{"text_format":"3","workbook":"xlsx","n_sheets":9,"sheets":["Lookup tables","Goal seeking","Data 1","Pivot table 1A","Pivot table 1B","Pivot table 1C","Data 2","Pivot table 2A","Pivot table 2B"],"not_rendered":{"defined_names":20,"pivot_tables":5},"read":"whole","date_system":"1900"}

{"sheet":"Lookup tables","index":0,"n_rows":9,"n_cols":12,"rows_kept":9}
["Lookup tables"]
["Subject","11 Half yearly","11 Yearly","12 Half Yearly","12 Yearly","Final mark","Final Band\n (using LOOKUP)","Final Band\n (using VLOOKUP)",null,"Lookup table "]
["Maths",75,77,80,88,{"$f":"SUM(B3:E3)/COUNTA(B3:E3)","v":{"v":80,"d":"80.00"}},{"$f":"LOOKUP(F3,$J$4:$J$9,$L$4:$L$9)","v":"B"},{"$f":"VLOOKUP(F3,$J$4:$L$9,3)","v":"B"},null,"Cut off","Numerical\n band","Letter grade"]
["Science",71,85,83,80,{"$f":"SUM(B4:E4)/COUNTA(B4:E4)","v":79.75},"C","C",null,40,1,"F"]
["Visual Arts",66,82,65,76,72.25,"C","C",null,50,2,"E"]
["Modern History",79,71,62,56,{"v":67,"d":"67.00"},"D","D",null,60,3,"D"]
["Software Development",83,81,76,92,{"v":83,"d":"83.00"},"B","B",null,70,4,"C"]
["Average mark",{"$f":"SUM(B3:B7)/COUNTA(A3:A7)","v":74.8},{"$f":"SUM(C3:C7)/COUNTA(B3:B7)","v":79.2},73.2,78.4,{"v":76.4,"d":"76.40"},"C","C",null,80,5,"B"]
[{"$nulls":9},90,6,"A"]

{"sheet":"Goal seeking","index":1,"n_rows":19,"n_cols":9,"rows_kept":19}
["Goal seeking"]
["Multiplication ",null,null,"Projected sales",null,null,"change either G5 or G6"]
[]
["Fixed value",8,null,"Items sold",500,null,"Projected sales",500]
["Value to change",4,null,"Price each item",{"v":35,"d":"$35.00"},null,"Price each item",{"v":35,"d":"$35.00"}]
["Desired answer",{"$f":"B4*B5","v":32},null,"Profit",{"$f":"E4*E5","v":{"v":17500,"d":"$17,500.00"}},null,"Profit",{"$f":"H4*H5","v":{"v":17500,"d":"$17,500.00"}},"change the Profit"]
[]
[]
["Loan repayments"]
[]
["PMT, one of the financial functions,\n calculates the payment for a loan \nbased on constant payments \nand a constant interest rate."]
["Annual interest rate",{"v":0.08,"d":"8.00%"}]
["Number months",10]
["Loan amount",{"v":10000,"d":"$10,000.00"}]
[]
["Monthly payment required\nif payments due at end of \nperiod, final balance $0",{"$f":"PMT(B12/12,B13,B14)","v":{"v":-1037.0320893591522,"d":"-$1,037.03"}},"<Formula cell"]
[]
["Monthly payment required",{"$f":"PMT(B12/12,B13,B14,0,1)","v":{"v":-1030.1643271779658,"d":"-$1,030.16"}},"<Formula cell"]
["if payments due at beginning\nof period,  final balance $0"]

{"sheet":"Data 1","index":2,"n_rows":31,"n_cols":6,"rows_kept":31}
["Actors"]
["First name","Surname","Episode","Earnings","Role"]
["Steven","Curtis",320,{"v":2966,"d":"$2,966.00"},"Ryan","Anderson"]
["Steven","Curtis",321,{"v":8117,"d":"$8,117.00"},"Ryan","Anderson"]
["Henrietta","Blair",320,{"v":4150,"d":"$4,150.00"},"Fiona","Cunningham"]
["Esther","Esposito",320,{"v":6688,"d":"$6,688.00"},"Kate","Anderson"]
["Matt","Tucker",321,{"v":9829,"d":"$9,829.00"},"Freddie","Harper"]
["Steven","Curtis",322,{"v":4277,"d":"$4,277.00"},"Ryan","Anderson"]
["Esther","Esposito",321,{"v":8249,"d":"$8,249.00"},"Kate","Anderson"]
["Marta","Shelton",320,{"v":4275,"d":"$4,275.00"},"Tara","Riley"]
["Robyn","Kim",321,{"v":7388,"d":"$7,388.00"},"Abigail","Lee"]
["Aaron","Luna",322,{"v":8900,"d":"$8,900.00"},"Jack","Scott"]
["Esther","Esposito",322,{"v":7302,"d":"$7,302.00"},"Kate","Anderson"]
["Irene","Henderson",321,{"v":5107,"d":"$5,107.00"},"Lana","Wright"]
["Steven","Curtis",323,{"v":6739,"d":"$6,739.00"},"Ryan","Anderson"]
["Steven","Curtis",324,{"v":8767,"d":"$8,767.00"},"Ryan","Anderson"]
["Aaron","Luna",320,{"v":3058,"d":"$3,058.00"},"Jack","Scott"]
["Cary","Rowe",321,{"v":6076,"d":"$6,076.00"},"David","Lo"]
["Esther","Esposito",323,{"v":5774,"d":"$5,774.00"},"Kate","Anderson"]
["Robyn","Kim",322,{"v":9936,"d":"$9,936.00"},"Abigail","Lee"]
["Freddie","Pena",322,{"v":8270,"d":"$8,270.00"},"Sawyer","Robinson"]
["Harry","Austin",320,{"v":9736,"d":"$9,736.00"},"Roland","Petrici"]
["Aaron","Luna",321,{"v":7193,"d":"$7,193.00"},"Jack","Scott"]
["Steven","Curtis",325,{"v":3942,"d":"$3,942.00"},"Ryan","Anderson"]
["Robyn","Kim",323,{"v":2238,"d":"$2,238.00"},"Abigail","Lee"]
["Esther","Esposito",325,{"v":3293,"d":"$3,293.00"},"Kate","Anderson"]
["Steven","Curtis",326,{"v":4241,"d":"$4,241.00"},"Ryan","Anderson"]
["Sally","Conner",323,{"v":1909,"d":"$1,909.00"},"Felicity","Tang"]
["Matt","Tucker",324,{"v":9153,"d":"$9,153.00"},"Freddie","Harper"]
["Gilberto","Thompson",323,{"v":8105,"d":"$8,105.00"},"Deanna","Murphy"]
["Esther","Esposito",326,{"v":4596,"d":"$4,596.00"},"Kate","Anderson"]

{"sheet":"Pivot table 1A","index":3,"n_rows":18,"n_cols":3,"rows_kept":18}
["Pivot table: Actors and episodes"]
[]
[null,"Values"]
["Row Labels","Count of Episode","Sum of Earnings"]
["Austin",1,{"v":9736,"d":"$9,736.00"}]
["Blair",1,{"v":4150,"d":"$4,150.00"}]
["Conner",1,{"v":1909,"d":"$1,909.00"}]
["Curtis",7,{"v":39049,"d":"$39,049.00"}]
["Esposito",6,{"v":35902,"d":"$35,902.00"}]
["Henderson",1,{"v":5107,"d":"$5,107.00"}]
["Kim",3,{"v":19562,"d":"$19,562.00"}]
["Luna",3,{"v":19151,"d":"$19,151.00"}]
["Pena",1,{"v":8270,"d":"$8,270.00"}]
["Rowe",1,{"v":6076,"d":"$6,076.00"}]
["Shelton",1,{"v":4275,"d":"$4,275.00"}]
["Thompson",1,{"v":8105,"d":"$8,105.00"}]
["Tucker",2,{"v":18982,"d":"$18,982.00"}]
["Grand Total",29,{"v":180274,"d":"$180,274.00"}]

{"sheet":"Pivot table 1B","index":4,"n_rows":18,"n_cols":9,"rows_kept":18}
["Pivot table: Actors and episode earnings"]
[]
["Sum of Earnings","Column Labels"]
["Row Labels",320,321,322,323,324,325,326,"Grand Total"]
["Austin",9736,{"$nulls":6},9736]
["Blair",4150,{"$nulls":6},4150]
["Conner",{"$nulls":3},1909,{"$nulls":3},1909]
["Curtis",2966,8117,4277,6739,8767,3942,4241,39049]
["Esposito",6688,8249,7302,5774,null,3293,4596,35902]
["Henderson",null,5107,{"$nulls":5},5107]
["Kim",null,7388,9936,2238,{"$nulls":3},19562]
["Luna",3058,7193,8900,{"$nulls":4},19151]
["Pena",null,null,8270,{"$nulls":4},8270]
["Rowe",null,6076,{"$nulls":5},6076]
["Shelton",4275,{"$nulls":6},4275]
["Thompson",{"$nulls":3},8105,{"$nulls":3},8105]
["Tucker",null,9829,null,null,9153,null,null,18982]
["Grand Total",30873,51959,38685,24765,17920,7235,8837,180274]

{"sheet":"Pivot table 1C","index":5,"n_rows":18,"n_cols":9,"rows_kept":18}
["Pivot table: Actors and episodes"]
[]
["Count of Role","Column Labels"]
["Row Labels",320,321,322,323,324,325,326,"Grand Total"]
["Austin",1,{"$nulls":6},1]
["Blair",1,{"$nulls":6},1]
["Conner",{"$nulls":3},1,{"$nulls":3},1]
["Curtis",1,1,1,1,1,1,1,7]
["Esposito",1,1,1,1,null,1,1,6]
["Henderson",null,1,{"$nulls":5},1]
["Kim",null,1,1,1,{"$nulls":3},3]
["Luna",1,1,1,{"$nulls":4},3]
["Pena",null,null,1,{"$nulls":4},1]
["Rowe",null,1,{"$nulls":5},1]
["Shelton",1,{"$nulls":6},1]
["Thompson",{"$nulls":3},1,{"$nulls":3},1]
["Tucker",null,1,null,null,1,null,null,2]
["Grand Total",6,7,5,5,2,2,2,29]

{"sheet":"Data 2","index":6,"n_rows":40,"n_cols":15,"rows_kept":40}
["Pivot tables"]
["Study record",{"$nulls":8},"Drop down lists"]
["Date","Day","Subject","Start Time","Finish Time","Elapsed Time","Type","Completed",{"$nulls":3},"Subject"]
["2016-01-02",{"$f":"IF(A4<>\"\",TEXT(A4,\"DDDD\"),\"\")","v":"Saturday"},"History","12:42:00","16:43:00",{"$f":"E4-D4","v":0.16736111111111107},"Study","Yes",{"$nulls":3},"Maths"]
["2016-01-09","Saturday","History","14:00:00","17:00:00",0.125,"Study","No",{"$nulls":3},"English"]
["2016-01-12","Tuesday","English","19:00:00","22:00:00",0.125,"Study","Yes",null,"Type",null,"History"]
["2016-01-22","Friday","Science","19:00:00","22:00:00",0.125,"Study","Yes",null,"Study",null,"Computing"]
["2016-01-23","Saturday","History","10:00:00","11:00:00",0.04166666666666663,"Study","Yes",null,"Major Project",null,"Visual Arts"]
["2016-01-26","Tuesday","English","19:00:00","22:00:00",0.125,"Study","Yes",null,"Assignment",null,"German"]
["2016-01-27","Wednesday","Computing","19:00:00","22:00:00",0.125,"Major Project","No",{"$nulls":3},"Science"]
["2016-01-27","Wednesday","German","22:00:00","23:00:00",0.04166666666666674,"Assignment","Yes",{"$nulls":3},"Free time"]
["2016-01-28","Thursday","German","19:00:00","22:00:00",0.125,"Assignment","Yes"]
["2016-01-30","Saturday","History","10:00:00","11:30:00",0.0625,"Study","Yes"]
["2016-02-02","Tuesday","English","19:00:00","23:00:00",0.16666666666666674,"Study","Yes"]
["2016-02-05","Friday","Science","19:00:00","22:00:00",0.125,"Study","Yes"]
["2016-02-10","Wednesday","Computing","19:00:00","22:00:00",0.125,"Study","Yes"]
["2016-02-10","Wednesday","Computing","22:00:00","23:00:00",0.04166666666666674,"Major Project","No"]
["2016-02-16","Tuesday","English","19:00:00","22:00:00",0.125,"Assignment","No"]
["2016-02-23","Tuesday","English","22:00:00","23:00:00",0.04166666666666674,"Assignment","Yes",null,"Study Timetable"]
["2016-02-27","Saturday","History","14:00:00","17:00:00",0.125,"Study","Yes",null,"M","Tu","W","Th","F","Sa"]
["2016-03-03","Thursday","German","17:00:00","21:00:00",0.16666666666666663,"Study","Yes",null,"Maths","Maths","Maths","Maths","Maths","Maths"]
["2016-03-12","Saturday","History","14:00:00","17:00:00",0.125,"Study","Yes",null,"Visual Arts","English","Computing","German","Science","History"]
["2016-03-16","Wednesday","Computing","21:00:00","23:00:00",0.08333333333333337,"Study","Yes"]
["2016-03-19","Saturday","History","14:00:00","17:00:00",0.125,"Study","Yes"]
["2016-03-31","Thursday","German","15:00:00","17:00:00",0.08333333333333337,"Study","Yes"]
["2016-04-01","Friday","Science","19:00:00","23:00:00",0.16666666666666674,"Study","Yes"]
["2016-04-23","Saturday","English","14:00:00","15:00:00",0.04166666666666663,"Study","Yes"]
["2016-04-23","Saturday","Computing","15:00:00","17:00:00",0.08333333333333337,"Major Project","No"]
["2016-04-26","Tuesday","English","17:00:00","21:00:00",0.16666666666666663,"Study","Yes"]
["2016-04-26","Tuesday","Computing","15:00:00","17:00:00",0.08333333333333337,"Major Project","No"]
["2016-04-26","Tuesday","Computing","21:00:00","23:00:00",0.08333333333333337,"Major Project","No"]
["2016-04-27","Wednesday","Computing","19:00:00","21:00:00",0.08333333333333337,"Major Project","No"]
["2016-04-27","Wednesday","Visual Arts","21:00:00","23:00:00",0.08333333333333337,"Study","Yes"]
["2016-05-11","Wednesday","Computing","16:00:00","18:00:00",0.08333333333333337,"Major Project","No"]
["2016-05-11","Wednesday","German","18:00:00","21:00:00",0.125,"Study","Yes"]
["2016-05-13","Friday","Science","17:00:00","21:00:00",0.16666666666666663,"Study","Yes"]
["2016-05-13","Friday","Computing","21:00:00","23:00:00",0.08333333333333337,"Major Project","No"]
["2016-05-18","Wednesday","Computing","17:00:00","21:00:00",0.16666666666666663,"Major Project","Yes"]
["2016-05-23","Monday","Visual Arts","17:00:00","21:00:00",0.16666666666666663,"Study","Yes"]
["2016-05-30","Monday","Visual Arts","15:00:00","17:00:00",0.08333333333333337,"Study","Yes"]

{"sheet":"Pivot table 2A","index":7,"n_rows":7,"n_cols":8,"rows_kept":7}
[]
[]
["Count of Completed","Column Labels"]
["Row Labels","Computing","English","German","History","Science","Visual Arts","Grand Total"]
["No",8,1,null,1,null,null,10]
["Yes",3,6,5,6,4,3,27]
["Grand Total",11,7,5,7,4,3,37]

{"sheet":"Pivot table 2B","index":8,"n_rows":8,"n_cols":8,"rows_kept":8}
[]
[]
["Count of Type2","Column Labels"]
["Row Labels","Computing","English","German","History","Science","Visual Arts","Grand Total"]
["Assignment",null,2,2,{"$nulls":3},4]
["Major Project",9,{"$nulls":5},9]
["Study",2,4,3,8,4,3,24]
["Grand Total",11,6,5,8,4,3,37]