{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Introduction","Pre-App Stage","Outline Application Stage","Detailed Application Stage","Post-Construction Stage","Version Control","Drop- down list"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":53,"comments":0,"pivot_tables":0},"unopened":[],"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":"Introduction","index":0,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[[21,6,21,9],[22,6,22,9],[23,6,23,9],[24,6,24,9],[25,6,25,9],[32,6,32,9],[28,6,28,9],[31,6,31,9],[26,6,26,9],[27,6,27,9],[29,6,29,9],[30,6,30,9]]}
["Greater London Authority - Circular Economy Statement template "]
[]
["How to use this spreadsheet"]
["This template should be used by planning applicants to fulfil the requirements of the Mayor's Circular Economy (CE) Statement policy set out in London Plan Policy SI 7 'Reducing waste and supporting the Circular Economy’. Before completing and submitting this spreadsheet to the GLA, applicants should read the CE statement guidance: https://www.london.gov.uk/what-we-do/planning/implementing-london-plan/london-plan-guidance-and-spgs/circular-economy-statement-guidance-consultation-draft "]
[]
["Applicant are required to submit CE statement information to the GLA at the following three stages: pre-applicaton, outline/detailed planning submission and post-construction. Separate tabs are provided in this spreadsheet for each stage. An outline of the information required at each stage and how to submit it is provided below. Please enter information to the light yellow-coloured cells only, do not enter information in the grey cells as these will be automatically calculated. The light green-coloured cells should be completed to achieve 'pioneering' status."]
[]
["1. Pre-application stage"]
["At pre-application stage, applicants are required to complete the pre-application information tab of this template which requires applicants to confirm details about the site and to provide details of the circular economy design approaches that are informing the existing and new development (including by building layer for the latter). All tables should be completed. This should be submitted to the GLA along with all other pre-application material."]
[]
["2. Outline/detailed planning submission stage"]
["At this stage, applicants are required to complete the outline or detailed planning stage tab of this template (whichever is relevant) and submit it to the GLA along with their planning application. Applicants are required to complete all tables, including the Bill of Materials and Recycling and Waste Reporting tables. Please enter information to the light yellow-coloured cells only, do not enter information in the grey cells as these will be automatically calculated. The light green-coloured cells should be completed to achieve 'pioneering' status."]
[]
["3. Post-construction stage"]
["At the final stage of the CE statement process, applicants should complete the post-construction tab of this template and submit it to the GLA within three months of practical completion. This will require an update of the information provided at planning submission stage and for the actual figures to be reported using actual material quantities during construction. Information should be submitted to: circulareconomystatements@london.gov.uk   "]
[]
["Queries"]
["Any queries or feedback on this template should be submitted to:"]
["circulareconomystatements@london.gov.uk"]
[]
[]
["Requirement by application stage (see relevant section of guidance for more information)","Pre-application stage (suggested)","Outline application[1]","Full application / reserved matters[2]","Post-construction","Checklist","Information Reference (Please indicate whether this has been included in the report to accompany this template or as a separate submission)"]
["CE targets (see section 4.2)","Encouraged","Yes ","Yes  ","Yes (Performance reported)",null,"Evidence in CES template spreadsheet"]
["CE design approaches (see sections 2.3 - 2.5 and 4.3)","Yes ","Yes ","Yes ","N/A",null,"Evidence in CES template spreadsheet"]
["CE design principles (see sections 2.1, 4.4 - 4.5)","Yes","No","No","No",null,"Evidence in CES template spreadsheet"]
["CE design principles by building layer (see sections 4.5)","No","Yes","Yes","No",null,"Evidence in CES template spreadsheet"]
["Pre-redevelopment audit (see section 4.6)","Encouraged ","Yes","Yes","N/A"]
["Pre-demolition audit (see section 4.6)","Encouraged","Yes","Yes","N/A"]
["Bill of materials (including calculations – see section 4.7)","No","Yes (Estimated)","Yes (Estimated) ","Yes (Actual)",null,"Evidence in CES template spreadsheet"]
["End of life strategy (see section 4.7)","No","No","Yes ","Encouraged"]
["Operational waste management plan (see section 4.8)","No","No","Yes ","Encouraged"]
["Recycling and waste reporting (see Section 4.9)","No","Yes (Estimated)","Yes (Estimated) ","Yes (Actual)",null,"Evidence in CES template spreadsheet"]
["Lessons learnt and key achievements (see section 4.10)","N/A","N/A","N/A","Yes ",null,"Evidence in CES template spreadsheet"]
[]
["[1] Also applicable to the outline and detailed part of hybrid applications."]
["[2] Also applicable to the outline and detailed part of hybrid applications."]

{"sheet":"Pre-App Stage","index":1,"n_rows":88,"n_cols":7,"rows_kept":88,"cut":false,"hidden":false,"merged":[[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[76,1,76,2],[69,1,69,2],[70,4,70,5],[70,6,70,8],[71,4,71,5],[71,6,71,8],[71,1,74,2],[70,1,70,2],[72,4,72,5],[73,4,73,5],[74,4,74,5],[88,6,88,8],[89,1,89,2],[89,4,89,5],[89,6,89,8],[90,1,90,2],[90,4,90,5],[90,6,90,8],[78,4,78,5],[75,1,75,2],[77,4,77,5],[72,6,72,8],[73,6,73,8],[74,6,74,8],[75,6,75,8],[77,1,77,2],[78,1,78,2],[76,6,76,8],[77,6,77,8],[78,6,78,8],[75,4,75,5],[76,4,76,5]]}
[]
[]
[]
["Pre-Application Stage - Circular Economy Statement"]
[]
[null,null,null,"Project Details"]
[null,null,"Project name"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough"]
[null,null,"Brief description of the project"]
[null,null,"Author/s"]
[null,null,"Date of assessment"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class / Type 1","Use Class / Type 1 GIA"]
[null,null,"Use Class / Type 2","Use Class / Type 2 GIA"]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Use Class / Type 15","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":0}]
[]
[]
[null,"Circular Economy Design Approaches"]
[null,"Circular Economy Design Approaches for Existing Structures / Buildings",null,"Applicant Response"]
[null,"Is there an existing building on the site?"]
[null,"Is it technically feasible to retain the building(s) in whole or in part?"]
[null,"Are there any building materials or elements available on site that can be used?"]
[null,"Is the existing building, or parts of the building, suited to the requirements for the site?"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?"]
[null,"The preferred strategy is:",null,"NEW BUILDING"]
[null,"The preferred strategy is:",null,"RETAIN and RETROFIT"]
[null,"The preferred strategy is:",null,"PARTIAL RETENTION and REFURBISHMENT"]
[null,"The preferred strategy is:",null,"DISASSEMBLE/DECONSTRUCT AND REUSE"]
[null,"The preferred strategy is:",null,"DEMOLISH/DECONSTRUCT AND RECYCLE"]
[null,"Circular Economy Design Approach","Phase / Building / Area / Layer","Strategic Response"]
[null,"Retain and Retrofit"]
[null,"Partial Retention and Refurbishment"]
[null,"Disassemble and Reuse"]
[null,"Demolish and Recycle"]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase / Building / Area / Layer","Strategic Response"]
[null,"Building relocation"]
[null,"Component or material reuse"]
[null,"Adaptability"]
[null,"Flexibility"]
[null,"Replaceability"]
[null,"Disassembly"]
[null,"Longevity"]
[]
[]
[]
[null,"Circular Economy Design Principles"]
[null,"Design Principle",null,null,"Phase / Building / Area / Layer",null,"Design Response"]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage"]
[null,null,null,"Module B - In-Use Stage"]
[null,null,null,"Module C - End-of-Life Stage"]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary"]
[null,"Designing for longevity"]
[null,"Designing for adaptability or flexibility"]
[null,"Designing for disassembly"]
[null,"Using systems, elements or materials that can be re-used and recycled"]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E84),IF(E84=95%,\"Yes\",IF(E84>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",null,{"$f":"IF(ISNUMBER(E85),IF(E85=95%,\"Yes\",IF(E85>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E86),IF(E86=95%,\"Yes\",IF(E86>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",null,{"$f":"IF(ISNUMBER(E87),IF(E87=65%,\"Yes\",IF(E87>65%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",null,{"$f":"IF(ISNUMBER(E88),IF(E88=20%,\"Yes\",IF(E88>20%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]

{"sheet":"Outline Application Stage","index":2,"n_rows":488,"n_cols":26,"rows_kept":488,"cut":false,"hidden":false,"merged":[[329,1,348,1],[350,2,369,3],[350,1,369,1],[371,2,390,3],[371,1,390,1],[434,1,453,1],[434,2,453,3],[433,2,433,3],[392,2,411,3],[392,1,411,1],[413,2,432,3],[413,1,432,1],[412,2,412,3],[218,1,237,1],[239,2,253,3],[239,1,253,1],[255,1,274,1],[255,2,274,3],[276,1,290,1],[292,2,311,3],[292,1,311,1],[313,2,327,3],[313,1,327,1],[291,2,291,3],[312,2,312,3],[138,2,138,3],[107,2,121,3],[155,1,174,1],[176,2,195,3],[176,1,195,1],[154,2,154,3],[196,2,196,3],[217,2,217,3],[238,2,238,3],[254,2,254,3],[155,2,174,3],[328,2,328,3],[349,2,349,3],[218,2,237,3],[276,2,290,3],[329,2,348,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[75,4,75,11],[70,4,70,11],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[72,1,72,3],[76,1,79,2],[88,2,88,3],[462,13,462,16],[462,7,462,8],[461,4,461,6],[461,7,461,12],[462,9,462,10],[462,11,462,12],[88,4,88,11],[88,12,88,16],[89,2,89,3],[90,2,90,3],[106,2,106,3],[122,2,122,3],[91,1,105,1],[91,2,105,3],[88,17,88,21],[88,22,88,25],[481,6,481,8],[482,6,482,8],[483,6,483,8],[480,6,480,8],[487,4,487,5],[487,6,487,8],[484,6,484,8],[485,6,485,8],[486,6,486,8],[81,1,81,2],[80,1,80,2],[461,13,461,16],[197,2,216,3],[197,1,216,1],[107,1,121,1],[123,2,137,3],[139,2,153,3],[139,1,153,1],[123,1,137,1],[83,1,83,2],[82,1,82,2],[370,2,370,3],[391,2,391,3],[175,2,175,3],[275,2,275,3]]}
[]
[]
[]
["Outline Application Stage - Circular Economy Statement"]
[]
[null,null,null,"Project Details"]
[null,null,"Project name"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough"]
[null,null,"Brief description of the project"]
[null,null,"Author/s"]
[null,null,"Date of assessment"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class / Type 1","Use Class / Type 1 GIA"]
[null,null,"Use Class / Type 2","Use Class / Type 2 GIA"]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Use Class / Type 15","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":0}]
[]
[]
[null,"Circular Economy Design Approaches"]
[null,"Circular Economy Design Approaches for Existing Structures / Buildings",null,"Applicant Response"]
[null,"Is there an existing building on the site?"]
[null,"Is it technically feasible to retain the building(s) in whole or in part?"]
[null,"Are there any building materials or elements available on site that can be used?"]
[null,"Is the existing building, or parts of the building, suited to the requirements for the site?"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?"]
[null,"The preferred strategy is:",null,"NEW BUILDING"]
[null,"The preferred strategy is:",null,"RETAIN and RETROFIT"]
[null,"The preferred strategy is:",null,"PARTIAL RETENTION and REFURBISHMENT"]
[null,"The preferred strategy is:",null,"DISASSEMBLE/DECONSTRUCT AND REUSE"]
[null,"The preferred strategy is:",null,"DEMOLISH/DECONSTRUCT AND RECYCLE"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Retain and Retrofit"]
[null,"Partial Retention and Refurbishment"]
[null,"Disassemble and Reuse"]
[null,"Demolish and Recycle"]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Building relocation"]
[null,"Component or material reuse"]
[null,"Adaptability"]
[null,"Flexibility"]
[null,"Replaceability"]
[null,"Disassembly"]
[null,"Longevity"]
[]
[]
[null,"Circular Economy Design Principles by Building Layer"]
[null,"The Circular Economy Design Principles by Building Layer table should consider where the Applicant seeks to go beyond standard practice. If there are multiple phases / buildings / areas with different measures / strategies, please specify these separately within the table below."]
[null,null,null,null,"Building Layer",null,null,null,null,null,null,null,"Summary","Challenges","Actions & Counter-Actions, Who and When","Plan to Prove and Quantify"]
[null,null,null,null,"Site","Substructure","Superstructure","Shell/Skin","Services","Space ","Stuff","Construction Stuff"]
[null,"1. Is it likely the layer (or components within it) will need to be moved or otherwise modified within 5-15 years, e.g. due to changing use patterns or user requirements?",null,null,"N/A",null,null,null,null,null,null,"N/A"]
[null,"2. Is it likely the layer (or components within it) will need to be changed, upgraded or replaced within 5-15 years, e.g. for improved performance, aesthetics",null,null,"N/A",null,null,null,null,null,null,"N/A"]
[null,"The preferred strategy is:",null,null,"-",{"$f":"IF(F73=\"Yes\",\"Design for FLEXIBILITY\",IF(F74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(F73=\"No\",F74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":""},{"$f":"IF(G73=\"Yes\",\"Design for FLEXIBILITY\",IF(G74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(G73=\"No\",G74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":""},"","","","","-"]
[null,"Design Principles",null,null,"All developments should apply the 6 circular economy principles, including designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised."]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage"]
[null,null,null,"Module B - In-Use Stage"]
[null,null,null,"Module C - End-of-Life Stage"]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary"]
[null,"Designing for longevity"]
[null,"Designing for adaptability or flexibility"]
[null,"Designing for disassembly"]
[null,"Using systems, elements or materials that can be re-used and recycled"]
[]
[]
[null,"Bill of Materials"]
[null,"Please click the + symbol to the left hand side of the Bill of Materials table to view or hide the input rows for each Building Element Category. The rows for substructure and frame have been unhidden to highlight this. A fixed number of rows has been provided for each Building Element Category based on a sub-set of typical WLCA submissions. Should the number of rows provided not be sufficient to allow input of all materials for a given Building Element Category, Applicants should prioritise the inclusion of the materials with the highest quantity. "]
[null,null,"BUILDING ELEMENT CATEGORY -  LEVEL 1 (based on the RICS New Rules of\nMeasurement (NRM) classification system level 2 sub-elements https://www.rics.org/globalassets/rics-website/media/products/data-products/bcis-construction/bcis-elemental-standard-form-cost-analysis-4th-nrm-edition-2012.pdf)",null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)",null,null,null,null,null,null,null,"USE STAGE (MODULE B)",null,null,null,null,"END OF LIFE STAGE (MODULE C)",null,null,null,null,"BENEFITS BEYOND THE SYSTEM BOUNDARY (MODULE D)"]
[null,null,"Building Element Category",null,"Material Type","Material quantity\n(Module A)\n(kg)","Material intensity \n(Module A) \n(kg/m2 GIA)","Performance Indicator (LPG Appendix 1)","Construction Waste Factor \n(Module A)","Construction Waste \n(Module A)\n(kg)","Recycled Content \nby mass (kg)","Recycled Content \nby value (%)","Expected Lifespan\n(years)","Number of Replacements (over assumed 60-year period)","Repair and Replacement quantities of materials\n(Module B)\n (kg)","Construction Waste Factor \n(Module B)","Construction Waste \n(Module B)\n(kg)","Design for Disassembly","Assumed End of Life Scenario\n(Description)","% Reusing ","% Recycling","% Landfill","Estimated reusable materials (kg)","Estimated reusable materials intensity\n(kg/m2 GIA)","Estimated recyclable materials (kg)","Estimated recyclable materials intensity\n(kg/m2 GIA)"]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,"-",{"$f":"SUM(F92:F106)","v":0},{"$f":"IF(AND(F91<>0,$D$31<>0),F91/$D$31,0)","v":0},"-","-",{"$f":"SUM(J92:J106)","v":0},"-","-","-","-",{"$f":"SUM(O92:O106)","v":0},"-",{"$f":"SUM(Q92:Q106)","v":0},"-","-",{"$f":"IF(W91<>0,W91/($F$91+$O$91),0)","v":0},{"$f":"IF(Y91<>0,Y91/($F$91+$O$91),0)","v":0},{"$f":"1-T91-U91","v":1},{"$f":"SUM(W92:W106)","v":0},{"$f":"IF(AND(W91<>0,$D$31<>0),W91/$D$31,0)","v":0},{"$f":"SUM(Y92:Y106)","v":0},{"$f":"IF(AND(Y91<>0,$D$31<>0),Y91/$D$31,0)","v":0}]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,null,null,{"$f":"IF(AND(F92<>0,$D$31<>0),F92/$D$31,0)","v":0},"-",0,{"$f":"F92*I92","v":0},null,null,null,{"$f":"IF(M92<>0,INT(59/M92),0)","v":0},{"$f":"F92*N92","v":0},0,{"$f":"O92*P92","v":0},null,null,0,0,{"$f":"1-T92-U92","v":1},{"$f":"T92*(F92+O92)","v":0},{"$f":"IF(AND(W92<>0,$D$31<>0),W92/$D$31,0)","v":0},{"$f":"U92*(F92+O92)","v":0},{"$f":"IF(AND(Y92<>0,$D$31<>0),Y92/$D$31,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(F93<>0,$D$31<>0),F93/$D$31,0)","v":0},"-",0,{"$f":"F93*I93","v":0},null,null,null,{"$f":"IF(M93<>0,INT(59/M93),0)","v":0},{"$f":"F93*N93","v":0},0,{"$f":"O93*P93","v":0},null,null,0,0,{"$f":"1-T93-U93","v":1},{"$f":"T93*(F93+O93)","v":0},{"$f":"IF(AND(W93<>0,$D$31<>0),W93/$D$31,0)","v":0},{"$f":"U93*(F93+O93)","v":0},0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.2,"Major Demolition Works",null,"-",{"$f":"SUM(F108:F122)","v":0},{"$f":"IF(AND(F107<>0,$D$31<>0),F107/$D$31,0)","v":0},"-","-",{"$f":"SUM(J108:J122)","v":0},"-","-","-","-",{"$f":"SUM(O108:O122)","v":0},"-",{"$f":"SUM(Q108:Q122)","v":0},"-","-",{"$f":"IF(W107<>0,W107/($F$107+$O$107),0)","v":0},{"$f":"IF(Y107<>0,Y107/($F$107+$O$107),0)","v":0},{"$f":"1-T107-U107","v":1},{"$f":"SUM(W108:W122)","v":0},0,{"$f":"SUM(Y108:Y122)","v":0},0]
[null,0.2,"Major Demolition Works",null,null,null,{"$f":"IF(AND(F108<>0,$D$31<>0),F108/$D$31,0)","v":0},"-",0,{"$f":"I108*F108","v":0},null,null,null,{"$f":"IF(M108<>0,INT(59/M108),0)","v":0},{"$f":"F108*N108","v":0},0,{"$f":"O108*P108","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F109<>0,$D$31<>0),F109/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M109<>0,INT(59/M109),0)","v":0},{"$f":"F109*N109","v":0},0,{"$f":"O109*P109","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F110<>0,$D$31<>0),F110/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$f":"SUM(F124:F138)","v":0},{"$f":"IF(AND(F123<>0,$D$31<>0),F123/$D$31,0)","v":0},"-","-",{"$f":"SUM(J124:J138)","v":0},"-","-","-","-",{"$f":"SUM(O124:O138)","v":0},"-",{"$f":"SUM(Q124:Q138)","v":0},"-","-",{"$f":"IF(W123<>0,W123/($F$123+$O$123),0)","v":0},{"$f":"IF(Y123<>0,Y123/($F$123+$O$123),0)","v":0},1,{"$f":"SUM(W124:W138)","v":0},0,{"$f":"SUM(Y124:Y138)","v":0},0]
[null,0.3,"Temporary Support to Adjacent Structures",null,null,null,{"$f":"IF(AND(F124<>0,$D$31<>0),F124/$D$31,0)","v":0},"-",0,{"$f":"I124*F124","v":0},null,null,null,{"$f":"IF(M124<>0,INT(59/M124),0)","v":0},{"$f":"F124*N124","v":0},0,{"$f":"O124*P124","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F125<>0,$D$31<>0),F125/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M125<>0,INT(59/M125),0)","v":0},{"$f":"F125*N125","v":0},0,{"$f":"O125*P125","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$f":"SUM(F140:F154)","v":0},{"$f":"IF(AND(F139<>0,$D$31<>0),F139/$D$31,0)","v":0},"-","-",{"$f":"SUM(J140:J154)","v":0},"-","-","-","-",{"$f":"SUM(O140:O154)","v":0},"-",{"$f":"SUM(Q140:Q154)","v":0},"-","-",{"$f":"IF(W139<>0,W139/($F$139+$O$139),0)","v":0},{"$f":"IF(Y139<>0,Y139/($F$139+$O$139),0)","v":0},1,{"$f":"SUM(W140:W154)","v":0},0,{"$f":"SUM(Y140:Y154)","v":0},0]
[null,0.4,"Specialist Ground Works",null,null,null,{"$f":"IF(AND(F140<>0,$D$31<>0),F140/$D$31,0)","v":0},"-",0,{"$f":"I140*F140","v":0},null,null,null,{"$f":"IF(M140<>0,INT(59/M140),0)","v":0},{"$f":"F140*N140","v":0},0,{"$f":"O140*P140","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F141<>0,$D$31<>0),F141/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M141<>0,INT(59/M141),0)","v":0},{"$f":"F141*N141","v":0},0,{"$f":"O141*P141","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F142<>0,$D$31<>0),F142/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$f":"SUM(F156:F175)","v":0},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":0},"-",{"$f":"SUM(J156:J175)","v":0},"-","-","-","-",{"$f":"SUM(O156:O175)","v":0},"-",{"$f":"SUM(Q156:Q175)","v":0},"-","-",{"$f":"IF(W155<>0,W155/($F$155+$O$155),0)","v":0},{"$f":"IF(Y155<>0,Y155/($F$155+$O$155),0)","v":0},1,{"$f":"SUM(W156:W175)","v":0},0,{"$f":"SUM(Y156:Y175)","v":0},0]
[null,1,"Substructure",null,null,null,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":0},"-",0,{"$f":"I156*F156","v":0},null,null,null,{"$f":"IF(M156<>0,INT(59/M156),0)","v":0},{"$f":"F156*N156","v":0},0,{"$f":"O156*P156","v":0},null,null,0,0,1,{"$f":"T156*(F156+O156)","v":0},0,{"$f":"U156*(F156+O156)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M157<>0,INT(59/M157),0)","v":0},{"$f":"F157*N157","v":0},0,{"$f":"O157*P157","v":0},null,null,0,0,{"$f":"1-T157-U157","v":1},0,{"$f":"IF(AND(W157<>0,$D$31<>0),W157/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F170<>0,$D$31<>0),F170/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F171<>0,$D$31<>0),F171/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F172<>0,$D$31<>0),F172/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F175<>0,$D$31<>0),F175/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M175<>0,INT(59/M175),0)","v":0},0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F177:F196)","v":0},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":0},"-",{"$f":"SUM(J177:J196)","v":0},"-","-","-","-",{"$f":"SUM(O177:O196)","v":0},"-",{"$f":"SUM(Q177:Q196)","v":0},"-","-",{"$f":"IF(W176<>0,W176/($F$176+$O$176),0)","v":0},{"$f":"IF(Y176<>0,Y176/($F$176+$O$176),0)","v":0},1,{"$f":"SUM(W177:W196)","v":0},0,{"$f":"SUM(Y177:Y196)","v":0},0]
[null,2.1,"Superstructure: Frame",null,null,null,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":0},"-",0,{"$f":"I177*F177","v":0},null,null,null,{"$f":"IF(M177<>0,INT(59/M177),0)","v":0},{"$f":"F177*N177","v":0},0,{"$f":"O177*P177","v":0},null,null,0,0,1,{"$f":"T177*(F177+O177)","v":0},0,{"$f":"U177*(F177+O177)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M178<>0,INT(59/M178),0)","v":0},{"$f":"F178*N178","v":0},0,{"$f":"O178*P178","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F191<>0,$D$31<>0),F191/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F192<>0,$D$31<>0),F192/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F193<>0,$D$31<>0),F193/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F194<>0,$D$31<>0),F194/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F198:F217)","v":0},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":0},"-",{"$f":"SUM(J198:J217)","v":0},"-","-","-","-",{"$f":"SUM(O198:O217)","v":0},"-",{"$f":"SUM(Q198:Q217)","v":0},"-","-",{"$f":"IF(W197<>0,W197/($F$197+$O$197),0)","v":0},{"$f":"IF(Y197<>0,Y197/($F$197+$O$197),0)","v":0},1,{"$f":"SUM(W198:W217)","v":0},0,{"$f":"SUM(Y198:Y217)","v":0},0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,null,null,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":0},"-",0,{"$f":"I198*F198","v":0},null,null,null,{"$f":"IF(M198<>0,INT(59/M198),0)","v":0},{"$f":"F198*N198","v":0},0,{"$f":"O198*P198","v":0},null,null,0,0,1,{"$f":"T198*(F198+O198)","v":0},0,{"$f":"U198*(F198+O198)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M199<>0,INT(59/M199),0)","v":0},{"$f":"F199*N199","v":0},0,{"$f":"O199*P199","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F212<>0,$D$31<>0),F212/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F213<>0,$D$31<>0),F213/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F214<>0,$D$31<>0),F214/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F215<>0,$D$31<>0),F215/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I217*F217","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F219:F238)","v":0},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":0},"-",{"$f":"SUM(J219:J238)","v":0},"-","-","-","-",{"$f":"SUM(O219:O238)","v":0},"-",{"$f":"SUM(Q219:Q238)","v":0},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":0},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":0},1,{"$f":"SUM(W219:W238)","v":0},0,{"$f":"SUM(Y219:Y238)","v":0},0]
[null,2.2999999999999998,"Superstructure: Roof",null,null,null,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":0},"-",0,{"$f":"I219*F219","v":0},null,null,null,{"$f":"IF(M219<>0,INT(59/M219),0)","v":0},{"$f":"F219*N219","v":0},0,{"$f":"O219*P219","v":0},null,null,0,0,1,{"$f":"T219*(F219+O219)","v":0},0,{"$f":"U219*(F219+O219)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M220<>0,INT(59/M220),0)","v":0},{"$f":"F220*N220","v":0},0,{"$f":"O220*P220","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T221-U221","v":1},0,{"$f":"IF(AND(W221<>0,$D$31<>0),W221/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F233<>0,$D$31<>0),F233/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F234<>0,$D$31<>0),F234/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F235<>0,$D$31<>0),F235/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F236<>0,$D$31<>0),F236/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F240:F254)","v":0},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":0},"-","-",{"$f":"SUM(J240:J254)","v":0},"-","-","-","-",{"$f":"SUM(O240:O254)","v":0},"-",{"$f":"SUM(Q240:Q254)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$239+$O$239),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$239+$O$239),0)","v":0},1,{"$f":"SUM(W240:W254)","v":0},0,{"$f":"SUM(Y240:Y254)","v":0},0]
[null,2.4,"Superstructure: Stairs and Ramps",null,null,null,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":0},"-",0,{"$f":"I240*F240","v":0},null,null,null,{"$f":"IF(M240<>0,INT(59/M240),0)","v":0},{"$f":"F240*N240","v":0},0,{"$f":"O240*P240","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M241<>0,INT(59/M241),0)","v":0},{"$f":"F241*N241","v":0},0,{"$f":"O241*P241","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F256:F275)","v":0},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":0},"-",{"$f":"SUM(J256:J275)","v":0},"-","-","-","-",{"$f":"SUM(O256:O275)","v":0},"-",{"$f":"SUM(Q256:Q275)","v":0},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":0},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":0},1,{"$f":"SUM(W256:W275)","v":0},0,{"$f":"SUM(Y256:Y275)","v":0},0]
[null,2.5,"Superstructure: External Walls",null,null,null,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0},"-",0,{"$f":"I256*F256","v":0},null,null,null,{"$f":"IF(M256<>0,INT(59/M256),0)","v":0},{"$f":"F256*N256","v":0},0,{"$f":"O256*P256","v":0},null,null,0,0,1,{"$f":"T256*(F256+O256)","v":0},0,{"$f":"U256*(F256+O256)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M257<>0,INT(59/M257),0)","v":0},{"$f":"F257*N257","v":0},0,{"$f":"O257*P257","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F270<>0,$D$31<>0),F270/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F271<>0,$D$31<>0),F271/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F272<>0,$D$31<>0),F272/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F273<>0,$D$31<>0),F273/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F277:F291)","v":0},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":0},"-",{"$f":"SUM(J277:J291)","v":0},"-","-","-","-",{"$f":"SUM(O277:O291)","v":0},"-",{"$f":"SUM(Q277:Q291)","v":0},"-","-",{"$f":"IF(W276<>0,W276/($F$276+$O$276),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$276+$O$276),0)","v":0},1,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":0},0]
[null,2.6,"Superstructure: Windows and External Doors",null,null,null,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":0},"-",0,{"$f":"I277*F277","v":0},null,null,null,{"$f":"IF(M277<>0,INT(59/M277),0)","v":0},{"$f":"F277*N277","v":0},0,{"$f":"O277*P277","v":0},null,null,0,0,1,{"$f":"T277*(F277+O277)","v":0},0,{"$f":"U277*(F277+O277)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M278<>0,INT(59/M278),0)","v":0},{"$f":"F278*N278","v":0},0,{"$f":"O278*P278","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T285-U285","v":1},0,{"$f":"IF(AND(W285<>0,$D$31<>0),W285/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F291<>0,$D$31<>0),F291/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F293:F312)","v":0},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":0},"-",{"$f":"SUM(J293:J312)","v":0},"-","-","-","-",{"$f":"SUM(O293:O312)","v":0},"-",{"$f":"SUM(Q293:Q312)","v":0},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":0},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0},1,{"$f":"SUM(W293:W312)","v":0},0,{"$f":"SUM(Y293:Y312)","v":0},0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,null,null,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":0},"-",0,{"$f":"I293*F293","v":0},null,null,null,{"$f":"IF(M293<>0,INT(59/M293),0)","v":0},{"$f":"F293*N293","v":0},0,{"$f":"O293*P293","v":0},null,null,0,0,1,{"$f":"T293*(F293+O293)","v":0},0,{"$f":"U293*(F293+O293)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M294<>0,INT(59/M294),0)","v":0},{"$f":"F294*N294","v":0},0,{"$f":"O294*P294","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F307<>0,$D$31<>0),F307/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F308<>0,$D$31<>0),F308/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F309<>0,$D$31<>0),F309/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F310<>0,$D$31<>0),F310/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F314:F328)","v":0},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":0},"-",{"$f":"SUM(J314:J328)","v":0},"-","-","-","-",{"$f":"SUM(O314:O328)","v":0},"-",{"$f":"SUM(Q314:Q328)","v":0},"-","-",{"$f":"IF(W313<>0,W313/($F$313+$O$313),0)","v":0},{"$f":"IF(Y313<>0,Y313/($F$313+$O$313),0)","v":0},1,{"$f":"SUM(W314:W328)","v":0},0,{"$f":"SUM(Y314:Y328)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,null,null,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":0},"-",0,{"$f":"I314*F314","v":0},null,null,null,{"$f":"IF(M314<>0,INT(59/M314),0)","v":0},{"$f":"F314*N314","v":0},0,{"$f":"O314*P314","v":0},null,null,0,0,1,{"$f":"T314*(F314+O314)","v":0},0,{"$f":"U314*(F314+O314)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M315<>0,INT(59/M315),0)","v":0},{"$f":"F315*N315","v":0},0,{"$f":"O315*P315","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F316<>0,$D$31<>0),F316/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F328<>0,$D$31<>0),F328/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$f":"SUM(F330:F349)","v":0},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":0},"-","-",{"$f":"SUM(J330:J349)","v":0},"-","-","-","-",{"$f":"SUM(O330:O349)","v":0},"-",{"$f":"SUM(Q330:Q349)","v":0},"-","-",{"$f":"IF(W329<>0,W329/($F$329+$O$329),0)","v":0},{"$f":"IF(Y329<>0,Y329/($F$329+$O$329),0)","v":0},1,{"$f":"SUM(W330:W349)","v":0},0,{"$f":"SUM(Y330:Y349)","v":0},0]
[null,3,"Finishes",null,null,null,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M330<>0,INT(59/M330),0)","v":0},{"$f":"F330*N330","v":0},0,{"$f":"O330*P330","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M331<>0,INT(59/M331),0)","v":0},{"$f":"F331*N331","v":0},0,{"$f":"O331*P331","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F344<>0,$D$31<>0),F344/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F345<>0,$D$31<>0),F345/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F346<>0,$D$31<>0),F346/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F347<>0,$D$31<>0),F347/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T349-U349","v":1},0,{"$f":"IF(AND(W349<>0,$D$31<>0),W349/$D$31,0)","v":0},0,0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"-",{"$f":"SUM(F351:F370)","v":0},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":0},"-","-",{"$f":"SUM(J351:J370)","v":0},"-","-","-","-",{"$f":"SUM(O351:O370)","v":0},"-",{"$f":"SUM(Q351:Q370)","v":0},"-","-",{"$f":"IF(W350<>0,W350/($F$350+$O$350),0)","v":0},{"$f":"IF(Y350<>0,Y350/($F$350+$O$350),0)","v":0},1,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,null,null,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M351<>0,INT(59/M351),0)","v":0},{"$f":"F351*N351","v":0},0,{"$f":"O351*P351","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M352<>0,INT(59/M352),0)","v":0},{"$f":"F352*N352","v":0},0,{"$f":"O352*P352","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F365<>0,$D$31<>0),F365/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F366<>0,$D$31<>0),F366/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F367<>0,$D$31<>0),F367/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F368<>0,$D$31<>0),F368/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F372:F391)","v":0},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":0},"-","-",{"$f":"SUM(J372:J391)","v":0},"-","-","-","-",{"$f":"SUM(O372:O391)","v":0},"-",{"$f":"SUM(Q372:Q391)","v":0},"-","-",{"$f":"IF(W371<>0,W371/($F$371+$O$371),0)","v":0},{"$f":"IF(Y371<>0,Y371/($F$371+$O$371),0)","v":0},1,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":0},0]
[null,5,"Services (MEP)",null,null,null,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M372<>0,INT(59/M372),0)","v":0},{"$f":"F372*N372","v":0},0,{"$f":"O372*P372","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M373<>0,INT(59/M373),0)","v":0},{"$f":"F373*N373","v":0},0,{"$f":"O373*P373","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I378*F378","v":0},null,null,null,0,0,0,0,null,null,0,0,1,{"$f":"T378*(F378+O378)","v":0},0,{"$f":"U378*(F378+O378)","v":0},0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F386<>0,$D$31<>0),F386/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F387<>0,$D$31<>0),F387/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F388<>0,$D$31<>0),F388/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F389<>0,$D$31<>0),F389/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F393:F412)","v":0},{"$f":"IF(AND(F392<>0,$D$31<>0),F392/$D$31,0)","v":0},"-","-",{"$f":"SUM(J393:J412)","v":0},"-","-","-","-",{"$f":"SUM(O393:O412)","v":0},"-",{"$f":"SUM(Q393:Q412)","v":0},"-","-",{"$f":"IF(W392<>0,W392/($F$392+$O$392),0)","v":0},{"$f":"IF(Y392<>0,Y392/($F$392+$O$392),0)","v":0},1,{"$f":"SUM(W393:W412)","v":0},0,{"$f":"SUM(Y393:Y412)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,{"$f":"IF(AND(F393<>0,$D$31<>0),F393/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M393<>0,INT(59/M393),0)","v":0},{"$f":"F393*N393","v":0},0,{"$f":"O393*P393","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F394<>0,$D$31<>0),F394/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M394<>0,INT(59/M394),0)","v":0},{"$f":"F394*N394","v":0},0,{"$f":"O394*P394","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F395<>0,$D$31<>0),F395/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F407<>0,$D$31<>0),F407/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F408<>0,$D$31<>0),F408/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F409<>0,$D$31<>0),F409/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F410<>0,$D$31<>0),F410/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F414:F433)","v":0},{"$f":"IF(AND(F413<>0,$D$31<>0),F413/$D$31,0)","v":0},"-","-",{"$f":"SUM(J414:J433)","v":0},"-","-","-","-",{"$f":"SUM(O414:O433)","v":0},"-",{"$f":"SUM(Q414:Q433)","v":0},"-","-",{"$f":"IF(W413<>0,W413/($F$413+$O$413),0)","v":0},{"$f":"IF(Y413<>0,Y413/($F$413+$O$413),0)","v":0},{"$f":"1-T413-U413","v":1},{"$f":"SUM(W414:W433)","v":0},{"$f":"IF(AND(W413<>0,$D$31<>0),W413/$D$31,0)","v":0},{"$f":"SUM(Y414:Y433)","v":0},0]
[null,7,"Work to Existing Building",null,null,null,{"$f":"IF(AND(F414<>0,$D$31<>0),F414/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M414<>0,INT(59/M414),0)","v":0},{"$f":"F414*N414","v":0},0,{"$f":"O414*P414","v":0},null,null,0,0,1,{"$f":"T414*(F414+O414)","v":0},0,{"$f":"U414*(F414+O414)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F415<>0,$D$31<>0),F415/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M415<>0,INT(59/M415),0)","v":0},{"$f":"F415*N415","v":0},0,{"$f":"O415*P415","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F416<>0,$D$31<>0),F416/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F428<>0,$D$31<>0),F428/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F429<>0,$D$31<>0),F429/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F430<>0,$D$31<>0),F430/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F431<>0,$D$31<>0),F431/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F435:F454)","v":0},{"$f":"IF(AND(F434<>0,$D$31<>0),F434/$D$31,0)","v":0},"-","-",{"$f":"SUM(J435:J454)","v":0},"-","-","-","-",{"$f":"SUM(O435:O454)","v":0},"-",{"$f":"SUM(Q435:Q454)","v":0},"-","-",{"$f":"IF(W434<>0,W434/($F$434+$O$434),0)","v":0},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":0},1,{"$f":"SUM(W435:W454)","v":0},0,{"$f":"SUM(Y435:Y454)","v":0},0]
[null,8,"External works",null,null,null,{"$f":"IF(AND(F435<>0,$D$31<>0),F435/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M435<>0,INT(59/M435),0)","v":0},{"$f":"F435*N435","v":0},0,{"$f":"O435*P435","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M436<>0,INT(59/M436),0)","v":0},{"$f":"F436*N436","v":0},0,{"$f":"O436*P436","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I442*F442","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I453*F453","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I454*F454","v":0},null,null,null,0,{"$f":"F454*N454","v":0},0,{"$f":"O454*P454","v":0},null,null,0,0,1,{"$f":"T454*(F454+O454)","v":0},0,0,{"$f":"IF(AND(Y454<>0,$D$31<>0),Y454/$D$31,0)","v":0}]
[null,null,"Overall",null,null,{"$f":"SUM(F91,F107,F123,F139,F155,F176,F197,F218,F239,F255,F276,F292,F313,F329,F350,F371,F392,F413,F434)","v":0},0,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":0},null,null,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":0},null,{"$f":"SUM(Q91,Q107,Q123,Q139,Q155,Q176,Q197,Q218,Q239,Q255,Q276,Q292,Q313,Q329,Q350,Q371,Q392,Q413,Q434)","v":0},null,null,{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)/($F$455+$O$455),0)","v":0},{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)/($F$455+$O$455),0)","v":0},{"$f":"1-T455-U455","v":1},{"$f":"SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)","v":0},{"$f":"SUM(X91,X107,X123,X139,X155,X176,X197,X218,X239,X255,X276,X292,X313,X329,X350,X371,X392,X413,X434)","v":0},{"$f":"SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)","v":0},{"$f":"SUM(Z91,Z107,Z123,Z139,Z155,Z176,Z197,Z218,Z239,Z255,Z276,Z292,Z313,Z329,Z350,Z371,Z392,Z413,Z434)","v":0}]
[]
[]
[]
[]
[null,"Recycling and Waste Reporting table"]
[null,"The light green-coloured cells should be completed to achieve 'pioneering' status."]
[null,null,null,null,"TOTAL ESTIMATES OF WASTE",null,null,"WASTE MANAGEMENT ROUTES",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,null,null,null,"REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL"]
[null,null,"Type of Waste","Source of Information","Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite (%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste",null,null,{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":0},{"$f":"F466","v":0},null,null,null,null,null,null,{"$f":"SUM(H466:I466)","v":0},{"$f":"SUM(J466:K466)","v":0},{"$f":"SUM(N466:O466)","v":0},{"$f":"SUM(H466:M466)","v":0}]
[null,2.1,"Excavation Waste",null,null,{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":0},{"$f":"F467","v":0},null,null,null,null,null,null,{"$f":"SUM(H467:I467)","v":0},{"$f":"SUM(J467:K467)","v":0},{"$f":"SUM(N467:O467)","v":0},{"$f":"SUM(H467:M467)","v":0}]
[null,2.8,"Construction Waste",null,null,{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":0},{"$f":"F468","v":0},null,null,null,null,null,null,{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":0},{"$f":"SUM(N468:O468)","v":0},{"$f":"SUM(H468:M468)","v":0}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(O455),O455/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E470>0,E470/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H470:I470)","v":0},{"$f":"SUM(J470:K470)","v":0},{"$f":"SUM(N470:O470)","v":0},{"$f":"SUM(H470:M470)","v":0}]
[null,4,"Construction Waste",null,{"$f":"IF(ISNUMBER(Q455),Q455/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E471>0,E471/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H471:I471)","v":0},{"$f":"SUM(J471:K471)","v":0},{"$f":"SUM(N471:O471)","v":0},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite (%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste",null,null,{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":0},{"$f":"F473","v":0},null,null,null,null,null,null,{"$f":"SUM(H473:I473)","v":0},{"$f":"SUM(J473:K473)","v":0},{"$f":"SUM(N473:O473)","v":0},{"$f":"SUM(H473:M473)","v":0}]
[null,6,"Industrial Waste (if applicable)",null,null,"-","-",null,null,null,null,null,null,{"$f":"SUM(H474:I474)","v":0},{"$f":"SUM(J474:K474)","v":0},{"$f":"SUM(N474:O474)","v":0},{"$f":"SUM(H474:M474)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","-","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite (%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F455),ISNUMBER(J455),ISNUMBER(O455),ISNUMBER(Q455)),((Q455+O455+F455+J455)/1000),0)","v":0},{"$f":"IF($D$31>0,IF(E477>0,E477/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H477:I477)","v":0},{"$f":"SUM(J477:K477)","v":0},{"$f":"SUM(N477:O477)","v":0},{"$f":"SUM(H477:M477)","v":0}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E482),IF(E482=95%,\"Yes\",IF(E482>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",null,{"$f":"IF(ISNUMBER(E483),IF(E483=95%,\"Yes\",IF(E483>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E484),IF(E484=95%,\"Yes\",IF(E484>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",null,{"$f":"IF(ISNUMBER(E485),IF(E485=65%,\"Yes\",IF(E485>65%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",null,{"$f":"IF(ISNUMBER(E486),IF(E486=20%,\"Yes\",IF(E486>20%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Additional requirements",null,"Policy Requirement","Please acknowledge acceptance for a planning condition",null,"Please set out an indicative timescale and responsible party for the provision of this information"]
[null,"Reserved Matters Reporting",null,"A condition will be attached to an approval of a referable outline planning permission, securing the submission of a CE Statement as a reserved matter. Applications for reserved matters will be required to review and address the information provided at outline stage and update any default values used as far as possible. "]

{"sheet":"Detailed Application Stage","index":3,"n_rows":488,"n_cols":26,"rows_kept":488,"cut":false,"hidden":false,"merged":[[122,2,122,3],[196,2,196,3],[461,13,461,16],[486,6,486,8],[487,6,487,8],[487,4,487,5],[480,6,480,8],[481,6,481,8],[482,6,482,8],[483,6,483,8],[484,6,484,8],[485,6,485,8],[462,11,462,12],[462,13,462,16],[154,2,154,3],[238,2,238,3],[72,1,72,3],[462,9,462,10],[462,7,462,8],[461,7,461,12],[461,4,461,6],[76,1,79,2],[88,2,88,3],[89,2,89,3],[90,2,90,3],[123,1,137,1],[123,2,137,3],[138,2,138,3],[139,1,153,1],[139,2,153,3],[107,1,121,1],[107,2,121,3],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[70,4,70,11],[75,1,75,3],[73,1,73,3],[74,1,74,3],[88,17,88,21],[106,2,106,3],[91,1,105,1],[91,2,105,3],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[75,4,75,11],[155,1,174,1],[155,2,174,3],[175,2,175,3],[176,1,195,1],[176,2,195,3],[197,1,216,1],[197,2,216,3],[217,2,217,3],[218,1,237,1],[218,2,237,3],[239,1,253,1],[239,2,253,3],[254,2,254,3],[255,1,274,1],[255,2,274,3],[275,2,275,3],[276,1,290,1],[276,2,290,3],[291,2,291,3],[292,1,311,1],[292,2,311,3],[371,1,390,1],[371,2,390,3],[312,2,312,3],[313,1,327,1],[313,2,327,3],[328,2,328,3],[329,1,348,1],[329,2,348,3],[88,22,88,25],[433,2,433,3],[434,1,453,1],[434,2,453,3],[88,4,88,11],[88,12,88,16],[391,2,391,3],[392,1,411,1],[392,2,411,3],[412,2,412,3],[413,1,432,1],[413,2,432,3],[349,2,349,3],[350,1,369,1],[350,2,369,3],[370,2,370,3]]}
[]
[]
[]
["Detailed Application Stage - Circular Economy Statement"]
[]
[null,null,null,"Project Details"]
[null,null,"Project name","Hillingdon Water Sports Facility and Activity Centre -\nBroadwater Lake\n"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough","London Borough of Hillingdon"]
[null,null,"Brief description of the project","Water sports facility comprised of several buildings on site including the Main Building acting as a primarily social area, Boat Shed, Workshop, Activity Centres etc"]
[null,null,"Author/s","Syntegra Group"]
[null,null,"Date of assessment","14/11/2023"]
[null,null,"Number of Use Types",1]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class / Type 1",4273]
[null,null,"Use Class / Type 2","Use Class / Type 2 GIA"]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Use Class / Type 15","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":4273}]
[]
[]
[null,"Circular Economy Design Approaches"]
[null,"Circular Economy Design Approaches for Existing Structures / Buildings",null,"Applicant Response"]
[null,"Is there an existing building on the site?",null,"Yes"]
[null,"Is it technically feasible to retain the building(s) in whole or in part?",null,"No"]
[null,"Are there any building materials or elements available on site that can be used?"]
[null,"Is the existing building, or parts of the building, suited to the requirements for the site?"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?",null,"Yes"]
[null,"The preferred strategy is:",null,"NEW BUILDING"]
[null,"The preferred strategy is:",null,"RETAIN and RETROFIT"]
[null,"The preferred strategy is:",null,"PARTIAL RETENTION and REFURBISHMENT"]
[null,"The preferred strategy is:",null,"DISASSEMBLE/DECONSTRUCT AND REUSE"]
[null,"The preferred strategy is:",null,"DEMOLISH/DECONSTRUCT AND RECYCLE"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Retain and Retrofit","All","To serve the variety of uses, the existing structures are insufficient in size and number.\n\nThe concrete structures on site are either not fit for re-use or are in a condition which would be unfeasible to re-use and retrofit in any capacity. Only a demolish and recycle strategy is feasible.\n\nThe existing French Barn/ BSC clubhouse is insufficient size or capacity to be retained and retrofitted. Its intended use is being replaced by the multi storey Main Building. Furthermore, the frame is structurally infeasible to adding many more floors without conducting additional modification of existing superstructure/ substructure. To undertakes these works and to build the additional building needed causes redundant embodied carbon into the project. Demolish and reuse of the materials is the most efficient strategy."]
[null,"Partial Retention and Refurbishment","All","To serve the variety of uses, the existing structures are insufficient in size and number.\n\nThe concrete structures on site are either not fit for re-use or are in a condition which would be unfeasible to re-use and retrofit in any capacity. Only a demolish and recycle strategy is feasible.\n\nThe existing French Barn/ BSC clubhouse is insufficient size or capacity to be retained and retrofitted. Its intended use is being replaced by the multi storey Main Building. Furthermore, the frame is structurally infeasible to adding many more floors without conducting additional modification of existing superstructure/ substructure. To undertakes these works and to build the additional building needed causes redundant embodied carbon into the project. Demolish and reuse of the materials is the most efficient strategy.\n\nOnly a new building strategy can ensure any building complies with the latest Part B fire regulations"]
[null,"Disassemble and Reuse","All","Prioritising on-site reuse, then donations to reuse marketplaces.\n\nGood practice measures can be taken in the demolition to ensure maximum recovery of materials through recycling. All elements from the deconstruction phase that cannot be reused on site can be sent to organisations for onward use wherever feasible.\n\nCondition of materials make re-use not feasible. Crushed to aggregate more reliable use. See demolition audit\n\nThe existing French Barn will be dismantled and reused, as much as possible. As it is only a simple timber frame open air structure the disassembly is the easiest option as the timber is readily re-usable for construction material."]
[null,"Demolish and Recycle","All","A demolition audit undertaken and materials will be selectively separated for processing and recycling into new elements, materials and objects offsite.\n\n95+% reuse/recycling/recovery of non-contaminated demolition waste reused or recycled onsite or offsite.\n\nA demolition audit will be undertaken and when not re-usable on site materials will be selectively separated for processing and recycling into new elements, materials and objects offsite.\n\nReuse and repurpose will be prioritized and for concrete/masonry/asphalt, (excepting rubble contaminated with asbestos) will be crushed for aggregate."]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)",null,"No"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?",null,"No"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Building relocation","All","An end of life deconstruction plan will be completed at a later stage of design when material information is more advanced and will plan for the end of life of the building including checking, cleaning or repairing materials so that they can be used again for their original purpose offsite\n\nWith the intended purpose of the building, the location is an ideal place. \n\nThe new building has not been designed to be relocated and there is no plan for this Proposed Development to be moved.\n\n"]
[null,"Component or material reuse","All","Preparation will be made for the new materials for reuse involves checking, cleaning or repairing materials so that they can be used again for their original purpose.\n\nMaterials will be selected with a priority to be reused as a whole at EOL; redeployed as modules; or reused as a kit of parts on one or more different sites. Building materials chosen in new build are highly recyclable. See WLCA end of life scenarios.\n\nAt the buildings EOL the concrete in the floor slabs and foundations can be crushed, screened, and graded for suitable re-use in various applications such as fill materials, backfilling to retaining structures etc. In addition, the façade will be reviewed with regard to extracting materials at end of life for recycling and reuse, in particular, any metal componentry or sheets.\n\nSteelwork can be recycled at the end of its life and reused in other buildings. Formwork is anticipated to be reused for different structures.\n\nConstruction techniques implemented to maximise demount-ability and reuse.\n\nRe-used or recycled material to be chosen, achieving at least 20% of material by value of material\n\nAn end of life deconstruction plan will be completed at a later stage of design when material information is more advanced and will plan for the end of life of the building including checking, cleaning or repairing materials so that they can be used again for their original purpose offsite."]
[null,"Adaptability","All","The small buildings are not a bespoke design, so that it can be adaptable to tenants needs as they evolve over time. This makes the space adaptable to future tenants or future change of tenants and use.\n\nMajor refurbishment for this building is considered feasible. All finishes as well as any equipment used could be removed since no permanent equipment is installed. Extra space has been provided for future changes in plant.\n\nSpecification of services to allow for future expansion e.g. facilities for additional connections on distribution boards.\n\nThe open Activity Shelter is open elements with only 2 walls. This allows for multi options for adaption."]
[null,"Flexibility","All","All the buildings been designed to allow easy rearrangement\nof its internal fit-out and arrangement to suit the changing needs\nof occupants or change of use. Aside from the Water sports Main Building, the buildings are open plan with limited internal walls, allowing for flexibility for change of use.\n\nThe Main building usable space is multi purpose open plan on the ground floor and partially multi purpose on the first floor. it is adaptable to accommodate different uses such as open-plan and cellular office layouts, or any combination thereof. The central core is regularised throughout the floors to maximise overall building efficiencies.\nThe accommodation rooms and toilet cubicles allow can have a change of use or internal wall re-arrangement to suite a change of use.\n\nIt seems structural infeasible to adding many more floors without conducting additional modification of existing superstructure/ substructure. If the building were extended over the central portion (inboard of the sloped façade) then it may be possible that another floor could be added without needing to strengthen. Further redundancy for future height increase has not been considered as this add possibly redundant embodied carbon into the project.\n\nDue to the location, the main options for flexibility in the building use is a change of use to serve a different facility of the same Water Sports Centre."]
[null,"Replaceability","All","Materials such as plasterboards, furniture, lighting, floor finishes (e.g. carpets, etc.) with a planned short life span will be prioritised to be selected with manufacturers with take back schemes or that are procured through a service agreement. \n\nThe layered design of the building has ensured that it enables independent layers to be upgraded and replaced. The plant replacement strategy is such that normal periodic plant maintenance activities and minor equipment replacement can be carried out using normal access routes such as the lifts and staircases."]
[null,"Disassembly","All","An end-of-life deconstruction plan will be developed to address this strategy directly and in depth. A disassembly guide will be developed to address techniques for prolonging the life of the building and reducing operational construction, demolition and excavation waste.\n\nDisassembly is facilitated with the access space in the building to replace components.\n\nLayer independence design will be adopted which helps with removal, adjustment or replacement of some elements\n\nNumbers of fasteners and connectors will be minimized to increase speed of disassembly. Joints and connectors will be designed to withstand repeated assembly and disassembly to allow for adaptation and for the connectors to be reused. \n\nOther measures to maximize disassembly include:\nCarpet tiles\nMaterial choice avoids poured and welded connections which are likely to harm components and prevent disassembly. bolted connections commitment\nStructurally, the Main building can potentially be vertically or horizontally extended with more floors added in the future\nUse a standard structural grid to allow for standard sizes of recoverable materials\n\nThe new workshops, sheds and shelter buildings are simple small structures with uniform shapes. This allows for repetitive constructions and thus deconstruction strategies."]
[null,"Longevity","All","Longevity to be key when selection of structure and skin and, to a lesser extent, services, space and stuff (although other factors may dominate here) Structure to be designed to last >60yrs. Prioritising bolted connections over welded connections without incurring material inefficiency. \n\nSee Bill of Materials for reference to lifespan of materials. Extended life materials will be selected.\n\nMaterials will be selected to meet long-term needs, be robust, durable and resilient to climate change. The new construction will be designed to avoid a premature end of life for all components through considering maintenance and durability. \n\nServices designed to be efficient and long service life."]
[]
[]
[null,"Circular Economy Design Principles by Building Layer"]
[null,"The Circular Economy Design Principles by Building Layer table should consider where the Applicant seeks to go beyond standard practice. If there are multiple phases / buildings / areas with different measures / strategies, please specify these separately within the table below."]
[null,null,null,null,"Building Layer",null,null,null,null,null,null,null,"Summary","Challenges","Actions & Counter-Actions, Who and When","Plan to Prove and Quantify"]
[null,null,null,null,"Site","Substructure","Superstructure","Shell/Skin","Services","Space ","Stuff","Construction Stuff"]
[null,"Is it likely the layer (or components within it) will need to be moved or otherwise modified within 5-15 years, e.g. due to changing use patterns or user requirements?",null,null,"N/A","No","No","No","No","No","No","N/A"]
[null,"Is it likely the layer (or components within it) will need to be changed, upgraded or replaced within 5-15 years, e.g. for improved performance, aesthetics",null,null,"N/A","No","No","No","No","No","No","N/A"]
[null,"The preferred strategy is:",null,null,"-",{"$f":"IF(F73=\"Yes\",\"Design for FLEXIBILITY\",IF(F74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(F73=\"No\",F74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":"Design for ADAPTABILITY"},{"$f":"IF(G73=\"Yes\",\"Design for FLEXIBILITY\",IF(G74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(G73=\"No\",G74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":"Design for ADAPTABILITY"},"Design for ADAPTABILITY","Design for ADAPTABILITY","Design for ADAPTABILITY","Design for ADAPTABILITY","-"]
[null,"Design Principles",null,null,"All developments should apply the 6 circular economy principles, including designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised."]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage","Source materials locally where possible to reduce the transportation distances and fuel usage. Track the incoming and outgoing transportation.\n\nThe development is situated on land which has been previously occupied. The masterplan arrangement looks to optimise the use of the site for maximising the amount of land whilst proposing high quality spaces that are appropriate for the immediate setting.\n\nEngineered fill up to 100% recycled content.\n\nEfficient use of the land through utilising the same plot whilst increasing the density.","Structural optimisation of substructure to reduce size and concrete. The sub- structure design is efficient and will aim to maximise the volume of recycled content and cement replacement. high recycled content in concrete (30%+). Reduce raw materials via use of high recycled content binders in the concrete and other recycled aggregate. 60+% recycled content in steel. See WLCA \n\nOptimise piling specifications for low embodied environmental impact and low waste(e.g., incorporating recycled material) and durability\n\nUse demolished material (crush masonry/concrete/asphalt) as aggregate\n\nEarth friendly concrete in all hard landscaping with 30+% cement replacement\n\nA Pre-demolition Audit for the Proposed Development has been undertaken to help identify opportunities for reuse, recycling or recovery, disposal and opportunities for reuse both on site & off-site. ","Structural optimisation of substructure to reduce size and concrete. The sub- structure design is efficient and will aim to maximise the volume of recycled content and cement replacement. high recycled content in concrete (30%+). Reduce raw materials via use of high recycled content binders in the concrete and other recycled aggregate. 60+% recycled content in steel. See WLCA \n\nRefer to 'Energy Strategy Report’ for full details of aspects of reducing resource use. For example, lower U values in superstructure and selection of water efficient fittings.\n\nEndeavour to source materials with responsible sourcing certifications (Iso 14001/BES 6001) and EPD certification (via WLC assessment)\n\nProduce, monitor and report a Resource Management Plan to track the demolition, excavation, and municipal waste produced from the site works.\n\nPre-cast concrete elements specified. Lightweight concrete will be an specified where feasible.\n\nAny specified materials across the Proposed Development should meet the following requirements where possible: responsible sourcing certificates, Environmental Product Declarations (EPD) and low emitting materials. \n\nAll timber, specified will be reused/recycled onsite  or sourced from schemes supported by the Central Point of Expertise for Timber Procurement such as Forest Stewardship Council (FSC) accreditation.\n\nA Pre-demolition Audit for the Proposed Development has been undertaken to help identify opportunities for reuse, recycling or recovery, disposal and opportunities for reuse both on site & off-site. \n\nOn average, at least 20% of new materials used on-site should contain reused/recycled content. \n\nThe responsible sourcing of materials will be a key consideration in the selection of suppliers and a Sustainable Procurement Plan should be produced for the Proposed Development prior to construction. Materials from suppliers who participate in responsible sourcing schemes such as the BRE BES 6001:2008 Responsible Sourcing Standard should be prioritised.","Provide all the sufficient information in the Bill of Materials and review methods to reduce material use at later stages as the information develops\n\nUndertake a Whole life Cycle Assessment (WLC) to analyse the building materials within the design (embodied carbon) to find methods to reduce the quantity of material used.\n\nRefer to the Bill of Materials for the percentage recycled content targets/commitments. A minimum of 20% recycled content will be achieved across the materials where feasible.\n\nSeek to use excess material where possible on site and recycle the remainder to maximise diversion from landfill. \n\nElements should use standardised design formats to enable future reuse, e.g. no bespoke cutting of materials as this can make replacements difficult to obtain.","Ductwork and pipework material volumes will be minimised through space efficient design.\n\nOptimise services specifications for low embodied environmental impact (e.g., incorporating recycled material) and durability\n\nThe selection of building services will be influenced by prioritizing light weight services equipment and ductwork. Alongside off-site ductwork fabrication where possible to reduce on site waste.\nDuctwork and pipework material volumes will be minimised through space efficient design.\n","Energy and water meters will be provided to facilitate monitoring in use.\n\nSpecifying material which maximise recycled content \n\nRefer to the Bill of Materials for the percentage recycled content targets/commitments. A minimum of 20% recycled content will be achieved across the materials where feasible\n\nOff-site purpose made components will be utilized and standardized where possible to minimize waste","Optimise materials specifications for low embodied environmental impact\n\nPrioritise unbonded and recyclable materials\n\nRepetitive FF&E design and fittings selection\n\nPrioritising on-site reuse, then donations/sale to reuse marketplaces. \n\nSuppliers will be encouraged to take back any packaging","Implement a Construction Waste Management Plan\n\nMinimising material usage during construction works will be imposed on the sub-contractor during the tender stages\n\nTrack and set targets for the energy and water consumption of the site activities to observe and act upon any fluctuations beyond the predicted energy use. (kWh/Litres)\n\nReuse hoarding from existing sites\n\nSite accommodation to be used on other projects of similar scale where feasible.\n\nReuse, temporary formwork where applicable.\n\nOffsite construction and manufacturing will also be prioritized. \n\nItems such as suspended ceilings can be modular offsite construction.\n\nJust-in-time delivery strategy for materials to reduce likelihood of damage to materials stored on site\n\nBIM (Building Information Modelling) can be used to visualise, perform stress, deflection and other simulations in-house to avoid material intense methods. Digital prototyping ensures that product development is based on data from the outset, rather than untested assumptions. Design solutions can be tested, optimised and validated before releasing them to manufacturing.\n&\nBIM is useful throughout the building life cycle to determine the best material choices, check manufacturability of part and mould designs to help avoid production delays, manufacturing defects or costly mistakes.","The whole-life cycle carbon assessment and circular economy workshop demonstrates the efficient design and has allowed for the quantity of materials to be reduced.\n\nEfficient design and site management will allow for minimising resource use as well as imposing requirements on the main contractor and promoting efficient resource use to tenants.\n\nElements of the WLC Assessment and Circular Economy Report will assist the procurement team’s selection of suppliers of materials.\n\nProduce a sustainable procurement plan\n\nSource materials locally\n\nExisting items such as M&E and insulation will be offered on marketplace recyling.","Opportunities for reducing materials may be limited due to already efficient design that has been finetuned over many completed projects of this type\n\nHigher initial capital costs as part of the tendering process.\n\nCommercial viability of the scheme may be compromised by tightly specifying materials with overly ambitious sustainability credentials at this stage\n\nSelecting both reusable and recovered whilst also ensuring longevity.\n\nsite workers adhere to site segregation\n\nThere might be some unforeseen challenges during construction","Implement a Construction Waste Management Plan\n\nProvide all the sufficient information in the Bill of Materials and review methods to reduce material use at later stages as the information develops\n\nClient to ensure that focus is given to adding value to the development.\n\nDesign Team to ensure that product selection at the point of specification has high ambitions for sustainability and include performance requirements within tender information.\n\nSelect from a range of materials with end of life scenario and longevity considered.\n\nOn site training of staff in waste management\n\nBIM can generate automatic component schedules, emphasising the nature and quantity of each material in the design\n ","Performance will be monitored at the point of\n specification and the implementation will be verified \nvia the as-built information"]
[null,null,null,"Module B - In-Use Stage",null,null," A ‘fabric first ’ approach was implemented to reduce energy demand and carbon emissions with the aim of meeting GLA carbon reduction targets\tThe 'Energy Strategy Report’ demonstrates in further detail how the shell and skin has been optimised to reduce energy demand.","The 'Energy Strategy Report’ demonstrates in further detail how the shell and skin has been optimised to reduce energy demand.\n\n\" A ‘fabric first ’ approach was considered across the Proposed Development (40 Holborn Viaduct) to reduce energy demand and carbon emissions with the aim of meeting GLA carbon reduction targets","The energy demand of the Proposed Development has following the London Plan Energy Hierarchy (BE LEAN – BE CLEAN – BE GREEN – BE SEEN).","The design will include adequate, accessible and clearly labelled separate waste storage space to accommodate both general and recyclable waste streams for the building space and future uses","Incentives for recycling to be investigated during detailed design. For further details of operational waste management strategies see Circular Economy report.\n\nAt least 65% municipal waste to be reused, recycled or composted by 2030.\n\nRepetitive FF&E design and fittings selection\n\nUnnecessary toxic treatments and finishes will be avoided where possible. In addition, finishes that\ncan contaminate the substrate in a way that they are no longer reusable will be avoided unless they serve a specific purpose",null,"Refer to Operational Waste Management Plan\n\nRefer to 'Energy Strategy Report’ for energy reduction measures in use based on Be Lean, Be Clean, Be Green","Refer to Recycling and Waste Reporting Targets","Waste targets to be committed to.\n\nOnce a facilities management team is appointed the operational waste strategy will be established in conjunction with Circular Economy report/OWMP.","Performance will be monitored at the point of\n specification and the implementation will be verified \nvia the as-built information"]
[null,null,null,"Module C - End-of-Life Stage","Situated on previously occupied land. The design optimises the use of the site\nThis development does not prohibit future re-use of the land. ","The weight of the buildings are minimised by utilizing lightweight concrete reducing the size of the underground structures\n\nAll materials where possible have a designated end of life scenario as per the WLCA","All materials where possible have a designated end of life scenario as per the WLCA\n\nGiven the size of the Proposed Development, it is likely that all parties (engineers, architects, sub - contractors) will produce and issue 3D model information. This would then be archived as part of the O&M documentation so that materials and manufacturers are known ”. Building information will also be stored “through the use of BIM technologies and Material Passports ” , allowing for future disassembly and end of life strategy, making the disassembly and reuse easier. \n\nThe building structure on site have been designed with the industry design life of 60 years (as per the British Standards and Eurocodes). \n\nThe Proposed Development will follow the default EoL scenarios (UK Statistics on Waste (2016) from DEFRA) for metals and timber whilst construction and demolition -related items will follow the London Plan Policy Targets.","All materials where possible have a designated end of life scenario as per the WLCA\n\nGiven the size of the Proposed Development, it is likely that all parties (engineers, architects, sub - contractors) will produce and issue 3D model information. This would then be archived as part of the O&M documentation so that materials and manufacturers are known ”. Building information will also be stored “through the use of BIM technologies and Material Passports ” , allowing for future disassembly and end of life strategy, making the disassembly and reuse easier. \n\nThe building structure on site have been designed with the industry design life of 60 years (as per the British Standards and Eurocodes). \n\nThe Proposed Development will follow the default EoL scenarios (UK Statistics on Waste (2016) from DEFRA) for metals and timber whilst construction and demolition -related items will follow the London Plan Policy Targets.","Water conservation strategies and closed loop water systems\n\nThe energy and sustainability statements demonstrate that efficient building services are proposed to reduce energy and water demands and minimise consumption",null,null,null,"Refer to WLC to see final end of life scenario\n for various construction materials","Refer to Recycling and Waste Reporting Targets","Targets to be committed to","Performance will be monitored at the point of\n specification and the implementation will be verified \nvia the as-built information"]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary","We shall explore the opportunity for materials from demolished buildings to be used as hardcore / aggregate offsite.\n\nThe site levels have been designed so as to minimise the volume of material needing to be taken off site, or ‘make up’ material being brought onto site, through a ‘cut and fill’ exercise using computer generated volumetric analysis of the existing topographical survey carried out and the proposed levels.","The site levels have been designed so as to minimise the volume of material needing to be taken off site, or ‘make up’ material being brought onto site, through a ‘cut and fill’ exercise using computer generated volumetric analysis of the existing topographical survey carried out and the proposed levels. \n","\nThe Proposed Development will follow the default EoL scenarios (UK Statistics on Waste (2016) from DEFRA) for metals and timber whilst construction and demolition -related items will follow the London Plan Policy Targets which will take benefit from energy recovery and account for the recovery, reuse and recycling of materials.\n\nThe structure for he Proposed Development has been designed and constructed to reduce material demands as far as practicable and will use systems, elements and materials that can be reused and/or recycled at the end of their useful life.","Given the size of the Proposed Development, it is likely that all parties (engineers, architects, sub -contractors) will produce and issue 3D model information. This would then be archived as part of the O&M documentation so that materials and manufacturers are known ” . \n\nThe Shell/Skin has been designed and constructed to reduce material demands as far as practicable and will use systems, elements and materials that can be reused and/or recycled at the end of their useful life. \n\nThe Proposed Development will follow the default EoL scenarios (UK Statistics on Waste (2016) from DEFRA) for metals and timber whilst construction and demolition-related items will follow the London Plan Policy Targets which will take benefit from energy recovery and account for the recovery, reuse and recycling of materials.",null,null,null,null,"Waste materials will be recycled offsite for use\n on different developments","Very limited options to maximise this aspect\n of waste reduction.","Waste materials will be recycled offsite for use\non different developments is the main option\n which will therefore be fully committed to.","Performance will be monitored at the point of \nspecification and the implementation will be verified\n via the as-built information"]
[null,"Designing for longevity",null,null,"Situated on previously occupied land. The design optimises the use of the site\nThis development does not prohibit future re-use of the land. ","The sub- structure design is efficient and will aim to maximise the volume of recycled content and cement replacement.\n\nOpportunities to add additional storeys to an existing frame/foundations to increase financial viability of the development are explored\n\nLoading plans are included within O&M’s to aid future adaptations.","Long Life materials chosen. See WLCA\n\nOpportunities to add additional storeys to an existing frame/foundations to increase financial viability of the development. \n\nThe building structure have been designed with the industry design life of 60 years (as per the British Standards and Eurocodes).","The building has been designed for robustness, considered material degradation and climate change.\n\nDesign utilizes off-site purpose made components that have long design life.","Climate change considered in services design, therefore, the system will be sized to meet future climate. An overheating assessment will be needed to demonstrate that the system is fit for future climate scenario and maximize longevity of system.\n\nFuture proof M&E services. Simple maintenance and commissioing schedule","Units are designed to Part M, allows adaptability as users change.\n\nInternal areas designed for minimizing impact damage. Hard-wearing floor and kickplates on doors. Non-porous, durable surfaces constructed of corrosion resistant materials, where relevant. Kick plates or impact protections on doors etc","Repetitive FF&E design and fittings selection",null,"Designing for Longevity will be achieved by considering harsh environmental conditions  and specifying durable materials where  possible, all while balancing the Embodied  Carbon effect associate.\n\nSee Bill of Materials for reference to lifespan of materials. Extended life materials will be selected.\n\nMaterials will be selected to meet long-term needs, be robust, durable and resilient to climate change. The new construction will be designed to avoid a premature end of life for all components through considering maintenance and durability. ",null,"Only minor carbon impacts will be caused\n by the incoming fixtures and fittings.\n\nThose materials which are being added will prioritize long life selections\n\nFurthermore, Internal areas designed for minimizing impact damage. Hard-wearing floor and kickplates on doors. Non-porous, durable surfaces constructed of corrosion resistant materials, where relevant are typical.","Performance will be monitored at the point of \nspecification and the implementation will be verified\n via the as-built information"]
[null,"Designing for adaptability or flexibility",null,null,"The landscape is designed to work with existing topography\n\nThe individual buildings on  are spaced apart in general, allowing for sufficent space for the adaption and diassembly of the building","Structural optimisation of substructure\nConsider loadings in terms of potential future uses of the building and in terms of climate resilience.\nIn the future there may be larger swings between wet and dry, or hot and cold weather.","Modular design of the smaller ancillary buildings\n\nOptimized floor heights of Main Building to strike balance between wellbeing, efficient material use and flexible use\n\nThe superstructure is already suitably built for change in use, as it is a concrete frame structure with appropriate floor slab loading capacity for a multitude of uses, and adaptability. Also, floor slab loading capacity will accommodate access equipment for high level refurbishment (allows future refurbishment and maintenance)\n\nThe open Activity Shelter is open elements with only 2 walls. This allows for multi options for adaption.","Include where possible, to incorporate soft-spots or easily demountable structure for future alterations","Design plumbing for easy access to facilitate repair and replacement\n\nThe development will seek to ensuring that the mechanical and electrical design of the buildings is zoned to allow for future changes in layout.\n\nModular elements such as risers will ensure services are easy to install and deconstruct.\n\nServices designed to have easy access to facilitate maintenance and avoid the removal of materials\n\nSpecification of services to allow for future expansion e.g. facilities for additional connections on distribution boards.\n\nInternal partitions between the units will be plasterboard/lightweight metal frame construction to ensure that electrical and data fittings can be easily installed for future-use, causing minimal damage when required.","Units are designed to Part M, allows adaptability as users change.\n\nPartition loads were allowed in the loading criteria of the structure to give more flexibility to move partitions and facilitate change of use.\n\nPartition walls minimised to ensure flexibility of future use. reusable or movable internal walls\n\nThe layouts are modular in nature. All separating walls will be such that they can be disassembled so that units can be made larger, with two or more combined, or subdivided as required, without requiring changes to the superstructure or skin. All internal fixtures and fittings are removable and changeable without changing structure, services or skin.\n\nAll the buildings been designed to allow easy rearrangement of its internal fit-out and arrangement to suit the changing needs of occupants or change of use. Aside from the Water sports Main Building, the buildings are open plan with limited internal walls, allowing for flexibility for change of use.","All internal fixtures and fittings are removable and changeable without changing structure, services or skin. Flooring will be of a limited variant that can be easily disassembled. \n\nCompare prices and life cycle carefully when considering increased warranties on products.\n\nChoose non-toxic finishes and material treatments that can be altered (e.g. colour) and select products that are free of dangerous components\n\nConsider joinery methods that use no metal fasteners at all\n\nCompare prices and life cycle carefully when considering increased warranties on products.\nChoose non-toxic finishes and material treatments that can be altered (e.g. colour) and select products that are free of dangerous components\nConsider joinery methods that use no metal fasteners at all",null,"This will be achieved by prioritising easily adaptable design options such as mechanical  (and thus reversible) connections and designing  services for future change in use. \n\nDesigning for reusability / recoverability / longevity / adaptability / flexibility will be  considered on a layer-by layer basis.\n\nUtilising standardised and off-site purpose made design elements.\n\nThe small buildings are not a bespoke design, so that it can be adaptable to tenants needs as they evolve over time. This makes the space adaptable to future tenants or future change of tenants and use.","Due to the location, a change in use is unlikely an option.\n\nDue to the location, the main options for flexibility in the building use is a change of use to serve a different facility of the same Water Sports Centre.","There may be a change of local strategy  in the future and change of use may be  considered for a similar use of the area.\nThis makes disassembly a key target","Performance will be monitored at the point of specification and the implementation will be verified via the as-built information\n\nInformation to be included in either the O&M or Building User Guide for future users and developers"]
[null,"Designing for disassembly",null,null,"N/A","Structural optimisation of substructure","The new workshops, sheds and shelter buildings are simple small structures with uniform shapes. This allows for repetitive constructions and thus deconstruction strategies.\n\nUse common, standard shapes and connections; minimise the number of different member sizes\n\nSoft spot has been included between GF to allow for replacement as well as lift access between basement and roof level.\n\nBolted connections in structure to ease deconstruction. Material choice avoids poured and welded connections which are likely to harm components and prevent disassembly.\n\nStructurally, the Main building can potentially be vertically or horizontally extended with more floors added in the future\n\nConcrete and reinforcement can be separated, concrete crushed for use as aggregate and the reinforcement can be recycled.\nThere are some advantages in using lightweight material for pre-fab modular in terms of transportation costs, provided the distances and mode of transportation are also taken into account","For brick facades, using lime mortar enables the bricks to be reclaimed and reused following disassembly.\n\nThe storage of the proposal information is encouraged through the use of BIM technologies and Materials Passports, allowing for future disassembly an end-of life strategy. \n\nThe building structure will be designed to the 60-year industry life standard (following British Standards and Eurocodes).","Standardization will be utilized where possible to minimize waste - for example: service risers, service cupboard, other key components\nMechanical and electrical design is zoned to allow for future changes in layout. \nSpecify products which are componentised and can be repaired by replacing failed components, for example LED luminaires with replaceable lamps rather than chip on board luminaires","Buildings are designed to Part M, allows adaptability as users change.\n\nThe separating walls of each building and the corridors consists of lightweight metal framework and stud partitions, which allow easy disassembly and reuse. All internal fixtures and fittings are removable and changeable without changing structure, services or skin. \n\nAvoid the use of glues and adhesives that will be absorbed into materials and instead opt for fixings that will not affect the integrity of the material in the future\n\nWhere adhesives are required, opt for non-toxic and solvent free products. There are natural adhesives available that can make reuse more straightforward\n\nCarpet tiles preferred","Low health impact materials such as low VOC content in paints to facilitate safe disassembly and reuse.\n\nNo fixtures or fittings will be glued down wherever feasible to ease future disassembly and recovery. Absence of fitted furniture so rooms can be adapted for multiple purposes","An end-of-life deconstruction plan will be developed to address this strategy directly and in depth. A disassembly guide will be developed to address techniques for prolonging the life of the building and reducing operational construction, demolition and excavation waste.\n\ndisassembly manual will include a Building Information Model (BIM) to ensure information can be easily accessible and updated where relevant.","Develop an end-of-life deconstruction plan\n\nThis will be done by prioritising products that can be easily disassembled, mechanical fixtures,  and using material passports where possible to  document products designed for disassembly\n\nDisassembly is facilitated with the access space in the building to replace components.\n\nLayer independence design will be adopted which helps with removal, adjustment or replacement of some elements\n\nNumbers of fasteners and connectors will be minimized to increase speed of disassembly. Joints and connectors will be designed to withstand repeated assembly and disassembly to allow for adaptation and for the connectors to be reused. ","To develop an end-of-life deconstruction plan  for each layer and material inventory may be  extensive and a lack of understanding on how to develop may be limited","There will a sustainability consultant used to  assist in inventory construction and use","Performance will be monitored at the point of specification and the implementation will be verified via the as-built information\n\nInformation to be included in either the O&M or Building User Guide for future users and developers"]
[null,"Using systems, elements or materials that can be re-used and recycled",null,null,"All clean excavated material will be reused on site to form proposed levels","All clean excavated material will be reused on site to form proposed levels","Section of frame with materials which can be highly recycled\n\nconcrete separated and crushed for aggregate and steel recycled back into the industry.","The wall brick facades could be reclaimed at end of life\n\nThe lifespan of internal fixtures is often over-estimated which leads to significant waste.\nComponents that are likely to have a shorter lifespan could either be made of biological materials which can be returned to the biosphere (for example breather board) or designed to be returned to the manufacture",null,"Specify products which area easily dismantled and do not have fixings such as screws etc.\nSpecify products which when replaced, it is ensured that the supplier of the new product recycles the replaced product",null,null,"Careful selection of materials in the early stages will allow for a high recycle rates at the end of life.\n\nUse demolition audit to determine the existing materials and choose the re-use, recycling route for waste categories\n\nMaximise re-use of existing materials either onsite as aggregates or offsite to recycling centres.","Some materials are sent to landfill. Although these\n are very limited.","Very limited materials sent to landfill\n\nOption to sell on to other developments for direct re-use will be explored.\n\nWaste hierarchy followed to ensure correct segregation to avoid landfill.","Performance will be monitored at the point of specification and the implementation will be verified via the as-built information\n\nInformation to be included in either the O&M or Building User Guide for future users and developers"]
[]
[]
[null,"Bill of Materials"]
[null,"Please click the + symbol to the left hand side of the Bill of Materials table to view or hide the input rows for each Building Element Category. The rows for substructure and frame have been unhidden to highlight this. A fixed number of rows has been provided for each Building Element Category based on a sub-set of typical WLCA submissions. Should the number of rows provided not be sufficient to allow input of all materials for a given Building Element Category, Applicants should prioritise the inclusion of the materials with the highest quantity. "]
[null,null,"BUILDING ELEMENT CATEGORY -  LEVEL 1 (based on the RICS New Rules of\nMeasurement (NRM) classification system level 2 sub-elements https://www.rics.org/globalassets/rics-website/media/products/data-products/bcis-construction/bcis-elemental-standard-form-cost-analysis-4th-nrm-edition-2012.pdf)",null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)",null,null,null,null,null,null,null,"USE STAGE (MODULE B)",null,null,null,null,"END OF LIFE STAGE (MODULE C)",null,null,null,null,"BENEFITS BEYOND THE SYSTEM BOUNDARY (MODULE D)"]
[null,null,"Building Element Category",null,"Material Type","Material quantity\n(Module A)\n(kg)","Material intensity \n(Module A) \n(kg/m2 GIA)","Performance Indicator (LPG Appendix 1)","Construction Waste Factor \n(Module A)","Construction Waste \n(Module A)\n(kg)","Recycled Content \nby mass (kg)","Recycled Content \nby value (%)","Expected Lifespan\n(years)","Number of Replacements (over assumed 60-year period)","Repair and Replacement quantities of materials\n(Module B)\n (kg)","Construction Waste Factor \n(Module B)","Construction Waste \n(Module B)\n(kg)","Design for Disassembly","Assumed End of Life Scenario\n(Description)","% Reusing ","% Recycling","% Landfill","Estimated reusable materials (kg)","Estimated reusable materials intensity\n(kg/m2 GIA)","Estimated recyclable materials (kg)","Estimated recyclable materials intensity\n(kg/m2 GIA)"]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,"-",{"$f":"SUM(F92:F106)","v":0},{"$f":"IF(AND(F91<>0,$D$31<>0),F91/$D$31,0)","v":0},"-","-",{"$f":"SUM(J92:J106)","v":0},"-","-","-","-",{"$f":"SUM(O92:O106)","v":0},"-",{"$f":"SUM(Q92:Q106)","v":0},"-","-",{"$f":"IF(W91<>0,W91/($F$91+$O$91),0)","v":0},{"$f":"IF(Y91<>0,Y91/($F$91+$O$91),0)","v":0},{"$f":"1-T91-U91","v":1},{"$f":"SUM(W92:W106)","v":0},{"$f":"IF(AND(W91<>0,$D$31<>0),W91/$D$31,0)","v":0},{"$f":"SUM(Y92:Y106)","v":0},{"$f":"IF(AND(Y91<>0,$D$31<>0),Y91/$D$31,0)","v":0}]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,null,null,{"$f":"IF(AND(F92<>0,$D$31<>0),F92/$D$31,0)","v":0},"-",0,{"$f":"F92*I92","v":0},null,null,null,{"$f":"IF(M92<>0,INT(59/M92),0)","v":0},{"$f":"F92*N92","v":0},0,{"$f":"O92*P92","v":0},null,null,0,0,{"$f":"1-T92-U92","v":1},{"$f":"T92*(F92+O92)","v":0},{"$f":"IF(AND(W92<>0,$D$31<>0),W92/$D$31,0)","v":0},{"$f":"U92*(F92+O92)","v":0},{"$f":"IF(AND(Y92<>0,$D$31<>0),Y92/$D$31,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(F93<>0,$D$31<>0),F93/$D$31,0)","v":0},"-",0,{"$f":"F93*I93","v":0},null,null,null,{"$f":"IF(M93<>0,INT(59/M93),0)","v":0},{"$f":"F93*N93","v":0},0,{"$f":"O93*P93","v":0},null,null,0,0,{"$f":"1-T93-U93","v":1},{"$f":"T93*(F93+O93)","v":0},{"$f":"IF(AND(W93<>0,$D$31<>0),W93/$D$31,0)","v":0},{"$f":"U93*(F93+O93)","v":0},0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.2,"Major Demolition Works",null,"-",{"$f":"SUM(F108:F122)","v":0},{"$f":"IF(AND(F107<>0,$D$31<>0),F107/$D$31,0)","v":0},"-","-",{"$f":"SUM(J108:J122)","v":0},"-","-","-","-",{"$f":"SUM(O108:O122)","v":0},"-",{"$f":"SUM(Q108:Q122)","v":0},"-","-",{"$f":"IF(W107<>0,W107/($F$107+$O$107),0)","v":0},{"$f":"IF(Y107<>0,Y107/($F$107+$O$107),0)","v":0},{"$f":"1-T107-U107","v":1},{"$f":"SUM(W108:W122)","v":0},0,{"$f":"SUM(Y108:Y122)","v":0},0]
[null,0.2,"Major Demolition Works",null,null,null,{"$f":"IF(AND(F108<>0,$D$31<>0),F108/$D$31,0)","v":0},"-",0,{"$f":"I108*F108","v":0},null,null,null,{"$f":"IF(M108<>0,INT(59/M108),0)","v":0},{"$f":"F108*N108","v":0},0,{"$f":"O108*P108","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F109<>0,$D$31<>0),F109/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M109<>0,INT(59/M109),0)","v":0},{"$f":"F109*N109","v":0},0,{"$f":"O109*P109","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F110<>0,$D$31<>0),F110/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$f":"SUM(F124:F138)","v":0},{"$f":"IF(AND(F123<>0,$D$31<>0),F123/$D$31,0)","v":0},"-","-",{"$f":"SUM(J124:J138)","v":0},"-","-","-","-",{"$f":"SUM(O124:O138)","v":0},"-",{"$f":"SUM(Q124:Q138)","v":0},"-","-",{"$f":"IF(W123<>0,W123/($F$123+$O$123),0)","v":0},{"$f":"IF(Y123<>0,Y123/($F$123+$O$123),0)","v":0},1,{"$f":"SUM(W124:W138)","v":0},0,{"$f":"SUM(Y124:Y138)","v":0},0]
[null,0.3,"Temporary Support to Adjacent Structures",null,null,null,{"$f":"IF(AND(F124<>0,$D$31<>0),F124/$D$31,0)","v":0},"-",0,{"$f":"I124*F124","v":0},null,null,null,{"$f":"IF(M124<>0,INT(59/M124),0)","v":0},{"$f":"F124*N124","v":0},0,{"$f":"O124*P124","v":0},null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F125<>0,$D$31<>0),F125/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M125<>0,INT(59/M125),0)","v":0},{"$f":"F125*N125","v":0},0,{"$f":"O125*P125","v":0},null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,0,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$f":"SUM(F140:F154)","v":0},{"$f":"IF(AND(F139<>0,$D$31<>0),F139/$D$31,0)","v":0},"-","-",{"$f":"SUM(J140:J154)","v":0},"-","-","-","-",{"$f":"SUM(O140:O154)","v":0},"-",{"$f":"SUM(Q140:Q154)","v":0},"-","-",{"$f":"IF(W139<>0,W139/($F$139+$O$139),0)","v":0},{"$f":"IF(Y139<>0,Y139/($F$139+$O$139),0)","v":0},1,{"$f":"SUM(W140:W154)","v":0},0,{"$f":"SUM(Y140:Y154)","v":0},0]
[null,0.4,"Specialist Ground Works",null,null,null,{"$f":"IF(AND(F140<>0,$D$31<>0),F140/$D$31,0)","v":0},"-",0,{"$f":"I140*F140","v":0},null,null,null,{"$f":"IF(M140<>0,INT(59/M140),0)","v":0},{"$f":"F140*N140","v":0},0,{"$f":"O140*P140","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F141<>0,$D$31<>0),F141/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M141<>0,INT(59/M141),0)","v":0},{"$f":"F141*N141","v":0},0,{"$f":"O141*P141","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F142<>0,$D$31<>0),F142/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$f":"SUM(F156:F175)","v":6160006.959999999},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":1441.6117388251812},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":1742.2904189094311},"-",{"$f":"SUM(J156:J175)","v":308000.348},"-","-","-","-",{"$f":"SUM(O156:O175)","v":0},"-",{"$f":"SUM(Q156:Q175)","v":0},"-","-",{"$f":"IF(W155<>0,W155/($F$155+$O$155),0)","v":0},{"$f":"IF(Y155<>0,Y155/($F$155+$O$155),0)","v":0.53914337785098876},0.46085662214901124,{"$f":"SUM(W156:W175)","v":0},0,{"$f":"SUM(Y156:Y175)","v":3321126.96},777.23542241984558]
[null,1,"Substructure",null,"Excavation works, kg or m3 of removed masses (Required for IMPACT calculations)",1284800,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":300.67868008424995},"-",0.05,{"$f":"I156*F156","v":64240},null,null,60,{"$f":"IF(M156<>0,INT(59/M156),0)","v":0},{"$f":"F156*N156","v":0},0,{"$f":"O156*P156","v":0},null,"",0,0,1,0,0,0,0]
[null,null,null,null,"Excavation works, kg or m3 of removed masses (Required for IMPACT calculations)",814880,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":190.70442312192839},"-",0.05,40744,null,null,60,{"$f":"IF(M157<>0,INT(59/M157),0)","v":0},{"$f":"F157*N157","v":0},0,{"$f":"O157*P157","v":0},null,"",0,0,{"$f":"1-T157-U157","v":1},{"$f":"T157*(F157+O157)","v":0},{"$f":"IF(AND(W157<>0,$D$31<>0),W157/$D$31,0)","v":0},{"$f":"U157*(F157+O157)","v":0},0]
[null,null,null,null,"Excavation works, kg or m3 of removed masses (Required for IMPACT calculations)",739200,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":172.99321319915751},"-",0.05,36960,null,null,60,0,0,0,0,null,"",0,0,1,0,0,0,0]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 20% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",528000,123.56658085654107,"-",0.05,26400,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,528000,123.56658085654107]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",518904,121.43786566814885,"-",0.05,25945.200000000001,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,518904,121.43786566814885]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",488160,114.24292066463843,"-",0.05,24408,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,488160,114.24292066463843]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",479808,112.2883220219986,"-",0.05,23990.400000000001,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,479808,112.2883220219986]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",298548,69.868476480224672,"-",0.05,14927.400000000001,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,298548,69.868476480224672]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",155520,36.395974725017552,"-",0.05,7776,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,155520,36.395974725017552]
[null,null,null,null,"Excavation works, kg or m3 of removed masses (Required for IMPACT calculations)",144320,33.774865434121224,"-",0.05,7216,null,null,60,0,0,0,0,null,"",0,1,0,0,0,144320,33.774865434121224]
[null,null,null,null,"Excavation works, kg or m3 of removed masses (Required for IMPACT calculations)",137280,32.127311022700681,"-",0.05,6864,null,null,60,0,0,0,0,null,"",0,1,0,0,0,137280,32.127311022700681]
[null,null,null,null,"Excavation works, kg or m3 of removed masses (Required for IMPACT calculations)",137280,32.127311022700681,"-",0.05,6864,null,null,60,0,0,0,0,null,"",0,1,0,0,0,137280,32.127311022700681]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",130318.56,30.498141820734848,"-",0.05,6515.9279999999999,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,130318.56,30.498141820734848]
[null,null,null,null,"Floor screed mortar, cement screed, 1500 kg/m3, EPD coverage: > 1500 kg/m3 (quick­mix Gruppe GmbH & Co. KG)",82500,19.307278258834543,"-",0.05,4125,null,null,60,0,0,0,0,null,"Cement/mortar use in a backfill",0,1,0,0,0,82500,19.307278258834543]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",58287.839999999997,{"$f":"IF(AND(F170<>0,$D$31<>0),F170/$D$31,0)","v":13.640964193774865},"-",0.05,2914.3919999999998,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,58287.839999999997,13.640964193774865]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",55444.56,{"$f":"IF(AND(F171<>0,$D$31<>0),F171/$D$31,0)","v":12.975558155862391},"-",0.05,2772.2280000000001,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,55444.56,12.975558155862391]
[null,null,null,null,"Excavation works, kg or m3 of removed masses (Required for IMPACT calculations)",35200,{"$f":"IF(AND(F172<>0,$D$31<>0),F172/$D$31,0)","v":8.2377720571027382},"-",0.05,1760,null,null,60,0,0,0,0,null,"",0,1,0,0,0,35200,8.2377720571027382]
[null,null,null,null,"Excavation works, kg or m3 of removed masses (Required for IMPACT calculations)",26136,6.1165457523987827,"-",0.05,1306.8000000000002,null,null,60,0,0,0,0,null,"",0,1,0,0,0,26136,6.1165457523987827]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",23520,5.5043295108822843,"-",0.05,1176,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,23520,5.5043295108822843]
[null,null,null,null,"Reinforcement steel (rebar), generic, 90% recycled content, A615",21900,{"$f":"IF(AND(F175<>0,$D$31<>0),F175/$D$31,0)","v":5.1252047741633513},"-",0.05,1095,null,null,60,{"$f":"IF(M175<>0,INT(59/M175),0)","v":0},0,0,0,null,"Steel recycling",0,1,0,0,0,21900,5.1252047741633513]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F177:F196)","v":88000},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":20.594430142756845},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":25.040954832670256},"-",{"$f":"SUM(J177:J196)","v":4400},"-","-","-","-",{"$f":"SUM(O177:O196)","v":0},"-",{"$f":"SUM(Q177:Q196)","v":0},"-","-",{"$f":"IF(W176<>0,W176/($F$176+$O$176),0)","v":0},{"$f":"IF(Y176<>0,Y176/($F$176+$O$176),0)","v":1},0,{"$f":"SUM(W177:W196)","v":0},0,{"$f":"SUM(Y177:Y196)","v":88000},20.594430142756845]
[null,2.1,"Superstructure: Frame",null,"Structural steel profiles, generic, 90% recycled content (only virgin materials),  I, H, U, L, and T sections, S235, S275 and S355",19000,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":4.4465246899134101},"-",0.05,{"$f":"I177*F177","v":950},null,null,60,{"$f":"IF(M177<>0,INT(59/M177),0)","v":0},{"$f":"F177*N177","v":0},0,{"$f":"O177*P177","v":0},null,"Steel recycling - 100% recycled",0,1,0,0,0,19000,4.4465246899134101]
[null,null,null,null,"Structural steel profiles, generic, 90% recycled content (only virgin materials),  I, H, U, L, and T sections, S235, S275 and S355",33000,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":7.7229113035338166},"-",0.05,1650,null,null,60,{"$f":"IF(M178<>0,INT(59/M178),0)","v":0},{"$f":"F178*N178","v":0},0,{"$f":"O178*P178","v":0},null,"Steel recycling",0,1,0,0,0,33000,7.7229113035338166]
[null,null,null,null,"Structural steel profiles, generic, 90% recycled content (only virgin materials),  I, H, U, L, and T sections, S235, S275 and S355",36000,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":8.4249941493096188},"-",0.05,1800,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,36000,8.4249941493096188]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F191<>0,$D$31<>0),F191/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F192<>0,$D$31<>0),F192/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F193<>0,$D$31<>0),F193/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F194<>0,$D$31<>0),F194/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F198:F217)","v":522968.96},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":122.38917856307044},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":195.96746080037445},"-",{"$f":"SUM(J198:J217)","v":26148.448},"-","-","-","-",{"$f":"SUM(O198:O217)","v":18481.919999999998},"-",{"$f":"SUM(Q198:Q217)","v":0},"-","-",{"$f":"IF(W197<>0,W197/($F$197+$O$197),0)","v":0},{"$f":"IF(Y197<>0,Y197/($F$197+$O$197),0)","v":0.99999999999999978},0,{"$f":"SUM(W198:W217)","v":0},0,{"$f":"SUM(Y198:Y217)","v":541450.87999999989},126.71445822607065]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",314400,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":73.578282237303995},"-",0.05,{"$f":"I198*F198","v":15720},null,null,60,{"$f":"IF(M198<>0,INT(59/M198),0)","v":0},{"$f":"F198*N198","v":0},0,{"$f":"O198*P198","v":0},null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,314400,73.578282237303995]
[null,null,null,null,"Flooring screed, C20/25 - XC1 - S3 - 20 CEM I, 50mm, 116.8kg/m2, 2336 kg/m3 (SNBPE)",131400,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":30.751228644980106},"-",0.05,6570,null,null,60,{"$f":"IF(M199<>0,INT(59/M199),0)","v":0},{"$f":"F199*N199","v":0},0,{"$f":"O199*P199","v":0},null,"Cement/mortar use in a backfill",0,1,0,0,0,131400,30.751228644980106]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 20% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",46800,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":10.952492394102505},"-",0.05,2340,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,46800,10.952492394102505]
[null,null,null,null,"Steel sheets, generic, 90% recycled content (typical), S235, S275 and S355",12600,2.9487479522583664,"-",0.05,630,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,12600,2.9487479522583664]
[null,null,null,null,"Suspended metal ceiling system, 5.901 kg/m2, SAS System 120 (Steel) (SAS International)",8084.37,1.8919658319681723,"-",0.05,404.21850000000001,null,null,26,2,16168.74,0,0,null,"Steel recycling",0,1,0,0,0,24253.11,5.6758974959045165]
[null,null,null,null,"Reinforcement steel (rebar), generic, 90% recycled content, A615",6188,1.44816288322022,"-",0.05,309.40000000000003,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,6188,1.44816288322022]
[null,null,null,null,"Reinforcement steel (rebar), generic, 90% recycled content, A615",2340,0.54762461970512522,"-",0.05,117,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,2340,0.54762461970512522]
[null,null,null,null,"Suspended metal ceiling system, 5.901 kg/m2, SAS System 120 (Steel) (SAS International)",460.28,0.10771823075122863,"-",0.05,23.013999999999999,null,null,26,2,920.56,0,0,null,"Steel recycling",0,1,0,0,0,1380.84,0.32315469225368593]
[null,null,null,null,"Suspended metal ceiling system, 5.901 kg/m2, SAS System 120 (Steel) (SAS International)",194.73,4.5572197519307273E-2,"-",0.05,9.7364999999999995,null,null,26,2,389.46,0,0,null,"Steel recycling",0,1,0,0,0,584.18999999999994,0.13671659255792182]
[null,null,null,null,"Suspended metal ceiling system, 5.901 kg/m2, SAS System 120 (Steel) (SAS International)",194.73,4.5572197519307273E-2,"-",0.05,9.7364999999999995,null,null,26,2,389.46,0,0,null,"Steel recycling",0,1,0,0,0,584.18999999999994,0.13671659255792182]
[null,null,null,null,"Suspended metal ceiling system, 5.901 kg/m2, SAS System 120 (Steel) (SAS International)",188.83,4.4191434589281535E-2,"-",0.05,9.4415000000000013,null,null,26,2,377.66,0,0,null,"Steel recycling",0,1,0,0,0,566.49,0.1325743037678446]
[null,null,null,null,"Suspended metal ceiling system, 5.901 kg/m2, SAS System 120 (Steel) (SAS International)",118.02,2.7619939152820031E-2,"-",0.05,5.9009999999999998,null,null,26,2,236.04,0,0,null,"Steel recycling - 100% recycled",0,1,0,0,0,354.06,8.2859817458460105E-2]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F212<>0,$D$31<>0),F212/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F213<>0,$D$31<>0),F213/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F214<>0,$D$31<>0),F214/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F215<>0,$D$31<>0),F215/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I217*F217","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F219:F238)","v":273231.37},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":63.943685934940319},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":75.8205874093143},"-",{"$f":"SUM(J219:J238)","v":13661.568499999998},"-","-","-","-",{"$f":"SUM(O219:O238)","v":56306.25},"-",{"$f":"SUM(Q219:Q238)","v":0},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":0},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":0.75911059866245323},0.24088940133754677,{"$f":"SUM(W219:W238)","v":0},0,{"$f":"SUM(Y219:Y238)","v":250155.5},58.543295108822839]
[null,2.2999999999999998,"Superstructure: Roof",null,"Roofing tile from clay (terracotta), flat (shingles), 285 x 475 mm (11.2 x 18.7 in), 10 pcs/m2,  3.5 kg/pcs, 35 kg/m2 (One Click LCA)",50750,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":11.876901474373977},"-",0.05,{"$f":"I219*F219","v":2537.5},null,null,60,{"$f":"IF(M219<>0,INT(59/M219),0)","v":0},{"$f":"F219*N219","v":0},0,{"$f":"O219*P219","v":0},null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,50750,11.876901474373977]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 15.4x900/1200 mm, 12.7 kg/m2, PROTECT F, GFE/GF15 (Gyproc)",35887.5,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":8.3986660425930264},"-",0.05,1794.375,null,null,40,{"$f":"IF(M220<>0,INT(59/M220),0)","v":1},{"$f":"F220*N220","v":35887.5},0,{"$f":"O220*P220","v":0},null,"Gypsum recycling",0,1,0,0,0,71775,16.797332085186053]
[null,null,null,null,"Dried lumber from spruce or pine wood, 474 kg/m3, moisture content 18 % (Puutuoteteollisuus)",27492,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":6.4338871986894457},"-",0.05,1374.6000000000001,null,null,60,0,0,0,0,null,"Wood incineration",0,1,{"$f":"1-T221-U221","v":0},{"$f":"T221*(F221+O221)","v":0},{"$f":"IF(AND(W221<>0,$D$31<>0),W221/$D$31,0)","v":0},{"$f":"U221*(F221+O221)","v":27492},6.4338871986894457]
[null,null,null,null,"Rock wool insulation panels, unfaced, generic, L = 0.035 W/mK, R = 2.89 m2K/W (16 ft2°Fh/BTU), 50 kg/m3 (3.12 lbs/ft3) (applicable for densities: 25-50 kg/m3 (1.56-3.12 lbs/ft3)), Lambda=0.0346 W/(m.K)",25375,5.9384507371869883,"-",0.05,1268.75,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Roofing tile from clay (terracotta), flat (shingles), 285 x 475 mm (11.2 x 18.7 in), 10 pcs/m2,  3.5 kg/pcs, 35 kg/m2 (One Click LCA)",19600,4.5869412590685705,"-",0.05,980,null,null,60,0,0,0,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,19600,4.5869412590685705]
[null,null,null,null,"Plywood, generic, 4-50 mm (0.16-1.97 in), 620 kg/m3 (38.7 lbs/ft3)",17081,3.9974256962321553,"-",0.05,854.05000000000007,null,null,60,0,0,0,0,null,"Wood incineration",0,1,0,0,0,17081,3.9974256962321553]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 15.4x900/1200 mm, 12.7 kg/m2, PROTECT F, GFE/GF15 (Gyproc)",13860,3.2436227474842032,"-",0.05,693,null,null,40,1,13860,0,0,null,"Gypsum recycling",0,1,0,0,0,27720,6.4872454949684064]
[null,null,null,null,"Dried lumber from spruce or pine wood, 474 kg/m3, moisture content 18 % (Puutuoteteollisuus)",11861.38,2.7758904750760589,"-",0.05,593.06899999999996,null,null,60,0,0,0,0,null,"Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Dried lumber from spruce or pine wood, 474 kg/m3, moisture content 18 % (Puutuoteteollisuus)",10617.6,2.4848116077697169,"-",0.05,530.88,null,null,60,0,0,0,0,null,"Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Rock wool insulation panels, unfaced, generic, L = 0.035 W/mK, R = 2.89 m2K/W (16 ft2°Fh/BTU), 50 kg/m3 (3.12 lbs/ft3) (applicable for densities: 25-50 kg/m3 (1.56-3.12 lbs/ft3)), Lambda=0.0346 W/(m.K)",9800,2.2934706295342853,"-",0.05,490,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Insulation, rock wool/mineral wool, blowing wool (Paroc)",7612.5,1.7815352211560964,"-",0.05,380.625,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Steel sheets, generic, 90% recycled content (typical), S235, S275 and S355",7261.25,1.699333021296513,"-",0.05,363.0625,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,7261.25,1.699333021296513]
[null,null,null,null,"Plywood, generic, 4-50 mm (0.16-1.97 in), 620 kg/m3 (38.7 lbs/ft3)",6596.8,1.5438333723379358,"-",0.05,329.84000000000003,null,null,60,0,0,0,0,null,"Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Steel sheets, generic, 90% recycled content (typical), S235, S275 and S355",6083.75,1.423765504329511,"-",0.05,304.1875,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,6083.75,1.423765504329511]
[null,null,null,null,"Roofing tile from clay (terracotta), flat (shingles), 285 x 475 mm (11.2 x 18.7 in), 10 pcs/m2,  3.5 kg/pcs, 35 kg/m2 (One Click LCA)",4970,{"$f":"IF(AND(F233<>0,$D$31<>0),F233/$D$31,0)","v":1.1631172478352445},"-",0.05,248.5,null,null,60,0,0,0,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,4970,1.1631172478352445]
[null,null,null,null,"Dried lumber from spruce or pine wood, 474 kg/m3, moisture content 18 % (Puutuoteteollisuus)",4578.84,{"$f":"IF(AND(F234<>0,$D$31<>0),F234/$D$31,0)","v":1.0715750058506903},"-",0.05,228.94200000000001,null,null,60,0,0,0,0,null,"Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Roofing tile from clay (terracotta), flat (shingles), 285 x 475 mm (11.2 x 18.7 in), 10 pcs/m2,  3.5 kg/pcs, 35 kg/m2 (One Click LCA)",4305,{"$f":"IF(AND(F235<>0,$D$31<>0),F235/$D$31,0)","v":1.0074888836882752},"-",0.05,215.25,null,null,60,0,0,0,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,4305,1.0074888836882752]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 15.4x900/1200 mm, 12.7 kg/m2, PROTECT F, GFE/GF15 (Gyproc)",3514.5,{"$f":"IF(AND(F236<>0,$D$31<>0),F236/$D$31,0)","v":0.82249005382635154},"-",0.05,175.72500000000002,null,null,40,1,3514.5,0,0,null,"Gypsum recycling",0,1,0,0,0,7029,1.6449801076527031]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 15.4x900/1200 mm, 12.7 kg/m2, PROTECT F, GFE/GF15 (Gyproc)",3044.25,0.71243856775099457,"-",0.05,152.21250000000001,null,null,40,1,3044.25,0,0,null,"Gypsum recycling",0,1,0,0,0,6088.5,1.4248771355019891]
[null,null,null,null,"Insulation, rock wool/mineral wool, blowing wool (Paroc)",2940,0.68804118886028554,"-",0.05,147,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F240:F254)","v":13546.15},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":3.1701731804352913},"-","-",{"$f":"SUM(J240:J254)","v":677.3075},"-","-","-","-",{"$f":"SUM(O240:O254)","v":0},"-",{"$f":"SUM(Q240:Q254)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$239+$O$239),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$239+$O$239),0)","v":1},0,{"$f":"SUM(W240:W254)","v":0},0,{"$f":"SUM(Y240:Y254)","v":13546.15},3.1701731804352913]
[null,2.4,"Superstructure: Stairs and Ramps",null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",12960,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":3.0329978937514626},"-",0.05,{"$f":"I240*F240","v":648},null,null,60,{"$f":"IF(M240<>0,INT(59/M240),0)","v":0},{"$f":"F240*N240","v":0},0,{"$f":"O240*P240","v":0},null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3 - 100% recycled",0,1,0,0,0,12960,3.0329978937514626]
[null,null,null,null,"Stainless steel handrail, diam. 45mm, Donnee par default (MDEGD)",47.15,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":1.1034402059443013E-2},"-",0.05,2.3574999999999999,null,null,60,{"$f":"IF(M241<>0,INT(59/M241),0)","v":0},{"$f":"F241*N241","v":0},0,{"$f":"O241*P241","v":0},null,"Stainless steel recycling",0,1,0,0,0,47.15,1.1034402059443013E-2]
[null,null,null,null,"Reinforcement steel (rebar), generic, 90% recycled content, A615",539,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0.12614088462438569},"-",0.05,26.950000000000003,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,539,0.12614088462438569]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F256:F275)","v":452107.21},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":105.80557219751931},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":143.05959747250174},"-",{"$f":"SUM(J256:J275)","v":22605.360499999999},"-","-","-","-",{"$f":"SUM(O256:O275)","v":2960.2},"-",{"$f":"SUM(Q256:Q275)","v":0},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":0},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":0.94908358741840027},5.0916412581599735E-2,{"$f":"SUM(W256:W275)","v":0},0,{"$f":"SUM(Y256:Y275)","v":431897.01},101.07582728761994]
[null,2.5,"Superstructure: External Walls",null,"Red brick, average production, UK, 215 mm x 102.5 mm x 65 mm, 2.13 kg/unit, 1485 kg/m3 (Brick Development Association (BDA) Ltd (2019))",146732.85,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":34.339538965597939},"-",0.05,{"$f":"I256*F256","v":7336.6425000000008},null,null,60,{"$f":"IF(M256<>0,INT(59/M256),0)","v":0},{"$f":"F256*N256","v":0},0,{"$f":"O256*P256","v":0},null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,146732.85,34.339538965597939]
[null,null,null,null,"Concrete block wall, with high density solid blocks, per m2 of wall including mortar, 140 mm thickness wall",120224,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":28.135736016849989},"-",0.05,6011.2000000000007,null,null,60,{"$f":"IF(M257<>0,INT(59/M257),0)","v":0},{"$f":"F257*N257","v":0},0,{"$f":"O257*P257","v":0},null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,1,0,0,0,120224,28.135736016849989]
[null,null,null,null,"Masonry mortar/facing wall mortar/mortar with special properties, 1500 kg/m3, EPD coverage: >1500 kg/m3 (IWM)",28597.5,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":6.6926047273578284},"-",0.05,1429.875,null,null,60,0,0,0,0,null,"Cement/mortar use in a backfill",0,1,0,0,0,28597.5,6.6926047273578284]
[null,null,null,null,"Red brick, average production, UK, 215 mm x 102.5 mm x 65 mm, 2.13 kg/unit, 1485 kg/m3 (Brick Development Association (BDA) Ltd (2019))",17808.86,4.1677650362742806,"-",0.05,890.4430000000001,null,null,60,0,0,0,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,17808.86,4.1677650362742806]
[null,null,null,null,"Rock wool insulation panels, unfaced, generic, L = 0.037 W/mK, R = 2.70 m2K/W (15 ft2°Fh/BTU), 150 kg/m3 (9.36 lbs/ft3) (applicable for densities: 100-150 kg/m3 (6.24-9.36 lbs/ft3)), Lambda=0.037 W/(m.K)",17250,4.0369763632108588,"-",0.05,862.5,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Red brick, average production, UK, 215 mm x 102.5 mm x 65 mm, 2.13 kg/unit, 1485 kg/m3 (Brick Development Association (BDA) Ltd (2019))",16591.919999999998,3.8829674701614785,"-",0.05,829.596,null,null,60,0,0,0,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,16591.919999999998,3.8829674701614785]
[null,null,null,null,"Concrete block wall, with high density solid blocks, per m2 of wall including mortar, 140 mm thickness wall",14586,3.4135267961619471,"-",0.05,729.30000000000007,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,1,0,0,0,14586,3.4135267961619471]
[null,null,null,null,"Concrete block wall, with high density solid blocks, per m2 of wall including mortar, 140 mm thickness wall",13591.5,3.1807863327872687,"-",0.05,679.57500000000005,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,1,0,0,0,13591.5,3.1807863327872687]
[null,null,null,null,"Gypsum plaster board, regular, generic, 6.5-25 mm (0.25-0.98 in), 10.725 kg/m2 (2.20 lbs/ft2) (for 12.5 mm/0.49 in), 858 kg/m3 (53.6 lbs/ft3)",12334.15,2.8865317107418673,"-",0.05,616.70749999999998,null,null,60,0,0,0,0,null,"Gypsum recycling",0,1,0,0,0,12334.15,2.8865317107418673]
[null,null,null,null,"Red brick, average production, UK, 215 mm x 102.5 mm x 65 mm, 2.13 kg/unit, 1485 kg/m3 (Brick Development Association (BDA) Ltd (2019))",9437.17,2.208558389890007,"-",0.05,471.85850000000005,null,null,60,0,0,0,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,9437.17,2.208558389890007]
[null,null,null,null,"Masonry mortar/facing wall mortar/mortar with special properties, 1500 kg/m3, EPD coverage: >1500 kg/m3 (IWM)",9300,2.1764568219049849,"-",0.05,465,null,null,60,0,0,0,0,null,"Cement/mortar use in a backfill",0,1,0,0,0,9300,2.1764568219049849]
[null,null,null,null,"Concrete block wall, with high density solid blocks, per m2 of wall including mortar, 140 mm thickness wall",7735,1.8102036040252749,"-",0.05,386.75,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,1,0,0,0,7735,1.8102036040252749]
[null,null,null,null,"Red brick, average production, UK, 215 mm x 102.5 mm x 65 mm, 2.13 kg/unit, 1485 kg/m3 (Brick Development Association (BDA) Ltd (2019))",7001.78,1.6386098759653638,"-",0.05,350.089,null,null,60,0,0,0,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,7001.78,1.6386098759653638]
[null,null,null,null,"Red brick, average production, UK, 215 mm x 102.5 mm x 65 mm, 2.13 kg/unit, 1485 kg/m3 (Brick Development Association (BDA) Ltd (2019))",7001.78,1.6386098759653638,"-",0.05,350.089,null,null,60,0,0,0,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,7001.78,1.6386098759653638]
[null,null,null,null,"Concrete block wall, with high density solid blocks, per m2 of wall including mortar, 140 mm thickness wall",5746,{"$f":"IF(AND(F270<>0,$D$31<>0),F270/$D$31,0)","v":1.3447226772759187},"-",0.05,287.3,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,1,0,0,0,5746,1.3447226772759187]
[null,null,null,null,"Concrete block wall, with high density solid blocks, per m2 of wall including mortar, 140 mm thickness wall",5746,{"$f":"IF(AND(F271<>0,$D$31<>0),F271/$D$31,0)","v":1.3447226772759187},"-",0.05,287.3,null,null,60,0,0,0,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,1,0,0,0,5746,1.3447226772759187]
[null,null,null,null,"Masonry mortar/facing wall mortar/mortar with special properties, 1500 kg/m3, EPD coverage: >1500 kg/m3 (IWM)",3536.25,{"$f":"IF(AND(F272<>0,$D$31<>0),F272/$D$31,0)","v":0.82758015445822608},"-",0.05,176.8125,null,null,60,0,0,0,0,null,"Cement/mortar use in a backfill",0,1,0,0,0,3536.25,0.82758015445822608]
[null,null,null,null,"Masonry mortar/facing wall mortar/mortar with special properties, 1500 kg/m3, EPD coverage: >1500 kg/m3 (IWM)",3228.75,{"$f":"IF(AND(F273<>0,$D$31<>0),F273/$D$31,0)","v":0.75561666276620643},"-",0.05,161.4375,null,null,60,0,0,0,0,null,"Cement/mortar use in a backfill",0,1,0,0,0,3228.75,0.75561666276620643]
[null,null,null,null,"Gypsum plaster, 1100 kg/m3 (Bundesverband der Gipsindustrie)",2960.2,0.69276854668850918,"-",0.05,148.01,null,null,30,1,2960.2,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Steel façade cladding panel, powder coated, 6.5 kg/m2, 0% recycled content (One Click LCA)",2697.5,0.63128949216007491,"-",0.05,134.875,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,2697.5,0.63128949216007491]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F277:F291)","v":9653.6},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":2.2592089866604259},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":143.05959747250174},"-",{"$f":"SUM(J277:J291)","v":482.68},"-","-","-","-",{"$f":"SUM(O277:O291)","v":3124.6},"-",{"$f":"SUM(Q277:Q291)","v":0},"-","-",{"$f":"IF(W276<>0,W276/($F$276+$O$276),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$276+$O$276),0)","v":1},0,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":12778.2},2.9904516732974491]
[null,2.6,"Superstructure: Windows and External Doors",null,"Glass façade curtain wall system, max. thickness: 50mm, R: 1.3 W/m2K, R50SG Glass System R50-V130 / R50-H100 (Riventi)",2800,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":0.65527732272408146},"-",0.05,140,null,null,60,{"$f":"IF(M277<>0,INT(59/M277),0)","v":0},{"$f":"F277*N277","v":0},0,{"$f":"O277*P277","v":0},null,"Glass recycling",0,1,0,0,0,2800,0.65527732272408146]
[null,null,null,null,"Multifunctional steel door, without frame, per unit, 1.23 x 2.18 m, installation depth ca. 40 mm, 31 kg (Novoferm)",1254.5999999999999,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0.29361104610344019},"-",0.05,62.73,null,null,30,{"$f":"IF(M278<>0,INT(59/M278),0)","v":1},{"$f":"F278*N278","v":1254.5999999999999},0,{"$f":"O278*P278","v":0},null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,2509.1999999999998,0.58722209220688038]
[null,null,null,null,"Glass façade curtain wall system, max. thickness: 50mm, R: 1.3 W/m2K, R50SG Glass System R50-V130 / R50-H100 (Riventi)",1000,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0.23402761525860052},"-",0.05,50,null,null,60,0,0,0,0,null,"Glass recycling",0,1,0,0,0,1000,0.23402761525860052]
[null,null,null,null,"Aluminium framed glazed doors, double glazed, per unit, 83% glass, 12% aluminium, 3% steel, width 990mm; height 2.60m, glass thickness 14mm, AXILE Family, EDGE Family, KINETIC Family, ELITE Aero (Optima)",945,0.22115609641937747,"-",0.05,47.25,null,null,60,0,0,0,0,null,"Glass-containing product recycling (80 % glass)",0,1,0,0,0,945,0.22115609641937747]
[null,null,null,null,"Window glass, single, 10 kg/m2, EN15804+A2",680,0.15913877837584836,"-",0.05,34,null,null,35,1,680,0,0,null,"Glass recycling",0,1,0,0,0,1360,0.31827755675169672]
[null,null,null,null,"Window glass, single, 10 kg/m2, EN15804+A2",680,0.15913877837584836,"-",0.05,34,null,null,35,1,680,0,0,null,"Glass recycling",0,1,0,0,0,1360,0.31827755675169672]
[null,null,null,null,"Glass façade curtain wall system, max. thickness: 50mm, R: 1.3 W/m2K, R50SG Glass System R50-V130 / R50-H100 (Riventi)",490,0.11467353147671425,"-",0.05,24.5,null,null,60,0,0,0,0,null,"Glass recycling",0,1,0,0,0,490,0.11467353147671425]
[null,null,null,null,"Glass façade curtain wall system, max. thickness: 50mm, R: 1.3 W/m2K, R50SG Glass System R50-V130 / R50-H100 (Riventi)",315,7.3718698806459163E-2,"-",0.05,15.75,null,null,60,0,0,0,0,null,"Glass recycling",0,1,0,0,0,315,7.3718698806459163E-2]
[null,null,null,null,"Extruded aluminium profiles for window and door frames, generic, 40% recycled content, average world aluminium manufacturing technology (One Click LCA 2022)",284,6.6463842733442552E-2,"-",0.05,14.200000000000001,null,null,60,0,0,0,0,null,"Aluminium recycling",0,1,{"$f":"1-T285-U285","v":0},{"$f":"T285*(F285+O285)","v":0},{"$f":"IF(AND(W285<>0,$D$31<>0),W285/$D$31,0)","v":0},{"$f":"U285*(F285+O285)","v":284},6.6463842733442552E-2]
[null,null,null,null,"Glass façade curtain wall system, max. thickness: 50mm, R: 1.3 W/m2K, R50SG Glass System R50-V130 / R50-H100 (Riventi)",260,6.0847179967236133E-2,"-",0.05,13,null,null,60,0,0,0,0,null,"Glass recycling",0,1,0,0,0,260,6.0847179967236133E-2]
[null,null,null,null,"Glass façade curtain wall system, max. thickness: 50mm, R: 1.3 W/m2K, R50SG Glass System R50-V130 / R50-H100 (Riventi)",240,5.6166627662064122E-2,"-",0.05,12,null,null,60,0,0,0,0,null,"Glass recycling",0,1,0,0,0,240,5.6166627662064122E-2]
[null,null,null,null,"Glass façade curtain wall system, max. thickness: 50mm, R: 1.3 W/m2K, R50SG Glass System R50-V130 / R50-H100 (Riventi)",195,4.5635384975427101E-2,"-",0.05,9.75,null,null,60,0,0,0,0,null,"Glass recycling",0,1,0,0,0,195,4.5635384975427101E-2]
[null,null,null,null,"Float glass, single pane, generic, 3-12 mm (0.12-0.47 in), 10 kg/m2 (2.05 lbs/ft2) (for 4 mm/0.16 in), 2500 kg/m3 (156 lbs/ft3)",170,3.978469459396209E-2,"-",0.05,8.5,null,null,35,1,170,0,0,null,"Glass recycling",0,1,0,0,0,340,7.956938918792418E-2]
[null,null,null,null,"Float glass, single pane, generic, 3-12 mm (0.12-0.47 in), 10 kg/m2 (2.05 lbs/ft2) (for 4 mm/0.16 in), 2500 kg/m3 (156 lbs/ft3)",170,3.978469459396209E-2,"-",0.05,8.5,null,null,35,1,170,0,0,null,"Glass recycling",0,1,0,0,0,340,7.956938918792418E-2]
[null,null,null,null,"Float glass, single pane, generic, 3-12 mm (0.12-0.47 in), 10 kg/m2 (2.05 lbs/ft2) (for 4 mm/0.16 in), 2500 kg/m3 (156 lbs/ft3)",170,{"$f":"IF(AND(F291<>0,$D$31<>0),F291/$D$31,0)","v":3.978469459396209E-2},"-",0.05,8.5,null,null,35,1,170,0,0,null,"Glass recycling",0,1,0,0,0,340,7.956938918792418E-2]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F293:F312)","v":55390.209999999992},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":12.962838754973085},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":19.996009829159838},"-",{"$f":"SUM(J293:J312)","v":2769.5105000000003},"-","-","-","-",{"$f":"SUM(O293:O312)","v":44405.04},"-",{"$f":"SUM(Q293:Q312)","v":0},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":0},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0.93454898905509032},6.5451010944909682E-2,{"$f":"SUM(W293:W312)","v":0},0,{"$f":"SUM(Y293:Y312)","v":93263.55},21.826246197051251]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"Gypsum plasterboard, fire resistant, 12.5/15 mm, 843 kg/m3, A2 fire class, 10µ water vapour resistance, Gyproc FireLine (British Gypsum (2019))",18461.7,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":4.3205476246197057},"-",0.05,923.08500000000004,null,null,40,{"$f":"IF(M293<>0,INT(59/M293),0)","v":1},{"$f":"F293*N293","v":18461.7},0,{"$f":"O293*P293","v":0},null,"Gypsum recycling",0,1,0,0,0,36923.4,8.6410952492394113]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 12.5/15 mm, 843 kg/m3, A2 fire class, 10µ water vapour resistance, Gyproc FireLine (British Gypsum (2019))",18461.7,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":4.3205476246197057},"-",0.05,923.08500000000004,null,null,40,{"$f":"IF(M294<>0,INT(59/M294),0)","v":1},{"$f":"F294*N294","v":18461.7},0,{"$f":"O294*P294","v":0},null,"Gypsum recycling",0,1,0,0,0,36923.4,8.6410952492394113]
[null,null,null,null,"Rock wool (mineral wool) insulation, unfaced, L = 0.031 W/mK, R =  1 m2K/W, 31mm, 3.1 kg/m2, 100 kg/m3, (Range: 90-110kg/m3), 22% slag content, high pressure suitable (One Click LCA)",5431.2,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":1.2710507839925111},"-",0.05,271.56,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Steel stud per m2 of wall area (air gap included), 120 mm, 600 mm spacing",3575.83,0.83684296747016151,"-",0.05,178.79150000000001,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,3575.83,0.83684296747016151]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 12.5/15 mm, 843 kg/m3, A2 fire class, 10µ water vapour resistance, Gyproc FireLine (British Gypsum (2019))",1538.48,0.36004680552305174,"-",0.05,76.924000000000007,null,null,40,1,1538.48,0,0,null,"Gypsum recycling",0,1,0,0,0,3076.96,0.72009361104610348]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 12.5/15 mm, 843 kg/m3, A2 fire class, 10µ water vapour resistance, Gyproc FireLine (British Gypsum (2019))",1538.48,0.36004680552305174,"-",0.05,76.924000000000007,null,null,40,1,1538.48,0,0,null,"Gypsum recycling",0,1,0,0,0,3076.96,0.72009361104610348]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 12.5/15 mm, 843 kg/m3, A2 fire class, 10µ water vapour resistance, Gyproc FireLine (British Gypsum (2019))",811.39,0.18988766674467586,"-",0.05,40.569500000000005,null,null,40,1,811.39,0,0,null,"Gypsum recycling",0,1,0,0,0,1622.78,0.37977533348935172]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 12.5/15 mm, 843 kg/m3, A2 fire class, 10µ water vapour resistance, Gyproc FireLine (British Gypsum (2019))",811.39,0.18988766674467586,"-",0.05,40.569500000000005,null,null,40,1,811.39,0,0,null,"Gypsum recycling",0,1,0,0,0,1622.78,0.37977533348935172]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 12.5/15 mm, 843 kg/m3, A2 fire class, 10µ water vapour resistance, Gyproc FireLine (British Gypsum (2019))",758.7,0.17755675169670021,"-",0.05,37.935000000000002,null,null,40,1,758.7,0,0,null,"Gypsum recycling",0,1,0,0,0,1517.4,0.35511350339340042]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 12.5/15 mm, 843 kg/m3, A2 fire class, 10µ water vapour resistance, Gyproc FireLine (British Gypsum (2019))",758.7,0.17755675169670021,"-",0.05,37.935000000000002,null,null,40,1,758.7,0,0,null,"Gypsum recycling",0,1,0,0,0,1517.4,0.35511350339340042]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 12.5/15 mm, 843 kg/m3, A2 fire class, 10µ water vapour resistance, Gyproc FireLine (British Gypsum (2019))",632.25,0.14796395974725018,"-",0.05,31.612500000000001,null,null,40,1,632.25,0,0,null,"Gypsum recycling",0,1,0,0,0,1264.5,0.29592791949450037]
[null,null,null,null,"Gypsum plasterboard, fire resistant, 12.5/15 mm, 843 kg/m3, A2 fire class, 10µ water vapour resistance, Gyproc FireLine (British Gypsum (2019))",632.25,0.14796395974725018,"-",0.05,31.612500000000001,null,null,40,1,632.25,0,0,null,"Gypsum recycling",0,1,0,0,0,1264.5,0.29592791949450037]
[null,null,null,null,"Rock wool (mineral wool) insulation, unfaced, L = 0.031 W/mK, R =  1 m2K/W, 31mm, 3.1 kg/m2, 100 kg/m3, (Range: 90-110kg/m3), 22% slag content, high pressure suitable (One Click LCA)",452.6,0.1059208986660426,"-",0.05,22.630000000000003,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Steel stud per m2 of wall area (air gap included), 120 mm, 600 mm spacing",297.99,6.9737889070910372E-2,"-",0.05,14.899500000000002,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,297.99,6.9737889070910372E-2]
[null,null,null,null,"Steel stud per m2 of wall area (air gap included), 120 mm, 600 mm spacing",275.54000000000002,{"$f":"IF(AND(F307<>0,$D$31<>0),F307/$D$31,0)","v":6.4483969108354786E-2},"-",0.05,13.777000000000001,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,275.54000000000002,6.4483969108354786E-2]
[null,null,null,null,"Rock wool (mineral wool) insulation, unfaced, L = 0.031 W/mK, R =  1 m2K/W, 31mm, 3.1 kg/m2, 100 kg/m3, (Range: 90-110kg/m3), 22% slag content, high pressure suitable (One Click LCA)",238.7,{"$f":"IF(AND(F308<>0,$D$31<>0),F308/$D$31,0)","v":5.5862391762227938E-2},"-",0.05,11.935,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Rock wool (mineral wool) insulation, unfaced, L = 0.031 W/mK, R =  1 m2K/W, 31mm, 3.1 kg/m2, 100 kg/m3, (Range: 90-110kg/m3), 22% slag content, high pressure suitable (One Click LCA)",223.2,{"$f":"IF(AND(F309<>0,$D$31<>0),F309/$D$31,0)","v":5.2234963725719633E-2},"-",0.05,11.16,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Rock wool (mineral wool) insulation, unfaced, L = 0.031 W/mK, R =  1 m2K/W, 31mm, 3.1 kg/m2, 100 kg/m3, (Range: 90-110kg/m3), 22% slag content, high pressure suitable (One Click LCA)",186,{"$f":"IF(AND(F310<>0,$D$31<>0),F310/$D$31,0)","v":4.3529136438099698E-2},"-",0.05,9.3000000000000007,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Steel stud per m2 of wall area (air gap included), 120 mm, 600 mm spacing",157.16,3.6779780014041655E-2,"-",0.05,7.8580000000000005,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,157.16,3.6779780014041655E-2]
[null,null,null,null,"Steel stud per m2 of wall area (air gap included), 120 mm, 600 mm spacing",146.94999999999999,3.4390358062251346E-2,"-",0.05,7.3475000000000001,null,null,60,0,0,0,0,null,"Steel recycling",0,1,0,0,0,146.94999999999999,3.4390358062251346E-2]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F314:F328)","v":5795.52},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":1.3563117247835246},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":19.996009829159838},"-",{"$f":"SUM(J314:J328)","v":289.77600000000001},"-","-","-","-",{"$f":"SUM(O314:O328)","v":5795.52},"-",{"$f":"SUM(Q314:Q328)","v":0},"-","-",{"$f":"IF(W313<>0,W313/($F$313+$O$313),0)","v":0},{"$f":"IF(Y313<>0,Y313/($F$313+$O$313),0)","v":0},1,{"$f":"SUM(W314:W328)","v":0},0,{"$f":"SUM(Y314:Y328)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,"Wooden interior door, per unit, 809x2053 mm, 42x92 mm frame, 52 mm door leaf (Nordic Dørfabrikk)",5795.52,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":1.3563117247835246},"-",0.05,289.77600000000001,null,null,40,{"$f":"IF(M314<>0,INT(59/M314),0)","v":1},{"$f":"F314*N314","v":5795.52},0,{"$f":"O314*P314","v":0},null,"Wood-containing product incineration (80% wood) - 100% incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M315<>0,INT(59/M315),0)","v":0},{"$f":"F315*N315","v":0},0,{"$f":"O315*P315","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F316<>0,$D$31<>0),F316/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I320*F320","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F328<>0,$D$31<>0),F328/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$f":"SUM(F330:F349)","v":12589.640000000001},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":2.9463234261642879},"-","-",{"$f":"SUM(J330:J349)","v":629.4820000000002},"-","-","-","-",{"$f":"SUM(O330:O349)","v":18696.809999999998},"-",{"$f":"SUM(Q330:Q349)","v":0},"-","-",{"$f":"IF(W329<>0,W329/($F$329+$O$329),0)","v":0},{"$f":"IF(Y329<>0,Y329/($F$329+$O$329),0)","v":0.88948985902842947},0.11051014097157053,{"$f":"SUM(W330:W349)","v":0},0,{"$f":"SUM(Y330:Y349)","v":27828.980000000003},6.5127498244792896]
[null,3,"Finishes",null,"Ceramic wall tile, 6 mm, average density 2000 kg/m3 (Mosa)",5760,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":1.3479990638895389},"-",0.05,288,null,null,30,{"$f":"IF(M330<>0,INT(59/M330),0)","v":1},{"$f":"F330*N330","v":5760},0,{"$f":"O330*P330","v":0},null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,11520,2.6959981277790779]
[null,null,null,null,"Foam backed vinyl (PVC) flooring, heterogeneous, 2.6 mm, 1.8 kg/m2, TX Classic (Tarkett)",3789,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":0.88673063421483733},"-",0.05,189.45000000000002,null,null,25,{"$f":"IF(M331<>0,INT(59/M331),0)","v":2},{"$f":"F331*N331","v":7578},0,{"$f":"O331*P331","v":0},null,"Plastic-based material recycling",0,1,0,0,0,11367,2.6601919026445122]
[null,null,null,null,"Ceramic wall tile, 6 mm, average density 2000 kg/m3 (Mosa)",1176,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":0.27521647554411421},"-",0.05,58.800000000000004,null,null,30,1,1176,0,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,2352,0.55043295108822843]
[null,null,null,null,"Emulsion paint for allround interior use, Pigment: Lightfast Pigments, binder:  Acrylic Copolymer Dispersion , solvent: Water, 1.444 kg/l, 17 m2/l, 0.17 kg/m2, Vinyl Matt White (Dulux Trade)",357,8.354785864732038E-2,"-",0.05,17.850000000000001,null,null,10,5,1785,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Polyethylene vapour barrier membrane, 0.15 mm, 0.14 kg/m2 (One Click LCA)",294.7,6.8967938216709573E-2,"-",0.05,14.734999999999999,null,null,30,1,294.7,0,0,null,"Plastic-based material recycling",0,1,0,0,0,589.4,0.13793587643341915]
[null,null,null,null,"Ceramic wall tile, 6 mm, average density 2000 kg/m3 (Mosa)",282,6.599578750292534E-2,"-",0.05,14.100000000000001,null,null,30,1,282,0,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,564,0.13199157500585068]
[null,null,null,null,"Ceramic wall tile, 6 mm, average density 2000 kg/m3 (Mosa)",264,6.1783290428270535E-2,"-",0.05,13.200000000000001,null,null,30,1,264,0,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,528,0.12356658085654107]
[null,null,null,null,"Plywood panels for wall appication, 12 mm, 5.3 kg/m2, 440 kg/m3",174.24,4.0776971682658557E-2,"-",0.05,8.7120000000000015,null,null,25,2,348.48,0,0,null,"Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Foam backed vinyl (PVC) flooring, heterogeneous, 2.6 mm, 1.8 kg/m2, TX Classic (Tarkett)",140.4,3.2857477182307512E-2,"-",0.05,7.0200000000000005,null,null,25,2,280.8,0,0,null,"Plastic-based material recycling",0,1,0,0,0,421.20000000000005,9.8572431546922551E-2]
[null,null,null,null,"Plywood panels for wall appication, 12 mm, 5.3 kg/m2, 440 kg/m3",105.07,2.4589281535221153E-2,"-",0.05,5.2534999999999998,null,null,25,2,210.14,0,0,null,"Wood incineration - 100% rincinerated",0,0,1,0,0,0,0]
[null,null,null,null,"Foam backed vinyl (PVC) flooring, heterogeneous, 2.6 mm, 1.8 kg/m2, TX Classic (Tarkett)",59.4,1.3901240346360871E-2,"-",0.05,2.97,null,null,25,2,118.8,0,0,null,"Plastic-based material recycling",0,1,0,0,0,178.2,4.1703721039082611E-2]
[null,null,null,null,"Foam backed vinyl (PVC) flooring, heterogeneous, 2.6 mm, 1.8 kg/m2, TX Classic (Tarkett)",56.7,1.326936578516265E-2,"-",0.05,2.8350000000000004,null,null,25,2,113.4,0,0,null,"Plastic-based material recycling",0,1,0,0,0,170.10000000000002,3.9808097355487952E-2]
[null,null,null,null,"Foam backed vinyl (PVC) flooring, heterogeneous, 2.6 mm, 1.8 kg/m2, TX Classic (Tarkett)",36,8.4249941493096184E-3,"-",0.05,1.8,null,null,25,2,72,0,0,null,"Plastic-based material recycling",0,1,0,0,0,108,2.5274982447928855E-2]
[null,null,null,null,"Emulsion paint for allround interior use, Pigment: Lightfast Pigments, binder:  Acrylic Copolymer Dispersion , solvent: Water, 1.444 kg/l, 17 m2/l, 0.17 kg/m2, Vinyl Matt White (Dulux Trade)",26.52,6.2064123566580856E-3,"-",0.05,1.3260000000000001,null,null,10,5,132.6,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Emulsion paint for allround interior use, Pigment: Lightfast Pigments, binder:  Acrylic Copolymer Dispersion , solvent: Water, 1.444 kg/l, 17 m2/l, 0.17 kg/m2, Vinyl Matt White (Dulux Trade)",17,{"$f":"IF(AND(F344<>0,$D$31<>0),F344/$D$31,0)","v":3.9784694593962087E-3},"-",0.05,0.85000000000000009,null,null,10,5,85,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Emulsion paint for allround interior use, Pigment: Lightfast Pigments, binder:  Acrylic Copolymer Dispersion , solvent: Water, 1.444 kg/l, 17 m2/l, 0.17 kg/m2, Vinyl Matt White (Dulux Trade)",14.14,{"$f":"IF(AND(F345<>0,$D$31<>0),F345/$D$31,0)","v":3.3091504797566115E-3},"-",0.05,0.70700000000000007,null,null,10,5,70.7,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Emulsion paint for allround interior use, Pigment: Lightfast Pigments, binder:  Acrylic Copolymer Dispersion , solvent: Water, 1.444 kg/l, 17 m2/l, 0.17 kg/m2, Vinyl Matt White (Dulux Trade)",13.6,{"$f":"IF(AND(F346<>0,$D$31<>0),F346/$D$31,0)","v":3.1827755675169671E-3},"-",0.05,0.68,null,null,10,5,68,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Polyethylene vapour barrier membrane, 0.15 mm, 0.14 kg/m2 (One Click LCA)",10.92,{"$f":"IF(AND(F347<>0,$D$31<>0),F347/$D$31,0)","v":2.5555815586239174E-3},"-",0.05,0.54600000000000004,null,null,30,1,10.92,0,0,null,"Plastic-based material recycling",0,1,0,0,0,21.84,5.1111631172478349E-3]
[null,null,null,null,"Emulsion paint for allround interior use, Pigment: Lightfast Pigments, binder:  Acrylic Copolymer Dispersion , solvent: Water, 1.444 kg/l, 17 m2/l, 0.17 kg/m2, Vinyl Matt White (Dulux Trade)",8.33,1.9494500351041424E-3,"-",0.05,0.41650000000000004,null,null,10,5,41.65,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Polyethylene vapour barrier membrane, 0.15 mm, 0.14 kg/m2 (One Click LCA)",4.62,1.0812075824947343E-3,"-",0.05,0.23100000000000001,null,null,30,1,4.62,0,0,null,"Plastic-based material recycling",0,1,{"$f":"1-T349-U349","v":0},{"$f":"T349*(F349+O349)","v":0},{"$f":"IF(AND(W349<>0,$D$31<>0),W349/$D$31,0)","v":0},{"$f":"U349*(F349+O349)","v":9.24},2.1624151649894687E-3]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"-",{"$f":"SUM(F351:F370)","v":4208.7000000000007},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":0.98495202433887219},"-","-",{"$f":"SUM(J351:J370)","v":210.43499999999997},"-","-","-","-",{"$f":"SUM(O351:O370)","v":972},"-",{"$f":"SUM(Q351:Q370)","v":0},"-","-",{"$f":"IF(W350<>0,W350/($F$350+$O$350),0)","v":0},{"$f":"IF(Y350<>0,Y350/($F$350+$O$350),0)","v":0},1,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"Ceramic toilet, 19.6 kg/unit, - DURAVIT : Starck 3 (420009; 452709; 220209).  ME by Starck (452909; 453009). DuraStyle (455209; 457109). // - KOHLER : Struktura (EDE101-00 ; EDF101-00). Patio (EDV101-00 ; E1534-00). Brive (E4345-00) // - ROCA : DEBBA (A346998000 ; A34699L000). VICTORIA (A34630300S). (Association Française des Industries de la Salle de Bains)",744.8,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":0.17430376784460566},"-",0.05,37.24,null,null,60,{"$f":"IF(M351<>0,INT(59/M351),0)","v":0},{"$f":"F351*N351","v":0},0,{"$f":"O351*P351","v":0},null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ceramic shower tray, 33.3 kg/unit, 900 × 900 × 80 mm (One Click LCA)",666,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":0.15586239176222794},"-",0.05,33.300000000000004,null,null,60,{"$f":"IF(M352<>0,INT(59/M352),0)","v":0},{"$f":"F352*N352","v":0},0,{"$f":"O352*P352","v":0},null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ceramic toilet, 19.6 kg/unit, - DURAVIT : Starck 3 (420009; 452709; 220209).  ME by Starck (452909; 453009). DuraStyle (455209; 457109). // - KOHLER : Struktura (EDE101-00 ; EDF101-00). Patio (EDV101-00 ; E1534-00). Brive (E4345-00) // - ROCA : DEBBA (A346998000 ; A34699L000). VICTORIA (A34630300S). (Association Française des Industries de la Salle de Bains)",509.6,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":0.11926047273578283},"-",0.05,25.480000000000004,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Porcelain sink, 29.6 kg/unit, 50 x 70 cm (SFISB)",414.4,9.6981043763164049E-2,"-",0.05,20.72,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Porcelain sink, 29.6 kg/unit, 50 x 70 cm (SFISB)",236.8,5.5417739293236602E-2,"-",0.05,11.840000000000002,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Porcelain sink, 29.6 kg/unit, 50 x 70 cm (SFISB)",236.8,5.5417739293236602E-2,"-",0.05,11.840000000000002,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ceramic toilet, 19.6 kg/unit, - DURAVIT : Starck 3 (420009; 452709; 220209).  ME by Starck (452909; 453009). DuraStyle (455209; 457109). // - KOHLER : Struktura (EDE101-00 ; EDF101-00). Patio (EDV101-00 ; E1534-00). Brive (E4345-00) // - ROCA : DEBBA (A346998000 ; A34699L000). VICTORIA (A34630300S). (Association Française des Industries de la Salle de Bains)",235.2,5.5043295108822839E-2,"-",0.05,11.76,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Porcelain sink, 29.6 kg/unit, 50 x 70 cm (SFISB)",207.2,4.8490521881582024E-2,"-",0.05,10.36,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Acrylic washbasin, faucets not included, 16.4 kg/unit, Lavabo en matériau de synthèse [Long. 500 mm Larg. 400 mm Haut. 111 mm] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",196.8,4.6056634682892582E-2,"-",0.05,9.8400000000000016,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Porcelain sink, 29.6 kg/unit, 50 x 70 cm (SFISB)",148,3.4636087058272876E-2,"-",0.05,7.4,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ceramic toilet, 19.6 kg/unit, - DURAVIT : Starck 3 (420009; 452709; 220209).  ME by Starck (452909; 453009). DuraStyle (455209; 457109). // - KOHLER : Struktura (EDE101-00 ; EDF101-00). Patio (EDV101-00 ; E1534-00). Brive (E4345-00) // - ROCA : DEBBA (A346998000 ; A34699L000). VICTORIA (A34630300S). (Association Française des Industries de la Salle de Bains)",117.6,2.7521647554411419E-2,"-",0.05,5.88,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Cabinet with drawers from MDF, 60x43x65 cm, 27 kg/unit, S404 (Aarsland Møbelfabrikk AS)",81,1.8956236835946643E-2,"-",0.05,4.05,null,null,12,4,324,0,0,null,"Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Ceramic toilet, 19.6 kg/unit, - DURAVIT : Starck 3 (420009; 452709; 220209).  ME by Starck (452909; 453009). DuraStyle (455209; 457109). // - KOHLER : Struktura (EDE101-00 ; EDF101-00). Patio (EDV101-00 ; E1534-00). Brive (E4345-00) // - ROCA : DEBBA (A346998000 ; A34699L000). VICTORIA (A34630300S). (Association Française des Industries de la Salle de Bains)",78.400000000000006,1.8347765036274281E-2,"-",0.05,3.9200000000000004,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ceramic toilet, 19.6 kg/unit, - DURAVIT : Starck 3 (420009; 452709; 220209).  ME by Starck (452909; 453009). DuraStyle (455209; 457109). // - KOHLER : Struktura (EDE101-00 ; EDF101-00). Patio (EDV101-00 ; E1534-00). Brive (E4345-00) // - ROCA : DEBBA (A346998000 ; A34699L000). VICTORIA (A34630300S). (Association Française des Industries de la Salle de Bains)",58.8,1.376082377720571E-2,"-",0.05,2.94,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Cabinet with drawers from MDF, 60x43x65 cm, 27 kg/unit, S404 (Aarsland Møbelfabrikk AS)",54,{"$f":"IF(AND(F365<>0,$D$31<>0),F365/$D$31,0)","v":1.2637491223964428E-2},"-",0.05,2.7,null,null,12,4,216,0,0,null,"Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Cabinet with drawers from MDF, 60x43x65 cm, 27 kg/unit, S404 (Aarsland Møbelfabrikk AS)",54,{"$f":"IF(AND(F366<>0,$D$31<>0),F366/$D$31,0)","v":1.2637491223964428E-2},"-",0.05,2.7,null,null,12,4,216,0,0,null,"Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Cabinet with drawers from MDF, 60x43x65 cm, 27 kg/unit, S404 (Aarsland Møbelfabrikk AS)",54,{"$f":"IF(AND(F367<>0,$D$31<>0),F367/$D$31,0)","v":1.2637491223964428E-2},"-",0.05,2.7,null,null,12,4,216,0,0,null,"Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Acrylic washbasin, faucets not included, 16.4 kg/unit, Lavabo en matériau de synthèse [Long. 500 mm Larg. 400 mm Haut. 111 mm] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",49.2,{"$f":"IF(AND(F368<>0,$D$31<>0),F368/$D$31,0)","v":1.1514158670723145E-2},"-",0.05,2.4600000000000004,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ceramic shower tray, 33.3 kg/unit, 900 × 900 × 80 mm (One Click LCA)",33.299999999999997,7.7931195881113966E-3,"-",0.05,1.665,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Acrylic washbasin, faucets not included, 16.4 kg/unit, Lavabo en matériau de synthèse [Long. 500 mm Larg. 400 mm Haut. 111 mm] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",32.799999999999997,7.6761057804820964E-3,"-",0.05,1.64,null,null,60,0,0,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F372:F391)","v":5965.14},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":1.3960074888836884},"-","-",{"$f":"SUM(J372:J391)","v":298.25699999999995},"-","-","-","-",{"$f":"SUM(O372:O391)","v":12222.819999999998},"-",{"$f":"SUM(Q372:Q391)","v":0},"-","-",{"$f":"IF(W371<>0,W371/($F$371+$O$371),0)","v":0},{"$f":"IF(Y371<>0,Y371/($F$371+$O$371),0)","v":0.99228335668211287},7.7166433178871285E-3,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":18047.61},4.223639129417271]
[null,5,"Services (MEP)",null,"Steel sheet hot dip galvanized, 2-20 mm, 7840 kg/m3",705.6,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":0.16512988532646852},"-",0.05,35.28,null,null,20,{"$f":"IF(M372<>0,INT(59/M372),0)","v":2},{"$f":"F372*N372","v":1411.2},0,{"$f":"O372*P372","v":0},null,"Steel recycling - 100% recycled",0,1,0,0,0,2116.8000000000002,0.4953896559794056]
[null,null,null,null,"Air filter with motorized hood, 133.1 kg/unit, Hotte de restauration collective [l=3000mm] - DONNEE ENVIRONNEMENTALE PAR DEFAUT (MINISTERE DE L’ENVIRONNEMENT, DE L’ENERGIE ET DE LA MER  -  MINISTERE DU LOGEMENT ET DE L´HABITAT DURABLE)",29.28,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":6.8523285747718234E-3},"-",0.05,1.4640000000000002,null,null,20,{"$f":"IF(M373<>0,INT(59/M373),0)","v":2},{"$f":"F373*N373","v":58.56},0,{"$f":"O373*P373","v":0},null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,87.84,2.0556985724315469E-2]
[null,null,null,null,"Smoke extraction grill and flap, surface libre=12.5 à 50dm2, Grille et volet de désenfumage (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",24.27,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":5.679850222326234E-3},"-",0.05,1.2135,null,null,20,2,48.54,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,72.81,1.7039550666978705E-2]
[null,null,null,null,"Circular ceiling vent (Plenum not included), Q min. = 500 m3/h, Q max. = 1000 m3/h, Diffuseur d´air circulaire sur plénum (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",2.0499999999999998,4.7975661128013102E-4,"-",0.05,0.10249999999999999,null,null,20,2,4.0999999999999996,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,6.1499999999999995,1.439269833840393E-3]
[null,null,null,null,"Mechanical ventilation with heat recovery, 54 kg/unit, LGH-100RVX-E (Mitsubishi Electric)",54,1.2637491223964428E-2,"-",0.05,2.7,null,null,25,2,108,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,162,3.7912473671893286E-2]
[null,null,null,null,"Sewage water drainage piping network, per m2 GIFA (office buildings)",0.16,3.7444418441376081E-5,"-",0.05,8.0000000000000002E-3,null,null,60,0,0,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,0.16,3.7444418441376081E-5]
[null,null,null,null,"Air conditioning unit (reversible heat pump), rooftop mounted, 1546.7 kg/unit, 99.8 kW, e-Baltic eBFH100 SYSAER H 105 WSM2 0354 MF ULTI+ R32 21-115 e-Baltic eBFH100 - SYSAER H 105 - WSM2 0354 MF - ULTI+ R32 21-115 (Uniclima)",1546.7,0.36197051252047741,"-",0.05,77.335000000000008,null,null,22,2,3093.4,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,4640.1000000000004,1.0859115375614323]
[null,null,null,null,"Single flow ventilation box, per unit, 63.54 kg/unit, EasyVEC® (ALDES)",76.25,1.784460566346829E-2,"-",0.05,3.8125,null,null,20,2,152.5,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,228.75,5.3533816990404867E-2]
[null,null,null,null,"Brine/water heat pump for tertiary building, 954 kg/unit, P= 100 kW, Pompe à chaleur eau glycolée/eau pour bâtiment collectif/tertiaire double service  [P= 100 kW] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",1908,0.44652468991340977,"-",0.05,95.4,null,null,22,2,3816,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,5724,1.3395740697402294]
[null,null,null,null,"Valve, 2 or 3-way, 4.32 kg/unit, Vanne 2 ou 3 voies [DN = 50 mm] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",16.420000000000002,3.8427334425462207E-3,"-",0.05,0.82100000000000017,null,null,12,4,65.680000000000007,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,82.100000000000009,1.9213667212731104E-2]
[null,null,null,null,"PVC fittings, covers and jacketing, ZESTON® 2000 SERIES, ZESTON® 300 SERIES, ZESTON® PVC JACKETING (Johns Manville)",4.5999999999999996,1.0765270301895623E-3,"-",0.05,0.22999999999999998,null,null,12,4,18.399999999999999,0,0,null,"Plastic-based material recycling",0,1,0,0,0,23,5.3826351509478117E-3]
[null,null,null,null,"HVAC controller, 0.334 kg/unit, 7216001-DIP-120REGULATEUR HVACIP D-ONE CONTROLLER  (Delta Dore)",1.67,3.9082611748186282E-4,"-",0.05,8.3500000000000005E-2,null,null,12,4,6.68,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,8.35,1.954130587409314E-3]
[null,null,null,null,"Motion detector, 0.147 kg/unit, 6412286 - DMB TYXAL+, Autres références visées: 6412311 (Delta Dore)",5.7,1.333957406974023E-3,"-",0.05,{"$f":"I384*F384","v":0.28500000000000003},null,null,60,0,0,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,5.7,1.333957406974023E-3]
[null,null,null,null,"Thermometer, for heating network, 0.327kg, Thermomètre (circulaire, droit) pour réseau de chauffage, ECS… (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",2.35,5.4996489585771126E-4,"-",0.05,0.11750000000000001,null,null,12,4,9.4,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Anti-vibration flanged sleeve, 7.3 kg/unit, Manchon Antivbratile à bride [DN = 100 mm] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",53.29,{"$f":"IF(AND(F386<>0,$D$31<>0),F386/$D$31,0)","v":1.2471331617130821E-2},"-",0.05,2.6645000000000003,null,null,12,4,213.16,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,266.45,6.2356658085654104E-2]
[null,null,null,null,"4-port water brass manifolds, 0.7 kg/unit, Collecteur (=nourrice=répartiteur=clarinette) en laiton à 4 sorties (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",5.18,{"$f":"IF(AND(F387<>0,$D$31<>0),F387/$D$31,0)","v":1.2122630470395505E-3},"-",0.05,0.25900000000000001,null,null,12,4,20.72,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Circulator pump, for liquids in HVAC systems, Group 1: flow rate 6.1 m3/h, head max.  4 m, power input avg. 0.0238 kW, Magna3 (Grundfos)",48.08,{"$f":"IF(AND(F388<>0,$D$31<>0),F388/$D$31,0)","v":1.1252047741633513E-2},"-",0.05,2.4039999999999999,null,null,12,4,192.32,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,240.39999999999998,5.6260238708167556E-2]
[null,null,null,null,"Manometers, 2.702 kg/unit, Manomètre (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",20.54,{"$f":"IF(AND(F389<>0,$D$31<>0),F389/$D$31,0)","v":4.8069272174116546E-3},"-",0.05,1.0269999999999999,null,null,12,4,82.16,0,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Water to Water heat pump, 166 kg/unit, EHWT17D-MHEDW (Mitsubishi Electric)",1328,0.31078867306342151,"-",0.05,66.400000000000006,null,null,22,2,2656,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,3984,0.93236601919026441]
[null,null,null,null,"Rectangular fire damper, per unit, 14 kg/unit, ISONE 2 Rectangulaire 400x500 mm  (ALDES)",133,3.112567282939387E-2,"-",0.05,6.65,null,null,20,2,266,0,0,null,"Metal-containing product recycling (90 % metal)",0,1,0,0,0,399,9.3377018488181612E-2]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F393:F412)","v":0},{"$f":"IF(AND(F392<>0,$D$31<>0),F392/$D$31,0)","v":0},"-","-",{"$f":"SUM(J393:J412)","v":0},"-","-","-","-",{"$f":"SUM(O393:O412)","v":0},"-",{"$f":"SUM(Q393:Q412)","v":0},"-","-",{"$f":"IF(W392<>0,W392/($F$392+$O$392),0)","v":0},{"$f":"IF(Y392<>0,Y392/($F$392+$O$392),0)","v":0},1,{"$f":"SUM(W393:W412)","v":0},0,{"$f":"SUM(Y393:Y412)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,{"$f":"IF(AND(F393<>0,$D$31<>0),F393/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M393<>0,INT(59/M393),0)","v":0},{"$f":"F393*N393","v":0},0,{"$f":"O393*P393","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F394<>0,$D$31<>0),F394/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M394<>0,INT(59/M394),0)","v":0},{"$f":"F394*N394","v":0},0,{"$f":"O394*P394","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F395<>0,$D$31<>0),F395/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F407<>0,$D$31<>0),F407/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F408<>0,$D$31<>0),F408/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F409<>0,$D$31<>0),F409/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F410<>0,$D$31<>0),F410/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F414:F433)","v":0},{"$f":"IF(AND(F413<>0,$D$31<>0),F413/$D$31,0)","v":0},"-","-",{"$f":"SUM(J414:J433)","v":0},"-","-","-","-",{"$f":"SUM(O414:O433)","v":0},"-",{"$f":"SUM(Q414:Q433)","v":0},"-","-",{"$f":"IF(W413<>0,W413/($F$413+$O$413),0)","v":0},{"$f":"IF(Y413<>0,Y413/($F$413+$O$413),0)","v":0},{"$f":"1-T413-U413","v":1},{"$f":"SUM(W414:W433)","v":0},{"$f":"IF(AND(W413<>0,$D$31<>0),W413/$D$31,0)","v":0},{"$f":"SUM(Y414:Y433)","v":0},0]
[null,7,"Work to Existing Building",null,null,null,{"$f":"IF(AND(F414<>0,$D$31<>0),F414/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M414<>0,INT(59/M414),0)","v":0},{"$f":"F414*N414","v":0},0,{"$f":"O414*P414","v":0},null,null,0,0,1,{"$f":"T414*(F414+O414)","v":0},0,{"$f":"U414*(F414+O414)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F415<>0,$D$31<>0),F415/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M415<>0,INT(59/M415),0)","v":0},{"$f":"F415*N415","v":0},0,{"$f":"O415*P415","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F416<>0,$D$31<>0),F416/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F428<>0,$D$31<>0),F428/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F429<>0,$D$31<>0),F429/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F430<>0,$D$31<>0),F430/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F431<>0,$D$31<>0),F431/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F435:F454)","v":2328612.3000000003},{"$f":"IF(AND(F434<>0,$D$31<>0),F434/$D$31,0)","v":544.95958343084487},"-","-",{"$f":"SUM(J435:J454)","v":116430.61499999998},"-","-","-","-",{"$f":"SUM(O435:O454)","v":1970694.7999999998},"-",{"$f":"SUM(Q435:Q454)","v":0},"-","-",{"$f":"IF(W434<>0,W434/($F$434+$O$434),0)","v":0},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":0},1,{"$f":"SUM(W435:W454)","v":0},0,{"$f":"SUM(Y435:Y454)","v":0},0]
[null,8,"External works",null,"Gravel, dry bulk density, 1680 kg/m3",1260000,{"$f":"IF(AND(F435<>0,$D$31<>0),F435/$D$31,0)","v":294.87479522583664},"-",0.05,63000,null,null,60,{"$f":"IF(M435<>0,INT(59/M435),0)","v":0},{"$f":"F435*N435","v":0},0,{"$f":"O435*P435","v":0},null,"Backfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Stone mastic asphalt SMA, 2314 kg/m3",222720,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":52.122630470395507},"-",0.05,11136,null,null,20,{"$f":"IF(M436<>0,INT(59/M436),0)","v":2},{"$f":"F436*N436","v":445440},0,{"$f":"O436*P436","v":0},null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Asphalt mixtures for paving, hot mix, 15% RAP, ABTS 8 70/100 (NCC, Kärra plant)",192000,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":44.933302129651295},"-",0.05,9600,null,null,20,2,384000,0,0,null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Stone mastic asphalt SMA, 2314 kg/m3",110200,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":25.789843201497778},"-",0.05,5510,null,null,20,2,220400,0,0,null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Stone mastic asphalt SMA, 2314 kg/m3",104400,24.432483032997894,"-",0.05,5220,null,null,20,2,208800,0,0,null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Asphalt mixtures for paving, hot mix, 15% RAP, ABTS 8 70/100 (NCC, Kärra plant)",95000,22.23262344956705,"-",0.05,4750,null,null,20,2,190000,0,0,null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Asphalt mixtures for paving, hot mix, 15% RAP, ABTS 8 70/100 (NCC, Kärra plant)",90000,21.062485373274047,"-",0.05,4500,null,null,20,2,180000,0,0,null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Stone mastic asphalt SMA, 2314 kg/m3",53360,12.487713550198924,"-",0.05,2668,null,null,20,2,106720,0,0,null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Stone mastic asphalt SMA, 2314 kg/m3",53360,12.487713550198924,"-",0.05,2668,null,null,20,2,106720,0,0,null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Asphalt, average, -10 to 40 degC (Tarmac CRH)",44160,10.334659489819799,"-",0.05,2208,null,null,30,1,44160,0,0,null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Asphalt, average, -10 to 40 degC (Tarmac CRH)",44160,10.334659489819799,"-",0.05,2208,null,null,30,1,44160,0,0,null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Wooden fence with concrete base, biogenic CO2 not subtracted (for CML), 100.1 kg/m, height: 1.2-2.4 m, unsustainable management, Clôture en bois [haut. De 1,2 à 2,4m] [Gestion non durable] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",17517.5,4.0995787502925349,"-",0.05,875.875,null,null,60,0,0,0,0,null,"Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Asphalt concrete for heavy load bearing applications, hot mix, 2 % bitumen, aggregate size 31 mm, ABK 31 RC 50 BitumenMix 2 (Asfalttikallio)",10073.700000000001,2.357523987830564,"-",0.05,503.68500000000006,null,null,20,2,20147.400000000001,0,0,null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Asphalt concrete for heavy load bearing applications, hot mix, 2 % bitumen, aggregate size 31 mm, ABK 31 RC 50 BitumenMix 2 (Asfalttikallio)",10073.700000000001,2.357523987830564,"-",0.05,{"$f":"I448*F448","v":503.68500000000006},null,null,20,2,20147.400000000001,0,0,null,"Asphalt reuse via reprocessing",0,0,1,0,0,0,0]
[null,null,null,null,"Granular surfacing ø 8...20 mm, 35 kg/m²",9384,2.1961151415867071,"-",0.05,469.20000000000005,null,null,60,0,0,0,0,null,"Backfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Granular surfacing ø 8...20 mm, 35 kg/m²",9384,2.1961151415867071,"-",0.05,469.20000000000005,null,null,60,0,0,0,0,null,"Backfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Steel fence, French average, haut. 2,5m, Clôture en acier (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",2525.9,0.59113035338169906,"-",0.05,126.29500000000002,null,null,60,0,0,0,0,null,"Steel recycling",0,0,1,0,0,0,0]
[null,null,null,null,"Hot-dip galvanized structural steel, 7850 kg/m3 (bauforumstahl / Industrieverband Feuerverzinken)",125.5,2.9370465714954365E-2,"-",0.05,6.2750000000000004,null,null,60,0,0,0,0,null,"Steel recycling",0,0,1,0,0,0,0]
[null,null,null,null,"Hot-dip galvanized structural steel, 7850 kg/m3 (bauforumstahl / Industrieverband Feuerverzinken)",103,2.4104844371635854E-2,"-",0.05,{"$f":"I453*F453","v":5.15},null,null,60,0,0,0,0,null,"Steel recycling",0,0,1,0,0,0,0]
[null,null,null,null,"Hot dip galvanized steel, 0.73 mm, 5.72 kg/m2",65,1.5211794991809033E-2,"-",0.05,{"$f":"I454*F454","v":3.25},null,null,60,0,{"$f":"F454*N454","v":0},0,{"$f":"O454*P454","v":0},null,"Steel recycling",0,0,1,{"$f":"T454*(F454+O454)","v":0},0,0,{"$f":"IF(AND(Y454<>0,$D$31<>0),Y454/$D$31,0)","v":0}]
[null,null,"Overall",null,null,{"$f":"SUM(F91,F107,F123,F139,F155,F176,F197,F218,F239,F255,F276,F292,F313,F329,F350,F371,F392,F413,F434)","v":9932075.7599999979},2324.3800046805518,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":496603.78799999994},null,null,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":2133659.96},null,{"$f":"SUM(Q91,Q107,Q123,Q139,Q155,Q176,Q197,Q218,Q239,Q255,Q276,Q292,Q313,Q329,Q350,Q371,Q392,Q413,Q434)","v":0},null,null,{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)/($F$455+$O$455),0)","v":0},{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)/($F$455+$O$455),0)","v":0.39766284885941472},{"$f":"1-T455-U455","v":0.60233715114058528},{"$f":"SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)","v":0},{"$f":"SUM(X91,X107,X123,X139,X155,X176,X197,X218,X239,X255,X276,X292,X313,X329,X350,X371,X392,X413,X434)","v":0},{"$f":"SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)","v":4798094.8400000008},{"$f":"SUM(Z91,Z107,Z123,Z139,Z155,Z176,Z197,Z218,Z239,Z255,Z276,Z292,Z313,Z329,Z350,Z371,Z392,Z413,Z434)","v":1122.8866931897962}]
[]
[]
[]
[]
[null,"Recycling and Waste Reporting table"]
[null,"The light green-coloured cells should be completed to achieve 'pioneering' status."]
[null,null,null,null,"TOTAL ESTIMATES OF WASTE",null,null,"WASTE MANAGEMENT ROUTES",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,null,null,null,"REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL"]
[null,null,"Type of Waste","Source of Information","Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste","Using BREEAM estimation calcuation",null,{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":0},{"$f":"F466","v":0},null,null,null,0.9,0.1,null,{"$f":"SUM(H466:I466)","v":0},{"$f":"SUM(J466:K466)","v":0.9},{"$f":"SUM(N466:O466)","v":0.9},{"$f":"SUM(H466:M466)","v":1}]
[null,2.1,"Excavation Waste",null,null,{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":0},{"$f":"F467","v":0},null,null,null,0.8,0.2,null,{"$f":"SUM(H467:I467)","v":0},{"$f":"SUM(J467:K467)","v":0.8},{"$f":"SUM(N467:O467)","v":0.8},{"$f":"SUM(H467:M467)","v":1}]
[null,2.8,"Construction Waste","Using BREEAM estimation calcuation",474.3,{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":0.11099929791715422},{"$f":"F468","v":0.11099929791715422},null,null,null,null,null,null,{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":0},{"$f":"SUM(N468:O468)","v":0},{"$f":"SUM(H468:M468)","v":0}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(O455),O455/1000,0)","v":2133.65996},{"$f":"IF($D$31>0,IF(E470>0,E470/$D$31,0),0)","v":0.49933535221156095},"-",null,null,null,null,null,null,{"$f":"SUM(H470:I470)","v":0},{"$f":"SUM(J470:K470)","v":0},{"$f":"SUM(N470:O470)","v":0},{"$f":"SUM(H470:M470)","v":0}]
[null,4,"Construction Waste",null,{"$f":"IF(ISNUMBER(Q455),Q455/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E471>0,E471/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H471:I471)","v":0},{"$f":"SUM(J471:K471)","v":0},{"$f":"SUM(N471:O471)","v":0},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste","BS 5906:2005, Waste management in buildings - Code of practice, 2005 calculation",151,{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":3.5338169904048679E-2},{"$f":"F473","v":3.5338169904048679E-2},null,null,null,0.65,0.35,null,{"$f":"SUM(H473:I473)","v":0},{"$f":"SUM(J473:K473)","v":0.65},{"$f":"SUM(N473:O473)","v":0.65},{"$f":"SUM(H473:M473)","v":1}]
[null,6,"Industrial Waste (if applicable)",null,0,"-","-",null,null,null,null,null,null,{"$f":"SUM(H474:I474)","v":0},{"$f":"SUM(J474:K474)","v":0},{"$f":"SUM(N474:O474)","v":0},{"$f":"SUM(H474:M474)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","-","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F455),ISNUMBER(J455),ISNUMBER(O455),ISNUMBER(Q455)),((Q455+O455+F455+J455)/1000),0)","v":12562.339507999999},{"$f":"IF($D$31>0,IF(E477>0,E477/$D$31,0),0)","v":2.9399343571261407},"-",null,null,null,null,null,null,{"$f":"SUM(H477:I477)","v":0},{"$f":"SUM(J477:K477)","v":0},{"$f":"SUM(N477:O477)","v":0},{"$f":"SUM(H477:M477)","v":0}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,{"$f":"IF(ISNUMBER(E482),IF(E482=95%,\"Yes\",IF(E482>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"A competant site representative completes a  pre-demolition/excavation audit of any existing buildings, structures or hard surfaces. This will guide the design, consider materials for reuse and set targets for waste management. This audit will contain details of:\n1. How we shall engage all contractors in the process of maximising high grade reuse and recycling opportunities\n2. Compare actual waste arisings and waste management routes used with those forecast and investigate significant deviations from planned targets.\n3. Opportunities for reuse and recycling within the same development\n4. Identification of local reprocessors or recyclers for recycling of materials\n5. Identification of overall recycling targets where appropriate\n6. Identification of reuse targets where appropriate\n7. Identification of overall landfill diversion rate for all key materials\n8. Identification and quantification of the key materials where present on the project\n9. Potential applications and any related issues for the reuse and recycling of the key materials in accordance with the waste hierarchy\n10. How all materials arising from demolition and remediation works will be re-used and/or recycled\n\nAppoint Smartwaste Champion\n\nSee waste reporting table for details of how much waste the proposal is expected to generate, and how and where the waste will be managed in accordance with the waste hierarchy"]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",0.95,{"$f":"IF(ISNUMBER(E483),IF(E483=95%,\"Yes\",IF(E483>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"See above"]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,{"$f":"IF(ISNUMBER(E484),IF(E484=95%,\"Yes\",IF(E484>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"A competant site representative completes a Resoruce Management Plan. Ensuring that clients, designers and principal contractors assess the\nuse, reuse and recycling of materials and products on site and off site. A compliant RMP defines:\n1. A target benchmark for resource efficiency, i.e. m³ of waste per 100m² or tonnes of waste per100m²\n2. Procedures and commitments to minimise non-hazardous waste in line with the target benchmark\n3. Procedures to minimise hazardous waste\n4.  A waste-minimisation target and details of waste minimisation actions to be undertaken\n5. Procedures to estimate, monitor, measures and report on hazardous and non-hazardous site waste and demolition waste, where relevant, arising from work carried out by the principal contractor and all subcontractors. Waste data obtained from licensed external waste contractors needs to be reliable and verifiable, e.g. using data from EA/SEPA/EA Wales/NIEA waste return forms or from a PAS402 compliant company \n6. Monthly reporting of all construction waste data throughout the project checked against what would be expected based on the stage of the project, invoices, etc., to validate completeness of waste reporting data \n7. Procedures to sort, reuse and recycle construction waste into defined waste groups, either on site or through a licensed external contractor \n8. Procedures to review and update the plan \n9. The name or job title of the individual responsible for implementing the above.\n10. How the proposal’s design and construction will reduce materialdemands and enable building materials, components and products to be disassembled and re-used at the end of their useful life\n11. Storage space and collection systems to support recycling and re-use\n\nSee waste reporting table for details of how much waste the proposal is expected to generate, and how and where the waste will be managed in accordance with the waste hierarchy"]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",0.65,{"$f":"IF(ISNUMBER(E485),IF(E485=65%,\"Yes\",IF(E485>65%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"Complete a Operational Waste Management Plan in conjunction with Circular Economy report section 7. A member of the facilities management team will act as a waste plan coordinator (WPC) who will take overall responsibility for the development of a waste plan.\nThe appointment of a WPC is a key measure and is considered essential for the management and successful implementation of measures associated with the Waste Plan. The key roles of the WPC are as follows:\n•\tPromote the initiatives of the Waste Plan;\n•\tPromote waste reduction through reduce, reuse and recycle strategies; including commitments to Policy SI 7 A, 2/3/4\n•\tImplement and manage the monitoring and reporting strategy.\n\nIt is expected that the time devoted to developing the OWMP will vary over a certain year but will be at its peak during monitoring periods.\n\nSee Waste plan for the commitment and achieving  Policy SI 7 A, 6 & B, 6\n\nSee waste reporting table for details of how much waste the proposal is expected to generate, and how and where the waste will be managed in accordance with the waste hierarchy"]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",0.2,{"$f":"IF(ISNUMBER(E486),IF(E486=20%,\"Yes\",IF(E486>20%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"Materials inventory document to be a requirement of the contractors to track the sourcing of materials and enviromental standards of the chosen materials."]
[null,"Additional requirements",null,"Policy Requirement","Please acknowledge acceptance for a planning condition",null,"Please set out an indicative timescale and responsible party for the provision of this information"]
[null,"Post-Construction Report",null,"A CE Statement is required at post-construction (i.e. upon commencement of RIBA Stage 6 and prior to the building being handed over, if applicable. Generally, it would be expected that the assessment would be received no more than three months post-construction)","It is accepted that the Post Construction Reporting will be conditioned",null,"Syntegra to undertake Post Construction analysis in conjunction with the contractors, client and project team and the required period (3 months) will be targeted."]

{"sheet":"Post-Construction Stage","index":4,"n_rows":458,"n_cols":26,"rows_kept":458,"cut":false,"hidden":false,"merged":[[428,7,428,9],[429,7,429,9],[430,7,430,9],[35,2,35,3],[36,2,36,3],[37,2,37,3],[35,4,35,11],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[408,4,408,6],[408,7,408,12],[409,7,409,8],[409,9,409,10],[409,11,409,12],[35,12,35,16],[102,2,121,3],[122,2,122,3],[123,1,142,1],[123,2,142,3],[143,2,143,3],[144,1,163,1],[144,2,163,3],[470,3,470,4],[471,3,471,4],[461,3,461,4],[462,3,462,4],[463,3,463,4],[464,3,464,4],[465,3,465,4],[466,3,466,4],[469,1,469,2],[470,1,470,2],[471,1,471,2],[463,1,463,2],[464,1,464,2],[465,1,465,2],[466,1,466,2],[467,1,467,2],[468,1,468,2],[461,1,461,2],[462,1,462,2],[467,3,467,4],[468,3,468,4],[469,3,469,4],[456,1,456,2],[456,3,456,4],[457,3,457,4],[458,3,458,4],[459,3,459,4],[460,3,460,4],[457,1,457,2],[458,1,458,2],[459,1,459,2],[460,1,460,2],[451,1,451,2],[452,1,452,2],[438,3,438,4],[439,3,439,4],[440,3,440,4],[441,3,441,4],[442,3,442,4],[442,1,442,2],[443,1,443,2],[444,1,444,2],[445,1,445,2],[446,1,446,2],[447,1,447,2],[438,1,438,2],[439,1,439,2],[440,1,440,2],[441,1,441,2],[446,3,446,4],[447,3,447,4],[448,3,448,4],[448,1,448,2],[451,5,451,6],[452,5,452,6],[437,3,437,4],[437,5,437,6],[444,5,444,6],[445,5,445,6],[446,5,446,6],[447,5,447,6],[448,5,448,6],[449,3,449,4],[450,3,450,4],[451,3,451,4],[452,3,452,4],[438,5,438,6],[439,5,439,6],[440,5,440,6],[441,5,441,6],[442,5,442,6],[443,5,443,6],[443,3,443,4],[444,3,444,4],[445,3,445,4],[35,17,35,21],[35,22,35,25],[449,5,449,6],[450,5,450,6],[449,1,449,2],[450,1,450,2],[437,1,437,2],[427,7,427,9],[38,1,52,1],[38,2,52,3],[54,1,68,1],[54,2,68,3],[69,2,69,3],[70,1,84,1],[70,2,84,3],[85,2,85,3],[86,1,100,1],[86,2,100,3],[101,2,101,3],[408,13,408,16],[53,2,53,3],[431,7,431,9],[432,7,432,9],[102,1,121,1],[164,2,164,3],[165,1,184,1],[165,2,184,3],[185,2,185,3],[186,1,200,1],[186,2,200,3],[201,2,201,3],[202,1,221,1],[202,2,221,3],[222,2,222,3],[223,1,237,1],[223,2,237,3],[238,2,238,3],[239,1,258,1],[239,2,258,3],[259,2,259,3],[260,1,274,1],[260,2,274,3],[275,2,275,3],[409,13,409,16],[276,1,295,1],[276,2,295,3],[359,2,359,3],[360,1,379,1],[360,2,379,3],[380,2,380,3],[381,1,400,1],[381,2,400,3],[296,2,296,3],[297,1,316,1],[297,2,316,3],[317,2,317,3],[318,1,337,1],[318,2,337,3],[338,2,338,3],[339,1,358,1],[339,2,358,3]]}
[]
[]
[]
["Post-Construction Stage - Circular Economy Statement"]
[]
[null,null,null,"Project Details"]
[null,null,"Project name"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough"]
[null,null,"Brief description of the project"]
[null,null,"Author/s"]
[null,null,"Date of assessment"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class / Type 1","Use Class / Type 1 GIA"]
[null,null,"Use Class / Type 2","Use Class / Type 2 GIA"]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Use Class / Type 15","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":0}]
[]
[]
[null,"Bill of Materials"]
[null,"Please click the + symbol to the left hand side of the Bill of Materials table to view or hide the input rows for each Building Element Category. The rows for substructure and frame have been unhidden to highlight this. A fixed number of rows has been provided for each Building Element Category based on a sub-set of typical WLCA submissions. Should the number of rows provided not be sufficient to allow input of all materials for a given Building Element Category, Applicants should prioritise the inclusion of the materials with the highest quantity. "]
[null,null,"BUILDING ELEMENT CATEGORY -  LEVEL 1 (based on the RICS New Rules of\nMeasurement (NRM) classification system level 2 sub-elements https://www.rics.org/globalassets/rics-website/media/products/data-products/bcis-construction/bcis-elemental-standard-form-cost-analysis-4th-nrm-edition-2012.pdf)",null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)",null,null,null,null,null,null,null,"USE STAGE (MODULE B)",null,null,null,null,"END OF LIFE STAGE (MODULE C)",null,null,null,null,"BENEFITS BEYOND THE SYSTEM BOUNDARY (MODULE D)"]
[null,null,"Building Element Category",null,"Material Type","Material quantity\n(Module A)\n(kg)","Material intensity \n(Module A) \n(kg/m2 GIA)","Performance Indicator (LPG Appendix 1)","Construction Waste Factor \n(Module A)","Construction Waste \n(Module A)\n(kg)","Recycled Content \nby mass (kg)","Recycled Content \nby value (%)","Expected Lifespan\n(years)","Number of Replacements (over assumed 60-year period)","Repair and Replacement quantities of materials\n(Module B)\n (kg)","Construction Waste Factor \n(Module B)","Construction Waste \n(Module B)\n(kg)","Design for Disassembly","Assumed End of Life Scenario\n(Description)","% Reusing ","% Recycling","% Landfill","Estimated reusable materials (kg)","Estimated reusable materials intensity\n(kg/m2 GIA)","Estimated recyclable materials (kg)","Estimated recyclable materials intensity\n(kg/m2 GIA)"]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,"-",{"$f":"SUM(F39:F53)","v":0},{"$f":"IF(AND(F38<>0,$D$31<>0),F38/$D$31,0)","v":0},"-","-",{"$f":"SUM(J39:J53)","v":0},"-","-","-","-",{"$f":"SUM(O39:O53)","v":0},"-",{"$f":"SUM(Q39:Q53)","v":0},"-","-",{"$f":"IF(W38<>0,W38/($F$91+$O$91),0)","v":0},{"$f":"IF(Y38<>0,Y38/($F$91+$O$91),0)","v":0},{"$f":"1-T38-U38","v":1},{"$f":"SUM(W39:W53)","v":0},{"$f":"IF(AND(W38<>0,$D$31<>0),W38/$D$31,0)","v":0},{"$f":"SUM(Y39:Y53)","v":0},{"$f":"IF(AND(Y38<>0,$D$31<>0),Y38/$D$31,0)","v":0}]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,null,null,{"$f":"IF(AND(F39<>0,$D$31<>0),F39/$D$31,0)","v":0},"-",0,{"$f":"F39*I39","v":0},null,null,null,{"$f":"IF(M39<>0,INT(59/M39),0)","v":0},{"$f":"F39*N39","v":0},0,{"$f":"O39*P39","v":0},null,null,0,0,{"$f":"1-T39-U39","v":1},{"$f":"T39*(F39+O39)","v":0},{"$f":"IF(AND(W39<>0,$D$31<>0),W39/$D$31,0)","v":0},{"$f":"U39*(F39+O39)","v":0},{"$f":"IF(AND(Y39<>0,$D$31<>0),Y39/$D$31,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(F40<>0,$D$31<>0),F40/$D$31,0)","v":0},"-",0,{"$f":"F40*I40","v":0},null,null,null,{"$f":"IF(M40<>0,INT(59/M40),0)","v":0},{"$f":"F40*N40","v":0},0,{"$f":"O40*P40","v":0},null,null,0,0,{"$f":"1-T40-U40","v":1},{"$f":"T40*(F40+O40)","v":0},{"$f":"IF(AND(W40<>0,$D$31<>0),W40/$D$31,0)","v":0},{"$f":"U40*(F40+O40)","v":0},0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.2,"Major Demolition Works",null,"-",{"$f":"SUM(F55:F69)","v":0},{"$f":"IF(AND(F54<>0,$D$31<>0),F54/$D$31,0)","v":0},"-","-",{"$f":"SUM(J55:J69)","v":0},"-","-","-","-",{"$f":"SUM(O55:O69)","v":0},"-",{"$f":"SUM(Q55:Q69)","v":0},"-","-",{"$f":"IF(W54<>0,W54/($F$107+$O$107),0)","v":0},{"$f":"IF(Y54<>0,Y54/($F$107+$O$107),0)","v":0},{"$f":"1-T54-U54","v":1},{"$f":"SUM(W55:W69)","v":0},0,{"$f":"SUM(Y55:Y69)","v":0},0]
[null,0.2,"Major Demolition Works",null,null,null,{"$f":"IF(AND(F55<>0,$D$31<>0),F55/$D$31,0)","v":0},"-",0,{"$f":"I55*F55","v":0},null,null,null,{"$f":"IF(M55<>0,INT(59/M55),0)","v":0},{"$f":"F55*N55","v":0},0,{"$f":"O55*P55","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F56<>0,$D$31<>0),F56/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M56<>0,INT(59/M56),0)","v":0},{"$f":"F56*N56","v":0},0,{"$f":"O56*P56","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F57<>0,$D$31<>0),F57/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$f":"SUM(F71:F85)","v":0},{"$f":"IF(AND(F70<>0,$D$31<>0),F70/$D$31,0)","v":0},"-","-",{"$f":"SUM(J71:J85)","v":0},"-","-","-","-",{"$f":"SUM(O71:O85)","v":0},"-",{"$f":"SUM(Q71:Q85)","v":0},"-","-",{"$f":"IF(W70<>0,W70/($F$123+$O$123),0)","v":0},{"$f":"IF(Y70<>0,Y70/($F$123+$O$123),0)","v":0},1,{"$f":"SUM(W71:W85)","v":0},0,{"$f":"SUM(Y71:Y85)","v":0},0]
[null,0.3,"Temporary Support to Adjacent Structures",null,null,null,{"$f":"IF(AND(F71<>0,$D$31<>0),F71/$D$31,0)","v":0},"-",0,{"$f":"I71*F71","v":0},null,null,null,{"$f":"IF(M71<>0,INT(59/M71),0)","v":0},{"$f":"F71*N71","v":0},0,{"$f":"O71*P71","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F72<>0,$D$31<>0),F72/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M72<>0,INT(59/M72),0)","v":0},{"$f":"F72*N72","v":0},0,{"$f":"O72*P72","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F73<>0,$D$31<>0),F73/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$f":"SUM(F87:F101)","v":0},{"$f":"IF(AND(F86<>0,$D$31<>0),F86/$D$31,0)","v":0},"-","-",{"$f":"SUM(J87:J101)","v":0},"-","-","-","-",{"$f":"SUM(O87:O101)","v":0},"-",{"$f":"SUM(Q87:Q101)","v":0},"-","-",{"$f":"IF(W86<>0,W86/($F$139+$O$139),0)","v":0},{"$f":"IF(Y86<>0,Y86/($F$139+$O$139),0)","v":0},1,{"$f":"SUM(W87:W101)","v":0},0,{"$f":"SUM(Y87:Y101)","v":0},0]
[null,0.4,"Specialist Ground Works",null,null,null,{"$f":"IF(AND(F87<>0,$D$31<>0),F87/$D$31,0)","v":0},"-",0,{"$f":"I87*F87","v":0},null,null,null,{"$f":"IF(M87<>0,INT(59/M87),0)","v":0},{"$f":"F87*N87","v":0},0,{"$f":"O87*P87","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F88<>0,$D$31<>0),F88/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M88<>0,INT(59/M88),0)","v":0},{"$f":"F88*N88","v":0},0,{"$f":"O88*P88","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F89<>0,$D$31<>0),F89/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$f":"SUM(F103:F122)","v":0},{"$f":"IF(AND(F102<>0,$D$31<>0),F102/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Substructure\")*G38:G401)","v":0},"-",{"$f":"SUM(J103:J122)","v":0},"-","-","-","-",{"$f":"SUM(O103:O122)","v":0},"-",{"$f":"SUM(Q103:Q122)","v":0},"-","-",{"$f":"IF(W102<>0,W102/($F$155+$O$155),0)","v":0},{"$f":"IF(Y102<>0,Y102/($F$155+$O$155),0)","v":0},1,{"$f":"SUM(W103:W122)","v":0},0,{"$f":"SUM(Y103:Y122)","v":0},0]
[null,1,"Substructure",null,null,null,{"$f":"IF(AND(F103<>0,$D$31<>0),F103/$D$31,0)","v":0},"-",0,{"$f":"I103*F103","v":0},null,null,null,{"$f":"IF(M103<>0,INT(59/M103),0)","v":0},{"$f":"F103*N103","v":0},0,{"$f":"O103*P103","v":0},null,null,0,0,1,{"$f":"T103*(F103+O103)","v":0},0,{"$f":"U103*(F103+O103)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F104<>0,$D$31<>0),F104/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M104<>0,INT(59/M104),0)","v":0},{"$f":"F104*N104","v":0},0,{"$f":"O104*P104","v":0},null,null,0,0,{"$f":"1-T104-U104","v":1},0,{"$f":"IF(AND(W104<>0,$D$31<>0),W104/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F105<>0,$D$31<>0),F105/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F117<>0,$D$31<>0),F117/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F118<>0,$D$31<>0),F118/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F119<>0,$D$31<>0),F119/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F122<>0,$D$31<>0),F122/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M122<>0,INT(59/M122),0)","v":0},0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F124:F143)","v":0},{"$f":"IF(AND(F123<>0,$D$31<>0),F123/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: Frame\")*G38:G401)","v":0},"-",{"$f":"SUM(J124:J143)","v":0},"-","-","-","-",{"$f":"SUM(O124:O143)","v":0},"-",{"$f":"SUM(Q124:Q143)","v":0},"-","-",{"$f":"IF(W123<>0,W123/($F$176+$O$176),0)","v":0},{"$f":"IF(Y123<>0,Y123/($F$176+$O$176),0)","v":0},1,{"$f":"SUM(W124:W143)","v":0},0,{"$f":"SUM(Y124:Y143)","v":0},0]
[null,2.1,"Superstructure: Frame",null,null,null,{"$f":"IF(AND(F124<>0,$D$31<>0),F124/$D$31,0)","v":0},"-",0,{"$f":"I124*F124","v":0},null,null,null,{"$f":"IF(M124<>0,INT(59/M124),0)","v":0},{"$f":"F124*N124","v":0},0,{"$f":"O124*P124","v":0},null,null,0,0,1,{"$f":"T124*(F124+O124)","v":0},0,{"$f":"U124*(F124+O124)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F125<>0,$D$31<>0),F125/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M125<>0,INT(59/M125),0)","v":0},{"$f":"F125*N125","v":0},0,{"$f":"O125*P125","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F138<>0,$D$31<>0),F138/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F139<>0,$D$31<>0),F139/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F140<>0,$D$31<>0),F140/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F141<>0,$D$31<>0),F141/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F145:F164)","v":0},{"$f":"IF(AND(F144<>0,$D$31<>0),F144/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C123:D406=\"Superstructure: Upper Floors\")*G123:G406)","v":0},"-",{"$f":"SUM(J145:J164)","v":0},"-","-","-","-",{"$f":"SUM(O145:O164)","v":0},"-",{"$f":"SUM(Q145:Q164)","v":0},"-","-",{"$f":"IF(W144<>0,W144/($F$197+$O$197),0)","v":0},{"$f":"IF(Y144<>0,Y144/($F$197+$O$197),0)","v":0},1,{"$f":"SUM(W145:W164)","v":0},0,{"$f":"SUM(Y145:Y164)","v":0},0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,null,null,{"$f":"IF(AND(F145<>0,$D$31<>0),F145/$D$31,0)","v":0},"-",0,{"$f":"I145*F145","v":0},null,null,null,{"$f":"IF(M145<>0,INT(59/M145),0)","v":0},{"$f":"F145*N145","v":0},0,{"$f":"O145*P145","v":0},null,null,0,0,1,{"$f":"T145*(F145+O145)","v":0},0,{"$f":"U145*(F145+O145)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F146<>0,$D$31<>0),F146/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M146<>0,INT(59/M146),0)","v":0},{"$f":"F146*N146","v":0},0,{"$f":"O146*P146","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F147<>0,$D$31<>0),F147/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F159<>0,$D$31<>0),F159/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F160<>0,$D$31<>0),F160/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F161<>0,$D$31<>0),F161/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F162<>0,$D$31<>0),F162/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I164*F164","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F166:F185)","v":0},{"$f":"IF(AND(F165<>0,$D$31<>0),F165/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: Roof\")*G38:G401)","v":0},"-",{"$f":"SUM(J166:J185)","v":0},"-","-","-","-",{"$f":"SUM(O166:O185)","v":0},"-",{"$f":"SUM(Q166:Q185)","v":0},"-","-",{"$f":"IF(W165<>0,W165/($F$218+$O$218),0)","v":0},{"$f":"IF(Y165<>0,Y165/($F$218+$O$218),0)","v":0},1,{"$f":"SUM(W166:W185)","v":0},0,{"$f":"SUM(Y166:Y185)","v":0},0]
[null,2.2999999999999998,"Superstructure: Roof",null,null,null,{"$f":"IF(AND(F166<>0,$D$31<>0),F166/$D$31,0)","v":0},"-",0,{"$f":"I166*F166","v":0},null,null,null,{"$f":"IF(M166<>0,INT(59/M166),0)","v":0},{"$f":"F166*N166","v":0},0,{"$f":"O166*P166","v":0},null,null,0,0,1,{"$f":"T166*(F166+O166)","v":0},0,{"$f":"U166*(F166+O166)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F167<>0,$D$31<>0),F167/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M167<>0,INT(59/M167),0)","v":0},{"$f":"F167*N167","v":0},0,{"$f":"O167*P167","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F168<>0,$D$31<>0),F168/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T168-U168","v":1},0,{"$f":"IF(AND(W168<>0,$D$31<>0),W168/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F180<>0,$D$31<>0),F180/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F181<>0,$D$31<>0),F181/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F182<>0,$D$31<>0),F182/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F183<>0,$D$31<>0),F183/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F187:F201)","v":0},{"$f":"IF(AND(F186<>0,$D$31<>0),F186/$D$31,0)","v":0},"-","-",{"$f":"SUM(J187:J201)","v":0},"-","-","-","-",{"$f":"SUM(O187:O201)","v":0},"-",{"$f":"SUM(Q187:Q201)","v":0},"-","-",{"$f":"IF(W186<>0,W186/($F$239+$O$239),0)","v":0},{"$f":"IF(Y186<>0,Y186/($F$239+$O$239),0)","v":0},1,{"$f":"SUM(W187:W201)","v":0},0,{"$f":"SUM(Y187:Y201)","v":0},0]
[null,2.4,"Superstructure: Stairs and Ramps",null,null,null,{"$f":"IF(AND(F187<>0,$D$31<>0),F187/$D$31,0)","v":0},"-",0,{"$f":"I187*F187","v":0},null,null,null,{"$f":"IF(M187<>0,INT(59/M187),0)","v":0},{"$f":"F187*N187","v":0},0,{"$f":"O187*P187","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F188<>0,$D$31<>0),F188/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M188<>0,INT(59/M188),0)","v":0},{"$f":"F188*N188","v":0},0,{"$f":"O188*P188","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F189<>0,$D$31<>0),F189/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F201<>0,$D$31<>0),F201/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F203:F222)","v":0},{"$f":"IF(AND(F202<>0,$D$31<>0),F202/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: External Walls\")*G38:G401)+SUMPRODUCT((C38:D401=\"Superstructure: Windows and External Doors\")*G38:G401)","v":0},"-",{"$f":"SUM(J203:J222)","v":0},"-","-","-","-",{"$f":"SUM(O203:O222)","v":0},"-",{"$f":"SUM(Q203:Q222)","v":0},"-","-",{"$f":"IF(W202<>0,W202/($F$255+$O$255),0)","v":0},{"$f":"IF(Y202<>0,Y202/($F$255+$O$255),0)","v":0},1,{"$f":"SUM(W203:W222)","v":0},0,{"$f":"SUM(Y203:Y222)","v":0},0]
[null,2.5,"Superstructure: External Walls",null,null,null,{"$f":"IF(AND(F203<>0,$D$31<>0),F203/$D$31,0)","v":0},"-",0,{"$f":"I203*F203","v":0},null,null,null,{"$f":"IF(M203<>0,INT(59/M203),0)","v":0},{"$f":"F203*N203","v":0},0,{"$f":"O203*P203","v":0},null,null,0,0,1,{"$f":"T203*(F203+O203)","v":0},0,{"$f":"U203*(F203+O203)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F204<>0,$D$31<>0),F204/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M204<>0,INT(59/M204),0)","v":0},{"$f":"F204*N204","v":0},0,{"$f":"O204*P204","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F205<>0,$D$31<>0),F205/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F217<>0,$D$31<>0),F217/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F224:F238)","v":0},{"$f":"IF(AND(F223<>0,$D$31<>0),F223/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: External Walls\")*G38:G401)+SUMPRODUCT((C38:D401=\"Superstructure: Windows and External Doors\")*G38:G401)","v":0},"-",{"$f":"SUM(J224:J238)","v":0},"-","-","-","-",{"$f":"SUM(O224:O238)","v":0},"-",{"$f":"SUM(Q224:Q238)","v":0},"-","-",{"$f":"IF(W223<>0,W223/($F$276+$O$276),0)","v":0},{"$f":"IF(Y223<>0,Y223/($F$276+$O$276),0)","v":0},1,{"$f":"SUM(W224:W238)","v":0},0,{"$f":"SUM(Y224:Y238)","v":0},0]
[null,2.6,"Superstructure: Windows and External Doors",null,null,null,{"$f":"IF(AND(F224<>0,$D$31<>0),F224/$D$31,0)","v":0},"-",0,{"$f":"I224*F224","v":0},null,null,null,{"$f":"IF(M224<>0,INT(59/M224),0)","v":0},{"$f":"F224*N224","v":0},0,{"$f":"O224*P224","v":0},null,null,0,0,1,{"$f":"T224*(F224+O224)","v":0},0,{"$f":"U224*(F224+O224)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F225<>0,$D$31<>0),F225/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M225<>0,INT(59/M225),0)","v":0},{"$f":"F225*N225","v":0},0,{"$f":"O225*P225","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F226<>0,$D$31<>0),F226/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T232-U232","v":1},0,{"$f":"IF(AND(W232<>0,$D$31<>0),W232/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F238<>0,$D$31<>0),F238/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F240:F259)","v":0},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: Internal Doors\")*G38:G401)+SUMPRODUCT((C38:D401=\"Superstructure: Internal Walls and Partitions\")*G38:G401)","v":0},"-",{"$f":"SUM(J240:J259)","v":0},"-","-","-","-",{"$f":"SUM(O240:O259)","v":0},"-",{"$f":"SUM(Q240:Q259)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$292+$O$292),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$292+$O$292),0)","v":0},1,{"$f":"SUM(W240:W259)","v":0},0,{"$f":"SUM(Y240:Y259)","v":0},0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,null,null,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":0},"-",0,{"$f":"I240*F240","v":0},null,null,null,{"$f":"IF(M240<>0,INT(59/M240),0)","v":0},{"$f":"F240*N240","v":0},0,{"$f":"O240*P240","v":0},null,null,0,0,1,{"$f":"T240*(F240+O240)","v":0},0,{"$f":"U240*(F240+O240)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M241<>0,INT(59/M241),0)","v":0},{"$f":"F241*N241","v":0},0,{"$f":"O241*P241","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F261:F275)","v":0},{"$f":"IF(AND(F260<>0,$D$31<>0),F260/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: Internal Doors\")*G38:G401)+SUMPRODUCT((C38:D401=\"Superstructure: Internal Walls and Partitions\")*G38:G401)","v":0},"-",{"$f":"SUM(J261:J275)","v":0},"-","-","-","-",{"$f":"SUM(O261:O275)","v":0},"-",{"$f":"SUM(Q261:Q275)","v":0},"-","-",{"$f":"IF(W260<>0,W260/($F$313+$O$313),0)","v":0},{"$f":"IF(Y260<>0,Y260/($F$313+$O$313),0)","v":0},1,{"$f":"SUM(W261:W275)","v":0},0,{"$f":"SUM(Y261:Y275)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,null,null,{"$f":"IF(AND(F261<>0,$D$31<>0),F261/$D$31,0)","v":0},"-",0,{"$f":"I261*F261","v":0},null,null,null,{"$f":"IF(M261<>0,INT(59/M261),0)","v":0},{"$f":"F261*N261","v":0},0,{"$f":"O261*P261","v":0},null,null,0,0,1,{"$f":"T261*(F261+O261)","v":0},0,{"$f":"U261*(F261+O261)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F262<>0,$D$31<>0),F262/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M262<>0,INT(59/M262),0)","v":0},{"$f":"F262*N262","v":0},0,{"$f":"O262*P262","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F263<>0,$D$31<>0),F263/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F275<>0,$D$31<>0),F275/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$f":"SUM(F277:F296)","v":0},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":0},"-","-",{"$f":"SUM(J277:J296)","v":0},"-","-","-","-",{"$f":"SUM(O277:O296)","v":0},"-",{"$f":"SUM(Q277:Q296)","v":0},"-","-",{"$f":"IF(W276<>0,W276/($F$329+$O$329),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$329+$O$329),0)","v":0},1,{"$f":"SUM(W277:W296)","v":0},0,{"$f":"SUM(Y277:Y296)","v":0},0]
[null,3,"Finishes",null,null,null,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M277<>0,INT(59/M277),0)","v":0},{"$f":"F277*N277","v":0},0,{"$f":"O277*P277","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M278<>0,INT(59/M278),0)","v":0},{"$f":"F278*N278","v":0},0,{"$f":"O278*P278","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F291<>0,$D$31<>0),F291/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T296-U296","v":1},0,{"$f":"IF(AND(W296<>0,$D$31<>0),W296/$D$31,0)","v":0},0,0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"-",{"$f":"SUM(F298:F317)","v":0},{"$f":"IF(AND(F297<>0,$D$31<>0),F297/$D$31,0)","v":0},"-","-",{"$f":"SUM(J298:J317)","v":0},"-","-","-","-",{"$f":"SUM(O298:O317)","v":0},"-",{"$f":"SUM(Q298:Q317)","v":0},"-","-",{"$f":"IF(W297<>0,W297/($F$350+$O$350),0)","v":0},{"$f":"IF(Y297<>0,Y297/($F$350+$O$350),0)","v":0},1,{"$f":"SUM(W298:W317)","v":0},0,{"$f":"SUM(Y298:Y317)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,null,null,{"$f":"IF(AND(F298<>0,$D$31<>0),F298/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M298<>0,INT(59/M298),0)","v":0},{"$f":"F298*N298","v":0},0,{"$f":"O298*P298","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F299<>0,$D$31<>0),F299/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M299<>0,INT(59/M299),0)","v":0},{"$f":"F299*N299","v":0},0,{"$f":"O299*P299","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F300<>0,$D$31<>0),F300/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F312<>0,$D$31<>0),F312/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F319:F338)","v":0},{"$f":"IF(AND(F318<>0,$D$31<>0),F318/$D$31,0)","v":0},"-","-",{"$f":"SUM(J319:J338)","v":0},"-","-","-","-",{"$f":"SUM(O319:O338)","v":0},"-",{"$f":"SUM(Q319:Q338)","v":0},"-","-",{"$f":"IF(W318<>0,W318/($F$371+$O$371),0)","v":0},{"$f":"IF(Y318<>0,Y318/($F$371+$O$371),0)","v":0},1,{"$f":"SUM(W319:W338)","v":0},0,{"$f":"SUM(Y319:Y338)","v":0},0]
[null,5,"Services (MEP)",null,null,null,{"$f":"IF(AND(F319<>0,$D$31<>0),F319/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M319<>0,INT(59/M319),0)","v":0},{"$f":"F319*N319","v":0},0,{"$f":"O319*P319","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F320<>0,$D$31<>0),F320/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M320<>0,INT(59/M320),0)","v":0},{"$f":"F320*N320","v":0},0,{"$f":"O320*P320","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F321<>0,$D$31<>0),F321/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I325*F325","v":0},null,null,null,0,0,0,0,null,null,0,0,1,{"$f":"T325*(F325+O325)","v":0},0,{"$f":"U325*(F325+O325)","v":0},0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F333<>0,$D$31<>0),F333/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F334<>0,$D$31<>0),F334/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F335<>0,$D$31<>0),F335/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F336<>0,$D$31<>0),F336/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F340:F359)","v":0},{"$f":"IF(AND(F339<>0,$D$31<>0),F339/$D$31,0)","v":0},"-","-",{"$f":"SUM(J340:J359)","v":0},"-","-","-","-",{"$f":"SUM(O340:O359)","v":0},"-",{"$f":"SUM(Q340:Q359)","v":0},"-","-",{"$f":"IF(W339<>0,W339/($F$392+$O$392),0)","v":0},{"$f":"IF(Y339<>0,Y339/($F$392+$O$392),0)","v":0},1,{"$f":"SUM(W340:W359)","v":0},0,{"$f":"SUM(Y340:Y359)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,{"$f":"IF(AND(F340<>0,$D$31<>0),F340/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M340<>0,INT(59/M340),0)","v":0},{"$f":"F340*N340","v":0},0,{"$f":"O340*P340","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F341<>0,$D$31<>0),F341/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M341<>0,INT(59/M341),0)","v":0},{"$f":"F341*N341","v":0},0,{"$f":"O341*P341","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F342<>0,$D$31<>0),F342/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F354<>0,$D$31<>0),F354/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F355<>0,$D$31<>0),F355/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F356<>0,$D$31<>0),F356/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F357<>0,$D$31<>0),F357/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F361:F380)","v":0},{"$f":"IF(AND(F360<>0,$D$31<>0),F360/$D$31,0)","v":0},"-","-",{"$f":"SUM(J361:J380)","v":0},"-","-","-","-",{"$f":"SUM(O361:O380)","v":0},"-",{"$f":"SUM(Q361:Q380)","v":0},"-","-",{"$f":"IF(W360<>0,W360/($F$413+$O$413),0)","v":0},{"$f":"IF(Y360<>0,Y360/($F$413+$O$413),0)","v":0},{"$f":"1-T360-U360","v":1},{"$f":"SUM(W361:W380)","v":0},{"$f":"IF(AND(W360<>0,$D$31<>0),W360/$D$31,0)","v":0},{"$f":"SUM(Y361:Y380)","v":0},0]
[null,7,"Work to Existing Building",null,null,null,{"$f":"IF(AND(F361<>0,$D$31<>0),F361/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M361<>0,INT(59/M361),0)","v":0},{"$f":"F361*N361","v":0},0,{"$f":"O361*P361","v":0},null,null,0,0,1,{"$f":"T361*(F361+O361)","v":0},0,{"$f":"U361*(F361+O361)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F362<>0,$D$31<>0),F362/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M362<>0,INT(59/M362),0)","v":0},{"$f":"F362*N362","v":0},0,{"$f":"O362*P362","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F363<>0,$D$31<>0),F363/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F375<>0,$D$31<>0),F375/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F376<>0,$D$31<>0),F376/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F377<>0,$D$31<>0),F377/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F378<>0,$D$31<>0),F378/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F382:F401)","v":0},{"$f":"IF(AND(F381<>0,$D$31<>0),F381/$D$31,0)","v":0},"-","-",{"$f":"SUM(J382:J401)","v":0},"-","-","-","-",{"$f":"SUM(O382:O401)","v":0},"-",{"$f":"SUM(Q382:Q401)","v":0},"-","-",{"$f":"IF(W381<>0,W381/($F$434+$O$434),0)","v":0},{"$f":"IF(Y381<>0,Y381/($F$434+$O$434),0)","v":0},1,{"$f":"SUM(W382:W401)","v":0},0,{"$f":"SUM(Y382:Y401)","v":0},0]
[null,8,"External works",null,null,null,{"$f":"IF(AND(F382<>0,$D$31<>0),F382/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M382<>0,INT(59/M382),0)","v":0},{"$f":"F382*N382","v":0},0,{"$f":"O382*P382","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F383<>0,$D$31<>0),F383/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M383<>0,INT(59/M383),0)","v":0},{"$f":"F383*N383","v":0},0,{"$f":"O383*P383","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F384<>0,$D$31<>0),F384/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F385<>0,$D$31<>0),F385/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I389*F389","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I400*F400","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I401*F401","v":0},null,null,null,0,{"$f":"F401*N401","v":0},0,{"$f":"O401*P401","v":0},null,null,0,0,1,{"$f":"T401*(F401+O401)","v":0},0,0,{"$f":"IF(AND(Y401<>0,$D$31<>0),Y401/$D$31,0)","v":0}]
[null,null,"Overall",null,null,{"$f":"SUM(F38,F54,F70,F86,F102,F123,F144,F165,F186,F202,F223,F239,F260,F276,F297,F318,F339,F360,F381)","v":0},0,null,null,{"$f":"SUM(J38,J54,J70,J86,J102,J123,J144,J165,J186,J202,J223,J239,J260,J276,J297,J318,J339,J360,J381)","v":0},null,null,null,null,{"$f":"SUM(O38,O54,O70,O86,O102,O123,O144,O165,O186,O202,O223,O239,O260,O276,O297,O318,O339,O360,O381)","v":0},null,{"$f":"SUM(Q38,Q54,Q70,Q86,Q102,Q123,Q144,Q165,Q186,Q202,Q223,Q239,Q260,Q276,Q297,Q318,Q339,Q360,Q381)","v":0},null,null,{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(W38,W54,W70,W86,W102,W123,W144,W165,W186,W202,W223,W239,W260,W276,W297,W318,W339,W360,W381)/($F$455+$O$455),0)","v":0},{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(Y38,Y54,Y70,Y86,Y102,Y123,Y144,Y165,Y186,Y202,Y223,Y239,Y260,Y276,Y297,Y318,Y339,Y360,Y381)/($F$455+$O$455),0)","v":0},{"$f":"1-T402-U402","v":1},{"$f":"SUM(W38,W54,W70,W86,W102,W123,W144,W165,W186,W202,W223,W239,W260,W276,W297,W318,W339,W360,W381)","v":0},{"$f":"SUM(X38,X54,X70,X86,X102,X123,X144,X165,X186,X202,X223,X239,X260,X276,X297,X318,X339,X360,X381)","v":0},{"$f":"SUM(Y38,Y54,Y70,Y86,Y102,Y123,Y144,Y165,Y186,Y202,Y223,Y239,Y260,Y276,Y297,Y318,Y339,Y360,Y381)","v":0},{"$f":"SUM(Z38,Z54,Z70,Z86,Z102,Z123,Z144,Z165,Z186,Z202,Z223,Z239,Z260,Z276,Z297,Z318,Z339,Z360,Z381)","v":0}]
[]
[]
[]
[]
[null,"Recycling and Waste Reporting table"]
[null,"The light green-coloured cells should be completed to achieve 'pioneering' status."]
[null,null,null,null,"TOTAL ESTIMATES OF WASTE",null,null,"WASTE MANAGEMENT ROUTES",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,null,null,null,"REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL"]
[null,null,"Type of Waste","Source of Information","Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste",null,null,{"$f":"IF($D$31>0,IF(E413>0,E413/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F466<>0,'Post-Construction Stage'!F413<>0),IF('Detailed Application Stage'!F466='Post-Construction Stage'!F413,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F466<'Post-Construction Stage'!F413,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H413:I413)","v":0},{"$f":"SUM(J413:K413)","v":0},{"$f":"SUM(N413:O413)","v":0},{"$f":"SUM(H413:M413)","v":0}]
[null,2.1,"Excavation Waste",null,null,{"$f":"IF($D$31>0,IF(E414>0,E414/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F467<>0,'Post-Construction Stage'!F414<>0),IF('Detailed Application Stage'!F467='Post-Construction Stage'!F414,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F467<'Post-Construction Stage'!F414,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H414:I414)","v":0},{"$f":"SUM(J414:K414)","v":0},{"$f":"SUM(N414:O414)","v":0},{"$f":"SUM(H414:M414)","v":0}]
[null,2.8,"Construction Waste",null,null,{"$f":"IF($D$31>0,IF(E415>0,E415/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F468<>0,'Post-Construction Stage'!F415<>0),IF('Detailed Application Stage'!F468='Post-Construction Stage'!F415,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F468<'Post-Construction Stage'!F415,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H415:I415)","v":0},{"$f":"SUM(J415:K415)","v":0},{"$f":"SUM(N415:O415)","v":0},{"$f":"SUM(H415:M415)","v":0}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(O402),O402/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E417>0,E417/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F470<>0,'Post-Construction Stage'!F417<>0),IF('Detailed Application Stage'!F470='Post-Construction Stage'!F417,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F470<'Post-Construction Stage'!F417,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H417:I417)","v":0},{"$f":"SUM(J417:K417)","v":0},{"$f":"SUM(N417:O417)","v":0},{"$f":"SUM(H417:M417)","v":0}]
[null,4,"Construction Waste",null,{"$f":"IF(ISNUMBER(Q402),Q402/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E418>0,E418/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F471<>0,'Post-Construction Stage'!F418<>0),IF('Detailed Application Stage'!F471='Post-Construction Stage'!F418,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F471<'Post-Construction Stage'!F418,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H418:I418)","v":0},{"$f":"SUM(J418:K418)","v":0},{"$f":"SUM(N418:O418)","v":0},{"$f":"SUM(H418:M418)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste",null,null,{"$f":"IF($D$31>0,IF(E420>0,E420/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F473<>0,'Post-Construction Stage'!F420<>0),IF('Detailed Application Stage'!F473='Post-Construction Stage'!F420,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F473<'Post-Construction Stage'!F420,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H420:I420)","v":0},{"$f":"SUM(J420:K420)","v":0},{"$f":"SUM(N420:O420)","v":0},{"$f":"SUM(H420:M420)","v":0}]
[null,6,"Industrial Waste (if applicable)",null,null,{"$f":"IF($D$31>0,IF(E421>0,E421/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F474<>0,'Post-Construction Stage'!F421<>0),IF('Detailed Application Stage'!F474='Post-Construction Stage'!F421,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F474<'Post-Construction Stage'!F421,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H421:I421)","v":0},{"$f":"SUM(J421:K421)","v":0},{"$f":"SUM(N421:O421)","v":0},{"$f":"SUM(H421:M421)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F402),ISNUMBER(J402),ISNUMBER(O402),ISNUMBER(Q402)),((Q402+O402+F402+J402)/1000),0)","v":0},{"$f":"IF($D$31>0,IF(E424>0,E424/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F477<>0,'Post-Construction Stage'!F424<>0),IF('Detailed Application Stage'!F477='Post-Construction Stage'!F424,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F477<'Post-Construction Stage'!F424,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H424:I424)","v":0},{"$f":"SUM(J424:K424)","v":0},{"$f":"SUM(N424:O424)","v":0},{"$f":"SUM(H424:M424)","v":0}]
[]
[]
[null,"Circular Economy Targets "]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target at Application Stage (%)","Rate Achieved (%)","Policy Met?","Actions Undertaken / Explanation (How has this been achieved? What are the reasons for any differences between targets/performance?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E482),'Detailed Application Stage'!E482,\"\")","v":0.95},null,{"$f":"IF(ISNUMBER(F429),IF(F429=95%,\"Yes\",IF(F429>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E483),'Detailed Application Stage'!E483,\"\")","v":0.95},null,{"$f":"IF(ISNUMBER(F430),IF(F430=95%,\"Yes\",IF(F430>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E484),'Detailed Application Stage'!E484,\"\")","v":0.95},null,{"$f":"IF(ISNUMBER(F431),IF(F431=95%,\"Yes\",IF(F431>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E485),'Detailed Application Stage'!E485,\"\")","v":0.65},null,{"$f":"IF(ISNUMBER(F432),IF(F432=65%,\"Yes\",IF(F432>65%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E486),'Detailed Application Stage'!E486,\"\")","v":0.2},null,{"$f":"IF(ISNUMBER(F433),IF(F433=20%,\"Yes\",IF(F433>20%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[]
[]
[null,"Key Achievements and Gap Assessment:"]
[null,"Summary of key actions undertaken to achieve circular economy outcomes, including achievements and reasons for any differences between targets/performance"]
[null,"Key Achievements",null,"Measure / Target Proposed at Application Stage (if applicable)",null,"Actions Undertaken / Explanation (How has this been achieved? What are the reasons for any differences between targets/performance?)"]
[null,"[This list does not need to be exhaustive but should identify the actions with the biggest impacts.]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Lessons Learnt:"]
[null,"Lessons learnt from the process of undertaking a CE Statement that will inform future projects"]
[null,"Description",null,"Explanation / Solution / Future Approach"]
[null,null,null,"[i.e. Design options or materials that could be used, design principles that could be applied.]"]

{"sheet":"Version Control","index":5,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,0,0,1],[2,0,2,1]]}
["Greater London Authority - Circular Economy Statement template "]
[]
["Version Control"]
["Current Issue",1.1000000000000001]
["Date","2023-06-01"]
["Author","Greater London Authority"]
[]
["Update Version",1.1000000000000001]
["Update Location","Description of changes made to GLA Circular Economy Statement Template"]
["Outline Application Stage /  Detailed Application Stage (Cell B70)","Update to wording to reference the Circular Economy Principles by Building Layer table."]
["Outline Application Stage /  Detailed Application Stage (Cell B88)\nPost-Construction Stage (B35)","Added wording to clarify the approach should the number of entries exceed the number of rows provided."]
["Outline Application Stage /  Detailed Application Stage / Post-Construction Stage (Bill of Mateirals, Column I and P)","Where it is anticipated this figure will come directly from OneClick, eTool LCA or other similar software, the Construction Waste Factor in Columns I and P is now input at a percentage for clarity and consistency."]
["Outline Application Stage / Detailed Application Stage (Bill of Materials, Columns K and L)","Cell colour has been amended to show that these are pioneering considerations."]
["Outline Application Stage /  Detailed Application Stage / Post-Construction Stage (Bill of Materials, Column N)","Calculation has been adjusted so that components with an Expected Lifespan of 60-years are not counted as being replaced over the assumed 60-year lifecycle period."]
["Outline Application Stage /  Detailed Application Stage / Post-Construction Stage (Bill of Materials, Column O)","Calculation has been updated to show correct multiplication of Material Quantity by Number of Replacements."]
["Outline Application Stage /  Detailed Application Stage / Post-Construction Stage (Bill of Materials, Column Q)","Calculation has been updated to show correct multiplication of Repair and Replacement quantities of materials by Construction Waste Factor."]
["Detailed Application Stage (Cells E470, E471 and E477) / Post-Construction Stage (Cell E417, E418 and E424)","Calculations in cells updated in line with the calculations in the Outline Application Stage tab."]
["Outline Application Stage / Detailed Application Stage (Cell Q455) / Post-Construction Stage (Cell Q402)","Calculation has been updated to show correct total for Construction Waste (Module B)."]
["Outline Application Stage / Detailed Application Stage (Cell W455, X455, Y455 and Z455) / Post-Construction Stage (Cell W402, X402, Y402 and Z402)","Calculation has been updated to show correct total for Benefits Beyond the System Boundary (Module D)."]
["Pre-App Stage / Outline Application Stage / Detailed Application Stage / Post-Construction Stage","Accessibility updates across all tabs wherever possible to provide alt text, address low contrast text/backgrounds and merged cells."]

{"sheet":"Drop- down list","index":6,"n_rows":20,"n_cols":6,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Number of Use Types","Yes/No","Layers","Building element category reference","Building element category","Other"]
[1,"Yes","Site",0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment","It is accepted that the Reserved Matters Reporting will be conditioned"]
[2,"No","Substructure",0.2,"Major Demolition Works","It is accepted that the Post Construction Reporting will be conditioned"]
[3,"Yes, in whole","Super- Structure",0.3,"Temporary Support to Adjacent Structures"]
[4,"Yes, in part","Shell/ Skin",0.4,"Specialist Ground Works"]
[5,"No","Services",1,"Substructure"]
[6,null,"Space",2.1,"Superstructure: Frame"]
[7,null,"Stuff",2.2000000000000002,"Superstructure: Upper Floors"]
[8,null,"Construction Stuff",2.2999999999999998,"Superstructure: Roof"]
[9,null,null,2.4,"Superstructure: Stairs and Ramps"]
[10,null,"Yes",2.5,"Superstructure: External Walls"]
[11,null,"No",2.6,"Superstructure: Windows and External Doors"]
[12,null,null,2.7,"Superstructure: Internal Walls and Partitions"]
[13,null,null,2.8,"Superstructure: Internal Doors"]
[14,null,null,3,"Finishes"]
[15,null,null,4,"Fittings, furnishings & equipment (FFE)"]
[null,null,null,5,"Services (MEP)"]
[null,null,null,6,"Prefabricated Buildings and Building Units"]
[null,null,null,7,"Work to Existing Building"]
[null,null,null,8,"External works"]