{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Campaign Sales Funnel","scratch"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Campaign Sales Funnel","index":0,"n_rows":11,"n_cols":5,"rows_kept":11}
[]
[]
[]
[null,"CAMPAIGN"]
[null,"Sales Funnel"]
[]
[null,"STAGE","PROSPECTS","LOST","UNQUALIFIED"]
[null,"Identified",250,20,9]
[null,"Contacted",150,15]
[null,"Discussion",100,35]
[null,"Won",15]

{"sheet":"scratch","index":1,"n_rows":17,"n_cols":36,"rows_kept":17,"hidden":true}
["*** This sheet to remain hidden ***"]
[]
[]
[]
[]
[]
[null,"Average Y:",{"$f":"AVERAGE(AD13:AE13)","v":183}]
[]
[{"$nulls":29},{"$f":"AA12/2+8+50","v":183}]
[{"$nulls":4},"Percentages Series & Labels",{"$nulls":4},"Stage Totals & Labels",{"$nulls":4},"Lost Totals & Labels",{"$nulls":4},"Unqualified Total & Label",{"$nulls":4},"Edges"]
[null,"Stage","x",null,"Offsets",null,0.45,{"$f":"3.85%*C7","v":7.0455},null,"Offsets",null,0.45,{"$f":"-3.85%*C7","v":-7.0455},null,"Offsets",null,0.45,{"$f":"-19.2%*C7","v":-35.136},null,"Offsets",null,0.45,{"$f":"-25.7%*C7","v":-47.031},null,1.8,{"$nulls":4},{"$f":"AD12-8","v":50},{"$f":"AE12+8","v":316}]
[null,"Rim",null,null,"Label","Value","x","y",null,"Label","Value","x","y",null,"Label","Value","x","y",null,"Label","Value","x","y",null,2,null,{"$f":"K13","v":250},"Identified",null,{"$f":"-AA12/2+$AD$9","v":58},{"$f":"AA12/2+$AD$9","v":308},null,{"$f":"AE12","v":308},0,0,0]
[null,"Identified",2,null,{"$f":"F13","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"$f":"$C13+G$11","v":2.45},{"$f":"$C$7+$H$11","v":190.0455},null,{"$f":"UPPER(B13)&\" \"&K13","v":"IDENTIFIED 250"},{"$f":"'Campaign Sales Funnel'!C8","v":250},{"$f":"$C13+L$11","v":2.45},{"$f":"$C$7+$M$11","v":175.9545},null,{"$f":"\"LOST \" & P13","v":"LOST 20"},{"$f":"'Campaign Sales Funnel'!D8","v":20},{"$f":"$C13+Q$11","v":2.45},{"$f":"$C$7+$R$11","v":147.864},null,{"$f":"\"UNQUALIFIED \"&U13","v":"UNQUALIFIED 9"},{"$f":"'Campaign Sales Funnel'!E8","v":9},{"$f":"$C13+V$11","v":2.45},{"$f":"$C$7+$W$11","v":135.969},null,{"$f":"Y12+1","v":3},null,null,"IDENTIFIED",null,{"$f":"-K13/2+$AD$9","v":58},{"$f":"K13/2+$AD$9","v":308},null,{"$f":"AE13","v":308},{"$f":"AE13","v":308},0,0]
[null,"Contacted",3,null,{"$f":"F14","v":{"v":0.6,"d":"60%"}},{"$f":"'Campaign Sales Funnel'!C9/'Campaign Sales Funnel'!$C$8","v":{"v":0.6,"d":"60%"}},{"$f":"$C14+G$11","v":3.45},{"$f":"$C$7+$H$11","v":190.0455},null,{"$f":"UPPER(B14)&\" \"&K14","v":"CONTACTED 150"},{"$f":"'Campaign Sales Funnel'!C9","v":150},{"$f":"$C14+L$11","v":3.45},{"$f":"$C$7+$M$11","v":175.9545},null,{"$f":"\"LOST \" & P14","v":"LOST 15"},{"$f":"'Campaign Sales Funnel'!D9","v":15},{"$f":"$C14+Q$11","v":3.45},{"$f":"$C$7+$R$11","v":147.864},{"$nulls":6},{"$f":"Y13+1","v":4},null,null,"CONTACTED",null,{"$f":"-K14/2+$AD$9","v":108},{"$f":"K14/2+$AD$9","v":258},null,null,{"$f":"AE14","v":258},{"$f":"AE14","v":258},0]
[null,"Discussion",4,null,{"$f":"F15","v":{"v":0.4,"d":"40%"}},{"$f":"'Campaign Sales Funnel'!C10/'Campaign Sales Funnel'!$C$8","v":{"v":0.4,"d":"40%"}},{"$f":"$C15+G$11","v":4.45},{"$f":"$C$7+$H$11","v":190.0455},null,{"$f":"UPPER(B15)&\" \"&K15","v":"DISCUSSION 100"},{"$f":"'Campaign Sales Funnel'!C10","v":100},{"$f":"$C15+L$11","v":4.45},{"$f":"$C$7+$M$11","v":175.9545},null,{"$f":"\"LOST \" & P15","v":"LOST 35"},{"$f":"'Campaign Sales Funnel'!D10","v":35},{"$f":"$C15+Q$11","v":4.45},{"$f":"$C$7+$R$11","v":147.864},{"$nulls":6},{"$f":"Y14+1","v":5},null,null,"DISCUSSION",null,{"$f":"-K15/2+$AD$9","v":133},{"$f":"K15/2+$AD$9","v":233},{"$nulls":3},{"$f":"AE15","v":233},{"$f":"AE15","v":233}]
[null,"Won",5,null,{"$f":"F16","v":{"v":0.06,"d":"6%"}},{"$f":"'Campaign Sales Funnel'!C11/'Campaign Sales Funnel'!$C$8","v":{"v":0.06,"d":"6%"}},{"$f":"$C16+G$11 - 0.1","v":5.3500000000000005},{"$f":"$C$7+$H$11","v":190.0455},null,{"$f":"UPPER(B16)","v":"WON"},{"$f":"'Campaign Sales Funnel'!C11","v":15},{"$f":"$C16+L$11 -0.1","v":5.3500000000000005},{"$f":"$C$7+$M$11","v":175.9545},{"$nulls":11},{"$f":"Y15+1","v":6},null,null,"WON",null,{"$f":"-K16/2+$AD$9","v":175.5},{"$f":"K16/2+$AD$9","v":190.5},{"$nulls":4},{"$f":"AE16","v":190.5}]
[null,"Won Dot",6,{"$nulls":7},{"$f":"K16","v":15},6.44,{"$f":"C7","v":183}]