This runs the original 29 September 2026 What Should We Build? workbook itself: all 1,397 of its formulas, recalculated here as you change the inputs. It opens only after it has reproduced every value stored in the original. The 7 October Landbank, Density Deep Dive, Keep Pagodas and Higher Tests workbooks are not yet connected; their files have not reached the vault. Nothing here changes Main or the original workbook.
Only your signed-in session can open the model.
Density test · homes in each product, same sizes and prices
The density buttons multiply every product's homes by the factor, rounded, at the same sizes and prices. You can then edit any cell. The Keep's homes come from its own case below.
Inputs by product
| Product | Site | Homes | Size m² | Sale THB/m² | Build THB/m² | First release homes | Thai buyer share | Sales a year |
|---|
The Keep · pagoda option (enter all 8 designs)
| Building | Homes | Saleable m² per home | Sale THB/m² | Build THB/m² | Building GFA m² | Check |
|---|
Results by zone
| Zone / product | Homes base | Homes what-if | Saleable m² what-if | Value £m base | Value £m what-if | Build £m what-if | Δ value £m |
|---|
Beach Valley and the Town Estate · kept separate
Years to sell, sales a year and the release figures come from the workbook's First releases sheet. Homes sold within 3 and 5 years are worked from those same figures (sales a year × years, capped at the release). They are shown, not stored in the workbook. Enter a first release and sales a year per product to see them.