{"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","Avondale-Phase1b-2 "]
[null,null,"Planning application reference number (if applicable)","76551/APP/2025/2861"]
[null,null,"Applicant","Avondale Drive project team"]
[null,null,"London Borough","London Borough of Hillingdon"]
[null,null,"Brief description of the project","Submission of Reserved Matters Application (Access, Appearance, Landscaping, Layout and Scale) pursuant to Condition 1 of Application ref:76551/APP/2025/2861 (Outline permission (with all matters reserved) for residential floorspace (Class C3) including demolition of all existing buildings\nand structures; erection of new buildings; new pedestrian and vehicular accesses; associated amenity space, open space, landscaping; car and cycle parking spaces; plant, refuse storage, servicing area and other works incidental to the proposed development;) for the erection of dwellings with associated landscaping, amenity space, parking, access, and associated works."]
[null,null,"Author/s","Katie Choi (Watkins Payne)"]
[null,null,"Date of assessment","2025-12-01"]
[null,null,"Number of Use Types",1]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Residential",26518]
[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":26518}]
[]
[]
[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,"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","All building layers","It is assumed that the existing building cannot support the additional loading of the proposed new development, therefore it is not feasible to retaining the existing modest structure."]
[null,"Partial Retention and Refurbishment","All building layers","It is assumed that the existing building cannot support the additional loading of the proposed new development, therefore it is not feasible to retaining the existing modest structure."]
[null,"Disassemble and Reuse","Substructure \nStructure / Structural frame / Superstructure","Concrete waste from demolition can be crushed and graded on-site for use within the Proposed Development, whether utilised in the superstructure, or used as roofing ballast. Our target is to divert 100% of the demolition concrete from landfill. If there is insufficient storage for stockpiling concrete, a third-party company will recycle the concrete. If crushed on site then some of the material can be used as the piling mat for the development or hardcore beneath the slabs / roads.\n\nReuse of brick is considered impracticable due to age, quality and quantity of stock available. Potentially to reuse existing brick stock within BOH areas / rear of site.Reuse of electrics is impracticable due to the age of the core installation.  "]
[null,"Demolish and Recycle","Substructure \nStructure / Structural frame / Superstructure","If there is insufficient storage for stockpiling concrete, a third-party company will recycle the concrete.\n\nStructural steel is widely recycled and will be separated as part of the demolition process. Similarly reinforcement will be separated from the concrete and sent to recycling centres to be returned into the manufacturing process of new steel. Currently structural steel contains at least 60% of recycled material. There is potential to sell metal to salvage enterprises. If this is not possible metal elements can be set aside for re-use/ recycling (open-loop recycling). Glass can be crushed for use as recycled glass. Due to the age of the existing building, there is little opportunity for the glazing units to be returned to the manufacturer for closed-loop recycling.\n\nGypsum should be segregated with care taken to avoid any contaminants, and contaminating waste streams. Plasterboard can be recycled into new plasterboard manufacture; contribute to cement manufacture or be used in land improvement in agriculture. Gypsum-containing wastes must be separated from other wastes if landfilled. The plasterboard can't be reused on-site. Depending on the type of mineral wool insulation present, this may be suitable for upscale recycling to be transformed into new insulation materials. If bricks cannot be reused within the development it is recommended that it is sent for recycling. "]
[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,"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","N/A","Not feasible for a project of this type and size to be moved to a different site (as a whole or as large modules). "]
[null,"Component or material reuse","superstructure / superstructure","The building is designed with a focus on reusing materials at the end of their lifespan. Key materials, including concrete, steel, and bricks, are fully recyclable. The building incorporates mechanical fixings for easy disassembly, allowing components such as doors, windows, and internal fixtures to be replaced or repurposed. The design prioritizes sustainability by specifying materials that can be reused or recycled, minimizing waste and supporting the building's longevity."]
[null,"Adaptability","superstructure / superstructure","Adaptability is achieved through flexible structural design, including a generous structural grid and non-load-bearing internal partitions, which allow for easy reconfiguration of spaces. The building's layout supports future changes in function or internal use without significant structural modifications. The substructure and superstructure have been designed to accommodate potential future uses, while adaptable spaces like car parking areas can be repurposed if needed."]
[null,"Flexibility","Services / frame","Flexibility is embedded in the building design through modular systems and adaptable layouts. Internal configurations can be modified without major structural interventions, supporting changing needs over time. The building features flexible floor plans, allowing for internal partitions to be added or removed as required. Additionally, services and utilities are designed to be easily accessible for future upgrades or replacements, ensuring the building can respond to evolving requirements."]
[null,"Replaceability","Services","Replaceability is a key principle, with components like windows, doors, services, and white goods designed for easy replacement or renewal. The building systems, including HVAC and plumbing, are designed to be easily accessed for future upgrades or replacement without disrupting the overall structure. Standardized components, such as white goods, ensure simple replacements over time. A maintenance strategy will guide residents and operators on replacing elements efficiently, while all removed components will be recycled or reused."]
[null,"Disassembly","Services / superstructure / superstructure","The building is designed for long-term use with future disassembly and material reuse in mind. Most components, including doors, windows, and services, have a 60-year lifespan, after which they can be replaced, retrofitted, or recycled. Mechanical fixings are prioritized to allow easy removal of elements, while apartment services are designed for isolation and targeted replacement without disruption. Concrete, steel, and bricks are recyclable at end-of-life, although the substructure and superstructure are not designed for full disassembly. A coordinated strategy ensures all components are designed for future deconstruction, with detailed plans for recycling, reuse, and safe removal in place."]
[null,"Longevity","Services / superstructure / superstructure","The building is designed for a minimum 60-year service life, with durable materials, robust structural design, and efficient maintenance strategies. Both the substructure and superstructure are built for long-term durability, supported by regular maintenance plans for key elements like concrete, steel, and services systems. Adaptable spaces, such as potential repurposing of car parking areas, enhance functional resilience, while low-maintenance materials and efficient services minimize operational losses. A coordinated strategy ensures the building's components, including the shell, structure, and services, are regularly assessed and maintained to exceed their expected lifespan. Regular reviews and condition assessments will ensure timely interventions to maintain the building's performance over time."]
[]
[]
[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","Yes","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","Yes","No","Yes","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 REPLACEABILITY","Design for ADAPTABILITY","Design for FLEXIBILITY","-"]
[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","A Pre-Redevelopment and Pre-Demolition Audit will be produced to assess which materials could be reused/recycled on-site.\n\nOperational Waste Management Strategy will be prepared to reduce waste to landfill.","In order to decrease the carbon impact of the substructure, the client and design team are exploring the below options:\n- increasing the GGBS content of pad foundations core structure and/or the foundations from the currently specified  with 25% GGBS to ≥30% GGBS, subject to cost analysis and design development\n\nThe substructure could be retained over a long period with potential for multiple reuses during its lifespan. At the end of life concrete and reinforcement steel are 100% recyclable.\n\nConcrete can infintely be recycled to aggregate  to provide resource for new buildings or infrastructure. Steel reinforcement can be 100% recycled into other steel products.","Material use has been optimised. Where thicker floor slabs are required, such as the podium, this has been localised to required areas only.\n\nIn order to decrease the carbon impact/output of the superstrucutre, the client and design team are exploring the below options:\n\n- increasing the GGBS content of the above from the currently specified with 25% GGBS to ≥30% GGBS, subject to cost analysis and design development\n\n- increasing the building's thermal mass by exposing concrete.\n\nThe concrete structures requires low maintenance, and is resilient to impacts of weather and fire. The thermal mass of the concrete structure will contribute to reducing energy consumption for heating and cooling. Carbonation of exposed concrete will result in absorbtion of CO2 over the lifecycle of the structure.\n\nConcrete and steel can infinitely be recycled to aggregate  to provide resource for new concrete buildings or infrastructure.\n\nUse of BIM in the design and detailing allows greater  precision in the material specifications","Use of BIM in the design and detailing of the building allows greater precision in the material specifications.\n\nEfficient structural design – regular column and slab arrangements on upper floors – minimises concrete. Looked to minimise the transfer slabs at ground to first floor. ","Each apartment or duplex is connected to the central plant to provide heating/cooling and domestic hot water services(DHWS). The heating / cooling is provided by a duct mounted coil in the supply duct servicing the habitable rooms. This system is design to provide 50% of the heating and 100% of the beneficial cooling    This philosophy reduces the operational energy losses associated with the heating distribution mains sized at 100% and also reduces the potential of overheating to the common circulation spaces due to providing cooling in the summer months.\nThe heating/cooling system and DHWS enter each apartment / duplex directly without a heat interface unit / plate heat exchanger which reduces the amount of plant needed.\nEach apartment or duplex is provide with it's own MVHR unit.","Space is maximised by the efficient design, stacking floors and structure. ","Standard utility and bathroom design used throughout. ","See substructure and superstructure section","The project integrates circular-economy principles by designing out waste, optimising material use, and selecting systems that reduce carbon and operational energy. Material efficiency is enhanced through pre-demolition audits, increased GGBS content, optimised structural layouts, exposed thermal mass, and extensive BIM-enabled design precision. Concrete and steel are targeted for long-life use, reuse potential, and full recyclability. Efficient building services reduce equipment needs, energy losses, and overheating risk. Overall, the design prioritises resource efficiency, low-carbon materials, and strategies supporting long-term adaptability.","Key challenges include balancing higher GGBS content with structural performance and cost, ensuring material reuse is feasible based on audit outcomes, and coordinating BIM workflows across disciplines. Optimising structural elements while maintaining architectural requirements and integrating exposed thermal mass without compromising aesthetics must be resolved. Service integration must avoid inefficiencies, and future adaptability of materials depends on careful detailing and documentation.","Actions include preparing pre-redevelopment audits, increasing GGBS levels, refining structural layouts to minimise material volumes, and using BIM for specification accuracy. Counter-actions address potential drawbacks: undertaking cost and design feasibility checks for higher GGBS content; using thermal modelling to verify benefits of exposed concrete; validating recycling pathways for concrete and steel; and coordinating early with services engineers to prevent oversizing or heat-loss risks. Continuous design reviews ensure circular-economy goals are maintained without compromising performance or cost.","The design team, sustainability consultants, and structural/mechanical engineers collaborate during RIBA Stages 2–4 to set material strategies, evaluate GGBS options, and integrate BIM-based detailing. Contractors and demolition specialists contribute pre-construction by delivering audit data and confirming reuse and recycling pathways. During construction, site teams implement waste-reduction measures, monitor material performance, and ensure services are installed to the low-energy strategy."]
[null,null,null,"Module B - In-Use Stage","Provide clear collection logistics (RCV access, dropped kerbs, step-free routes).","Longevity by design: Substructure planned for long service life with potential for multiple reuses over lifespan; maintenance‑light due to robust materials.","Thermal mass & durability: Expose concrete to increase thermal mass, lowering heating/cooling energy; concrete structure is low maintenance and weather/fire resilient; carbonation of exposed concrete absorbs CO₂ over life.","Hygienic, flexible stores: Ground‑floor communal stores per core with 1,100 L Eurobins (residual/DMR) and 140 L food bins; stores built to BS 5906 with wash‑down, sealed finishes, drains, lighting/ventilation to reduce odour/pest risk and cleaning loads.","Efficient building services: Central plant feeds each dwelling directly (no HIU/plate HX) to reduce plant quantity and distribution losses; duct‑mounted coils provide 50% of heating and 100% of beneficial cooling to habitable spaces; MVHR in each dwelling - collectively reducing operational energy and overheating in circulation areas.","Space efficiency: Floor stacking and regular structural grids maximise usable space and minimise material intensity; kitchens fitted with segregated bins to improve recycling capture.","Resident goods & bulky items: Dedicated bulky waste store (Block E) with LBH collection; promote reuse networks (Warp‑It, Collectco, Reuse Network) to keep items in circulation.","See substructure and superstructure section","The in-use strategy prioritises long-term asset performance, operational efficiency, and effective resource management during occupation. The development is designed for longevity through a durable concrete structure with low maintenance requirements, enhanced thermal mass, and resilience to fire and weathering. Efficient building services, space-efficient layouts, and well-designed waste and recycling infrastructure support reduced energy demand, improved recycling capture, and long-term adaptability.","Ensuring consistent resident engagement in waste segregation and reuse, managing bulky waste to avoid disposal to landfill, and maintaining operational energy performance over the building’s life. Exposed concrete elements require careful detailing and management to maintain performance, while centralised building services rely on robust commissioning and ongoing maintenance to deliver predicted efficiencies.","The design team will deliver a durable, low-maintenance structure that supports long-term use, reduced material replacement, and improved thermal performance. Building services will be designed, installed, and commissioned to minimise energy losses and overheating during occupation. Communal waste and recycling stores will be designed to meet BS 5906, providing clear access, hygienic conditions, and adequate capacity to support effective segregation. During occupation, estate management will oversee waste and bulky item storage, coordinate collections, and promote reuse initiatives to reduce disposal and keep materials in circulation.","Operational energy performance will be assessed through design-stage modelling and post-occupancy monitoring. Overheating risk will be reviewed using predicted and in-use data. Waste performance will be demonstrated through compliance with BS 5906, recorded bin provision, and monitoring of recycling and residual waste volumes. Reuse performance will be evidenced through estate management procedures and records of bulky item diversion and reuse initiatives."]
[null,null,null,"Module C - End-of-Life Stage","Assume 60-year design life; plan for deconstruction and material recovery; maintain audit trail.","Concrete and reinforcement steel are 100% recyclable; crush concrete for aggregate; segregate soils for reuse.","Concrete and steel can be infinitely recycled; design for dismantling where feasible.","Segregate façade components (timber, metals); route clean card to recycling; manage hazardous coatings safely.","Segregate plant/equipment for remanufacture/recycling; avoid mixed disposal.","Internal finishes (e.g., plasterboard) segregated for take-back/recycling; minimise contamination.","Furniture and fittings reused or recycled via local networks.","See substructure and superstructure section","The end-of-life strategy assumes a 60-year design life and prioritises deconstruction, material recovery, and high-value recycling. Building elements are designed and specified to enable segregation, reuse, and recycling, with a clear audit trail to support responsible dismantling and minimise disposal.","Ensuring effective segregation of materials at demolition, avoiding contamination that could reduce recycling value, and safely managing hazardous coatings and components. Maintaining accurate information on materials over the building life is also essential to enable future recovery.","The project team will plan for future deconstruction by designing structural and façade elements to support dismantling and material separation where feasible. Concrete and reinforcement steel will be recovered for recycling, with concrete crushed for secondary aggregate and soils segregated for reuse. Façade materials, internal finishes, building services, and plant will be separated to enable recycling or remanufacture, avoiding mixed disposal. Furniture and fittings will be reused or recycled through local networks, and hazardous materials will be managed and removed safely in accordance with regulations.","End-of-life outcomes will be demonstrated through a documented deconstruction and waste management strategy, material audit records, and predicted recovery rates for key materials. Recycling and reuse performance will be evidenced through contractor reporting, waste transfer documentation, and confirmation of compliance with relevant regulations and best practice guidance."]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary","Circularity outcomes: SWMP evidence of high diversion (e.g., 98%) demonstrates downstream recycling/recovery benefits; dashboard tracks avoided landfill loads and secondary materials supplied.","Aggregate substitution: On‑site reuse of crushed concrete/inert spoil displaces primary aggregates and associated quarry/transport impacts beyond the project boundary.","Secondary materials markets: Segregated metals remanufactured; crushed concrete enters recycled aggregate markets — both deliver benefits outside the site’s system boundary.","Energy recovery: Where recycling isn’t feasible, clean card/timber fractions routed to CHP/energy recovery, avoiding landfill and delivering net energy services externally.","Service efficiency benefits: Central plant design (no HIU, balanced heating/cooling, MVHR) reduces operational energy - lowering grid demand and emissions beyond the site over the building life.","Adaptable waste systems: Store reconfiguration (e.g., separate paper/card) supports policy trajectories (e.g., London‑wide municipal recycling 65% by 2030) with benefits realised at authority/network level.","Extended product lifetimes: Bulky‑item reuse networks extend lifetimes and displace new production impacts off‑site.","See substructure and superstructure section","Module D captures the wider environmental benefits delivered beyond the project boundary through high levels of material recovery, secondary material supply, and reduced operational energy demand. These outcomes contribute to avoided landfill, reduced extraction of primary resources, and lower emissions across external waste, materials, and energy systems.","Accurately evidencing off-site benefits and avoided impacts, particularly where materials enter external recycling, remanufacturing, or energy recovery markets. Ensuring robust data collection and reporting is required to demonstrate these benefits credibly.","The project team will implement a waste strategy that prioritises segregation and high diversion rates, with performance recorded through a site waste management plan and reporting dashboard. Crushed concrete and inert spoil will be reused on site where possible, or supplied to recycled aggregate markets to displace primary materials. Segregated metals, timber, and card will be routed to recycling or energy recovery streams where recycling is not feasible. Efficient building services design will reduce long-term energy demand, lowering grid loads and associated emissions beyond the site. Waste storage layouts will remain adaptable to support evolving local authority recycling requirements, and bulky item reuse networks will be promoted to extend product lifetimes and avoid new production impacts.","Module D benefits will be evidenced through SWMP records showing diversion rates and material destinations, including recycled and reused quantities. On-site reuse and secondary material outputs will be quantified to demonstrate aggregate substitution. Operational energy reductions will be supported by energy modelling and in-use data. Reuse outcomes will be demonstrated through estate management records and third-party reuse platform reporting."]
[null,"Designing for longevity",null,null,"\nIn order to prolong the shelf life of materials a maintenance strategy will be developed for the building to include:\nPaving, drainage, Lighting, Furniture  \n\nCareful maintenance and regular inspection will ensure the components reach or exceed their shelf-life. ","The substructure is designed to have a minimum life service of 60 years to ensure longevity, including the pads, core caps, capping beams and ground floor slab.","The superstructure is designed to have a minimum life service of 60 years, to include core structure, columns and beams, and upper floor slabs.\n\nMaintenance strategy will be developed for the structural components including steel and reinforced concrete elements to ensure prolonged design life.","The use of low maintenance, robust materials that require minimal maintenance will be maximised in the design to extend the development's lifetime and reduce the need for maintenance and replacement during the development's lifespan. ","\nEach apartment or duplex is connected to the central plant to provide heating/cooling and domestic hot water services(DHWS). The heating / cooling is provided by a duct mounted coil in the supply duct servicing the habitable rooms. This system is design to provide 50% of the heating and 100% of the beneficial cooling    This philosophy reduces the operational energy losses associated with the heating distribution mains sized at 100% and also reduces the potential of overheating to the common circulation spaces due to providing cooling in the summer months.\nThe heating/cooling system and DHWS enter each apartment / duplex directly without a heat interface unit / plate heat exchanger which reduces the amount of plant needed.\nEach apartment or duplex is provide with it's own MVHR unit.","Space in the buildings has been maximised with stacking floor plates from level 2 upwards while ensuring the ground floor needs are met. The car park spaces could be repurposed if car use was reduced in the future. ","In order to prolong the shelf life of materials a maintenance strategy will be developed for the building to include:\nServices\nAir Source Heat Pumps, PV panels, Extract fans, Pipework, Lifts, Valves, Switches, Sockets etc.\n\nCareful maintenance and regular inspection will ensure the components reach or exceed their shelf-life. ","See substructure and superstructure section","The project is designed for long service life through durable materials, robust structural design, and planned maintenance strategies. Both substructure and superstructure aim for a minimum 60-year lifespan, supported by maintenance plans for concrete, steel, and key building elements. Low-maintenance materials extend the shell’s life, while efficient services systems minimise plant requirements and operational losses. Adaptable spaces, including potential repurposing of car parking areas, support long-term functional resilience. A coordinated maintenance strategy across external works, structure, services, and operational components ensures materials exceed their expected shelf life.","Ensuring long-term durability requires balancing upfront design decisions with future maintenance needs. Structural elements must maintain performance under varying environmental conditions, and careful detailing is needed to prevent premature wear. Building services introduce additional complexity, as system lifespans differ and require coordinated replacement planning. Designing adaptable spaces without compromising current requirements also poses practical challenges.","The design team, including structural, architectural, and services engineers, will specify materials and systems that support a minimum 60-year service life, incorporating durability and ease of maintenance into the project from the outset. A comprehensive maintenance strategy will be developed for key building elements, including the substructure, superstructure, services, and external works. Contractors will ensure that all components are installed to these long-life specifications, while facilities managers will take over the responsibility of managing inspections and ongoing maintenance once the building is operational. Regular reviews and condition assessments will be conducted throughout the building’s life to address any early signs of wear or failure, ensuring that countermeasures are implemented promptly to preserve longevity.","Design life and longevity strategies will be evidenced through material specifications, structural calculations, and service-life assessments. Maintenance schedules, commissioning data, and asset registers will confirm intended performance and replacement intervals. Quality assurance will be maintained through site inspections, testing of services systems, and post-completion monitoring. Long-term durability is validated through adherence to maintenance strategies and periodic condition reviews."]
[null,"Designing for adaptability or flexibility",null,null,"It is not foreseeable that the residential elements of the design will need to change use/function within the design life of the building. Changes to student accommodation / co-living would require different structural requirements and therefore has not been accommodated for within the design.\n","The substructure has been designed for codified loadings appropriate to the current spatial utilisation and has an inherent capacity that can be assessed for any change of use. The concrete foundations therefore have the potential for multiple reuses during its lifespan.","The structural grid allows reconfiguration of the entire layout without affecting the structural framework, to suit the changing needs of the users throughout the building's life cycle.\n\nThe nature of the flat slab allows for flexibility of internal space as all internal partitions are typically non load bearing.\n\nVariable load control will allow the building to respond to changes in load, suitable for a flexible space.","All services can be renewed. \nDoors and Windows can be replaced.\nFloor and wall finishes can be renewed.\nSanitaryware can be replaced.\nAll removed components will be recycled. ","\nAll of the plant and equipment is specified for the environment in which it is located. \nThe utility cupboards within the apartments will provide adequate maintenance space. ","The layout of cores and columns will be designed to allow for future flexibility of the floorplate. Where possible, the residential unit layouts will be designed to allow for flexibility to add internal walls to separate kitchen, dining and living areas. ","All removed components will be recycled. ","See substructure and superstructure section","The building is designed to support long-term adaptability through flexible structural arrangements, reconfigurable internal layouts, and replaceable building components. While major changes in use—such as conversion to student accommodation—are not anticipated due to differing structural requirements, the substructure and superstructure incorporate capacities that allow for internal reorganisation and future layout changes. Non-load-bearing partitions, a generous structural grid, and accessible services support spatial flexibility, while most shell, skin, and internal elements can be renewed or upgraded with materials recycled at end of life.","Limitations arise where potential future uses would demand structural performance beyond the current residential design, restricting adaptability to within-residential reconfiguration. Ensuring that services remain accessible and replaceable without excessive disruption requires careful coordination. Balancing initial design efficiency with long-term flexibility—particularly in fixed elements such as cores and columns—requires strategic planning. Managing material replacement while maintaining recycling pathways also poses logistical challenges.","The design team will establish a flexible structural grid, flat slab construction, and non-load-bearing partitions during early design stages to enable future reconfiguration, while engineers verify that foundations and structural elements retain reserve capacity for revised layouts. Architects and services engineers will coordinate accessible utility cupboards and adaptable floorplates, providing clear routes for future plant and equipment replacement. Contractors will ensure installation quality that supports long-term removability, and building operators will manage maintenance and upgrades over the building’s life. Counter-actions include assessing any proposed change of use against structural capacity, planning for recycling pathways during component removal, and ensuring accessible maintenance zones mitigate disruption during replacements.","Proof will be provided through design documentation demonstrating flexible structural grids, non-load-bearing layouts, and accessible services strategies. BIM models, specification sheets, and structural assessments will verify changeability and reserve capacity. Quality assurance will be maintained through coordinated design reviews, construction inspections, and operational maintenance records confirming that components remain accessible, replaceable, and recyclable. This evidence ensures the building’s adaptability is both planned and deliverable throughout its lifecycle."]
[null,"Designing for disassembly",null,null,"Due to the residential use type of the development, it will be designed for ongoing use / longevity on the site, however, elements of the building will be designed for future component and material reuse and mechanical fixings will be prioritised. \nThe components within the building are designed with a max. 60 years lifespan.\nAfter a component has reached the end of its lifespan it can be retrofitted or recycled should it be necessary to demolish the building.  \nAll services can be renewed. \nDoors and Windows can be replaced.\nConcrete can be recycled as hardcore.\nBricks can be cleaned and re-used as reclaimed versions.\nSteel can be recycled. ","The substructure is not designed to be disassembled. Should it be necessary to demolish the building the concrete can be crushed and recycled as hardcore or aggregate. Steel renforcement can be recycled","The superstructure is not designed to be disassembled.","The components within the building are designed with a max. 60 years lifespan.\nAfter a component has reached the end of its lifespan it can be retrofitted or recycled should it be necessary to demolish the building.  \nAll services can be renewed. \nDoors and Windows can be replaced.\nConcrete can be recycled as hardcore.\nBricks can be cleaned and re-used as reclaimed versions.\nSteel can be recycled. ","By their nature residential apartment layouts and the associated building services installations are bespoke for their purpose. However. the services has been designed in a way that it is easy to isolate each apartment so that only the apartments that require any future modifications are isolated to allow their services installations to be modified or replaced. ","The components within the building are designed with a max. 60 years lifespan.\nAfter a component has reached the end of its lifespan it can be retrofitted or recycled should it be necessary to demolish the building.  \nAll services can be renewed. \nDoors and Windows can be replaced.\nConcrete can be recycled as hardcore.\nBricks can be cleaned and re-used as reclaimed versions.\nSteel can be recycled. ","The components within the building are designed with a max. 60 years lifespan.\nAfter a component has reached the end of its lifespan it can be retrofitted or recycled should it be necessary to demolish the building.  \nAll services can be renewed. \nDoors and Windows can be replaced.\nConcrete can be recycled as hardcore.\nBricks can be cleaned and re-used as reclaimed versions.\nSteel can be recycled. ","See substructure and superstructure section","Although the building is primarily designed for long-term residential use, its components are planned to support future disassembly, renewal, and recycling where feasible. Mechanical fixings are prioritised to facilitate removal, and most elements—including services, doors, windows, and internal components—are designed with a 60-year lifespan, after which they can be replaced, retrofitted, or recycled. While the substructure and superstructure are not designed for full disassembly, their concrete and steel can be recovered and recycled at end of life. Apartment services can be isolated individually, enabling targeted replacement without widespread disruption.","The inherent permanence of residential structures limits the extent of full disassembly, particularly for concrete structural elements. Ensuring replaceable components are accessible without damaging surrounding materials can be demanding. Coordinating service isolation zones across apartments requires careful planning to avoid future conflicts. Maintaining recycling pathways for concrete, steel, and bricks depends on future waste-processing capabilities and demolition practices.","During early design stages, architects, structural engineers, and services engineers will prioritise mechanical fixings, accessible detailing, and component replacement strategies. They will define service isolation points within each apartment and identify materials suitable for recycling or reuse. Contractors will ensure installations follow these disassembly principles, while building operators will manage component renewal cycles over the 60-year lifespan. Counter-actions include verifying that dismantling can occur without compromising adjacent elements, planning for future waste-recovery routes, and ensuring that maintenance teams are trained to isolate services safely for targeted replacement.","Evidence will be provided through design details demonstrating mechanical fixings, component replacement strategies, and service isolation layouts. Specifications will identify recyclable materials and outline expected lifespans. Construction quality will be assured through inspections confirming that components are installed for ease of removal and renewal. During operation, maintenance records and end-of-life plans will demonstrate that materials can be safely extracted, recycled, or reused, ensuring the disassembly strategy is viable throughout the building lifecycle."]
[null,"Using systems, elements or materials that can be re-used and recycled",null,null,"The components within the building are designed with a max. 60 years lifespan.\nAfter a component has reached the end of its lifespan it can be retrofitted or recycled should it be necessary to demolish the building.  \nAll services can be renewed. \nDoors and Windows can be replaced.\nConcrete can be recycled as hardcore.\nBricks can be cleaned and re-used as reclaimed versions.\nSteel can be recycled. \n\nStandardised white goods are to be provided for private residential units. To allow for easy replacement, guidance will be provided to building occupants regarding replacing white goods provided within the dwellings. Other elements of the building such as windows and services will also be designed for replaceability.  \n\nA sustainable procurement policy will be prepared for the Proposed Development ","The substructure could be retained over a long period with potential for multiple reuses during its lifespan. At the end of life concrete and reinforcement steel are 100% recyclable.","The supestructure could be retained over a long period with potential for multiple reuses during its lifespan.Non precast concrete elements and reinforcement steel are 100% recyclable..","The Project Team will aim to design the development to allow for layer independence, so elements of the building with different life spans are designed to be independent, accessible and removable. \nThe components within the building are designed with a max. 60 years lifespan.\nAfter a component has reached the end of its lifespan it can be retrofitted or recycled should it be necessary to demolish the building.  \nAll services can be renewed. \nDoors and Windows can be replaced.\nConcrete can be recycled as hardcore.\nBricks can be cleaned and re-used as reclaimed versions.\nSteel can be recycled. ","Services installations consist of components and interconnecting wiring, pipework or ductwork. The majority of the materials used in the manufacture of these components can be recycled.  By there nature the materials generally need an element of processing to allow them to be recycled. ","The components within the building are designed with a max. 60 years lifespan.\nAfter a component has reached the end of its lifespan it can be retrofitted or recycled should it be necessary to demolish the building.  \nAll services can be renewed. \nDoors and Windows can be replaced.\nConcrete can be recycled as hardcore.\nBricks can be cleaned and re-used as reclaimed versions.\nSteel can be recycled. ","The Project Team will aim to design the development to allow for layer independence, so elements of the building with different life spans are designed to be independent, accessible and removable. For example, a plant replacement strategy will be developed to ensure that there is a process in place to allow all major plant to be replaced without damaging other components of the development. \n\nStandard utility and bathroom design used throughout.\n\nStandardised white goods are to be provided for private residential units. To allow for easy replacement, guidance will be provided to building occupants regarding replacing white goods provided within the dwellings. Other elements of the building such as windows and services will also be designed for replaceability.   ","See substructure and superstructure section","The project prioritises materials and systems that can be easily reused, replaced, or recycled throughout their lifecycle. Most components are designed for a 60-year lifespan and can be retrofitted or renewed at end of life. Concrete, steel, bricks, services, windows, and white goods are selected for recyclability or simple replacement, with guidance provided to residents to support responsible renewal. Structural elements can be retained long-term, with full recyclability at demolition. Layer independence and standardised component design further support material recovery and reduce waste generation.","Ensuring that all replaceable components remain accessible without damaging adjacent layers requires careful detailing and coordination. Achieving genuine layer independence within a residential building can be complex, especially around services and plant access zones. Reuse potential for materials such as bricks depends on future demolition methods and market availability for reclaimed products. Occupant behaviour also influences the effectiveness of replacement and recycling strategies, particularly regarding white goods and internal components.","Architects, structural engineers, and services engineers will embed recyclable material choices, layer independence, and replaceability into early design stages, supported by a sustainable procurement policy. The team will develop plant replacement strategies and standardised component layouts to facilitate future renewal. Contractors will install components using methods that support future disassembly, while building managers will guide residents on replacing white goods and maintaining recyclable elements. Counter-actions include verifying accessibility for replacement during design reviews, planning recycling pathways for major materials, and ensuring maintenance teams are trained to manage plant renewal without damaging adjacent elements.","Proof will be provided through specifications identifying recyclable materials, documentation of layer-independent detailing, and procurement policies confirming sustainable sourcing. BIM models and maintenance strategies will demonstrate how key elements can be accessed, replaced, or removed. Quality assurance will be reinforced through construction inspections validating correct installation for future disassembly, followed by operational records showing component replacement cycles and recycling outcomes. This will confirm that reuse and recycling targets are achievable over the building’s lifespan."]
[]
[]
[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":13988719.640000002},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":527.51789878573049},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":639.5263458782714},"-",{"$f":"SUM(J156:J175)","v":564204.12560000003},"-","-","-","-",{"$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$155),0)","v":0.95207995268679191},4.7920047313208092E-2,{"$f":"SUM(W156:W175)","v":0},0,{"$f":"SUM(Y156:Y175)","v":13318379.533},502.23921611735426]
[null,1,"Substructure",null,"Ready-mix concrete for external walls and floors",2970240,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":112.00844709254092},"-",0.04,{"$f":"I156*F156","v":118809.60000000001},2856,0,60,{"$f":"IF(M156<>0,INT(59/M156),0)","v":0},{"$f":"F156*N156","v":0},0,{"$f":"O156*P156","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,2821728,106.40802473791388]
[null,null,null,null,"Ready-mix concrete for external walls and floors",2116296,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":79.806018553435408},"-",0.04,84651.839999999997,2034.9,0,60,{"$f":"IF(M157<>0,INT(59/M157),0)","v":0},{"$f":"F157*N157","v":0},0,{"$f":"O157*P157","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,{"$f":"1-T157-U157","v":5.0000000000000044E-2},{"$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":2010481.2},75.815717625763625]
[null,null,null,null,"Ready-mix concrete for external walls and floors",1706361.28,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":64.347284108907161},"-",0.04,68254.451199999996,0,0,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,1621043.216,61.129919903461797]
[null,null,null,null,"Ready-mix concrete for external walls and floors",1573205.92,59.325964250697638,"-",0.04,62928.236799999999,0,0,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,1494545.6239999998,56.35966603816275]
[null,null,null,null,"Ready-mix concrete for external walls and floors",1669373.68,62.952473037182287,"-",0.04,66774.947199999995,0,0,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,1585904.9959999998,59.804849385323166]
[null,null,null,null,"Ready-mix concrete for external walls and floors",1706361.28,64.347284108907161,"-",0.04,68254.451199999996,0,0,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,1621043.216,61.129919903461797]
[null,null,null,null,"Ready-mix concrete for lightweight applications (domestic and auxiliary)",511596.79999999999,19.292435326947732,"-",0.04,20463.871999999999,0,0,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,0.95,5.0000000000000044E-2,0,0,486016.95999999996,18.327813560600344]
[null,null,null,null,"Ready-mix concrete for lightweight applications (domestic and auxiliary)",499298.8,18.828674862357644,"-",0.04,19971.952000000001,0,0,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,0.95,5.0000000000000044E-2,0,0,474333.86,17.887241119239761]
[null,null,null,null,"Ready-mix concrete for lightweight applications (domestic and auxiliary)",654068.38,24.665072026548007,"-",0.04,26162.735199999999,0,0,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,0.95,5.0000000000000044E-2,0,0,621364.96100000001,23.431818425220605]
[null,null,null,null,"Reinforcement for concrete (rebar)",303016.5,11.426823289840863,"-",4.8000000000000001E-2,14544.791999999999,280330,1.9400000000000001E-2,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,303016.5,11.426823289840863]
[null,null,null,null,"Reinforcement for concrete (rebar)",278901,10.517422128365638,"-",4.8000000000000001E-2,13387.248,258020,1.7899999999999999E-2,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,278901,10.517422128365638]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",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,"-",{"$f":"SUM(F177:F196)","v":2112095},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":79.647597858058674},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":79.652967795459688},"-",{"$f":"SUM(J177:J196)","v":86656.448000000004},"-","-","-","-",{"$f":"SUM(O177:O196)","v":712},"-",{"$f":"SUM(Q177:Q196)","v":0},"-","-",{"$f":"IF(W176<>0,W176/($F$176+$O$176),0)","v":0},{"$f":"IF(Y176<>0,Y176/($F$176+$O$176),0)","v":0.95601757283083599},4.3982427169164007E-2,{"$f":"SUM(W177:W196)","v":0},0,{"$f":"SUM(Y177:Y196)","v":2019880.62},76.170171958669584]
[null,2.1,"Superstructure: Frame",null,"Paints, coatings and lacquers",142.4,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":5.3699374010106344E-3},"-",0.1,{"$f":"I177*F177","v":14.240000000000002},0,0,10,{"$f":"IF(M177<>0,INT(59/M177),0)","v":5},{"$f":"F177*N177","v":712},0,{"$f":"O177*P177","v":0},"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ready-mix concrete, high strength",1157476.32,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":43.648703522135911},"-",0.04,46299.052800000005,0,0,60,{"$f":"IF(M178<>0,INT(59/M178),0)","v":0},{"$f":"F178*N178","v":0},0,{"$f":"O178*P178","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 500 kg / m3",0,0.95,5.0000000000000044E-2,0,0,1099602.504,41.466268346029111]
[null,null,null,null,"Ready-mix concrete, high strength",683963.28,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":25.792415717625765},"-",0.04,27358.531200000001,0,0,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 500 kg / m3",0,0.95,5.0000000000000044E-2,0,0,649765.11600000004,24.502794931744479]
[null,null,null,null,"Reinforcement for concrete (rebar)",169857,6.4053473112602761,"-",4.8000000000000001E-2,8153.1360000000004,157140,1.09E-2,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,169857,6.4053473112602761]
[null,null,null,null,"Reinforcement for concrete (rebar)",100656,3.7957613696357191,"-",4.8000000000000001E-2,4831.4880000000003,93120,6.4000000000000003E-3,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,100656,3.7957613696357191]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":17295198.02},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":652.20597405535864},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":654.55863488950899},"-",{"$f":"SUM(J198:J217)","v":709033.75879999995},"-","-","-","-",{"$f":"SUM(O198:O217)","v":65201.56},"-",{"$f":"SUM(Q198:Q217)","v":0},"-","-",{"$f":"IF(W197<>0,W197/($F$197+$O$197),0)","v":0},{"$f":"IF(Y197<>0,Y197/($F$197+$O$197),0)","v":0.94784289740409311},5.215710259590689E-2,{"$f":"SUM(W198:W217)","v":0},0,{"$f":"SUM(Y198:Y217)","v":16454931.437999999},620.51932415717624]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"Leveling screeds (for floors)",62387.86,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":2.3526608341503885},"-",0.13,{"$f":"I198*F198","v":8110.4218000000001},0,0,30,{"$f":"IF(M198<>0,INT(59/M198),0)","v":1},{"$f":"F198*N198","v":62387.86},0,{"$f":"O198*P198","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,118536.93399999999,4.4700555848857375]
[null,null,null,null,"Ready-mix concrete for external walls and floors",9784197.2799999993,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":368.96437438720864},"-",0.04,391367.89119999995,372534.8,2.3999999999999998E-3,60,{"$f":"IF(M199<>0,INT(59/M199),0)","v":0},{"$f":"F199*N199","v":0},0,{"$f":"O199*P199","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,9294987.4159999993,350.51615566784824]
[null,null,null,null,"Ready-mix concrete for external walls and floors",6357989.04,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":239.76125801342485},"-",0.04,254319.56160000002,242081.4,1.5E-3,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,6040089.5879999995,227.77319511275357]
[null,null,null,null,"Reinforcement for concrete (rebar)",606033,22.853646579681726,"-",4.8000000000000001E-2,29089.583999999999,560660,3.8800000000000001E-2,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,606033,22.853646579681726]
[null,null,null,null,"Reinforcement for concrete (rebar)",395284.5,14.906271212006938,"-",4.8000000000000001E-2,18973.655999999999,365690,2.53E-2,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,395284.5,14.906271212006938]
[null,null,null,null,"Stone wool insulation",88743.6,3.3465419714910629,"-",0.08,7099.4880000000003,61627.5,4.7999999999999996E-3,60,0,0,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Tile adhesive",562.74,2.1221057394976997E-2,"-",0.13,73.156199999999998,0,0,10,5,2813.7,0,0,"No","Cement/mortar use in a backfill",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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,"-",{"$f":"SUM(F219:F238)","v":1923644.5299999998},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":72.541086431857593},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":72.713211403574917},"-",{"$f":"SUM(J219:J238)","v":88182.148790000007},"-","-","-","-",{"$f":"SUM(O219:O238)","v":432655.84},"-",{"$f":"SUM(Q219:Q238)","v":0},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":0},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":0.83615368421811187},0.16384631578188813,{"$f":"SUM(W219:W238)","v":0},0,{"$f":"SUM(Y219:Y238)","v":1970229.2355},74.297806603062071]
[null,2.2999999999999998,"Superstructure: Roof",null,"Aluminium",4564.41,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":0.17212497171732408},"-",7.4999999999999997E-2,{"$f":"I219*F219","v":342.33074999999997},0,0,60,{"$f":"IF(M219<>0,INT(59/M219),0)","v":0},{"$f":"F219*N219","v":0},0,{"$f":"O219*P219","v":0},"No","Aluminium recycling",0,1,0,{"$f":"T219*(F219+O219)","v":0},0,{"$f":"U219*(F219+O219)","v":4564.41},0.17212497171732408]
[null,null,null,null,"Bitumen and other roofing",25268.1,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0.95286597782638205},"-",0.1,{"$f":"I220*F220","v":2526.81},0,0,30,{"$f":"IF(M220<>0,INT(59/M220),0)","v":1},{"$f":"F220*N220","v":25268.1},0,{"$f":"O220*P220","v":0},"No","Landfilling (for inert materials)",0,0,1,{"$f":"T220*(F220+O220)","v":0},0,{"$f":"U220*(F220+O220)","v":0},0]
[null,null,null,null,"Brick, common clay brick",115652.81,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":4.3612945923523645},"-",0.05,{"$f":"I221*F221","v":5782.6405000000004},0,0,60,0,{"$f":"F221*N221","v":0},0,0,"Yes","Brick/stone crushed to aggregate (for sub-base layers)",0,0.95,{"$f":"1-T221-U221","v":5.0000000000000044E-2},{"$f":"T221*(F221+O221)","v":0},{"$f":"IF(AND(W221<>0,$D$31<>0),W221/$D$31,0)","v":0},{"$f":"U221*(F221+O221)","v":109870.16949999999},4.1432298627347457]
[null,null,null,null,"Concrete masonry units (CMU)",48025.95,1.8110698393544007,"-",0.05,2401.2975000000001,686.08,4.3000000000000002E-5,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,0.95,5.0000000000000044E-2,0,0,45624.652499999997,1.7205163473866807]
[null,null,null,null,"Gypsum plaster (interior applications)",3218.13,0.121356437137039,"-",0.13,418.35690000000005,0,0,30,1,3218.13,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Mortar (masonry/bricklaying)",2362.39,8.908628101666792E-2,"-",0.13,307.11070000000001,0,0,30,1,2362.39,0,0,"Yes","Cement/mortar use in a backfill",0,0,1,0,0,0,0]
[null,null,null,null,"Tile adhesive",15012.05,0.56610792669130394,"-",0.13,1951.5664999999999,0,0,10,5,75060.25,0,0,"No","Cement/mortar use in a backfill",0,0,1,0,0,0,0]
[null,null,null,null,"Natural stone",37569.839999999997,1.4167674786937174,"-",4.4999999999999998E-2,1690.6427999999999,0,0,60,0,0,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,0.95,5.0000000000000044E-2,0,0,35691.347999999998,1.3459291047590316]
[null,null,null,null,"Other insulation",24514.27,0.92443887170978201,"-",0.08,1961.1416000000002,0,0,60,0,0,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"PIR (polyisocyanurate foam) insulation",4215.12,0.15895316388867939,"-",0.04,168.60480000000001,0,0,60,0,0,0,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Partitioning systems (without windows)",6052.91,0.22825665585639943,"-",0,0,0,0,30,1,6052.91,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Wall and floor tiles",46763.199999999997,1.7634512406667169,"-",0.1,4676.32,0,0,10,5,233816,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,0.95,5.0000000000000044E-2,0,0,266550.24,10.051672071800287]
[null,null,null,null,"Plastic membranes",1851.14,6.9806923599064791E-2,"-",0.1,185.11400000000003,0,0,30,1,1851.14,0,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Ready-mix concrete for external walls and floors",176354.07,6.6503533448978054,"-",0.04,7054.1628000000001,6714.71,4.3000000000000002E-5,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,167536.3665,6.3178356776529148]
[null,null,null,null,"Ready-mix concrete for external walls and floors",1318637.22,{"$f":"IF(AND(F233<>0,$D$31<>0),F233/$D$31,0)","v":49.726118862659327},"-",0.04,52745.488799999999,24090.49,1.4999999999999999E-4,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,1252705.3589999999,47.239812919526358]
[null,null,null,null,"Regular gypsum board",10412.969999999999,{"$f":"IF(AND(F234<>0,$D$31<>0),F234/$D$31,0)","v":0.39267554114186587},"-",0.12,1249.5563999999999,277.68,6.9E-6,30,1,10412.969999999999,0,0,"No","Gypsum recycling",0,1,0,0,0,20825.939999999999,0.78535108228373174]
[null,null,null,null,"Reinforcement for concrete (rebar)",66860.75,{"$f":"IF(AND(F235<>0,$D$31<>0),F235/$D$31,0)","v":2.5213345652009957},"-",4.8000000000000001E-2,3209.3160000000003,57391.199999999997,4.0000000000000001E-3,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,66860.75,2.5213345652009957]
[null,null,null,null,"Sealants (silicone and others)",10538.74,{"$f":"IF(AND(F236<>0,$D$31<>0),F236/$D$31,0)","v":0.39741835734218267},"-",0.1,1053.874,310.41000000000003,0,10,5,52693.7,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Sealants (silicone and others)",4384.05,0.16532355381250471,"-",0.1,438.40500000000003,0,0,10,5,21920.25,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Stone wool insulation",1386.41,5.2281846293083946E-2,"-",1.4E-2,19.409740000000003,null,null,60,0,0,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F240:F254)","v":722900.98},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":27.26076551776152},"-","-",{"$f":"SUM(J240:J254)","v":29144.489140000001},"-","-","-","-",{"$f":"SUM(O240:O254)","v":0},"-",{"$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$239),0)","v":0.95214592875500026},4.7854071244999741E-2,{"$f":"SUM(W240:W254)","v":0},0,{"$f":"SUM(Y240:Y254)","v":688307.22499999986},25.95622690248133]
[null,2.4,"Superstructure: Stairs and Ramps",null,"Other steel/iron",1102.3599999999999,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":4.1570254166980916E-2},"-",0.04,{"$f":"I240*F240","v":44.0944},350.75,0,60,{"$f":"IF(M240<>0,INT(59/M240),0)","v":0},{"$f":"F240*N240","v":0},0,{"$f":"O240*P240","v":0},"Yes","Steel recycling",0,1,0,0,0,1102.3599999999999,4.1570254166980916E-2]
[null,null,null,null,"Other steel/iron",327.62,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":1.2354627045780225E-2},"-",0.04,13.104800000000001,104.24,0,60,{"$f":"IF(M241<>0,INT(59/M241),0)","v":0},{"$f":"F241*N241","v":0},0,{"$f":"O241*P241","v":0},"Yes","Steel recycling",0,1,0,0,0,327.62,1.2354627045780225E-2]
[null,null,null,null,"Ready-mix concrete for external walls and floors",178217.02,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":6.7206056263669955},"-",0.04,7128.6808000000001,3255.89,1.2999999999999999E-3,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,169306.16899999999,6.3845753450486464]
[null,null,null,null,"Ready-mix concrete for external walls and floors",513658.08,19.370166679236746,"-",0.04,20546.323200000003,9384.14,4.4999999999999999E-4,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,487975.17599999998,18.401658345274907]
[null,null,null,null,"Reinforcement for concrete (rebar)",21703.95,0.81846104532770192,"-",4.8000000000000001E-2,1041.7896000000001,18630,1.2999999999999999E-3,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,21703.95,0.81846104532770192]
[null,null,null,null,"Reinforcement for concrete (rebar)",7530.33,0.28397051059657591,"-",4.8000000000000001E-2,361.45584000000002,6463.8,4.4999999999999999E-4,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,7530.33,0.28397051059657591]
[null,null,null,null,"Stainless steel",361.62,1.363677502074063E-2,"-",2.5000000000000001E-2,9.0404999999999998,211.68,7.2000000000000002E-5,60,0,0,0,0,"Yes","Stainless steel recycling",0,1,0,0,0,361.62,1.363677502074063E-2]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":10042579.119999999},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":378.70801417904818},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":743.83602345576583},"-",{"$f":"SUM(J256:J275)","v":42996.140090000001},"-","-","-","-",{"$f":"SUM(O256:O275)","v":124640.60999999999},"-",{"$f":"SUM(Q256:Q275)","v":0},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":0},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":0.93609889146164826},6.3901108538351736E-2,{"$f":"SUM(W256:W275)","v":0},0,{"$f":"SUM(Y256:Y275)","v":9517523.118499998},358.9080292065766]
[null,2.5,"Superstructure: External Walls",null,"Brick, common clay brick",9498982.1799999997,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":358.2088460668225},"-",5.0000000000000001E-4,{"$f":"I256*F256","v":4749.4910899999995},0,0,60,{"$f":"IF(M256<>0,INT(59/M256),0)","v":0},{"$f":"F256*N256","v":0},0,{"$f":"O256*P256","v":0},"Yes","Brick/stone crushed to aggregate (for sub-base layers)",0,0.95,5.0000000000000044E-2,0,0,9024033.0709999986,340.29840376348136]
[null,null,null,null,"Brick, common clay brick",0,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":0},"-",5.0000000000000001E-4,0,0,0,60,{"$f":"IF(M257<>0,INT(59/M257),0)","v":0},{"$f":"F257*N257","v":0},0,{"$f":"O257*P257","v":0},"Yes","Brick/stone crushed to aggregate (for sub-base layers)",0,0.95,5.0000000000000044E-2,0,0,0,0]
[null,null,null,null,"Concrete masonry units (CMU)",356660.85,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":13.449764311034015},"-",0.05,17833.0425,5095.16,3.2000000000000003E-4,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,0.95,5.0000000000000044E-2,0,0,338827.80749999994,12.777276095482312]
[null,null,null,null,"Gypsum plaster (interior applications)",23899.16,0.90124292933102046,"-",0.13,3106.8908000000001,0,0,30,1,23899.16,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Mortar (masonry/bricklaying)",5866.16,0.22121426955275661,"-",0.13,762.60080000000005,0,0,30,1,5866.16,0,0,"Yes","Cement/mortar use in a backfill",0,0,1,0,0,0,0]
[null,null,null,null,"Mortar (masonry/bricklaying)",17544.169999999998,0.66159476581944332,"-",0.13,2280.7420999999999,0,0,30,1,17544.169999999998,0,0,"Yes","Cement/mortar use in a backfill",0,0,1,0,0,0,0]
[null,null,null,null,"Regular gypsum board",77331.12,2.9161746738064709,"-",0.12,9279.7343999999994,2062.16,5.1E-5,30,1,77331.12,0,0,"No","Gypsum recycling",0,1,0,0,0,154662.24,5.8323493476129418]
[null,null,null,null,"Stone wool insulation",62295.48,2.349177162681952,"-",0.08,4983.6384000000007,10296.06,0.1,60,0,0,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":182611.62},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":6.8863270231540836},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":743.83602345576583},"-",{"$f":"SUM(J277:J291)","v":65.306249999999991},"-","-","-","-",{"$f":"SUM(O277:O291)","v":181740.87},"-",{"$f":"SUM(Q277:Q291)","v":0},"-","-",{"$f":"IF(W276<>0,W276/($F$276+$O$276),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$276+$O$276),0)","v":0.93788043001984156},6.211956998015844E-2,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":341719.07},12.886306282525078]
[null,2.6,"Superstructure: Windows and External Doors",null,"Aluminium",870.75,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":3.2836186741081533E-2},"-",7.4999999999999997E-2,65.306249999999991,162,5.3999999999999998E-5,60,{"$f":"IF(M277<>0,INT(59/M277),0)","v":0},{"$f":"F277*N277","v":0},0,{"$f":"O277*P277","v":0},"Yes","Aluminium recycling",0,1,0,0,0,870.75,3.2836186741081533E-2]
[null,null,null,null,"Aluminium frame windows",39969.910000000003,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":1.5072746813485181},"-",0,0,0,0,30,{"$f":"IF(M278<>0,INT(59/M278),0)","v":1},{"$f":"F278*N278","v":39969.910000000003},0,{"$f":"O278*P278","v":0},"Yes","Glass-containing product recycling (80 % glass)",0,1,0,0,0,79939.820000000007,3.0145493626970361]
[null,null,null,null,"Aluminium frame windows",85342.21,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":3.2182747567689876},"-",0,0,0,0,30,1,85342.21,0,0,"Yes","Glass-containing product recycling (80 % glass)",0,1,0,0,0,170684.42,6.4365495135379751]
[null,null,null,null,"Glass facades and glazing",1269.5999999999999,4.78769137944038E-2,"-",0,0,0,0,35,1,1269.5999999999999,0,0,"Yes","Glass recycling",0,1,0,0,0,2539.1999999999998,9.57538275888076E-2]
[null,null,null,null,"Metal and industrial doors",1103.76,4.1623048495361643E-2,"-",0,0,0,0,30,1,1103.76,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,2207.52,8.3246096990723287E-2]
[null,null,null,null,"Metal and industrial doors",1645.93,6.2068406365487598E-2,"-",0,0,117.85,0,30,1,1645.93,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,3291.86,0.1241368127309752]
[null,null,null,null,"Metal and industrial doors",323.35000000000002,{"$f":"IF(AND(F283<>0,$D$31<>0),F283/$D$31,0)","v":1.2193604344219022E-2},"-",0,{"$f":"I283*F283","v":0},23.15,0,30,1,{"$f":"F283*N283","v":323.35000000000002},0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,{"$f":"T283*(F283+O283)","v":0},0,{"$f":"U283*(F283+O283)","v":646.70000000000005},2.4387208688438043E-2]
[null,null,null,null,"Metal and industrial doors",4611,{"$f":"IF(AND(F284<>0,$D$31<>0),F284/$D$31,0)","v":0.1738818915453654},"-",0,{"$f":"I284*F284","v":0},0,0,30,1,{"$f":"F284*N284","v":4611},0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,{"$f":"T284*(F284+O284)","v":0},0,{"$f":"U284*(F284+O284)","v":9222},0.3477637830907308]
[null,null,null,null,"Wood and wood board doors",11316.71,0.42675578852100454,"-",0,0,335.99,0,30,1,11316.71,0,0,"Yes","Wood-containing product incineration (80% wood)",0,0,{"$f":"1-T285-U285","v":1},{"$f":"T285*(F285+O285)","v":0},{"$f":"IF(AND(W285<>0,$D$31<>0),W285/$D$31,0)","v":0},{"$f":"U285*(F285+O285)","v":0},0]
[null,null,null,null,"Wood-framed glass doors",36158.400000000001,1.3635417452296554,"-",0,0,2350.3000000000002,0,30,1,36158.400000000001,0,0,"Yes","Glass-containing product recycling (80 % glass)",0,1,0,0,0,72316.800000000003,2.7270834904593109]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",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":10656536.510000002},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":401.86049136435633},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":407.82954823139005},"-",{"$f":"SUM(J293:J312)","v":826514.78684999992},"-","-","-","-",{"$f":"SUM(O293:O312)","v":5183631.4800000004},"-",{"$f":"SUM(Q293:Q312)","v":0},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":0.25748803286523725},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0.71903596421391236},2.3476002920850392E-2,{"$f":"SUM(W293:W312)","v":4078653.6959999995},153.80698755562258,{"$f":"SUM(Y293:Y312)","v":11389650.464000002},429.50639052718913]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"Concrete masonry units (CMU)",6955.2,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":0.2622822233954295},"-",0.05,347.76,0,0,60,{"$f":"IF(M293<>0,INT(59/M293),0)","v":0},{"$f":"F293*N293","v":0},0,{"$f":"O293*P293","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,0.95,5.0000000000000044E-2,0,0,6607.44,0.24916811222565802]
[null,null,null,null,"Concrete masonry units (CMU)",291354,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":10.987027679312165},"-",0.05,14567.7,0,0,60,{"$f":"IF(M294<>0,INT(59/M294),0)","v":0},{"$f":"F294*N294","v":0},0,{"$f":"O294*P294","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,0.95,5.0000000000000044E-2,0,0,276786.3,10.437676295346556]
[null,null,null,null,"Concrete wall elements",349414.92,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":13.176518591145637},"-",0,0,0,0,60,0,0,0,0,"No","Rebar separated (2 %), concrete to aggregate",0,0.95,5.0000000000000044E-2,0,0,331944.17399999994,12.517692661588352]
[null,null,null,null,"Glass wool insulation",86160.18,3.2491205973301152,"-",0,0,0,0,60,0,0,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Partitioning systems (without windows)",19325.73,0.72877781129798624,"-",0,0,6686.7,0,30,1,19325.73,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ready-mix concrete for external walls and floors",2422446,91.351006863262683,"-",0.04,96897.84,92235,5.9000000000000003E-4,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0.95,0,5.0000000000000044E-2,2301323.6999999997,86.783456520099548,0,0]
[null,null,null,null,"Ready-mix concrete for external walls and floors",1870873.68,70.551085300550568,"-",0.04,74834.947199999995,71233.8,4.4999999999999999E-4,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0.95,0,5.0000000000000044E-2,1777329.9959999998,67.023531035523035,0,0]
[null,null,null,null,"Regular gypsum board",5164305.75,194.74718115996683,"-",0.12,619716.68999999994,73447.899999999994,2.2000000000000001E-3,30,1,5164305.75,0,0,"No","Gypsum recycling",0,1,0,0,0,10328611.5,389.49436231993366]
[null,null,null,null,"Regular gypsum board",0,0,"-",0.12,0,0,0,30,1,0,0,0,"No","Gypsum recycling",0,1,0,0,0,0,0]
[null,null,null,null,"Regular gypsum board",0,0,"-",0.12,0,0,0,30,1,0,0,0,"No","Gypsum recycling",0,1,0,0,0,0,0]
[null,null,null,null,"Reinforcement for concrete (rebar)",204457.5,7.7101402820725546,"-",4.8000000000000001E-2,9813.9600000000009,189150,1.3100000000000001E-2,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,204457.5,7.7101402820725546]
[null,null,null,null,"Reinforcement for concrete (rebar)",158323.5,5.9704163209895169,"-",4.8000000000000001E-2,7599.5280000000002,146470,1.01E-2,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,158323.5,5.9704163209895169]
[null,null,null,null,"Structural steel and steel profiles",82920.05,3.1269345350328082,"-",3.3000000000000002E-2,2736.3616500000003,48162.66,5.1000000000000004E-3,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,82920.05,3.1269345350328082]
[null,null,null,null,null,null,0,"-",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":102075.75},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":3.8493004751489552},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":407.82954823139005},"-",{"$f":"SUM(J314:J328)","v":0},"-","-","-","-",{"$f":"SUM(O314:O328)","v":102075.75},"-",{"$f":"SUM(Q314:Q328)","v":0},"-","-",{"$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,{"$f":"SUM(Y314:Y328)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,"Wood and wood board doors",49256.5,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":1.8574741684893281},"-",0,0,4974.91,0,30,{"$f":"IF(M314<>0,INT(59/M314),0)","v":1},{"$f":"F314*N314","v":49256.5},0,{"$f":"O314*P314","v":0},"Yes","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Wood and wood board doors",323.68,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":1.2206048721623048E-2},"-",0,0,32.69,0,30,{"$f":"IF(M315<>0,INT(59/M315),0)","v":1},{"$f":"F315*N315","v":323.68},0,{"$f":"O315*P315","v":0},"Yes","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Wood and wood board doors",50254.79,{"$f":"IF(AND(F316<>0,$D$31<>0),F316/$D$31,0)","v":1.8951199185458933},"-",0,0,5075.7299999999996,0,30,1,50254.79,0,0,"Yes","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Wood and wood board doors",2240.7800000000002,8.4500339392111032E-2,"-",0,0,226.32,0,30,1,2240.7800000000002,0,0,"Yes","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$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":685560.42000000016},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":25.852644241647187},"-","-",{"$f":"SUM(J330:J349)","v":84823.438750000001},"-","-","-","-",{"$f":"SUM(O330:O349)","v":1568778.07},"-",{"$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$329),0)","v":0.62695178043116306},0.37304821956883694,{"$f":"SUM(W330:W349)","v":0},0,{"$f":"SUM(Y330:Y349)","v":1413361.5299999998},53.298194811071717]
[null,3,"Finishes",null,"Acoustic insulation panels",108259.2,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":4.0824798250245111},"-",0.08,8660.7360000000008,43103.199999999997,0,60,{"$f":"IF(M330<>0,INT(59/M330),0)","v":0},{"$f":"F330*N330","v":0},0,{"$f":"O330*P330","v":0},"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Bitumen and other roofing",6716.16,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":0.25326796892676673},"-",0.1,671.61599999999999,0,0,30,{"$f":"IF(M331<>0,INT(59/M331),0)","v":1},{"$f":"F331*N331","v":6716.16},0,{"$f":"O331*P331","v":0},"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Hot-dip galvanized/zinc coated steel",21120.57,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":0.79646164869145486},"-",7.4999999999999997E-2,1584.0427499999998,13752.93,1.9E-3,60,0,0,0,0,"Yes","Steel recycling",0,1,0,0,0,21120.57,0.79646164869145486]
[null,null,null,null,"Mortar (masonry/bricklaying)",7928.98,0.29900369560298662,"-",0.13,1030.7674,0,0,30,1,7928.98,0,0,"No","Cement/mortar use in a backfill",0,0,1,0,0,0,0]
[null,null,null,null,"Paints, coatings and lacquers",8730.1,0.32921411871181838,"-",0.1,873.0100000000001,0,0,15,3,26190.300000000003,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Plain wood/timber (softwood and hardwood)",223556.9,8.4303831359831047,"-",0.18,40240.241999999998,0,0,60,0,0,0,0,"Yes","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Plastic membranes",3059.83,0.11538690700656158,"-",0.1,305.983,0,0,30,1,3059.83,0,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Resilient flooring",23706.76,0.89398748020212682,"-",0.1,2370.6759999999999,0,0,10,5,118533.79999999999,0,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Sealants (silicone and others)",8269.7999999999993,0.31185609774492795,"-",0.1,826.98,0,0,10,5,41349,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Stone wool insulation",1212.1199999999999,4.5709329512029558E-2,"-",0.08,96.9696,358.02,6.3999999999999997E-5,60,0,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Tile adhesive",28747.200000000001,1.0840636548759333,"-",0.13,3737.1360000000004,0,0,10,5,143736,0,0,"No","Cement/mortar use in a backfill",0,0,1,0,0,0,0]
[null,null,null,null,"Wall and floor tiles",111936,4.2211328154461123,"-",0.1,11193.6,0,0,10,5,559680,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,0.95,5.0000000000000044E-2,0,0,638035.19999999995,24.060457048042839]
[null,null,null,null,"Wall and floor tiles",132316.79999999999,4.9896975639188472,"-",0.1,13231.68,0,0,10,5,661584,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,0.95,5.0000000000000044E-2,0,0,754205.76,28.44127611433743]
[null,null,null,null,null,null,0,"-",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},{"$f":"T349*(F349+O349)","v":0},{"$f":"IF(AND(W349<>0,$D$31<>0),W349/$D$31,0)","v":0},{"$f":"U349*(F349+O349)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"-",{"$f":"SUM(F351:F370)","v":274846.36000000004},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":10.364520702918774},"-","-",{"$f":"SUM(J351:J370)","v":8143.2606799999994},"-","-","-","-",{"$f":"SUM(O351:O370)","v":1135876.4200000002},"-",{"$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$350),0)","v":0.15342255974628832},0.84657744025371162,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":216436.69999999998},8.1618787238856623]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"Electrical appliances, home and office",12705.49,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":0.4791270080699902},"-",0,0,0,0,20,{"$f":"IF(M351<>0,INT(59/M351),0)","v":2},{"$f":"F351*N351","v":25410.98},0,{"$f":"O351*P351","v":0},"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,38116.47,1.4373810242099707]
[null,null,null,null,"Electrical appliances, home and office",18526.63,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":0.69864356286296103},"-",0,0,0,0,20,{"$f":"IF(M352<>0,INT(59/M352),0)","v":2},{"$f":"F352*N352","v":37053.26},0,{"$f":"O352*P352","v":0},"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,55579.89,2.0959306885888829]
[null,null,null,null,"Electrical appliances, home and office",17737.939999999999,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":0.66890187796968092},"-",0,0,0,0,20,2,35475.879999999997,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,53213.819999999992,2.0067056339090428]
[null,null,null,null,"Electrical appliances, home and office",21301.279999999999,0.80327626517836936,"-",0,0,0,0,20,2,42602.559999999998,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,63903.839999999997,2.4098287955351081]
[null,null,null,null,"Furniture",150359.04000000001,5.6700746662644246,"-",0.04,6014.3616000000002,72288,0,10,5,751795.20000000007,0,0,"Yes","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Furniture",48688.639999999999,1.8360600346934157,"-",0.04,1947.5455999999999,23408,0,10,5,243443.20000000001,0,0,"Yes","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Other building technology systems",31.78,1.1984312542424015E-3,"-",0,0,0,0,15,3,95.34,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,127.12,4.7937250169696058E-3]
[null,null,null,null,"Structural steel and steel profiles",5495.56,0.20723885662568822,"-",3.3000000000000002E-2,181.35348000000002,4788,5.1000000000000004E-4,60,0,0,0,0,"Yes","Steel recycling",0,1,0,0,0,5495.56,0.20723885662568822]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,"Yes","Steel recycling",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":437778.5149999999},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":16.508730484953613},"-","-",{"$f":"SUM(J372:J391)","v":12524.68975},"-","-","-","-",{"$f":"SUM(O372:O391)","v":690234.93499999994},"-",{"$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$371),0)","v":0.97650083870897142},2.3499161291028581E-2,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":1101506.08},41.538052643487447]
[null,5,"Services (MEP)",null,"5.8 Electrification components and systems",1034.0999999999999,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":3.8996153556075115E-2},"-",0.01,10.340999999999999,0,0,10,{"$f":"IF(M372<>0,INT(59/M372),0)","v":5},{"$f":"F372*N372","v":5170.5},0,{"$f":"O372*P372","v":0},"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,6204.6,0.23397692133645073]
[null,null,null,null,"5.8 Electrification components and systems",1024.3800000000001,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":3.8629610076174679E-2},"-",0.01,10.243800000000002,0,0,20,{"$f":"IF(M373<>0,INT(59/M373),0)","v":2},{"$f":"F373*N373","v":2048.7600000000002},0,{"$f":"O373*P373","v":0},"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,3073.1400000000003,0.11588883022852403]
[null,null,null,null,"5.8 Electrification components and systems",11.67,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":4.4007843728787995E-4},"-",0.01,0.1167,0,0,15,3,35.01,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,46.68,1.7603137491515198E-3]
[null,null,null,null,"5.8 Electrification components and systems",7.4999999999999997E-2,2.8282675918244209E-6,"-",0.01,7.5000000000000002E-4,0,0,10,5,0.375,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,0.45,1.6969605550946527E-5]
[null,null,null,null,"5.8 Electrification components and systems",15.86,5.9808432008447089E-4,"-",0.01,0.15859999999999999,0,0,10,5,79.3,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,95.16,3.5885059205068254E-3]
[null,null,null,null,"Cables",33397.99,1.2594460366543478,"-",0.01,333.97989999999999,0,0,20,2,66795.98,0,0,"Yes","Landfilling (for inert materials)",0,1,0,0,0,100193.97,3.7783381099630442]
[null,null,null,null,"Elevators and escalators",21484.5,0.81018553435402363,"-",0,0,0,0,20,2,42969,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,64453.5,2.4305566030620711]
[null,null,null,null,"HVAC components and equipment",106061.39,3.9995998944113431,"-",0.01,1060.6139000000001,0,0,20,2,212122.78,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,318184.17,11.998799683234029]
[null,null,null,null,"HVAC components and equipment",72314.59,2.7270001508409383,"-",0.01,723.14589999999998,458.3,0,20,2,144629.18,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,216943.77,8.1810004525228148]
[null,null,null,null,"HVAC components and equipment",7441.88,{"$f":"IF(AND(F381<>0,$D$31<>0),F381/$D$31,0)","v":0.28063504034995096},"-",0.01,{"$f":"I381*F381","v":74.418800000000005},0,0,20,2,{"$f":"F381*N381","v":14883.76},0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,{"$f":"T381*(F381+O381)","v":0},0,{"$f":"U381*(F381+O381)","v":22325.64},0.84190512104985293]
[null,null,null,null,"HVAC components and equipment",9230.59,{"$f":"IF(AND(F382<>0,$D$31<>0),F382/$D$31,0)","v":0.34808771400558114},"-",0.01,{"$f":"I382*F382","v":92.305900000000008},0,0,20,2,{"$f":"F382*N382","v":18461.18},0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,{"$f":"T382*(F382+O382)","v":0},0,{"$f":"U382*(F382+O382)","v":27691.77},1.0442631420167434]
[null,null,null,null,"HVAC components and equipment",7923.55,0.29879892902933858,"-",0.01,79.235500000000002,0,0,20,2,15847.1,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,23770.65,0.89639678708801573]
[null,null,null,null,"Pipes (water, heating, sewage)",11669.97,0.44007730598084316,"-",0.06,{"$f":"I384*F384","v":700.19819999999993},0,0,60,0,0,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,11669.97,0.44007730598084316]
[null,null,null,null,"Pipes (water, heating, sewage)",7811.75,0.29458292480579229,"-",0.06,468.70499999999998,0,0,60,0,0,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,7811.75,0.29458292480579229]
[null,null,null,null,"Pipes (water, heating, sewage)",63194.26,{"$f":"IF(AND(F386<>0,$D$31<>0),F386/$D$31,0)","v":2.3830703672976847},"-",0.06,3791.6556,0,0,30,1,63194.26,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,126388.52,4.7661407345953695]
[null,null,null,null,"Pipes (water, heating, sewage)",41779.78,{"$f":"IF(AND(F387<>0,$D$31<>0),F387/$D$31,0)","v":1.5755253035673882},"-",0.06,2506.7867999999999,0,0,30,1,41779.78,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,83559.56,3.1510506071347764]
[null,null,null,null,"Pipes (water, heating, sewage)",11155.91,{"$f":"IF(AND(F388<>0,$D$31<>0),F388/$D$31,0)","v":0.42069198280413306},"-",0.06,669.3546,0,0,30,1,11155.91,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,22311.82,0.84138396560826612]
[null,null,null,null,"Pipes (water, heating, sewage)",25271.99,{"$f":"IF(AND(F389<>0,$D$31<>0),F389/$D$31,0)","v":0.95301267063881145},"-",0.06,1516.3194000000001,0,0,30,1,25271.99,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,50543.98,1.9060253412776229]
[null,null,null,null,"Pipes (water, heating, sewage)",8118.49,0.30615016215400859,"-",0.06,487.10939999999999,0,0,30,1,8118.49,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,16236.98,0.61230032430801717]
[null,null,null,null,"Sanitary ware",8835.7900000000009,0.33319971340221738,"-",0,0,0,0,20,2,17671.580000000002,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$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":35817761.079999998},{"$f":"IF(AND(F434<>0,$D$31<>0),F434/$D$31,0)","v":1350.6961716569876},"-","-",{"$f":"SUM(J435:J454)","v":7961.4369999999999},"-","-","-","-",{"$f":"SUM(O435:O454)","v":397712.89999999997},"-",{"$f":"SUM(Q435:Q454)","v":0},"-","-",{"$f":"IF(W434<>0,W434/($F$434+$O$434),0)","v":0.19958490351366653},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":9.1121270477432536E-6},0.80040598435928567,{"$f":"SUM(W435:W454)","v":7228061.8799999999},272.57190889207328,{"$f":"SUM(Y435:Y454)","v":330},1.2444377404027453E-2]
[null,8,"External works",null,"Asphalt",6753388.5,{"$f":"IF(AND(F435<>0,$D$31<>0),F435/$D$31,0)","v":254.67186439399654},"-",0,0,1350677.7,1.0699999999999999E-2,60,{"$f":"IF(M435<>0,INT(59/M435),0)","v":0},{"$f":"F435*N435","v":0},0,{"$f":"O435*P435","v":0},"No","Asphalt reuse via reprocessing",1,0,0,6753388.5,254.67186439399654,0,0]
[null,null,null,null,"Carpet flooring",79112.23,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":2.9833407496794631},"-",0.1,7911.223,17980.05,0,10,{"$f":"IF(M436<>0,INT(59/M436),0)","v":5},{"$f":"F436*N436","v":395561.14999999997},0,{"$f":"O436*P436","v":0},"No","Plastic-based material incineration",1,0,0,474673.37999999995,17.900044498076777,0,0]
[null,null,null,null,"Furniture",430.35,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":1.6228599441888529E-2},"-",0.04,17.214000000000002,31.04,0,10,5,2151.75,0,0,"No","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Other steel/iron",330,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":1.2444377404027453E-2},"-",0.1,33,180,0,60,0,0,0,0,"Yes","Steel recycling",0,1,0,0,0,330,1.2444377404027453E-2]
[null,null,null,null,"Sand, soil and gravel",28984500,1093.0122935364659,"-",0,0,0,0,60,0,0,0,0,"No","Landfill",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I448*F448","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,{"$f":"I453*F453","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$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":94242307.545000002},3553.8995227769819,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":2460250.0296999994},null,0.28000000000000003,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":9883260.4350000024},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$455),0)","v":0.10858731237050007},{"$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$455),0)","v":0.56117105671129131},{"$f":"1-T455-U455","v":0.33024163091820857},{"$f":"SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)","v":11306715.575999999},{"$f":"SUM(X91,X107,X123,X139,X155,X176,X197,X218,X239,X255,X276,X292,X313,X329,X350,X371,X392,X413,X434)","v":426.37889644769587},{"$f":"SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)","v":58432255.014000006},{"$f":"SUM(Z91,Z107,Z123,Z139,Z155,Z176,Z197,Z218,Z239,Z255,Z276,Z292,Z313,Z329,Z350,Z371,Z392,Z413,Z434)","v":2203.4940423108833}]
[]
[]
[]
[]
[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","Pre-Demolition Audit",18606,{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":0.70163662417980244},{"$f":"F466","v":0.70163662417980244},0,0,0,0.98,0.02,null,{"$f":"SUM(H466:I466)","v":0},{"$f":"SUM(J466:K466)","v":0.98},{"$f":"SUM(N466:O466)","v":0.98},{"$f":"SUM(H466:M466)","v":1}]
[null,2.1,"Excavation Waste","Site Waste Management Plan",6638.8,{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":0.25035070518138625},{"$f":"F467","v":0.25035070518138625},0,0,0.85,0.1,0.05,null,{"$f":"SUM(H467:I467)","v":0},{"$f":"SUM(J467:K467)","v":0.95},{"$f":"SUM(N467:O467)","v":0.95},{"$f":"SUM(H467:M467)","v":1}]
[null,2.8,"Construction Waste","Site Waste Management Plan",100.8,{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":3.8011916434120218E-3},{"$f":"F468","v":3.8011916434120218E-3},0,0,0,0.95,0.05,null,{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":0.95},{"$f":"SUM(N468:O468)","v":0.95},{"$f":"SUM(H468:M468)","v":1}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste","N/A",{"$f":"IF(ISNUMBER(O455),O455/1000,0)","v":9883.260435000002},{"$f":"IF($D$31>0,IF(E470>0,E470/$D$31,0),0)","v":0.37270006919828047},"-",null,null,null,null,null,null,{"$f":"SUM(H470:I470)","v":0},{"$f":"SUM(J470:K470)","v":0},{"$f":"SUM(N470:O470)","v":0},{"$f":"SUM(H470:M470)","v":0}]
[null,4,"Construction Waste","N/A",{"$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},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste","Operational Waste Management Plan",104,{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":3.9218643939965304E-3},{"$f":"F473","v":3.9218643939965304E-3},0,0,0,0.52,0,0.48,{"$f":"SUM(H473:I473)","v":0},{"$f":"SUM(J473:K473)","v":0.52},{"$f":"SUM(N473:O473)","v":0.52},{"$f":"SUM(H473:M473)","v":1}]
[null,6,"Industrial Waste (if applicable)","N/A",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 Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F455),ISNUMBER(J455),ISNUMBER(O455),ISNUMBER(Q455)),((Q455+O455+F455+J455)/1000),0)","v":106585.8180097},{"$f":"IF($D$31>0,IF(E477>0,E477/$D$31,0),0)","v":4.0193761976657365},"-",null,null,null,null,null,null,{"$f":"SUM(H477:I477)","v":0},{"$f":"SUM(J477:K477)","v":0},{"$f":"SUM(N477:O477)","v":0},{"$f":"SUM(H477:M477)","v":0}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.98,{"$f":"IF(ISNUMBER(E482),IF(E482=95%,\"Yes\",IF(E482>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Exceeds Policy"},"The pre-demolition waste audit has identified very few materials that are suitable for re-use, with most materials suitable for recycling. The materials identified in the pre-demolition waste audit will be segregated at the site then loaded into specific waste containers / tipper lorries, before being taken to the appropriate licensed waste transfer facility for recycling. The preferred waste Contractor for the demolition waste is MSK Waste located only 20 miles from site. \n\nTo successfully minimise the environmental impact of this demolition project, it is essential to consider a recycling target for the waste. This has been set at 95% prior to the commencing of the works to ensure it gives maximum opportunity for reuse and recycling to be successful. In addition, the project is targeted 98% diversion of waste from landfill. \n\nAny waste identified as ‘general waste’ is to be thoroughly sorted, and checked to ensure that none of it can be added to recyclable stream instead. This would further reduce the amount going to landfill.\n\nTo ensure the maximum recycling of the key demolition products, it is recommended that the below materials are segregated on site:\n•\tBrick & Block (piling mats, infilling, creation of aggregate)\n•\tConcrete\n•\tMetal (steel, aluminium, and mixed metals)\n•\tTimber\n•\tPlastic\n•\tCarpet\n•\tPlasterboard\n•\tHazardous waste"]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",0.95,{"$f":"IF(ISNUMBER(E483),IF(E483=95%,\"Yes\",IF(E483>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"To be secured through contract of the demolition contractor and to be tracked/reported both during and at the end of their works. "]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,{"$f":"IF(ISNUMBER(E484),IF(E484=95%,\"Yes\",IF(E484>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"The Main Contractor will adopt in order of priority the following principles of the waste hierarchy to manage waste generation:\n•\tPrevention \n•\tReuse \n•\tRecycle \n•\tRecover \n•\tDispose\n\nIn addition, the following circular economy strategic approaches will be considered in relation managing on-site waste for the new development: \n•\tTalk to suppliers about returnable packaging solutions. \n•\tConsider opportunities for offsite fabrication, where components are installed in a factory environment the waste rate should be lower compared with onsite installation.\n•\tApply tighter specifications to work procedures to avoid waste and allow the use of offcuts.\n•\tConsider how work sequences affect the generation of construction waste and work with the Contractor and specialist subcontractors to understand and minimise these.\n•\tDiscuss options for packaging reduction with Contractors and suppliers.\n•\tUse ordering procedures that avoid waste, e.g. no over-ordering and take-back schemes for material surplus and offcuts.\n•\tEnsure the products are stored correctly and handled carefully to avoid damage. This includes organising a systematic approach to storing off-cuts for further use on the site, or for local community reuse projects."]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",0.65,{"$f":"IF(ISNUMBER(E485),IF(E485=65%,\"Yes\",IF(E485>65%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"Dedicated waste facilities accommodating recycling and residual waste bins will be provided for the proposed development. The development will be designed with adequate, flexible and easily accessible storage space and will support the separate collection of dry recyclables. Space will also be provided to allow for storage of food waste prior to collection. This will demonstrate how the development has taken into account sustainable methods for waste and recycling management during its operation in order to meet requirements from the London Plan and LBH policies and all applicable legal requirements. Each residential property will be provided with a segregated waste bin which will support the separate collection of residual waste, dry mixed recyclables (e.g. plastics, metals, glass mixed paper, card and cartons etc.) and food waste. Residents will be required to transport the waste from their property to the nearest residential waste store, located at ground level and segregate the waste into the appropriately labelled bins. Communal waste stores will accomodate sufficient storage for residual waste, dry mixed\nrecyclables and food waste. Residual waste and recycling will be stored in 1,100-Litre Eurobins, with food waste stored in 140-litre wheeled bins. Residents in some individual dwellings will store waste within their frontages. The waste stores are large enough for the total weekly volume of waste produced, so the ratio of recycling bins can be altered in the future to allow residents to meet the GLA's target of a 65% municipal recycling rate as performance improves."]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",0.2,{"$f":"IF(ISNUMBER(E486),IF(E486=20%,\"Yes\",IF(E486>20%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"To be secured through contract of the main contractor and to be tracked/reported both during and at the end of their works. Please refer to the Circular Economy Statement for futher information. "]
[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,"If required, this will be the responsibility of the contractor and will be completed within 3 months post-construction."]

{"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.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E482),'Detailed Application Stage'!E482,\"\")","v":0.98},null,{"$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"]