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B85,details!$L:$L,Overview!K$2)","v":700},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B85,details!$L:$L,Overview!L$2)","v":700},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B85,details!$L:$L,Overview!M$2)","v":700},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B85,details!$L:$L,Overview!N$2)","v":700},null,{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B85,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":700},{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B85,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":700},{"$f":"+SUMIFS(details!$I:$I,details!$B:$B,Overview!$B85,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":700},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,700,{"$f":"+SUMIFS(details!$H:$H,details!$B:$B,Overview!$B85,details!$L:$L,Overview!W$2)","v":700},700,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!D$2)","v":4},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!E$2)","v":4},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!F$2)","v":4},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!G$2)","v":4},{"$f":"+R88+W88-Q88","v":4},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!I$2)","v":4},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!J$2)","v":4},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!K$2)","v":4},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!L$2)","v":4},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!M$2)","v":4},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!N$2)","v":4},null,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":4},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":4},{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":4},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,4,{"$f":"+COUNTIFS(details!$B:$B,Overview!$B85,details!$L:$L,Overview!W$2)","v":4},4,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Total Types"]
[null,"Costs",null,{"$f":"+D36+D41+D46+D51+D56+D61+D66+D71+D76+D81+D86","v":{"v":1617,"d":"1,617"}},{"$f":"+E36+E41+E46+E51+E56+E61+E66+E71+E76+E81+E86","v":{"v":1617,"d":"1,617"}},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"$f":"+M36+M41+M46+M51+M56+M61+M66+M71+M76+M81+M86","v":{"v":1617,"d":"1,617"}},{"v":1617,"d":"1,617"},null,{"$f":"+P36+P41+P46+P51+P56+P61+P66+P71+P76+P81+P86","v":{"v":1617,"d":"1,617"}},{"v":1592,"d":"1,592"},{"v":1617,"d":"1,617"},{"$f":"IFERROR(R91/Q91-1,\"n/a\")","v":{"v":0.01570351758793964,"d":"2%"}},{"$f":"IFERROR(R91/P91-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+V36+V41+V46+V51+V56+V61+V66+V71+V76+V81+V86","v":{"v":1617,"d":"1,617"}},{"v":1592,"d":"1,592"},{"$f":"+X36+X41+X46+X51+X56+X61+X66+X71+X76+X81+X86","v":{"v":1617,"d":"1,617"}},{"$f":"IFERROR(X91/W91-1,\"n/a\")","v":{"v":0.01570351758793964,"d":"2%"}},{"$f":"IFERROR(X91/V91-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+D37+D42+D47+D52+D57+D62+D67+D72+D77+D82+D87","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"v":9060,"d":"9,060"},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"$f":"+M37+M42+M47+M52+M57+M62+M67+M72+M77+M82+M87","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},null,{"$f":"+P37+P42+P47+P52+P57+P62+P67+P72+P77+P82+P87","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},{"v":9060,"d":"9,060"},{"v":0.000552181115405892,"d":"0%"},{"v":0.000552181115405892,"d":"0%"},null,{"$f":"+V37+V42+V47+V52+V57+V62+V67+V72+V77+V82+V87","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},{"$f":"+X37+X42+X47+X52+X57+X62+X67+X72+X77+X82+X87","v":{"v":9060,"d":"9,060"}},{"v":0.000552181115405892,"d":"0%"},{"v":0.000552181115405892,"d":"0%"}]
[null,"Project count",null,{"$f":"+D38+D43+D48+D53+D58+D63+D68+D73+D78+D83+D88","v":61},{"$f":"+E38+E43+E48+E53+E58+E63+E68+E73+E78+E83+E88","v":61},61,61,61,61,61,61,61,{"$f":"+M38+M43+M48+M53+M58+M63+M68+M73+M78+M83+M88","v":61},61,null,{"$f":"+P38+P43+P48+P53+P58+P63+P68+P73+P78+P83+P88","v":61},61,61,{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"$f":"+V38+V43+V48+V53+V58+V63+V68+V73+V78+V83+V88","v":61},61,61,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"ROI",null,{"$f":"+(D92-D91)/D91","v":{"v":4.599876314162028,"d":"460%"}},{"$f":"+(E92-E91)/E91","v":{"v":4.599876314162028,"d":"460%"}},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.602968460111318,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"$f":"+(M92-M91)/M91","v":{"v":4.599876314162028,"d":"460%"}},{"v":4.599876314162028,"d":"460%"},null,{"v":4.599876314162028,"d":"460%"},{"v":4.687814070351759,"d":"469%"},{"v":4.602968460111318,"d":"460%"},{"$nulls":3},{"$f":"+(V92-V91)/V91","v":{"v":4.599876314162028,"d":"460%"}},{"v":4.687814070351759,"d":"469%"},{"v":4.602968460111318,"d":"460%"}]
[]
[null,"Segment"]
[]
[null,"Segment 1"]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B98,details!$L:$L,Overview!D$2)","v":{"v":1065,"d":"1,065"}},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B98,details!$L:$L,Overview!E$2)","v":{"v":1065,"d":"1,065"}},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B98,details!$L:$L,Overview!F$2)","v":{"v":1065,"d":"1,065"}},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B98,details!$L:$L,Overview!G$2)","v":{"v":1065,"d":"1,065"}},{"$f":"+R99+W99-Q99","v":{"v":1065,"d":"1,065"}},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B98,details!$L:$L,Overview!I$2)","v":{"v":1065,"d":"1,065"}},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B98,details!$L:$L,Overview!J$2)","v":{"v":1065,"d":"1,065"}},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B98,details!$L:$L,Overview!K$2)","v":{"v":1065,"d":"1,065"}},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B98,details!$L:$L,Overview!L$2)","v":{"v":1065,"d":"1,065"}},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B98,details!$L:$L,Overview!M$2)","v":{"v":1065,"d":"1,065"}},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B98,details!$L:$L,Overview!N$2)","v":{"v":1065,"d":"1,065"}},null,{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B98,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":1065,"d":"1,065"}},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B98,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":1040,"d":"1,040"}},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B98,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":1065,"d":"1,065"}},{"$f":"IFERROR(R99/Q99-1,\"n/a\")","v":{"v":0.024038461538461453,"d":"2%"}},{"$f":"IFERROR(R99/P99-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G99","v":{"v":1065,"d":"1,065"}},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B98,details!$L:$L,Overview!W$2)","v":{"v":1040,"d":"1,040"}},{"$f":"+H99","v":{"v":1065,"d":"1,065"}},{"$f":"IFERROR(X99/W99-1,\"n/a\")","v":{"v":0.024038461538461453,"d":"2%"}},{"$f":"IFERROR(X99/V99-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B98,details!$L:$L,Overview!D$2)","v":{"v":6985,"d":"6,985"}},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B98,details!$L:$L,Overview!E$2)","v":{"v":6985,"d":"6,985"}},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B98,details!$L:$L,Overview!F$2)","v":{"v":6985,"d":"6,985"}},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B98,details!$L:$L,Overview!G$2)","v":{"v":6985,"d":"6,985"}},{"$f":"+R100+W100-Q100","v":{"v":6990,"d":"6,990"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B98,details!$L:$L,Overview!I$2)","v":{"v":6985,"d":"6,985"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B98,details!$L:$L,Overview!J$2)","v":{"v":6985,"d":"6,985"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B98,details!$L:$L,Overview!K$2)","v":{"v":6985,"d":"6,985"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B98,details!$L:$L,Overview!L$2)","v":{"v":6985,"d":"6,985"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B98,details!$L:$L,Overview!M$2)","v":{"v":6985,"d":"6,985"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B98,details!$L:$L,Overview!N$2)","v":{"v":6985,"d":"6,985"}},null,{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B98,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":6985,"d":"6,985"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B98,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":6985,"d":"6,985"}},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B98,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":6990,"d":"6,990"}},{"v":7.158196134573469E-4,"d":"0%"},{"v":7.158196134573469E-4,"d":"0%"},null,{"v":6985,"d":"6,985"},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B98,details!$L:$L,Overview!W$2)","v":{"v":6985,"d":"6,985"}},{"v":6990,"d":"6,990"},{"v":7.158196134573469E-4,"d":"0%"},{"v":7.158196134573469E-4,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!D$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!E$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!F$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!G$2)","v":18},{"$f":"+R101+W101-Q101","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!I$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!J$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!K$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!L$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!M$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!N$2)","v":18},null,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":18},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,18,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B98,details!$L:$L,Overview!W$2)","v":18},18,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Segment 2"]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B103,details!$L:$L,Overview!D$2)","v":380},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B103,details!$L:$L,Overview!E$2)","v":380},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B103,details!$L:$L,Overview!F$2)","v":380},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B103,details!$L:$L,Overview!G$2)","v":380},{"$f":"+R104+W104-Q104","v":380},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B103,details!$L:$L,Overview!I$2)","v":380},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B103,details!$L:$L,Overview!J$2)","v":380},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B103,details!$L:$L,Overview!K$2)","v":380},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B103,details!$L:$L,Overview!L$2)","v":380},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B103,details!$L:$L,Overview!M$2)","v":380},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B103,details!$L:$L,Overview!N$2)","v":380},null,{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B103,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":380},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B103,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":380},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B103,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":380},{"$f":"IFERROR(R104/Q104-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R104/P104-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G104","v":380},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B103,details!$L:$L,Overview!W$2)","v":380},{"$f":"+H104","v":380},{"$f":"IFERROR(X104/W104-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X104/V104-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B103,details!$L:$L,Overview!D$2)","v":{"v":1700,"d":"1,700"}},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B103,details!$L:$L,Overview!E$2)","v":{"v":1700,"d":"1,700"}},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B103,details!$L:$L,Overview!F$2)","v":{"v":1700,"d":"1,700"}},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B103,details!$L:$L,Overview!G$2)","v":{"v":1700,"d":"1,700"}},{"$f":"+R105+W105-Q105","v":{"v":1700,"d":"1,700"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B103,details!$L:$L,Overview!I$2)","v":{"v":1700,"d":"1,700"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B103,details!$L:$L,Overview!J$2)","v":{"v":1700,"d":"1,700"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B103,details!$L:$L,Overview!K$2)","v":{"v":1700,"d":"1,700"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B103,details!$L:$L,Overview!L$2)","v":{"v":1700,"d":"1,700"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B103,details!$L:$L,Overview!M$2)","v":{"v":1700,"d":"1,700"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B103,details!$L:$L,Overview!N$2)","v":{"v":1700,"d":"1,700"}},null,{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B103,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":1700,"d":"1,700"}},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B103,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":1700,"d":"1,700"}},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B103,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":{"v":1700,"d":"1,700"}},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"v":1700,"d":"1,700"},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B103,details!$L:$L,Overview!W$2)","v":{"v":1700,"d":"1,700"}},{"v":1700,"d":"1,700"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!D$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!E$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!F$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!G$2)","v":18},{"$f":"+R106+W106-Q106","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!I$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!J$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!K$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!L$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!M$2)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!N$2)","v":18},null,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":18},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":18},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,18,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B103,details!$L:$L,Overview!W$2)","v":18},18,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Segment 3"]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B108,details!$L:$L,Overview!D$2)","v":160},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B108,details!$L:$L,Overview!E$2)","v":160},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B108,details!$L:$L,Overview!F$2)","v":160},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B108,details!$L:$L,Overview!G$2)","v":160},{"$f":"+R109+W109-Q109","v":160},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B108,details!$L:$L,Overview!I$2)","v":160},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B108,details!$L:$L,Overview!J$2)","v":160},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B108,details!$L:$L,Overview!K$2)","v":160},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B108,details!$L:$L,Overview!L$2)","v":160},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B108,details!$L:$L,Overview!M$2)","v":160},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B108,details!$L:$L,Overview!N$2)","v":160},null,{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B108,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":160},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B108,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":160},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B108,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":160},{"$f":"IFERROR(R109/Q109-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R109/P109-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G109","v":160},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B108,details!$L:$L,Overview!W$2)","v":160},{"$f":"+H109","v":160},{"$f":"IFERROR(X109/W109-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X109/V109-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B108,details!$L:$L,Overview!D$2)","v":360},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B108,details!$L:$L,Overview!E$2)","v":360},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B108,details!$L:$L,Overview!F$2)","v":360},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B108,details!$L:$L,Overview!G$2)","v":360},{"$f":"+R110+W110-Q110","v":360},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B108,details!$L:$L,Overview!I$2)","v":360},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B108,details!$L:$L,Overview!J$2)","v":360},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B108,details!$L:$L,Overview!K$2)","v":360},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B108,details!$L:$L,Overview!L$2)","v":360},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B108,details!$L:$L,Overview!M$2)","v":360},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B108,details!$L:$L,Overview!N$2)","v":360},null,{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B108,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":360},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B108,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":360},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B108,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":360},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,360,{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B108,details!$L:$L,Overview!W$2)","v":360},360,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!D$2)","v":13},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!E$2)","v":13},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!F$2)","v":13},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!G$2)","v":13},{"$f":"+R111+W111-Q111","v":13},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!I$2)","v":13},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!J$2)","v":13},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!K$2)","v":13},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!L$2)","v":13},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!M$2)","v":13},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!N$2)","v":13},null,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":13},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":13},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":13},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,13,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B108,details!$L:$L,Overview!W$2)","v":13},13,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Segment 4"]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B113,details!$L:$L,Overview!D$2)","v":6},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B113,details!$L:$L,Overview!E$2)","v":6},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B113,details!$L:$L,Overview!F$2)","v":6},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B113,details!$L:$L,Overview!G$2)","v":6},{"$f":"+R114+W114-Q114","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B113,details!$L:$L,Overview!I$2)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B113,details!$L:$L,Overview!J$2)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B113,details!$L:$L,Overview!K$2)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B113,details!$L:$L,Overview!L$2)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B113,details!$L:$L,Overview!M$2)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B113,details!$L:$L,Overview!N$2)","v":6},null,{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B113,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B113,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B113,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"IFERROR(R114/Q114-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R114/P114-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G114","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B113,details!$L:$L,Overview!W$2)","v":6},{"$f":"+H114","v":6},{"$f":"IFERROR(X114/W114-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X114/V114-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B113,details!$L:$L,Overview!D$2)","v":5},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B113,details!$L:$L,Overview!E$2)","v":5},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B113,details!$L:$L,Overview!F$2)","v":5},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B113,details!$L:$L,Overview!G$2)","v":5},{"$f":"+R115+W115-Q115","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B113,details!$L:$L,Overview!I$2)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B113,details!$L:$L,Overview!J$2)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B113,details!$L:$L,Overview!K$2)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B113,details!$L:$L,Overview!L$2)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B113,details!$L:$L,Overview!M$2)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B113,details!$L:$L,Overview!N$2)","v":5},null,{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B113,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B113,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B113,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,5,{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B113,details!$L:$L,Overview!W$2)","v":5},5,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!D$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!E$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!F$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!G$2)","v":6},{"$f":"+R116+W116-Q116","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!I$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!J$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!K$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!L$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!M$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!N$2)","v":6},null,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,6,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B113,details!$L:$L,Overview!W$2)","v":6},6,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Segment 5"]
[null,"Costs",null,{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B118,details!$L:$L,Overview!D$2)","v":6},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B118,details!$L:$L,Overview!E$2)","v":6},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B118,details!$L:$L,Overview!F$2)","v":6},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B118,details!$L:$L,Overview!G$2)","v":6},{"$f":"+R119+W119-Q119","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B118,details!$L:$L,Overview!I$2)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B118,details!$L:$L,Overview!J$2)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B118,details!$L:$L,Overview!K$2)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B118,details!$L:$L,Overview!L$2)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B118,details!$L:$L,Overview!M$2)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B118,details!$L:$L,Overview!N$2)","v":6},null,{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B118,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B118,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"+SUMIFS(details!$G:$G,details!$C:$C,Overview!$B118,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"IFERROR(R119/Q119-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(R119/P119-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+G119","v":6},{"$f":"+SUMIFS(details!$F:$F,details!$C:$C,Overview!$B118,details!$L:$L,Overview!W$2)","v":6},{"$f":"+H119","v":6},{"$f":"IFERROR(X119/W119-1,\"n/a\")","v":{"v":0,"d":"0%"}},{"$f":"IFERROR(X119/V119-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B118,details!$L:$L,Overview!D$2)","v":5},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B118,details!$L:$L,Overview!E$2)","v":5},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B118,details!$L:$L,Overview!F$2)","v":5},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B118,details!$L:$L,Overview!G$2)","v":5},{"$f":"+R120+W120-Q120","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B118,details!$L:$L,Overview!I$2)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B118,details!$L:$L,Overview!J$2)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B118,details!$L:$L,Overview!K$2)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B118,details!$L:$L,Overview!L$2)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B118,details!$L:$L,Overview!M$2)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B118,details!$L:$L,Overview!N$2)","v":5},null,{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B118,details!$L:$L,Overview!P$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B118,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"$f":"+SUMIFS(details!$I:$I,details!$C:$C,Overview!$B118,details!$L:$L,Overview!R$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":5},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,5,{"$f":"+SUMIFS(details!$H:$H,details!$C:$C,Overview!$B118,details!$L:$L,Overview!W$2)","v":5},5,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"Project count",null,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!D$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!E$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!F$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!G$2)","v":6},{"$f":"+R121+W121-Q121","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!I$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!J$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!K$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!L$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!M$2)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!N$2)","v":6},null,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!G$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!Q$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!I$2,details!$K:$K,\"<=\"&Settings!$C$4)","v":6},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,6,{"$f":"+COUNTIFS(details!$C:$C,Overview!$B118,details!$L:$L,Overview!W$2)","v":6},6,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Total Segments"]
[null,"Costs",null,{"$f":"+D99+D104+D109+D114+D119","v":{"v":1617,"d":"1,617"}},{"$f":"+E99+E104+E109+E114+E119","v":{"v":1617,"d":"1,617"}},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"v":1617,"d":"1,617"},{"$f":"+M99+M104+M109+M114+M119","v":{"v":1617,"d":"1,617"}},{"v":1617,"d":"1,617"},null,{"$f":"+P99+P104+P109+P114+P119","v":{"v":1617,"d":"1,617"}},{"v":1592,"d":"1,592"},{"v":1617,"d":"1,617"},{"$f":"IFERROR(R124/Q124-1,\"n/a\")","v":{"v":0.01570351758793964,"d":"2%"}},{"$f":"IFERROR(R124/P124-1,\"n/a\")","v":{"v":0,"d":"0%"}},null,{"$f":"+V99+V104+V109+V114+V119","v":{"v":1617,"d":"1,617"}},{"v":1592,"d":"1,592"},{"$f":"+X99+X104+X109+X114+X119","v":{"v":1617,"d":"1,617"}},{"$f":"IFERROR(X124/W124-1,\"n/a\")","v":{"v":0.01570351758793964,"d":"2%"}},{"$f":"IFERROR(X124/V124-1,\"n/a\")","v":{"v":0,"d":"0%"}}]
[null,"Revenue",null,{"$f":"+D100+D105+D110+D115+D120","v":{"v":9055,"d":"9,055"}},{"$f":"+E100+E105+E110+E115+E120","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"v":9060,"d":"9,060"},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"v":9055,"d":"9,055"},{"$f":"+M100+M105+M110+M115+M120","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},null,{"$f":"+P100+P105+P110+P115+P120","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},{"v":9060,"d":"9,060"},{"v":0.000552181115405892,"d":"0%"},{"v":0.000552181115405892,"d":"0%"},null,{"$f":"+V100+V105+V110+V115+V120","v":{"v":9055,"d":"9,055"}},{"v":9055,"d":"9,055"},{"$f":"+X100+X105+X110+X115+X120","v":{"v":9060,"d":"9,060"}},{"v":0.000552181115405892,"d":"0%"},{"v":0.000552181115405892,"d":"0%"}]
[null,"Project count",null,{"$f":"+D101+D106+D111+D116+D121","v":61},{"$f":"+E101+E106+E111+E116+E121","v":61},61,61,61,61,61,61,61,{"$f":"+M101+M106+M111+M116+M121","v":61},61,null,{"$f":"+P101+P106+P111+P116+P121","v":61},61,61,{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"$f":"+V101+V106+V111+V116+V121","v":61},61,{"$f":"+X101+X106+X111+X116+X121","v":61},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,"ROI",null,{"$f":"+(D125-D124)/D124","v":{"v":4.599876314162028,"d":"460%"}},{"$f":"+(E125-E124)/E124","v":{"v":4.599876314162028,"d":"460%"}},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.602968460111318,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"v":4.599876314162028,"d":"460%"},{"$f":"+(M125-M124)/M124","v":{"v":4.599876314162028,"d":"460%"}},{"v":4.599876314162028,"d":"460%"},null,{"v":4.599876314162028,"d":"460%"},{"v":4.687814070351759,"d":"469%"},{"v":4.602968460111318,"d":"460%"},{"$nulls":3},{"$f":"+(V125-V124)/V124","v":{"v":4.599876314162028,"d":"460%"}},{"v":4.687814070351759,"d":"469%"},{"v":4.602968460111318,"d":"460%"}]

{"sheet":"details","index":2,"n_rows":672,"n_cols":13,"rows_kept":672}
["Channel","Media Type","Segment","Description","Quantity","Expected Costs","Actual Costs","Expected Income","Actual Income","Date","Month","Year","Details"]
["Online","Social media","Segment 1",null,1,50,50,5,5,"2018-07-01",{"$f":"+MONTH(J2)","v":7},{"$f":"+YEAR(J2)","v":2018}]
["Online","Social media","Segment 2",null,1,10,10,10,10,"2018-07-01",{"$f":"+MONTH(J3)","v":7},{"$f":"+YEAR(J3)","v":2018}]
["Online","Social media","Segment 3",null,1,5,5,0,0,"2018-07-01",7,2018]
["Online","Social media","Segment 4",null,1,1,1,0,0,"2018-07-01",7,2018]
["Online","Social media","Segment 5",null,1,1,1,0,0,"2018-07-01",7,2018]
["Online","Website","Segment 1",null,1,150,150,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},"2018-07-01",7,2018]
["Online","Website","Segment 2",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2018-07-01",{"$f":"+MONTH(J8)","v":7},{"$f":"+YEAR(J8)","v":2018}]
["Online","Website","Segment 3",null,1,10,10,50,50,"2018-07-01",7,2018]
["Online","Website","Segment 4",null,1,1,1,5,5,"2018-07-01",7,2018]
["Online","Website","Segment 5",null,1,1,1,5,5,"2018-07-01",7,2018]
["Online","Search engine","Segment 1",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2018-07-01",7,2018]
["Online","Search engine","Segment 2",null,1,25,25,250,250,"2018-07-01",7,2018]
["Online","Search engine","Segment 3",null,1,5,5,5,5,"2018-07-01",7,2018]
["Online","Article","Segment 1",null,1,50,50,20,20,"2018-07-01",7,2018]
["Print","Article","Segment 1",null,1,150,150,10,10,"2018-07-01",7,2018]
["Online","Article","Segment 2",null,1,25,25,10,10,"2018-07-01",7,2018]
["Print","Article","Segment 2",null,1,30,30,5,5,"2018-07-01",7,2018]
["Online","Article","Segment 3",null,1,10,10,5,5,"2018-07-01",7,2018]
["Online","Other","Segment 1",null,1,1,1,0,0,"2018-07-01",7,2018]
["Print","Other","Segment 1",null,1,1,1,0,0,"2018-07-01",7,2018]
["In person","Other","Segment 1",null,1,1,1,0,0,"2018-07-01",7,2018]
["Merchandise","Other","Segment 1",null,1,1,1,0,0,"2018-07-01",7,2018]
["Online","Other","Segment 2",null,1,1,1,0,0,"2018-07-01",7,2018]
["Print","Other","Segment 2",null,1,1,1,0,0,"2018-07-01",7,2018]
["In person","Other","Segment 2",null,1,1,1,0,0,"2018-07-01",7,2018]
["Merchandise","Other","Segment 2",null,1,1,1,0,0,"2018-07-01",7,2018]
["Online","Other","Segment 3",null,1,1,1,0,0,"2018-07-01",{"$f":"+MONTH(J28)","v":7},{"$f":"+YEAR(J28)","v":2018}]
["Print","Other","Segment 3",null,1,1,1,0,0,"2018-07-01",7,2018]
["In person","Other","Segment 3",null,1,1,1,0,0,"2018-07-01",7,2018]
["Merchandise","Other","Segment 3",null,1,1,1,0,0,"2018-07-01",7,2018]
["Online","Other","Segment 4",null,1,1,1,0,0,"2018-07-01",7,2018]
["Print","Other","Segment 4",null,1,1,1,0,0,"2018-07-01",7,2018]
["In person","Other","Segment 4",null,1,1,1,0,0,"2018-07-01",7,2018]
["Merchandise","Other","Segment 4",null,1,1,1,0,0,"2018-07-01",7,2018]
["Online","Other","Segment 5",null,1,1,1,0,0,"2018-07-01",7,2018]
["Print","Other","Segment 5",null,1,1,1,0,0,"2018-07-01",7,2018]
["In person","Other","Segment 5",null,1,1,1,0,0,"2018-07-01",7,2018]
["Merchandise","Other","Segment 5",null,1,1,1,0,0,"2018-07-01",7,2018]
["Online","Newsletter","Segment 1",null,1,10,10,0,0,"2018-07-01",7,2018]
["Print","Newsletter","Segment 1",null,1,1,1,0,0,"2018-07-01",7,2018]
["Online","Newsletter","Segment 2",null,1,5,5,0,0,"2018-07-01",7,2018]
["Print","Newsletter","Segment 2",null,1,1,1,0,0,"2018-07-01",7,2018]
["Online","Newsletter","Segment 3",null,1,5,5,0,0,"2018-07-01",7,2018]
["Print","Newsletter","Segment 3",null,1,1,1,0,0,"2018-07-01",7,2018]
["Online","Catalog","Segment 1",null,1,50,50,100,100,"2018-07-01",7,2018]
["Print","Catalog","Segment 1",null,1,25,25,100,100,"2018-07-01",7,2018]
["Online","Catalog","Segment 2",null,1,25,25,50,50,"2018-07-01",7,2018]
["Print","Catalog","Segment 2",null,1,15,15,50,50,"2018-07-01",7,2018]
["Online","Catalog","Segment 3",null,1,10,10,25,25,"2018-07-01",7,2018]
["Online","Flyer","Segment 1",null,1,50,50,100,100,"2018-07-01",7,2018]
["Print","Flyer","Segment 1",null,1,25,25,100,100,"2018-07-01",7,2018]
["Online","Flyer","Segment 2",null,1,25,25,50,50,"2018-07-01",7,2018]
["Print","Flyer","Segment 2",null,1,15,15,50,50,"2018-07-01",7,2018]
["Online","Flyer","Segment 3",null,1,10,10,25,25,"2018-07-01",7,2018]
["Online","Merchandise","Segment 3",null,1,100,100,250,250,"2018-07-01",{"$f":"+MONTH(J56)","v":7},{"$f":"+YEAR(J56)","v":2018}]
["In person","Trade fair","Segment 1",null,1,150,150,50,50,"2018-07-01",7,2018]
["In person","Trade fair","Segment 2",null,1,50,50,25,25,"2018-07-01",7,2018]
["Online","Seminar","Segment 1",null,1,150,150,250,250,"2018-07-01",7,2018]
["In person","Seminar","Segment 1",null,1,150,150,250,250,"2018-07-01",7,2018]
["Online","Seminar","Segment 2",null,1,50,50,100,100,"2018-07-01",7,2018]
["In person","Seminar","Segment 2",null,1,50,50,100,100,"2018-07-01",7,2018]
["Online","Social media","Segment 1",null,1,50,50,5,5,"2019-07-01",{"$f":"+MONTH(J63)","v":7},{"$f":"+YEAR(J63)","v":2019}]
["Online","Social media","Segment 2",null,1,10,10,10,10,"2019-07-01",{"$f":"+MONTH(J64)","v":7},{"$f":"+YEAR(J64)","v":2019}]
["Online","Social media","Segment 3",null,1,5,5,0,0,"2019-07-01",7,2019]
["Online","Social media","Segment 4",null,1,1,1,0,0,"2019-07-01",7,2019]
["Online","Social media","Segment 5",null,1,1,1,0,0,"2019-07-01",7,2019]
["Online","Website","Segment 1",null,1,150,150,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},"2019-07-01",7,2019]
["Online","Website","Segment 2",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2019-07-01",7,2019]
["Online","Website","Segment 3",null,1,10,10,50,50,"2019-07-01",7,2019]
["Online","Website","Segment 4",null,1,1,1,5,5,"2019-07-01",7,2019]
["Online","Website","Segment 5",null,1,1,1,5,5,"2019-07-01",7,2019]
["Online","Search engine","Segment 1",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2019-07-01",7,2019]
["Online","Search engine","Segment 2",null,1,25,25,250,250,"2019-07-01",7,2019]
["Online","Search engine","Segment 3",null,1,5,5,5,5,"2019-07-01",7,2019]
["Online","Article","Segment 1",null,1,50,50,20,20,"2019-07-01",7,2019]
["Print","Article","Segment 1",null,1,150,150,10,10,"2019-07-01",7,2019]
["Online","Article","Segment 2",null,1,25,25,10,10,"2019-07-01",7,2019]
["Print","Article","Segment 2",null,1,30,30,5,5,"2019-07-01",7,2019]
["Online","Article","Segment 3",null,1,10,10,5,5,"2019-07-01",7,2019]
["Online","Other","Segment 1",null,1,1,1,0,0,"2019-07-01",7,2019]
["Print","Other","Segment 1",null,1,1,1,0,0,"2019-07-01",7,2019]
["In person","Other","Segment 1",null,1,1,1,0,0,"2019-07-01",7,2019]
["Merchandise","Other","Segment 1",null,1,1,1,0,0,"2019-07-01",7,2019]
["Online","Other","Segment 2",null,1,1,1,0,0,"2019-07-01",7,2019]
["Print","Other","Segment 2",null,1,1,1,0,0,"2019-07-01",7,2019]
["In person","Other","Segment 2",null,1,1,1,0,0,"2019-07-01",7,2019]
["Merchandise","Other","Segment 2",null,1,1,1,0,0,"2019-07-01",7,2019]
["Online","Other","Segment 3",null,1,1,1,0,0,"2019-07-01",7,2019]
["Print","Other","Segment 3",null,1,1,1,0,0,"2019-07-01",7,2019]
["In person","Other","Segment 3",null,1,1,1,0,0,"2019-07-01",7,2019]
["Merchandise","Other","Segment 3",null,1,1,1,0,0,"2019-07-01",7,2019]
["Online","Other","Segment 4",null,1,1,1,0,0,"2019-07-01",7,2019]
["Print","Other","Segment 4",null,1,1,1,0,0,"2019-07-01",7,2019]
["In person","Other","Segment 4",null,1,1,1,0,0,"2019-07-01",7,2019]
["Merchandise","Other","Segment 4",null,1,1,1,0,0,"2019-07-01",7,2019]
["Online","Other","Segment 5",null,1,1,1,0,0,"2019-07-01",7,2019]
["Print","Other","Segment 5",null,1,1,1,0,0,"2019-07-01",7,2019]
["In person","Other","Segment 5",null,1,1,1,0,0,"2019-07-01",7,2019]
["Merchandise","Other","Segment 5",null,1,1,1,0,0,"2019-07-01",7,2019]
["Online","Newsletter","Segment 1",null,1,10,10,0,0,"2019-07-01",7,2019]
["Print","Newsletter","Segment 1",null,1,1,1,0,0,"2019-07-01",7,2019]
["Online","Newsletter","Segment 2",null,1,5,5,0,0,"2019-07-01",7,2019]
["Print","Newsletter","Segment 2",null,1,1,1,0,0,"2019-07-01",7,2019]
["Online","Newsletter","Segment 3",null,1,5,5,0,0,"2019-07-01",7,2019]
["Print","Newsletter","Segment 3",null,1,1,1,0,0,"2019-07-01",7,2019]
["Online","Catalog","Segment 1",null,1,50,50,100,100,"2019-07-01",7,2019]
["Print","Catalog","Segment 1",null,1,25,25,100,100,"2019-07-01",7,2019]
["Online","Catalog","Segment 2",null,1,25,25,50,50,"2019-07-01",7,2019]
["Print","Catalog","Segment 2",null,1,15,15,50,50,"2019-07-01",7,2019]
["Online","Catalog","Segment 3",null,1,10,10,25,25,"2019-07-01",7,2019]
["Online","Flyer","Segment 1",null,1,50,50,100,100,"2019-07-01",7,2019]
["Print","Flyer","Segment 1",null,1,25,25,100,100,"2019-07-01",7,2019]
["Online","Flyer","Segment 2",null,1,25,25,50,50,"2019-07-01",7,2019]
["Print","Flyer","Segment 2",null,1,15,15,50,50,"2019-07-01",7,2019]
["Online","Flyer","Segment 3",null,1,10,10,25,25,"2019-07-01",7,2019]
["Online","Merchandise","Segment 3",null,1,100,100,250,250,"2019-07-01",7,2019]
["In person","Trade fair","Segment 1",null,1,150,150,50,50,"2019-07-01",7,2019]
["In person","Trade fair","Segment 2",null,1,50,50,25,25,"2019-07-01",7,2019]
["Online","Seminar","Segment 1",null,1,150,150,250,250,"2019-07-01",7,2019]
["In person","Seminar","Segment 1",null,1,150,150,250,250,"2019-07-01",7,2019]
["Online","Seminar","Segment 2",null,1,50,50,100,100,"2019-07-01",7,2019]
["In person","Seminar","Segment 2",null,1,50,50,100,100,"2019-07-01",7,2019]
["Online","Social media","Segment 1",null,1,50,50,5,5,"2020-07-01",{"$f":"+MONTH(J124)","v":7},{"$f":"+YEAR(J124)","v":2020}]
["Online","Social media","Segment 2",null,1,10,10,10,10,"2020-07-01",{"$f":"+MONTH(J125)","v":7},{"$f":"+YEAR(J125)","v":2020}]
["Online","Social media","Segment 3",null,1,5,5,0,0,"2020-07-01",7,2020]
["Online","Social media","Segment 4",null,1,1,1,0,0,"2020-07-01",7,2020]
["Online","Social media","Segment 5",null,1,1,1,0,0,"2020-07-01",7,2020]
["Online","Website","Segment 1",null,1,150,150,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},"2020-07-01",7,2020]
["Online","Website","Segment 2",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2020-07-01",7,2020]
["Online","Website","Segment 3",null,1,10,10,50,50,"2020-07-01",7,2020]
["Online","Website","Segment 4",null,1,1,1,5,5,"2020-07-01",7,2020]
["Online","Website","Segment 5",null,1,1,1,5,5,"2020-07-01",7,2020]
["Online","Search engine","Segment 1",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2020-07-01",7,2020]
["Online","Search engine","Segment 2",null,1,25,25,250,250,"2020-07-01",7,2020]
["Online","Search engine","Segment 3",null,1,5,5,5,5,"2020-07-01",7,2020]
["Online","Article","Segment 1",null,1,50,50,20,20,"2020-07-01",7,2020]
["Print","Article","Segment 1",null,1,150,150,10,10,"2020-07-01",7,2020]
["Online","Article","Segment 2",null,1,25,25,10,10,"2020-07-01",7,2020]
["Print","Article","Segment 2",null,1,30,30,5,5,"2020-07-01",7,2020]
["Online","Article","Segment 3",null,1,10,10,5,5,"2020-07-01",7,2020]
["Online","Other","Segment 1",null,1,1,1,0,0,"2020-07-01",7,2020]
["Print","Other","Segment 1",null,1,1,1,0,0,"2020-07-01",7,2020]
["In person","Other","Segment 1",null,1,1,1,0,0,"2020-07-01",7,2020]
["Merchandise","Other","Segment 1",null,1,1,1,0,0,"2020-07-01",7,2020]
["Online","Other","Segment 2",null,1,1,1,0,0,"2020-07-01",7,2020]
["Print","Other","Segment 2",null,1,1,1,0,0,"2020-07-01",7,2020]
["In person","Other","Segment 2",null,1,1,1,0,0,"2020-07-01",7,2020]
["Merchandise","Other","Segment 2",null,1,1,1,0,0,"2020-07-01",7,2020]
["Online","Other","Segment 3",null,1,1,1,0,0,"2020-07-01",7,2020]
["Print","Other","Segment 3",null,1,1,1,0,0,"2020-07-01",7,2020]
["In person","Other","Segment 3",null,1,1,1,0,0,"2020-07-01",7,2020]
["Merchandise","Other","Segment 3",null,1,1,1,0,0,"2020-07-01",7,2020]
["Online","Other","Segment 4",null,1,1,1,0,0,"2020-07-01",7,2020]
["Print","Other","Segment 4",null,1,1,1,0,0,"2020-07-01",7,2020]
["In person","Other","Segment 4",null,1,1,1,0,0,"2020-07-01",7,2020]
["Merchandise","Other","Segment 4",null,1,1,1,0,0,"2020-07-01",7,2020]
["Online","Other","Segment 5",null,1,1,1,0,0,"2020-07-01",7,2020]
["Print","Other","Segment 5",null,1,1,1,0,0,"2020-07-01",7,2020]
["In person","Other","Segment 5",null,1,1,1,0,0,"2020-07-01",7,2020]
["Merchandise","Other","Segment 5",null,1,1,1,0,0,"2020-07-01",7,2020]
["Online","Newsletter","Segment 1",null,1,10,10,0,0,"2020-07-01",7,2020]
["Print","Newsletter","Segment 1",null,1,1,1,0,0,"2020-07-01",7,2020]
["Online","Newsletter","Segment 2",null,1,5,5,0,0,"2020-07-01",7,2020]
["Print","Newsletter","Segment 2",null,1,1,1,0,0,"2020-07-01",7,2020]
["Online","Newsletter","Segment 3",null,1,5,5,0,0,"2020-07-01",7,2020]
["Print","Newsletter","Segment 3",null,1,1,1,0,0,"2020-07-01",7,2020]
["Online","Catalog","Segment 1",null,1,50,50,100,100,"2020-07-01",7,2020]
["Print","Catalog","Segment 1",null,1,25,25,100,100,"2020-07-01",7,2020]
["Online","Catalog","Segment 2",null,1,25,25,50,50,"2020-07-01",7,2020]
["Print","Catalog","Segment 2",null,1,15,15,50,50,"2020-07-01",7,2020]
["Online","Catalog","Segment 3",null,1,10,10,25,25,"2020-07-01",7,2020]
["Online","Flyer","Segment 1",null,1,50,50,100,100,"2020-07-01",7,2020]
["Print","Flyer","Segment 1",null,1,25,25,100,100,"2020-07-01",7,2020]
["Online","Flyer","Segment 2",null,1,25,25,50,50,"2020-07-01",7,2020]
["Print","Flyer","Segment 2",null,1,15,15,50,50,"2020-07-01",7,2020]
["Online","Flyer","Segment 3",null,1,10,10,25,25,"2020-07-01",7,2020]
["Online","Merchandise","Segment 3",null,1,100,100,250,250,"2020-07-01",7,2020]
["In person","Trade fair","Segment 1",null,1,150,150,50,50,"2020-07-01",7,2020]
["In person","Trade fair","Segment 2",null,1,50,50,25,25,"2020-07-01",7,2020]
["Online","Seminar","Segment 1",null,1,150,150,250,250,"2020-07-01",7,2020]
["In person","Seminar","Segment 1",null,1,150,150,250,250,"2020-07-01",7,2020]
["Online","Seminar","Segment 2",null,1,50,50,100,100,"2020-07-01",7,2020]
["In person","Seminar","Segment 2",null,1,50,50,100,100,"2020-07-01",7,2020]
["Online","Social media","Segment 1",null,1,50,50,5,5,"2021-07-01",{"$f":"+MONTH(J185)","v":7},{"$f":"+YEAR(J185)","v":2021}]
["Online","Social media","Segment 2",null,1,10,10,10,10,"2021-07-01",{"$f":"+MONTH(J186)","v":7},{"$f":"+YEAR(J186)","v":2021}]
["Online","Social media","Segment 3",null,1,5,5,0,0,"2021-07-01",7,2021]
["Online","Social media","Segment 4",null,1,1,1,0,0,"2021-07-01",7,2021]
["Online","Social media","Segment 5",null,1,1,1,0,0,"2021-07-01",7,2021]
["Online","Website","Segment 1",null,1,150,150,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},"2021-07-01",7,2021]
["Online","Website","Segment 2",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2021-07-01",7,2021]
["Online","Website","Segment 3",null,1,10,10,50,50,"2021-07-01",7,2021]
["Online","Website","Segment 4",null,1,1,1,5,5,"2021-07-01",7,2021]
["Online","Website","Segment 5",null,1,1,1,5,5,"2021-07-01",7,2021]
["Online","Search engine","Segment 1",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2021-07-01",7,2021]
["Online","Search engine","Segment 2",null,1,25,25,250,250,"2021-07-01",7,2021]
["Online","Search engine","Segment 3",null,1,5,5,5,5,"2021-07-01",7,2021]
["Online","Article","Segment 1",null,1,50,50,20,20,"2021-07-01",7,2021]
["Print","Article","Segment 1",null,1,150,150,10,10,"2021-07-01",7,2021]
["Online","Article","Segment 2",null,1,25,25,10,10,"2021-07-01",7,2021]
["Print","Article","Segment 2",null,1,30,30,5,5,"2021-07-01",7,2021]
["Online","Article","Segment 3",null,1,10,10,5,5,"2021-07-01",7,2021]
["Online","Other","Segment 1",null,1,1,1,0,0,"2021-07-01",7,2021]
["Print","Other","Segment 1",null,1,1,1,0,0,"2021-07-01",7,2021]
["In person","Other","Segment 1",null,1,1,1,0,0,"2021-07-01",7,2021]
["Merchandise","Other","Segment 1",null,1,1,1,0,0,"2021-07-01",7,2021]
["Online","Other","Segment 2",null,1,1,1,0,0,"2021-07-01",7,2021]
["Print","Other","Segment 2",null,1,1,1,0,0,"2021-07-01",7,2021]
["In person","Other","Segment 2",null,1,1,1,0,0,"2021-07-01",7,2021]
["Merchandise","Other","Segment 2",null,1,1,1,0,0,"2021-07-01",7,2021]
["Online","Other","Segment 3",null,1,1,1,0,0,"2021-07-01",7,2021]
["Print","Other","Segment 3",null,1,1,1,0,0,"2021-07-01",7,2021]
["In person","Other","Segment 3",null,1,1,1,0,0,"2021-07-01",7,2021]
["Merchandise","Other","Segment 3",null,1,1,1,0,0,"2021-07-01",7,2021]
["Online","Other","Segment 4",null,1,1,1,0,0,"2021-07-01",7,2021]
["Print","Other","Segment 4",null,1,1,1,0,0,"2021-07-01",7,2021]
["In person","Other","Segment 4",null,1,1,1,0,0,"2021-07-01",7,2021]
["Merchandise","Other","Segment 4",null,1,1,1,0,0,"2021-07-01",7,2021]
["Online","Other","Segment 5",null,1,1,1,0,0,"2021-07-01",7,2021]
["Print","Other","Segment 5",null,1,1,1,0,0,"2021-07-01",7,2021]
["In person","Other","Segment 5",null,1,1,1,0,0,"2021-07-01",7,2021]
["Merchandise","Other","Segment 5",null,1,1,1,0,0,"2021-07-01",7,2021]
["Online","Newsletter","Segment 1",null,1,10,10,0,0,"2021-07-01",7,2021]
["Print","Newsletter","Segment 1",null,1,1,1,0,0,"2021-07-01",7,2021]
["Online","Newsletter","Segment 2",null,1,5,5,0,0,"2021-07-01",7,2021]
["Print","Newsletter","Segment 2",null,1,1,1,0,0,"2021-07-01",7,2021]
["Online","Newsletter","Segment 3",null,1,5,5,0,0,"2021-07-01",7,2021]
["Print","Newsletter","Segment 3",null,1,1,1,0,0,"2021-07-01",7,2021]
["Online","Catalog","Segment 1",null,1,50,50,100,100,"2021-07-01",7,2021]
["Print","Catalog","Segment 1",null,1,25,25,100,100,"2021-07-01",7,2021]
["Online","Catalog","Segment 2",null,1,25,25,50,50,"2021-07-01",7,2021]
["Print","Catalog","Segment 2",null,1,15,15,50,50,"2021-07-01",7,2021]
["Online","Catalog","Segment 3",null,1,10,10,25,25,"2021-07-01",7,2021]
["Online","Flyer","Segment 1",null,1,50,50,100,100,"2021-07-01",7,2021]
["Print","Flyer","Segment 1",null,1,25,25,100,100,"2021-07-01",7,2021]
["Online","Flyer","Segment 2",null,1,25,25,50,50,"2021-07-01",7,2021]
["Print","Flyer","Segment 2",null,1,15,15,50,50,"2021-07-01",7,2021]
["Online","Flyer","Segment 3",null,1,10,10,25,25,"2021-07-01",7,2021]
["Online","Merchandise","Segment 3",null,1,100,100,250,250,"2021-07-01",7,2021]
["In person","Trade fair","Segment 1",null,1,150,150,50,50,"2021-07-01",7,2021]
["In person","Trade fair","Segment 2",null,1,50,50,25,25,"2021-07-01",7,2021]
["Online","Seminar","Segment 1",null,1,150,150,250,250,"2021-07-01",7,2021]
["In person","Seminar","Segment 1",null,1,150,150,250,250,"2021-07-01",7,2021]
["Online","Seminar","Segment 2",null,1,50,50,100,100,"2021-07-01",7,2021]
["In person","Seminar","Segment 2",null,1,50,50,100,100,"2021-07-01",7,2021]
["Online","Social media","Segment 1",null,1,50,50,5,5,"2022-07-01",{"$f":"+MONTH(J246)","v":7},{"$f":"+YEAR(J246)","v":2022}]
["Online","Social media","Segment 2",null,1,10,10,10,10,"2022-07-01",{"$f":"+MONTH(J247)","v":7},{"$f":"+YEAR(J247)","v":2022}]
["Online","Social media","Segment 3",null,1,5,5,0,0,"2022-07-01",7,2022]
["Online","Social media","Segment 4",null,1,1,1,0,0,"2022-07-01",7,2022]
["Online","Social media","Segment 5",null,1,1,1,0,0,"2022-07-01",7,2022]
["Online","Website","Segment 1",null,1,150,150,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},"2022-07-01",7,2022]
["Online","Website","Segment 2",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2022-07-01",7,2022]
["Online","Website","Segment 3",null,1,10,10,50,50,"2022-07-01",7,2022]
["Online","Website","Segment 4",null,1,1,1,5,5,"2022-07-01",7,2022]
["Online","Website","Segment 5",null,1,1,1,5,5,"2022-07-01",7,2022]
["Online","Search engine","Segment 1",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2022-07-01",7,2022]
["Online","Search engine","Segment 2",null,1,25,25,250,250,"2022-07-01",7,2022]
["Online","Search engine","Segment 3",null,1,5,5,5,5,"2022-07-01",7,2022]
["Online","Article","Segment 1",null,1,50,50,20,20,"2022-07-01",7,2022]
["Print","Article","Segment 1",null,1,125,150,10,15,"2022-07-01",7,2022]
["Online","Article","Segment 2",null,1,25,25,10,10,"2022-07-01",7,2022]
["Print","Article","Segment 2",null,1,30,30,5,5,"2022-07-01",7,2022]
["Online","Article","Segment 3",null,1,10,10,5,5,"2022-07-01",7,2022]
["Online","Other","Segment 1",null,1,1,1,0,0,"2022-07-01",7,2022]
["Print","Other","Segment 1",null,1,1,1,0,0,"2022-07-01",7,2022]
["In person","Other","Segment 1",null,1,1,1,0,0,"2022-07-01",7,2022]
["Merchandise","Other","Segment 1",null,1,1,1,0,0,"2022-07-01",7,2022]
["Online","Other","Segment 2",null,1,1,1,0,0,"2022-07-01",7,2022]
["Print","Other","Segment 2",null,1,1,1,0,0,"2022-07-01",7,2022]
["In person","Other","Segment 2",null,1,1,1,0,0,"2022-07-01",7,2022]
["Merchandise","Other","Segment 2",null,1,1,1,0,0,"2022-07-01",7,2022]
["Online","Other","Segment 3",null,1,1,1,0,0,"2022-07-01",7,2022]
["Print","Other","Segment 3",null,1,1,1,0,0,"2022-07-01",7,2022]
["In person","Other","Segment 3",null,1,1,1,0,0,"2022-07-01",7,2022]
["Merchandise","Other","Segment 3",null,1,1,1,0,0,"2022-07-01",7,2022]
["Online","Other","Segment 4",null,1,1,1,0,0,"2022-07-01",7,2022]
["Print","Other","Segment 4",null,1,1,1,0,0,"2022-07-01",7,2022]
["In person","Other","Segment 4",null,1,1,1,0,0,"2022-07-01",7,2022]
["Merchandise","Other","Segment 4",null,1,1,1,0,0,"2022-07-01",7,2022]
["Online","Other","Segment 5",null,1,1,1,0,0,"2022-07-01",7,2022]
["Print","Other","Segment 5",null,1,1,1,0,0,"2022-07-01",7,2022]
["In person","Other","Segment 5",null,1,1,1,0,0,"2022-07-01",7,2022]
["Merchandise","Other","Segment 5",null,1,1,1,0,0,"2022-07-01",7,2022]
["Online","Newsletter","Segment 1",null,1,10,10,0,0,"2022-07-01",7,2022]
["Print","Newsletter","Segment 1",null,1,1,1,0,0,"2022-07-01",7,2022]
["Online","Newsletter","Segment 2",null,1,5,5,0,0,"2022-07-01",7,2022]
["Print","Newsletter","Segment 2",null,1,1,1,0,0,"2022-07-01",7,2022]
["Online","Newsletter","Segment 3",null,1,5,5,0,0,"2022-07-01",7,2022]
["Print","Newsletter","Segment 3",null,1,1,1,0,0,"2022-07-01",7,2022]
["Online","Catalog","Segment 1",null,1,50,50,100,100,"2022-07-01",7,2022]
["Print","Catalog","Segment 1",null,1,25,25,100,100,"2022-07-01",7,2022]
["Online","Catalog","Segment 2",null,1,25,25,50,50,"2022-07-01",7,2022]
["Print","Catalog","Segment 2",null,1,15,15,50,50,"2022-07-01",7,2022]
["Online","Catalog","Segment 3",null,1,10,10,25,25,"2022-07-01",7,2022]
["Online","Flyer","Segment 1",null,1,50,50,100,100,"2022-07-01",7,2022]
["Print","Flyer","Segment 1",null,1,25,25,100,100,"2022-07-01",7,2022]
["Online","Flyer","Segment 2",null,1,25,25,50,50,"2022-07-01",7,2022]
["Print","Flyer","Segment 2",null,1,15,15,50,50,"2022-07-01",7,2022]
["Online","Flyer","Segment 3",null,1,10,10,25,25,"2022-07-01",7,2022]
["Online","Merchandise","Segment 3",null,1,100,100,250,250,"2022-07-01",7,2022]
["In person","Trade fair","Segment 1",null,1,150,150,50,50,"2022-07-01",7,2022]
["In person","Trade fair","Segment 2",null,1,50,50,25,25,"2022-07-01",7,2022]
["Online","Seminar","Segment 1",null,1,150,150,250,250,"2022-07-01",7,2022]
["In person","Seminar","Segment 1",null,1,150,150,250,250,"2022-07-01",7,2022]
["Online","Seminar","Segment 2",null,1,50,50,100,100,"2022-07-01",7,2022]
["In person","Seminar","Segment 2",null,1,50,50,100,100,"2022-07-01",7,2022]
["Online","Social media","Segment 1",null,1,50,50,5,5,"2023-07-01",{"$f":"+MONTH(J307)","v":7},{"$f":"+YEAR(J307)","v":2023}]
["Online","Social media","Segment 2",null,1,10,10,10,10,"2023-07-01",{"$f":"+MONTH(J308)","v":7},{"$f":"+YEAR(J308)","v":2023}]
["Online","Social media","Segment 3",null,1,5,5,0,0,"2023-07-01",7,2023]
["Online","Social media","Segment 4",null,1,1,1,0,0,"2023-07-01",7,2023]
["Online","Social media","Segment 5",null,1,1,1,0,0,"2023-07-01",7,2023]
["Online","Website","Segment 1",null,1,150,150,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},"2023-07-01",7,2023]
["Online","Website","Segment 2",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2023-07-01",7,2023]
["Online","Website","Segment 3",null,1,10,10,50,50,"2023-07-01",7,2023]
["Online","Website","Segment 4",null,1,1,1,5,5,"2023-07-01",7,2023]
["Online","Website","Segment 5",null,1,1,1,5,5,"2023-07-01",7,2023]
["Online","Search engine","Segment 1",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2023-07-01",7,2023]
["Online","Search engine","Segment 2",null,1,25,25,250,250,"2023-07-01",7,2023]
["Online","Search engine","Segment 3",null,1,5,5,5,5,"2023-07-01",7,2023]
["Online","Article","Segment 1",null,1,50,50,20,20,"2023-07-01",7,2023]
["Print","Article","Segment 1",null,1,150,150,10,10,"2023-07-01",7,2023]
["Online","Article","Segment 2",null,1,25,25,10,10,"2023-07-01",7,2023]
["Print","Article","Segment 2",null,1,30,30,5,5,"2023-07-01",7,2023]
["Online","Article","Segment 3",null,1,10,10,5,5,"2023-07-01",7,2023]
["Online","Other","Segment 1",null,1,1,1,0,0,"2023-07-01",7,2023]
["Print","Other","Segment 1",null,1,1,1,0,0,"2023-07-01",7,2023]
["In person","Other","Segment 1",null,1,1,1,0,0,"2023-07-01",7,2023]
["Merchandise","Other","Segment 1",null,1,1,1,0,0,"2023-07-01",7,2023]
["Online","Other","Segment 2",null,1,1,1,0,0,"2023-07-01",7,2023]
["Print","Other","Segment 2",null,1,1,1,0,0,"2023-07-01",7,2023]
["In person","Other","Segment 2",null,1,1,1,0,0,"2023-07-01",7,2023]
["Merchandise","Other","Segment 2",null,1,1,1,0,0,"2023-07-01",7,2023]
["Online","Other","Segment 3",null,1,1,1,0,0,"2023-07-01",7,2023]
["Print","Other","Segment 3",null,1,1,1,0,0,"2023-07-01",7,2023]
["In person","Other","Segment 3",null,1,1,1,0,0,"2023-07-01",7,2023]
["Merchandise","Other","Segment 3",null,1,1,1,0,0,"2023-07-01",7,2023]
["Online","Other","Segment 4",null,1,1,1,0,0,"2023-07-01",7,2023]
["Print","Other","Segment 4",null,1,1,1,0,0,"2023-07-01",7,2023]
["In person","Other","Segment 4",null,1,1,1,0,0,"2023-07-01",7,2023]
["Merchandise","Other","Segment 4",null,1,1,1,0,0,"2023-07-01",7,2023]
["Online","Other","Segment 5",null,1,1,1,0,0,"2023-07-01",7,2023]
["Print","Other","Segment 5",null,1,1,1,0,0,"2023-07-01",7,2023]
["In person","Other","Segment 5",null,1,1,1,0,0,"2023-07-01",7,2023]
["Merchandise","Other","Segment 5",null,1,1,1,0,0,"2023-07-01",7,2023]
["Online","Newsletter","Segment 1",null,1,10,10,0,0,"2023-07-01",7,2023]
["Print","Newsletter","Segment 1",null,1,1,1,0,0,"2023-07-01",7,2023]
["Online","Newsletter","Segment 2",null,1,5,5,0,0,"2023-07-01",7,2023]
["Print","Newsletter","Segment 2",null,1,1,1,0,0,"2023-07-01",7,2023]
["Online","Newsletter","Segment 3",null,1,5,5,0,0,"2023-07-01",7,2023]
["Print","Newsletter","Segment 3",null,1,1,1,0,0,"2023-07-01",7,2023]
["Online","Catalog","Segment 1",null,1,50,50,100,100,"2023-07-01",7,2023]
["Print","Catalog","Segment 1",null,1,25,25,100,100,"2023-07-01",7,2023]
["Online","Catalog","Segment 2",null,1,25,25,50,50,"2023-07-01",7,2023]
["Print","Catalog","Segment 2",null,1,15,15,50,50,"2023-07-01",7,2023]
["Online","Catalog","Segment 3",null,1,10,10,25,25,"2023-07-01",7,2023]
["Online","Flyer","Segment 1",null,1,50,50,100,100,"2023-07-01",7,2023]
["Print","Flyer","Segment 1",null,1,25,25,100,100,"2023-07-01",7,2023]
["Online","Flyer","Segment 2",null,1,25,25,50,50,"2023-07-01",7,2023]
["Print","Flyer","Segment 2",null,1,15,15,50,50,"2023-07-01",7,2023]
["Online","Flyer","Segment 3",null,1,10,10,25,25,"2023-07-01",7,2023]
["Online","Merchandise","Segment 3",null,1,100,100,250,250,"2023-07-01",7,2023]
["In person","Trade fair","Segment 1",null,1,150,150,50,50,"2023-07-01",7,2023]
["In person","Trade fair","Segment 2",null,1,50,50,25,25,"2023-07-01",7,2023]
["Online","Seminar","Segment 1",null,1,150,150,250,250,"2023-07-01",7,2023]
["In person","Seminar","Segment 1",null,1,150,150,250,250,"2023-07-01",7,2023]
["Online","Seminar","Segment 2",null,1,50,50,100,100,"2023-07-01",7,2023]
["In person","Seminar","Segment 2",null,1,50,50,100,100,"2023-07-01",7,2023]
["Online","Social media","Segment 1",null,1,50,50,5,5,"2024-07-01",{"$f":"+MONTH(J368)","v":7},{"$f":"+YEAR(J368)","v":2024}]
["Online","Social media","Segment 2",null,1,10,10,10,10,"2024-07-01",{"$f":"+MONTH(J369)","v":7},{"$f":"+YEAR(J369)","v":2024}]
["Online","Social media","Segment 3",null,1,5,5,0,0,"2024-07-01",7,2024]
["Online","Social media","Segment 4",null,1,1,1,0,0,"2024-07-01",7,2024]
["Online","Social media","Segment 5",null,1,1,1,0,0,"2024-07-01",7,2024]
["Online","Website","Segment 1",null,1,150,150,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},"2024-07-01",7,2024]
["Online","Website","Segment 2",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2024-07-01",7,2024]
["Online","Website","Segment 3",null,1,10,10,50,50,"2024-07-01",7,2024]
["Online","Website","Segment 4",null,1,1,1,5,5,"2024-07-01",7,2024]
["Online","Website","Segment 5",null,1,1,1,5,5,"2024-07-01",7,2024]
["Online","Search engine","Segment 1",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2024-07-01",7,2024]
["Online","Search engine","Segment 2",null,1,25,25,250,250,"2024-07-01",7,2024]
["Online","Search engine","Segment 3",null,1,5,5,5,5,"2024-07-01",7,2024]
["Online","Article","Segment 1",null,1,50,50,20,20,"2024-07-01",7,2024]
["Print","Article","Segment 1",null,1,150,150,10,10,"2024-07-01",7,2024]
["Online","Article","Segment 2",null,1,25,25,10,10,"2024-07-01",7,2024]
["Print","Article","Segment 2",null,1,30,30,5,5,"2024-07-01",7,2024]
["Online","Article","Segment 3",null,1,10,10,5,5,"2024-07-01",7,2024]
["Online","Other","Segment 1",null,1,1,1,0,0,"2024-07-01",7,2024]
["Print","Other","Segment 1",null,1,1,1,0,0,"2024-07-01",7,2024]
["In person","Other","Segment 1",null,1,1,1,0,0,"2024-07-01",7,2024]
["Merchandise","Other","Segment 1",null,1,1,1,0,0,"2024-07-01",7,2024]
["Online","Other","Segment 2",null,1,1,1,0,0,"2024-07-01",7,2024]
["Print","Other","Segment 2",null,1,1,1,0,0,"2024-07-01",7,2024]
["In person","Other","Segment 2",null,1,1,1,0,0,"2024-07-01",7,2024]
["Merchandise","Other","Segment 2",null,1,1,1,0,0,"2024-07-01",7,2024]
["Online","Other","Segment 3",null,1,1,1,0,0,"2024-07-01",7,2024]
["Print","Other","Segment 3",null,1,1,1,0,0,"2024-07-01",7,2024]
["In person","Other","Segment 3",null,1,1,1,0,0,"2024-07-01",7,2024]
["Merchandise","Other","Segment 3",null,1,1,1,0,0,"2024-07-01",7,2024]
["Online","Other","Segment 4",null,1,1,1,0,0,"2024-07-01",7,2024]
["Print","Other","Segment 4",null,1,1,1,0,0,"2024-07-01",7,2024]
["In person","Other","Segment 4",null,1,1,1,0,0,"2024-07-01",7,2024]
["Merchandise","Other","Segment 4",null,1,1,1,0,0,"2024-07-01",7,2024]
["Online","Other","Segment 5",null,1,1,1,0,0,"2024-07-01",7,2024]
["Print","Other","Segment 5",null,1,1,1,0,0,"2024-07-01",7,2024]
["In person","Other","Segment 5",null,1,1,1,0,0,"2024-07-01",7,2024]
["Merchandise","Other","Segment 5",null,1,1,1,0,0,"2024-07-01",7,2024]
["Online","Newsletter","Segment 1",null,1,10,10,0,0,"2024-07-01",7,2024]
["Print","Newsletter","Segment 1",null,1,1,1,0,0,"2024-07-01",7,2024]
["Online","Newsletter","Segment 2",null,1,5,5,0,0,"2024-07-01",7,2024]
["Print","Newsletter","Segment 2",null,1,1,1,0,0,"2024-07-01",7,2024]
["Online","Newsletter","Segment 3",null,1,5,5,0,0,"2024-07-01",7,2024]
["Print","Newsletter","Segment 3",null,1,1,1,0,0,"2024-07-01",7,2024]
["Online","Catalog","Segment 1",null,1,50,50,100,100,"2024-07-01",7,2024]
["Print","Catalog","Segment 1",null,1,25,25,100,100,"2024-07-01",7,2024]
["Online","Catalog","Segment 2",null,1,25,25,50,50,"2024-07-01",7,2024]
["Print","Catalog","Segment 2",null,1,15,15,50,50,"2024-07-01",7,2024]
["Online","Catalog","Segment 3",null,1,10,10,25,25,"2024-07-01",7,2024]
["Online","Flyer","Segment 1",null,1,50,50,100,100,"2024-07-01",7,2024]
["Print","Flyer","Segment 1",null,1,25,25,100,100,"2024-07-01",7,2024]
["Online","Flyer","Segment 2",null,1,25,25,50,50,"2024-07-01",7,2024]
["Print","Flyer","Segment 2",null,1,15,15,50,50,"2024-07-01",7,2024]
["Online","Flyer","Segment 3",null,1,10,10,25,25,"2024-07-01",7,2024]
["Online","Merchandise","Segment 3",null,1,100,100,250,250,"2024-07-01",7,2024]
["In person","Trade fair","Segment 1",null,1,150,150,50,50,"2024-07-01",7,2024]
["In person","Trade fair","Segment 2",null,1,50,50,25,25,"2024-07-01",7,2024]
["Online","Seminar","Segment 1",null,1,150,150,250,250,"2024-07-01",7,2024]
["In person","Seminar","Segment 1",null,1,150,150,250,250,"2024-07-01",7,2024]
["Online","Seminar","Segment 2",null,1,50,50,100,100,"2024-07-01",7,2024]
["In person","Seminar","Segment 2",null,1,50,50,100,100,"2024-07-01",7,2024]
["Online","Social media","Segment 1",null,1,50,50,5,5,"2025-07-01",{"$f":"+MONTH(J429)","v":7},{"$f":"+YEAR(J429)","v":2025}]
["Online","Social media","Segment 2",null,1,10,10,10,10,"2025-07-01",{"$f":"+MONTH(J430)","v":7},{"$f":"+YEAR(J430)","v":2025}]
["Online","Social media","Segment 3",null,1,5,5,0,0,"2025-07-01",7,2025]
["Online","Social media","Segment 4",null,1,1,1,0,0,"2025-07-01",7,2025]
["Online","Social media","Segment 5",null,1,1,1,0,0,"2025-07-01",7,2025]
["Online","Website","Segment 1",null,1,150,150,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},"2025-07-01",7,2025]
["Online","Website","Segment 2",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2025-07-01",7,2025]
["Online","Website","Segment 3",null,1,10,10,50,50,"2025-07-01",7,2025]
["Online","Website","Segment 4",null,1,1,1,5,5,"2025-07-01",7,2025]
["Online","Website","Segment 5",null,1,1,1,5,5,"2025-07-01",7,2025]
["Online","Search engine","Segment 1",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2025-07-01",7,2025]
["Online","Search engine","Segment 2",null,1,25,25,250,250,"2025-07-01",7,2025]
["Online","Search engine","Segment 3",null,1,5,5,5,5,"2025-07-01",7,2025]
["Online","Article","Segment 1",null,1,50,50,20,20,"2025-07-01",7,2025]
["Print","Article","Segment 1",null,1,150,150,10,10,"2025-07-01",7,2025]
["Online","Article","Segment 2",null,1,25,25,10,10,"2025-07-01",7,2025]
["Print","Article","Segment 2",null,1,30,30,5,5,"2025-07-01",7,2025]
["Online","Article","Segment 3",null,1,10,10,5,5,"2025-07-01",7,2025]
["Online","Other","Segment 1",null,1,1,1,0,0,"2025-07-01",7,2025]
["Print","Other","Segment 1",null,1,1,1,0,0,"2025-07-01",7,2025]
["In person","Other","Segment 1",null,1,1,1,0,0,"2025-07-01",7,2025]
["Merchandise","Other","Segment 1",null,1,1,1,0,0,"2025-07-01",7,2025]
["Online","Other","Segment 2",null,1,1,1,0,0,"2025-07-01",7,2025]
["Print","Other","Segment 2",null,1,1,1,0,0,"2025-07-01",7,2025]
["In person","Other","Segment 2",null,1,1,1,0,0,"2025-07-01",7,2025]
["Merchandise","Other","Segment 2",null,1,1,1,0,0,"2025-07-01",7,2025]
["Online","Other","Segment 3",null,1,1,1,0,0,"2025-07-01",7,2025]
["Print","Other","Segment 3",null,1,1,1,0,0,"2025-07-01",7,2025]
["In person","Other","Segment 3",null,1,1,1,0,0,"2025-07-01",7,2025]
["Merchandise","Other","Segment 3",null,1,1,1,0,0,"2025-07-01",7,2025]
["Online","Other","Segment 4",null,1,1,1,0,0,"2025-07-01",7,2025]
["Print","Other","Segment 4",null,1,1,1,0,0,"2025-07-01",7,2025]
["In person","Other","Segment 4",null,1,1,1,0,0,"2025-07-01",7,2025]
["Merchandise","Other","Segment 4",null,1,1,1,0,0,"2025-07-01",7,2025]
["Online","Other","Segment 5",null,1,1,1,0,0,"2025-07-01",7,2025]
["Print","Other","Segment 5",null,1,1,1,0,0,"2025-07-01",7,2025]
["In person","Other","Segment 5",null,1,1,1,0,0,"2025-07-01",7,2025]
["Merchandise","Other","Segment 5",null,1,1,1,0,0,"2025-07-01",7,2025]
["Online","Newsletter","Segment 1",null,1,10,10,0,0,"2025-07-01",7,2025]
["Print","Newsletter","Segment 1",null,1,1,1,0,0,"2025-07-01",7,2025]
["Online","Newsletter","Segment 2",null,1,5,5,0,0,"2025-07-01",7,2025]
["Print","Newsletter","Segment 2",null,1,1,1,0,0,"2025-07-01",7,2025]
["Online","Newsletter","Segment 3",null,1,5,5,0,0,"2025-07-01",7,2025]
["Print","Newsletter","Segment 3",null,1,1,1,0,0,"2025-07-01",7,2025]
["Online","Catalog","Segment 1",null,1,50,50,100,100,"2025-07-01",7,2025]
["Print","Catalog","Segment 1",null,1,25,25,100,100,"2025-07-01",7,2025]
["Online","Catalog","Segment 2",null,1,25,25,50,50,"2025-07-01",7,2025]
["Print","Catalog","Segment 2",null,1,15,15,50,50,"2025-07-01",7,2025]
["Online","Catalog","Segment 3",null,1,10,10,25,25,"2025-07-01",7,2025]
["Online","Flyer","Segment 1",null,1,50,50,100,100,"2025-07-01",7,2025]
["Print","Flyer","Segment 1",null,1,25,25,100,100,"2025-07-01",7,2025]
["Online","Flyer","Segment 2",null,1,25,25,50,50,"2025-07-01",7,2025]
["Print","Flyer","Segment 2",null,1,15,15,50,50,"2025-07-01",7,2025]
["Online","Flyer","Segment 3",null,1,10,10,25,25,"2025-07-01",7,2025]
["Online","Merchandise","Segment 3",null,1,100,100,250,250,"2025-07-01",7,2025]
["In person","Trade fair","Segment 1",null,1,150,150,50,50,"2025-07-01",7,2025]
["In person","Trade fair","Segment 2",null,1,50,50,25,25,"2025-07-01",7,2025]
["Online","Seminar","Segment 1",null,1,150,150,250,250,"2025-07-01",7,2025]
["In person","Seminar","Segment 1",null,1,150,150,250,250,"2025-07-01",7,2025]
["Online","Seminar","Segment 2",null,1,50,50,100,100,"2025-07-01",7,2025]
["In person","Seminar","Segment 2",null,1,50,50,100,100,"2025-07-01",7,2025]
["Online","Social media","Segment 1",null,1,50,50,5,5,"2026-07-01",{"$f":"+MONTH(J490)","v":7},{"$f":"+YEAR(J490)","v":2026}]
["Online","Social media","Segment 2",null,1,10,10,10,10,"2026-07-01",{"$f":"+MONTH(J491)","v":7},{"$f":"+YEAR(J491)","v":2026}]
["Online","Social media","Segment 3",null,1,5,5,0,0,"2026-07-01",7,2026]
["Online","Social media","Segment 4",null,1,1,1,0,0,"2026-07-01",7,2026]
["Online","Social media","Segment 5",null,1,1,1,0,0,"2026-07-01",7,2026]
["Online","Website","Segment 1",null,1,150,150,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},"2026-07-01",7,2026]
["Online","Website","Segment 2",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2026-07-01",7,2026]
["Online","Website","Segment 3",null,1,10,10,50,50,"2026-07-01",7,2026]
["Online","Website","Segment 4",null,1,1,1,5,5,"2026-07-01",7,2026]
["Online","Website","Segment 5",null,1,1,1,5,5,"2026-07-01",7,2026]
["Online","Search engine","Segment 1",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2026-07-01",7,2026]
["Online","Search engine","Segment 2",null,1,25,25,250,250,"2026-07-01",7,2026]
["Online","Search engine","Segment 3",null,1,5,5,5,5,"2026-07-01",7,2026]
["Online","Article","Segment 1",null,1,50,50,20,20,"2026-07-01",7,2026]
["Print","Article","Segment 1",null,1,150,150,10,10,"2026-07-01",7,2026]
["Online","Article","Segment 2",null,1,25,25,10,10,"2026-07-01",7,2026]
["Print","Article","Segment 2",null,1,30,30,5,5,"2026-07-01",7,2026]
["Online","Article","Segment 3",null,1,10,10,5,5,"2026-07-01",7,2026]
["Online","Other","Segment 1",null,1,1,1,0,0,"2026-07-01",7,2026]
["Print","Other","Segment 1",null,1,1,1,0,0,"2026-07-01",7,2026]
["In person","Other","Segment 1",null,1,1,1,0,0,"2026-07-01",7,2026]
["Merchandise","Other","Segment 1",null,1,1,1,0,0,"2026-07-01",7,2026]
["Online","Other","Segment 2",null,1,1,1,0,0,"2026-07-01",7,2026]
["Print","Other","Segment 2",null,1,1,1,0,0,"2026-07-01",7,2026]
["In person","Other","Segment 2",null,1,1,1,0,0,"2026-07-01",7,2026]
["Merchandise","Other","Segment 2",null,1,1,1,0,0,"2026-07-01",7,2026]
["Online","Other","Segment 3",null,1,1,1,0,0,"2026-07-01",7,2026]
["Print","Other","Segment 3",null,1,1,1,0,0,"2026-07-01",7,2026]
["In person","Other","Segment 3",null,1,1,1,0,0,"2026-07-01",7,2026]
["Merchandise","Other","Segment 3",null,1,1,1,0,0,"2026-07-01",7,2026]
["Online","Other","Segment 4",null,1,1,1,0,0,"2026-07-01",7,2026]
["Print","Other","Segment 4",null,1,1,1,0,0,"2026-07-01",7,2026]
["In person","Other","Segment 4",null,1,1,1,0,0,"2026-07-01",7,2026]
["Merchandise","Other","Segment 4",null,1,1,1,0,0,"2026-07-01",7,2026]
["Online","Other","Segment 5",null,1,1,1,0,0,"2026-07-01",7,2026]
["Print","Other","Segment 5",null,1,1,1,0,0,"2026-07-01",7,2026]
["In person","Other","Segment 5",null,1,1,1,0,0,"2026-07-01",7,2026]
["Merchandise","Other","Segment 5",null,1,1,1,0,0,"2026-07-01",7,2026]
["Online","Newsletter","Segment 1",null,1,10,10,0,0,"2026-07-01",7,2026]
["Print","Newsletter","Segment 1",null,1,1,1,0,0,"2026-07-01",7,2026]
["Online","Newsletter","Segment 2",null,1,5,5,0,0,"2026-07-01",7,2026]
["Print","Newsletter","Segment 2",null,1,1,1,0,0,"2026-07-01",7,2026]
["Online","Newsletter","Segment 3",null,1,5,5,0,0,"2026-07-01",7,2026]
["Print","Newsletter","Segment 3",null,1,1,1,0,0,"2026-07-01",7,2026]
["Online","Catalog","Segment 1",null,1,50,50,100,100,"2026-07-01",7,2026]
["Print","Catalog","Segment 1",null,1,25,25,100,100,"2026-07-01",7,2026]
["Online","Catalog","Segment 2",null,1,25,25,50,50,"2026-07-01",7,2026]
["Print","Catalog","Segment 2",null,1,15,15,50,50,"2026-07-01",7,2026]
["Online","Catalog","Segment 3",null,1,10,10,25,25,"2026-07-01",7,2026]
["Online","Flyer","Segment 1",null,1,50,50,100,100,"2026-07-01",7,2026]
["Print","Flyer","Segment 1",null,1,25,25,100,100,"2026-07-01",7,2026]
["Online","Flyer","Segment 2",null,1,25,25,50,50,"2026-07-01",7,2026]
["Print","Flyer","Segment 2",null,1,15,15,50,50,"2026-07-01",7,2026]
["Online","Flyer","Segment 3",null,1,10,10,25,25,"2026-07-01",7,2026]
["Online","Merchandise","Segment 3",null,1,100,100,250,250,"2026-07-01",7,2026]
["In person","Trade fair","Segment 1",null,1,150,150,50,50,"2026-07-01",7,2026]
["In person","Trade fair","Segment 2",null,1,50,50,25,25,"2026-07-01",7,2026]
["Online","Seminar","Segment 1",null,1,150,150,250,250,"2026-07-01",7,2026]
["In person","Seminar","Segment 1",null,1,150,150,250,250,"2026-07-01",7,2026]
["Online","Seminar","Segment 2",null,1,50,50,100,100,"2026-07-01",7,2026]
["In person","Seminar","Segment 2",null,1,50,50,100,100,"2026-07-01",7,2026]
["Online","Social media","Segment 1",null,1,50,50,5,5,"2027-07-01",{"$f":"+MONTH(J551)","v":7},{"$f":"+YEAR(J551)","v":2027}]
["Online","Social media","Segment 2",null,1,10,10,10,10,"2027-07-01",7,2027]
["Online","Social media","Segment 3",null,1,5,5,0,0,"2027-07-01",7,2027]
["Online","Social media","Segment 4",null,1,1,1,0,0,"2027-07-01",7,2027]
["Online","Social media","Segment 5",null,1,1,1,0,0,"2027-07-01",7,2027]
["Online","Website","Segment 1",null,1,150,150,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},"2027-07-01",7,2027]
["Online","Website","Segment 2",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2027-07-01",7,2027]
["Online","Website","Segment 3",null,1,10,10,50,50,"2027-07-01",7,2027]
["Online","Website","Segment 4",null,1,1,1,5,5,"2027-07-01",7,2027]
["Online","Website","Segment 5",null,1,1,1,5,5,"2027-07-01",7,2027]
["Online","Search engine","Segment 1",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2027-07-01",7,2027]
["Online","Search engine","Segment 2",null,1,25,25,250,250,"2027-07-01",7,2027]
["Online","Search engine","Segment 3",null,1,5,5,5,5,"2027-07-01",7,2027]
["Online","Article","Segment 1",null,1,50,50,20,20,"2027-07-01",7,2027]
["Print","Article","Segment 1",null,1,150,150,10,10,"2027-07-01",7,2027]
["Online","Article","Segment 2",null,1,25,25,10,10,"2027-07-01",7,2027]
["Print","Article","Segment 2",null,1,30,30,5,5,"2027-07-01",7,2027]
["Online","Article","Segment 3",null,1,10,10,5,5,"2027-07-01",7,2027]
["Online","Other","Segment 1",null,1,1,1,0,0,"2027-07-01",7,2027]
["Print","Other","Segment 1",null,1,1,1,0,0,"2027-07-01",7,2027]
["In person","Other","Segment 1",null,1,1,1,0,0,"2027-07-01",7,2027]
["Merchandise","Other","Segment 1",null,1,1,1,0,0,"2027-07-01",7,2027]
["Online","Other","Segment 2",null,1,1,1,0,0,"2027-07-01",7,2027]
["Print","Other","Segment 2",null,1,1,1,0,0,"2027-07-01",7,2027]
["In person","Other","Segment 2",null,1,1,1,0,0,"2027-07-01",7,2027]
["Merchandise","Other","Segment 2",null,1,1,1,0,0,"2027-07-01",7,2027]
["Online","Other","Segment 3",null,1,1,1,0,0,"2027-07-01",7,2027]
["Print","Other","Segment 3",null,1,1,1,0,0,"2027-07-01",7,2027]
["In person","Other","Segment 3",null,1,1,1,0,0,"2027-07-01",7,2027]
["Merchandise","Other","Segment 3",null,1,1,1,0,0,"2027-07-01",7,2027]
["Online","Other","Segment 4",null,1,1,1,0,0,"2027-07-01",7,2027]
["Print","Other","Segment 4",null,1,1,1,0,0,"2027-07-01",7,2027]
["In person","Other","Segment 4",null,1,1,1,0,0,"2027-07-01",7,2027]
["Merchandise","Other","Segment 4",null,1,1,1,0,0,"2027-07-01",7,2027]
["Online","Other","Segment 5",null,1,1,1,0,0,"2027-07-01",7,2027]
["Print","Other","Segment 5",null,1,1,1,0,0,"2027-07-01",7,2027]
["In person","Other","Segment 5",null,1,1,1,0,0,"2027-07-01",7,2027]
["Merchandise","Other","Segment 5",null,1,1,1,0,0,"2027-07-01",7,2027]
["Online","Newsletter","Segment 1",null,1,10,10,0,0,"2027-07-01",7,2027]
["Print","Newsletter","Segment 1",null,1,1,1,0,0,"2027-07-01",7,2027]
["Online","Newsletter","Segment 2",null,1,5,5,0,0,"2027-07-01",7,2027]
["Print","Newsletter","Segment 2",null,1,1,1,0,0,"2027-07-01",7,2027]
["Online","Newsletter","Segment 3",null,1,5,5,0,0,"2027-07-01",7,2027]
["Print","Newsletter","Segment 3",null,1,1,1,0,0,"2027-07-01",7,2027]
["Online","Catalog","Segment 1",null,1,50,50,100,100,"2027-07-01",7,2027]
["Print","Catalog","Segment 1",null,1,25,25,100,100,"2027-07-01",7,2027]
["Online","Catalog","Segment 2",null,1,25,25,50,50,"2027-07-01",7,2027]
["Print","Catalog","Segment 2",null,1,15,15,50,50,"2027-07-01",7,2027]
["Online","Catalog","Segment 3",null,1,10,10,25,25,"2027-07-01",7,2027]
["Online","Flyer","Segment 1",null,1,50,50,100,100,"2027-07-01",7,2027]
["Print","Flyer","Segment 1",null,1,25,25,100,100,"2027-07-01",7,2027]
["Online","Flyer","Segment 2",null,1,25,25,50,50,"2027-07-01",7,2027]
["Print","Flyer","Segment 2",null,1,15,15,50,50,"2027-07-01",7,2027]
["Online","Flyer","Segment 3",null,1,10,10,25,25,"2027-07-01",7,2027]
["Online","Merchandise","Segment 3",null,1,100,100,250,250,"2027-07-01",7,2027]
["In person","Trade fair","Segment 1",null,1,150,150,50,50,"2027-07-01",7,2027]
["In person","Trade fair","Segment 2",null,1,50,50,25,25,"2027-07-01",7,2027]
["Online","Seminar","Segment 1",null,1,150,150,250,250,"2027-07-01",7,2027]
["In person","Seminar","Segment 1",null,1,150,150,250,250,"2027-07-01",7,2027]
["Online","Seminar","Segment 2",null,1,50,50,100,100,"2027-07-01",7,2027]
["In person","Seminar","Segment 2",null,1,50,50,100,100,"2027-07-01",7,2027]
["Online","Social media","Segment 1",null,1,50,50,5,5,"2028-07-01",7,2028]
["Online","Social media","Segment 2",null,1,10,10,10,10,"2028-07-01",7,2028]
["Online","Social media","Segment 3",null,1,5,5,0,0,"2028-07-01",7,2028]
["Online","Social media","Segment 4",null,1,1,1,0,0,"2028-07-01",{"$f":"+MONTH(J615)","v":7},{"$f":"+YEAR(J615)","v":2028}]
["Online","Social media","Segment 5",null,1,1,1,0,0,"2028-07-01",7,2028]
["Online","Website","Segment 1",null,1,150,150,{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"},"2028-07-01",7,2028]
["Online","Website","Segment 2",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2028-07-01",7,2028]
["Online","Website","Segment 3",null,1,10,10,50,50,"2028-07-01",7,2028]
["Online","Website","Segment 4",null,1,1,1,5,5,"2028-07-01",7,2028]
["Online","Website","Segment 5",null,1,1,1,5,5,"2028-07-01",7,2028]
["Online","Search engine","Segment 1",null,1,50,50,{"v":1000,"d":"1,000"},{"v":1000,"d":"1,000"},"2028-07-01",7,2028]
["Online","Search engine","Segment 2",null,1,25,25,250,250,"2028-07-01",7,2028]
["Online","Search engine","Segment 3",null,1,5,5,5,5,"2028-07-01",7,2028]
["Online","Article","Segment 1",null,1,50,50,20,20,"2028-07-01",7,2028]
["Print","Article","Segment 1",null,1,150,150,10,10,"2028-07-01",7,2028]
["Online","Article","Segment 2",null,1,25,25,10,10,"2028-07-01",7,2028]
["Print","Article","Segment 2",null,1,30,30,5,5,"2028-07-01",7,2028]
["Online","Article","Segment 3",null,1,10,10,5,5,"2028-07-01",7,2028]
["Online","Other","Segment 1",null,1,1,1,0,0,"2028-07-01",7,2028]
["Print","Other","Segment 1",null,1,1,1,0,0,"2028-07-01",7,2028]
["In person","Other","Segment 1",null,1,1,1,0,0,"2028-07-01",7,2028]
["Merchandise","Other","Segment 1",null,1,1,1,0,0,"2028-07-01",7,2028]
["Online","Other","Segment 2",null,1,1,1,0,0,"2028-07-01",7,2028]
["Print","Other","Segment 2",null,1,1,1,0,0,"2028-07-01",7,2028]
["In person","Other","Segment 2",null,1,1,1,0,0,"2028-07-01",7,2028]
["Merchandise","Other","Segment 2",null,1,1,1,0,0,"2028-07-01",7,2028]
["Online","Other","Segment 3",null,1,1,1,0,0,"2028-07-01",7,2028]
["Print","Other","Segment 3",null,1,1,1,0,0,"2028-07-01",7,2028]
["In person","Other","Segment 3",null,1,1,1,0,0,"2028-07-01",7,2028]
["Merchandise","Other","Segment 3",null,1,1,1,0,0,"2028-07-01",7,2028]
["Online","Other","Segment 4",null,1,1,1,0,0,"2028-07-01",7,2028]
["Print","Other","Segment 4",null,1,1,1,0,0,"2028-07-01",7,2028]
["In person","Other","Segment 4",null,1,1,1,0,0,"2028-07-01",7,2028]
["Merchandise","Other","Segment 4",null,1,1,1,0,0,"2028-07-01",7,2028]
["Online","Other","Segment 5",null,1,1,1,0,0,"2028-07-01",7,2028]
["Print","Other","Segment 5",null,1,1,1,0,0,"2028-07-01",7,2028]
["In person","Other","Segment 5",null,1,1,1,0,0,"2028-07-01",7,2028]
["Merchandise","Other","Segment 5",null,1,1,1,0,0,"2028-07-01",7,2028]
["Online","Newsletter","Segment 1",null,1,10,10,0,0,"2028-07-01",7,2028]
["Print","Newsletter","Segment 1",null,1,1,1,0,0,"2028-07-01",7,2028]
["Online","Newsletter","Segment 2",null,1,5,5,0,0,"2028-07-01",7,2028]
["Print","Newsletter","Segment 2",null,1,1,1,0,0,"2028-07-01",7,2028]
["Online","Newsletter","Segment 3",null,1,5,5,0,0,"2028-07-01",7,2028]
["Print","Newsletter","Segment 3",null,1,1,1,0,0,"2028-07-01",7,2028]
["Online","Catalog","Segment 1",null,1,50,50,100,100,"2028-07-01",7,2028]
["Print","Catalog","Segment 1",null,1,25,25,100,100,"2028-07-01",7,2028]
["Online","Catalog","Segment 2",null,1,25,25,50,50,"2028-07-01",7,2028]
["Print","Catalog","Segment 2",null,1,15,15,50,50,"2028-07-01",7,2028]
["Online","Catalog","Segment 3",null,1,10,10,25,25,"2028-07-01",7,2028]
["Online","Flyer","Segment 1",null,1,50,50,100,100,"2028-07-01",7,2028]
["Print","Flyer","Segment 1",null,1,25,25,100,100,"2028-07-01",7,2028]
["Online","Flyer","Segment 2",null,1,25,25,50,50,"2028-07-01",7,2028]
["Print","Flyer","Segment 2",null,1,15,15,50,50,"2028-07-01",7,2028]
["Online","Flyer","Segment 3",null,1,10,10,25,25,"2028-07-01",7,2028]
["Online","Merchandise","Segment 3",null,1,100,100,250,250,"2028-07-01",7,2028]
["In person","Trade fair","Segment 1",null,1,150,150,50,50,"2028-07-01",7,2028]
["In person","Trade fair","Segment 2",null,1,50,50,25,25,"2028-07-01",7,2028]
["Online","Seminar","Segment 1",null,1,150,150,250,250,"2028-07-01",7,2028]
["In person","Seminar","Segment 1",null,1,150,150,250,250,"2028-07-01",7,2028]
["Online","Seminar","Segment 2",null,1,50,50,100,100,"2028-07-01",7,2028]
["In person","Seminar","Segment 2",null,1,50,50,100,100,"2028-07-01",7,2028]

{"sheet":"masterfile","index":3,"n_rows":12,"n_cols":3,"rows_kept":12}
["Channel","Media Type","Segment"]
["Online","Social media","Segment 1"]
["Print","Website","Segment 2"]
["In person","Search engine","Segment 3"]
["Merchandise","Article","Segment 4"]
[null,"Other","Segment 5"]
[null,"Newsletter"]
[null,"Catalog"]
[null,"Flyer"]
[null,"Merchandise"]
[null,"Trade fair"]
[null,"Seminar"]