{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Chart1","Function Buttons","Form Controls","Combo Box","Sheet View","Protection"],"not_rendered":{"charts":3,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":0,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Function Buttons","index":1,"n_rows":26,"n_cols":16,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["Function Buttons"]
[]
[]
[]
[]
["Charts",null,"Alt F1","F11",null,100,{"$f":"F6*1.1","v":110.00000000000001},{"$f":"G6*1.1","v":121.00000000000003},133.10000000000005,146.41000000000008,161.0510000000001,177.15610000000012,194.87171000000015,214.3588810000002,235.79476910000022,259.37424601000026]
[]
[]
["Edit Formulae",null,"F2",null,null,100,120,null,{"$f":"IF(F9>G9,\"Left is larger\", \"Right is larger\")","v":"Right is larger"}]
[]
[]
["Relative / absolute",null,"F4",null,null,{"$f":"I12","v":100},null,null,100]
[]
[]
["Ranges",null,"F8","Shift F8"]
[]
[]
[]
[]
[]
[]
["Recalculate",null,"F9"]
[]
["Key tips / menu",null,"F10","Shift F10"]
[]
["Save As",null,"F12"]

{"sheet":"Form Controls","index":2,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Form Controls"]
[null,null,null,null,0,1,2,3,4,5,6,7,8,9,10]
[]
["Bass Diffusion","Market",1000,"Market",null,{"$f":"Market","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,"Factor",{"$f":"C34/100","v":0.56999999999999995},"New",null,{"$f":"(Factor*E6/F4)*(F4-E6)","v":51.3},73.192736699999998,99.234576285298346,124.7889256931917,140.98917072250816,137.93360556213702,113.0147518493813,76.432002618006109,43.437565490403045,21.718383576548081]
[null,null,null,"Actual",100,{"$f":"E6+F5","v":151.30000000000001},{"$f":"F6+G5","v":224.49273670000002},323.72731298529834,448.51623867849003,589.50540940099813,727.43901496313515,840.45376681251651,916.8857694305226,960.32333492092562,982.04171849747365]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,57]

{"sheet":"Combo Box","index":3,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
["Combo Box"]
[]
[]
[]
[null,null,"USD"]
[null,null,"GBP",3]
[null,null,"EUR"]
[null,null,"JPY"]

{"sheet":"Sheet View","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Properties"]
[]
[]
["Name","Location","Bedrooms","Date built","Price"]
["Willows","Woking",4,1965,740000]
["Toll barn","Barnet",5,1947,1120000]
["Squirels","Slough",5,1953,1270000]
["Oak Trees","Croyden",6,1974,940000]
["Avers","Maidstone",4,1968,950000]
["Meadow View","Luton",6,1935,1020000]
["Sunnyside","Ealing",5,1898,640000]
["The Haven","Wimbledon",4,1987,1480000]
["Wayside","Crawley",6,1995,950000]
["Lilac Cottage","Hemel Hempstead",5,1974,580000]
["The Coach House","Windsor",5,1962,540000]
["The Stables","Ipswich",4,1985,1470000]
["Greenacres","Epping",6,1948,1350000]
["Fairview","Sevenoaks",4,1935,920000]
["Ivy Cottage","Hitchin",6,1984,640000]
["The old Vicarage","Farnham",7,1973,1250000]
["Highfield","Greenwich",5,1958,530000]
["The Firs","Merton",4,1942,620000]

{"sheet":"Protection","index":5,"n_rows":9,"n_cols":2,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
["Protection"]
[]
[]
[]
["Revenue",1000]
[]
["Costs",200]
[]
["Date","2025-12-25"]