{"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","Uxbridge High Street"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough","Hillingdon"]
[null,null,"Brief description of the project"]
[null,null,"Author/s","Savills Earth"]
[null,null,"Date of assessment","2024-01-26"]
[null,null,"Number of Use Types",3]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Co-Living C2",8657]
[null,null,"Hotel C1",2914]
[null,null,"Retail E","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":11571}]
[]
[]
[null,"Circular Economy Design Approaches"]
[null,"Circular Economy Design Approaches for Existing Structures / Buildings",null,"Applicant Response"]
[null,"Is there an existing building on the site?",null,"Yes"]
[null,"Is it technically feasible to retain the building(s) in whole or in part?",null,"No"]
[null,"Are there any building materials or elements available on site that can be used?"]
[null,"Is the existing building, or parts of the building, suited to the requirements for the site?"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?",null,"No"]
[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","Existing building","The existing building does align with the current demands of the community or market and is likely approaching its end-of-life. Redeveloping the site allows for a purpose-built structure that caters to contemporary needs, such as residential co-living, hotel accommodation, and retail spaces, which would not be feasible within the constraints of the old building."]
[null,"Partial Retention and Refurbishment","Existing building","The existing building has poor architectural value and does not contribute positively to the surrounding environment. It's small openings would not be suitale for residential purposes and replacing it with a new build provides an opportunity for a more aesthetically pleasing and architecturally significant structure, contributing to the overall improvement of the urban landscape and responding to the local community's needs."]
[null,"Disassemble and Reuse","Existing building","Wherever possible, disassembly will be prioritised over demolition so that building elements, original materials and components can be reused to maximise their lifespan. "]
[null,"Demolish and Recycle","Existing building","The design team is currently engaging with demolition contractors to provide a detailed pre-demolition audit, where materials in the existing building are carefully assessed. The audit will identify materials that can be recycled, such as concrete, metal, glass, and certain types of wood. These materials can then be sent to recycling facilities, reducing the demand for new raw materials in manufacturing processes. "]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)",null,"No"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?",null,"No"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase / Building / Area / Layer","Strategic Response"]
[null,"Building relocation","Existing building","Given the reasons already descrived in rows 47 & 48, the is no need/purpose for building relocation"]
[null,"Component or material reuse","Existing building","The pre-demolition audit will indetify any salvageable components such as doors, windows, flooring, fixtures, and structural elements are identified for potential reuse in other construction projects. The audit will also facilitate the sorting and separation of materials at the source, making it easier to recycle or repurpose specific materials, reducing landfill waste."]
[null,"Adaptability","Proposed building","The proposed grid structure will allow for spaces to easily reconfigured to accommodate different layouts, ensuring a possible transition to apartments in the future. The internal partitions in the residential co-living are not load-bearing, allowing for more flexible arrangements of interior spaces. The proposed HVAC systems should be easily expanded or modified to meet changing occupancy or usage requirements."]
[null,"Flexibility","Proposed building","As detailed above, proposed spaces can be reconfigured to suit different purposes or adapt to changing needs, and non load-bearing internal partitions can be altered to create flexible rooms and spaces that can be easily expanded or reduced as needed."]
[null,"Replaceability","Proposed building","Widely available, standardised building components and materials will be prioritised to ensure that replacements can be easily sourced from various suppliers. HVAC systems will be easility accessible and rooftop plant can be removable by crane. Utility infrastructure will be designed with flexibility in mind, allowing for the easy replacement or upgrade, including potential future connection to a local district heating network."]
[null,"Disassembly","Proposed building","The design is likely to feature prefabricated components that are manufactured off-site and assembled on-site, enabling easier disassembly during future renovations or demolitions. The scheme will use bolted connections instead of welded or adhesive fixed connections where possible, as bolts can be easily removed, allowing for disassembly without damage to materials. A labelling system could be investigated to mark components, connections, and materials with information about their specifications and assembly/disassembly instructions. Materials that are recyclable will be prioritised, and these can be separated easily during the disassembly process."]
[null,"Longevity","Proposed building","Focus on  high-quality, durable materials that can withstand environmental conditions, wear and tear, and aging over an extended period. Use finishes and coatings that protect materials from weathering, corrosion, and other environmental factors. A regular and proactive maintenance program should be implemented to address potential issues before they become major problems. Flexible and adaptable design features will be incorporated to allow for future changes in use or renovations, supporting adaptive reuse rather than complete redevelopment."]
[]
[]
[]
[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","Materials\n\n\nConstruction\n\n\n\nStructure",null,"The proposed scheme will focus on materials with a long lifespan, durability, and low maintenance requirements to reduce the need for frequent replacements. Materials with recycled content and those that are recyclable at the end of their life will also be prioritised. All timber and timber-based products will be FSC or PEFC certified. Prioritise products with EPDs, ISO14001, BES6001 or accredited EMS certification \nThe design will be optimised to minimise cut-offs and waste during the construction process. Where possible, building components will be standardised to minimise variation and simplify construction processes, reducing the likelihood of excess materials being ordered.\nA comprehensive waste management plan will be developed to outline strategies for waste reduction, recycling, and proper disposal during construction. This will be reviewed with the contractor during pre-construction supply chain engagement. \nStructure to use significant percentages of cement replacement alternative binders; and use concrete mixes that contain no ordinary Portland cement, where feasible. "]
[null,null,null,"Module B - In-Use Stage","Materials\n\n\nWaste storage\n\n",null,"The scheme will prioritise the use of products with an EPD & minimise composite materials. The use of products with high recycled materials content will also be prioritised, where possible.\nThe design team will challenge suppliers to minimise packaging materials and quantities.\nEducational programs for building occupants will be encouraged to raise awareness about waste reduction practices, recycling initiatives, and responsible consumption habits. An operational waste management plan will also ensure that accessible and adequately sized waste storage is provided to support the separate collection of dry recyclables, food waste and other waste."]
[null,null,null,"Module C - End-of-Life Stage","Site\n\n",null,"The pre-demolition audit will contain reuse and recycling percentage targets aiming to maximise reuse and recycling of demolition and waste. The audit will also specify the materials and quantities to be reused in situ, reused on site, reused off-site, recycled, recovered and disposed.\nA materials and building elements inventory could be investigated, including information on their composition and condition, to inform end-of-life planning."]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary","Shell\n\nServices\n\nStuff",null,"Salvage and reuse exterior cladding materials, such as bricks, stones, or metal panels, in other projects.\nRecycle materials like glass, insulation, or metal for use in new products\nSalvage and reuse mechanical, electrical, and plumbing equipment, such as pipes, fixtures, or HVAC systems, in other projects.\nRecycle metals and electronic components for resource recovery."]
[null,"Designing for longevity",null,null,"Site\n",null,"Materials will be specified to ensure they are durable.\nWaterproofing detailing, profiling, drainage details, fixings and general geometry will be thoroughly assessed"]
[null,"Designing for adaptability or flexibility",null,null,"Proposed building",null,"Aim to specify standard sized components. The proposed design will potentially incorporate a modular façade construction, and bathroom pods may be specified for co-living \nThe use of demountable internal partitions instead of fixed walls will allow for flexibility in space allocation, as detailed earlier.\nThe proposed flexible floor plates / grids will also ensure increased design adaptability and flexibility. "]
[null,"Designing for disassembly",null,null,"Structure\n\nFaçade\n\nInternal layout\n",null,"The concrete structural design will be difficult to design for disassembly, so the design will prioritise designing for longevity, efficient design and maximising the use of cement replacement.  \nInvestigate the use of lime-based mortar to allow brickwork to be disassembled  \nPrioritise the specification of modular components to allow for easy disassembly and reassembly, promoting reusability and adaptability, and also to enable future expansions or modifications without major disruptions."]
[null,"Using systems, elements or materials that can be re-used and recycled",null,null,"Construction\n\n",null,"Temporary structures, such as construction site offices or worker accommodations, to be designed with modular components to enable easy disassembly and reassembly, promoting reusability in future projects. \nUtilise reusable formwork systems, such as metal or plastic formwork, reducing waste generated during the concrete casting process. \nOpt for rental equipment instead of purchasing new machinery or tools to provide flexibility and reduce the need for long-term storage. "]
[]
[]
[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.",0.95,{"$f":"IF(ISNUMBER(E84),IF(E84=95%,\"Yes\",IF(E84>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"}]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",0.95,{"$f":"IF(ISNUMBER(E85),IF(E85=95%,\"Yes\",IF(E85>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,{"$f":"IF(ISNUMBER(E86),IF(E86=95%,\"Yes\",IF(E86>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"}]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",0.65,{"$f":"IF(ISNUMBER(E87),IF(E87=65%,\"Yes\",IF(E87>65%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"}]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",0.2,{"$f":"IF(ISNUMBER(E88),IF(E88=20%,\"Yes\",IF(E88>20%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"}]

{"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","Uxbridge High Street"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough","Hillingdon"]
[null,null,"Brief description of the project","Demolition of the existing buildings and comprehensive redevelopment of the site to provide a mixed use development comprising hotel (Class C1), co-living (Class Sui Generis) and replacement commercial floorspace (Class E) alongside public realm improvements"]
[null,null,"Author/s","Savills Earth"]
[null,null,"Date of assessment","2024-04-05"]
[null,null,"Number of Use Types",2]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"C2 Residential Institution",14313]
[null,null,"C1 Hotel",4984]
[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":19297}]
[]
[]
[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,"Yes"]
[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,"No"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?",null,"Yes"]
[null,"The preferred strategy is:",null,"NEW BUILDING"]
[null,"The preferred strategy is:",null,"RETAIN and RETROFIT"]
[null,"The preferred strategy is:",null,"PARTIAL RETENTION and REFURBISHMENT"]
[null,"The preferred strategy is:",null,"DISASSEMBLE/DECONSTRUCT AND REUSE"]
[null,"The preferred strategy is:",null,"DEMOLISH/DECONSTRUCT AND RECYCLE"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Retain and Retrofit","Existing buildings","The current site usage is mixed use and generally comprises, commercial carparking at basement  level, retail at ground floor, commercial at first floor and a mixture of residential and commercial at  second floor. The general conditions have been described as having low floor to ceiling heights for the intended use, the basement would require significant refurbishment (including leakages repair), the facades are approaching their end-of-life and internal levels are poor from the tinted glazing and decorative precast cladding units blocking daylight and views out.\nThe new development aims to transform the street-scape through the new mixed-use proposal, including active retail and co-living frontages as well greatly improving and increasing the retail provision."]
[null,"Partial Retention and Refurbishment","Existing buildings","As the existing building is not being maintained, there will be no proposed repurpose or reconstruction. As explained above, individual materials or building elements may be reused off-site, pending further investigative work in the next design stage."]
[null,"Disassemble and Reuse","Existing buildings","Wherever possible, disassembly will be prioritised over demolition so that building elements, original materials and components can be reused to maximise their lifespan. \nWith the Pre-Demolition audit has identified a minimal possibility of re-use of materials."]
[null,"Demolish and Recycle","Existing buildings","The Pre-Demolition audit has assessed the waste type and quantities that can be recycled and identified that 100% of concrete can be crushed into Recycled Concrete Aggregate (RCA) on/off site. 100% of Steel and Mixed metals to be placed in the scrap metal re-processing industry. 100% of glass can be melted and created into new windows or other glass products and for this, would be sent off site for recycling. For other waste types streaming and sorting will be carried on-site and off-site transfer stations. Modern technologies allow transfer stations to recover a greater proportion of materials than simple sorting."]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)",null,"No"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?",null,"No"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Building relocation","Existing buildings\n\n\n\n\nProposed buildings","The existing buildings on site would require extensive refurbishment works to fulfil occupant's expectations and provide comfortable and energy efficient living conditions. The existing buildings have little architectural value and are likely approaching their end of life. Therefore, relocation is not being considered.\n\nThe proposed buildings are not being considered for relocation through its lifecycle."]
[null,"Component or material reuse","Existing buildings","The Pre-Demolition audit has quantified all materials that can be reused, as well as identified reuse/recycling routes. Some building components are also identified for reuse, such as intact windows that could be listed up on Globechain  or the Excess Materials Exchange platform for use on their sites."]
[null,"Adaptability","Proposed buildings","The proposed grid structure will allow for spaces to easily reconfigured to accommodate different layouts, ensuring a possible change to apartment sizes and unit mixes in the future. The internal partitions in the residential levels not load-bearing, allowing for more flexible arrangements of interior spaces. The proposed HVAC systems should be easily expanded or modified to meet changing occupancy or usage requirements."]
[null,"Flexibility","Proposed buildings","As detailed above, proposed spaces can be reconfigured to suit different purposes or adapt to changing needs, and non-load-bearing internal partitions can be altered to create flexible rooms and spaces that can be easily expanded or reduced as needed. The proposed amenity, offices and retail spaces are also flexible and adaptable to evolve with changing use requirements."]
[null,"Replaceability","Proposed buildings","Widely available, standardised building components and materials will be prioritised to ensure that replacements can be easily sourced from various suppliers. HVAC systems will be easily accessible and rooftop plant can be removable by cranes. Utility infrastructure will be designed with flexibility in mind, allowing for the easy replacement or upgrade, including potential future connection to a local district heating network."]
[null,"Disassembly","Proposed buildings","The design is likely to feature prefabricated components that are manufactured off-site and assembled on-site, enabling easier disassembly during future renovations or demolitions. The scheme will use bolted connections instead of welded or adhesive fixed connections where possible, as bolts can be easily removed, allowing for disassembly without damage to materials. A labelling system could be investigated to mark components, connections, and materials with information about their specifications and assembly/disassembly instructions. Materials that are recyclable will be prioritised, and these can be separated easily during the eventual disassembly process."]
[null,"Longevity","Proposed buildings","Focus on  high-quality, durable materials that can withstand environmental conditions, wear and tear, and aging over an extended period. Use finishes and coatings that protect materials from weathering, corrosion, and other environmental factors. A regular and proactive maintenance program should be implemented to address potential issues before they become major problems. Flexible and adaptable design features will be incorporated to allow for future changes in use or renovations, supporting adaptive reuse rather than complete redevelopment."]
[]
[]
[null,"Circular Economy Design Principles by Building Layer"]
[null,"The Circular Economy Design Principles by Building Layer table should consider where the Applicant seeks to go beyond standard practice. If there are multiple phases / buildings / areas with different measures / strategies, please specify these separately within the table below."]
[null,null,null,null,"Building Layer",null,null,null,null,null,null,null,"Summary","Challenges","Actions & Counter-Actions, Who and When","Plan to Prove and Quantify"]
[null,null,null,null,"Site","Substructure","Superstructure","Shell/Skin","Services","Space ","Stuff","Construction Stuff"]
[null,"Is it likely the layer (or components within it) will need to be moved or otherwise modified within 5-15 years, e.g. due to changing use patterns or user requirements?",null,null,"N/A","No","No","No","No","No","No","N/A"]
[null,"Is it likely the layer (or components within it) will need to be changed, upgraded or replaced within 5-15 years, e.g. for improved performance, aesthetics",null,null,"N/A","No","No","No","No","No","No","N/A"]
[null,"The preferred strategy is:",null,null,"-",{"$f":"IF(F73=\"Yes\",\"Design for FLEXIBILITY\",IF(F74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(F73=\"No\",F74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":"Design for ADAPTABILITY"},{"$f":"IF(G73=\"Yes\",\"Design for FLEXIBILITY\",IF(G74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(G73=\"No\",G74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":"Design for ADAPTABILITY"},"Design for ADAPTABILITY","Design for ADAPTABILITY","Design for ADAPTABILITY","Design for ADAPTABILITY","-"]
[null,"Design Principles",null,null,"All developments should apply the 6 circular economy principles, including designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised."]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage","Prioritise disassembly of existing buildings where possible. The Pre-Demolition audit quantifies and identifies the materials that can be reused/recycled, as well as their routes. \nFor the construction of the proposed buildings, the SWMP that accompanies the CES states that waste on site will be minimised through the adoption of the waste hierarchy wherever possible to re-use, recycle waste generated on site other than final disposal. A ground-level processing area will be created where we separate all waste streams. Further segregation of the waste streams on site will reduce lorry movements and allow the potential for further re-cycling.\n\nThe following waste minimisation practices will be adopted:\n• Decrease the need for temporary work\n• Crushing inert waste onsite and using it for backfill\n• Just-in-time delivery of materials to prevent spoilage\n• Ordering the correct materials and correct quantities - in bulk if appropriate\n• Recording material delivered onsite and dispatched\n• Where possible packaging will be kept on until the last moment, material suppliers will be asked to collect packaging for reuse","Minimise new excavation as the basement level is planned to be partially retained. Excavation waste will be used on site where possible. \nStandard foundation methodologies have been designed to minimise material waste.\nQuantities of required materials have been accurately calculated to avoid over-ordering and waste materials. \n\nSalvage and reuse materials from the demolition of existing substructures in new construction projects, as detailed in the Pre-Demolition audit, recycling materials like concrete or steel will be used for use as aggregates or for scrap metal re-processes","The proposed design includes for efficient floorplans throughout the scheme to optimise material usage. The proposal will investigate and prioritise the offsite manufacture of the external and internal component parts, thus reducing waste and time to construct.\nSalvage and reuse materials, such as lumber, bricks, or metal framing, for other construction projects. ","Off-site construction/ modular components will be investigated to reduce waste on site,  including balustrades, windows and doors.\nRecycle exterior cladding materials, such as bricks, stones, or metal panels, in other projects. GRC cladding panels are specified for the façade and these require minimal maintenance, reducing the need for frequent cleaning, repainting, and repairs. This not only saves time and money but also reduces the amount of energy and resources required to maintain the building’s facade. Furthermore, GRC cladding panels are resistant to moisture, fire, and UV radiation, making them a durable and long-lasting option for sustainable building design.\nRecycle materials like glass, insulation, or metal for use in new products.\nSupplier take back schemes will be used where possible.","A high thermal performing, and airtight facade will reduce energy demand, eliminates unnecessary components and processes in MEP systems.\nDesign MEP systems with modular components to reduce the need for custom fabrication and enable efficient disassembly and reassembly, minimising waste generation during installation and future modifications.\nThe material specification for the pipes, ducts and chambers have undergone a carbon impact assessment to determine the most appropriate specification to reduce embodied carbon on the design.\nSalvage and reuse mechanical, electrical, and plumbing equipment, such as pipes, fixtures, or HVAC systems, in other projects. Recycle metals and electronic components for resource recovery.","Spaces have been designed to maximise their utility and reduce the need for excess square footage. \nRiser space has been coordinated to minimise spatial wastage and disruption to internal layouts.","Just in time deliveries will be used to reduce waste created by improper storage and weather damage.\nSalvage and reuse interior fixtures, furniture, or finishes in other projects.\nProvide adequate and organised recycling within the building to encourage responsible disposal of unwanted items.\nCircular economy principles will be encouraged with incoming residents and occupiers.","As detailed within the SWMP, all waste will be segregated into different waste streams using skips or containers for both hazardous and non-hazardous use.  \n\nIt is encouraged that suppliers and sub-contractors offer a take-back and collection services for material and packaging. Suppliers and sub-contractors will make sure all packaging is in accordance with Packaging Waste Regulations. If any non-compliancy is found or there is an unnecessary amount of packaging, supplier and sub-contractors will take back the packaging at their own expense.","The design team will endeavour to minimise waste generation, optimise resource usage, and promote sustainable practices throughout the lifecycle of the project.","All opportunities for reducing materials may not have been fully explored at this or future stages. \nSupplier takeback schemes still an immature market for certain materials in the UK. \nAccess to appropriate recycling facilities and waste disposal sites, especially for specialised materials, may be limited in certain areas.\nManaging the logistics and transportation of construction waste to recycling facilities can be challenging due to the volume and weight of materials.","Structural engineer, demolition contractor and main contractor during design and construction stages","The implementation of standard impact avoidance measures will reduce waste from construction activities, which can be secured through the DCEMP.\n\nIn line with practices, targets and monitoring procedures described within the SWMP, the main contractor will be required to develop a Resource Management Plan to estimate anticipated construction waste and identify opportunities for minimising waste generation. The Resource Management Plan will also identify opportunities for maximising material recover in line with the waste hierarchy.\n\nContractor will keep waste records to ensure targets are achieved. Regular monitoring and evaluation can help track progress and identify areas for improvement."]
[null,null,null,"Module B - In-Use Stage","The landscape design will prioritise planting that require minimal maintenance and water usage.\nThe scheme has also considered co-ordinated sustainable urban drainage measures, as well as specification of efficient fittings, to significantly reduce water consumption.  \nThe scheme will target 65% recycling of municipal waste by 2030 and a business waste recycling target of 75% by 2030","N/A","The design proposal has considered adaptability and flexibility to accommodate future changes in occupancy or use without the need for major renovations or demolition.","High insulation levels and air tightness will ensure energy efficiency and reduce heating and cooling waste.\nPassive design strategies have been/will be explored to maximise natural light and ventilation, reducing the need for artificial lighting and air conditioning.","Highly energy efficient services to aim to provide a  59% reduction over Part L. It is estimated that a 25% reduction in existing water usage can be achieved through the specification of efficient fittings.\nThe co-ordinated surface water strategy for the detailed application has been developed in response to the Draft London Plan SUDs hierarchy and includes extensive water recycling and storage features to achieve greenfield runoff rates.","The building uses are predominantly grouped into their relevant blocks to provide efficient spaces for occupation. Multifunctional spaces have been incorporated into the design. Co-living offers a more extensive array of spaces and facilities to residents.\nSmart meters will be installed so residents can monitor their energy and water usage.","Refuse stores provide separation for general waste, recycling and organic materials\ncollection. The communal kitchens will have separate bins for waste, recycling and food waste. This will be regularly collected by building management and transported to the communal storage areas.","Contractor will segregate and monitor waste generated during construction.","Minimising the quantities of other resources used (energy, water, land)\n  \nSupporting information notes that waste will be collected and managed in accordance with all relevant legislation and guidance, and it is anticipated that operational waste will mainly comprise household and recyclable materials. The proposed commercial uses are not considered to give rise to unusual volumes of waste. ","Successful waste management relies on collaboration among multiple stakeholders, including building managers, waste management providers, businesses, and residents.","Waste consultant as well as contractor","The application is supported by a Site Waste Management Plan and an Operational Waste Strategy is detailed within the DAS.\nNon-technical building user manuals will be developed and will include incentives for encouraging dedicated property management personnel to track and manage waste management to meet the above targets. \nWaste provisions for the various areas of the building will have at least three waste streams: general waste, dry recycling and food waste/composting."]
[null,null,null,"Module C - End-of-Life Stage","The waste hierarchy will be followed for all aspects :\nReuse in-situ> Reuse on site> Reuse off-site> Recycling> Other recovery (with energy recovery)> Disposal\n\nImplement deconstruction and demolition plans that prioritise salvageable materials.","The concrete frame substructure specified for the scheme can be recyclable in the future and repurposed.\n\nDesign foundations and footings for easy disassembly and reuse.\n\nA Whole Life Carbon Assessment has been undertaken by Ridge, detailing a holistic view to reducing embodied and operational carbon emissions.","The concrete frame superstructure specified for the scheme can be recyclable in the future and repurposed.\n\nDesign of a flexible structural elements that is adaptable for changes and future need.\n\nA Whole Life Carbon Assessment has been undertaken by Ridge, detailing a holistic view to reducing embodied and operational carbon emissions, including the percentage recycled materials specified for the scheme.","Façade elements should be able to be reused, such as brickwork, GRC panels and window frames.\n\nThe façade finishes have been designed for durability and longevity to reduce the need for replacement.","Mechanical, electrical, and plumbing systems have been designed with components that can be easily removed and recycled.\n\nEquipment and fixtures were specified with a focus on longevity and recyclability.","Interior spaces have been designed with flexibility in mind to accommodate future changes in use or occupancy.\n\nInterior finishes will prioritise materials that are easy to remove and recycle.","Encourage residents to donate or recycle unwanted belongings during move-out. \n\nProvide resources and facilities for residents to properly dispose of electronic waste, furniture, and other large items.\n\nCollaborate with local organisations or charities to facilitate the reuse of household items.","Partner with waste management companies to ensure proper sorting and disposal of construction waste.\n\nPrioritise the reuse of surplus materials in future projects or donate them to community organisations.\n\nImplement deconstruction techniques that preserve the integrity of materials for potential reuse.","An end-of-life strategy should be carried out at Post-Construction to detail measures for maximum disassembly, reuse and recycling.","Lack on continuity of strategies planned at post-construction and measures taken at the end of life.","Demolition contractor and Sustainability Consultant during proposed development's end of life","Post-Construction Circular Economy to further detail the end-of-life strategy, which will be submitted no later than 3 months post-construction. "]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary","The scheme is located on previously developed land with no impact on virgin land. \n\nThe site is well located, in close proximity to amenities, including major transport infra-structure hubs, reducing the site's transportation-related emissions.\n\nThe proposed green infrastructure and SuDS, will assist in managing stormwater effectively.","Pile foundations will minimise excavation need and material use.\n\nThe existing basement will be partially retained minimising excavation required.","A Whole Life Carbon Assessment has been undertaken using a holistic view to reducing embodied and operational carbon emissions, whilst maximising the circularity.\n\nThe design has incorporated flexibility to allow for future modifications or additions without significant demolition or waste generation.","High performing fabric and material specifications, such as insulation and glazing, will minimise heating and cooling loads.\u000b\u000bFaçade materials have been chosen for their durability and ease of maintenance to extend the lifespan of the building envelope.","Highly energy-efficient HVAC systems and lighting will minimise operational energy use.","Flexible and adaptable interior spaces have been proposed to accommodate changing needs over time.\nSpaces have been designed to maximise their utility and reduce the need for excess square footage to eliminate excess material.","Durable and long-lasting materials shall be specified for interior finishes and furnishings to reduce the need for frequent replacements.\u000b\u000bDesign for disassembly to facilitate easier recycling or reuse of building components at the end of their lifespan.\u000b\u000bEncourage residents to prioritise experiences over material possessions to reduce overall consumption.","As mentioned earlier and detailed withing the SWMP, construction waste will be minimised by optimising material use and recycling or repurposing surplus materials.\u000b\u000bConstruction methods that minimise disruption to the surrounding environment and reduce energy consumption during construction will be prioritised.","Circularity strategy to communicate all the potential impacts and benefits from the reuse, recycling and recovery of materials at the end of their lifetime","Lack on continuity of strategies planned at post-construction and measures taken at the end of life","Demolition contractor and Sustainability Consultant during proposed development's end of life","Post-Construction Circular Economy to further detail circularity strategy"]
[null,"Designing for longevity",null,null,"The proposed scheme has been designed to serve its purpose successfully way beyond the 60-year life cycle","The concrete structural design will be difficult to design for disassembly, so will prioritise designing for longevity, efficient design and maximising the use of cement replacement.\n\nProper drainage systems will be implemented to prevent water damage, prolonging the lifespan of the substructure.","Materials specified for durability and longevity, such as the proposed concrete frame structure.\n\nEnsure proper insulation and moisture control measures to prevent deterioration and mould growth.\n\nDesign for flexibility and adaptability to accommodate future changes or renovations without compromising structural integrity.","Materials will be specified to ensure they are durable and weather-resistant and low-maintenance to protect the building envelope from the elements.\n\nRegularly inspect and maintain the exterior to address any signs of deterioration promptly.","Install high-quality MEP systems to minimise the risk of leaks, failures, and costly repairs.\n\nIncorporate smart technology and energy management systems, such as BMS, to optimise resource usage and prolong the lifespan of service components.\n\nPlan for easy access and maintenance of service infrastructure to facilitate repairs and upgrades as needed.","Design flexible and adaptable interior spaces that can accommodate changing needs and preferences over time.\n\nConsider universal design principles to ensure accessibility for residents of all ages and abilities.","Circular economy principles will be encouraged with incoming residents and occupiers.\n\nSpecify high-quality furniture and appliances that are built to last and can withstand regular use.","Highly skilled contractors and tradespeople who adhere to high-quality construction standards and practices will be employed.\n\nAppropriate construction techniques and quality control measures will be implemented to ensure the longevity of the building structure and components.","The design has been developed keeping in mind long term use of the building and how it can adapt to the changing needs in the future","Regular maintenance, periodic inspections, and proactive management practices are essential for ensuring the continued longevity and performance of the building over time.","All parties during concept design and technical design stages","Implement a proactive maintenance program to monitor building performance and address issues before they escalate.\u000b\u000bTrack key performance indicators such as energy efficiency, indoor air quality, and structural stability over time.\u000b\u000bDocument maintenance activities, repairs, and replacements to assess the effectiveness of design decisions and inform future improvements."]
[null,"Designing for adaptability or flexibility",null,null,"Glazing ratios and massing have been designed to optimise energy efficiency and occupant comfort over time.\n\nLandscaping and outdoor spaces have been designed with future flexibility in mind, as these can be reconfigured or repurposed as needs change.","Flexible utility connections and access points to accommodate future changes to MEP systems have been incorporated, such as the possibility of connection to a local district heating network in the future.","Structural systems can allow for easy reconfiguration of interior spaces without compromising structural integrity.\n\nSpecified building materials can be easily modified or adapted to accommodate future renovations or expansions.","Selected exterior cladding materials and systems can be easily replaced or upgraded without significant structural modifications.\n\nWaterproofing detailing, profiling, drainage details, fixings and general geometry will be thoroughly assessed.","Install flexible piping and conduit systems that allow for easy rerouting or expansion of plumbing, electrical, and HVAC systems.\n\nSpecify modular or plug-and-play components for mechanical and electrical equipment to facilitate future upgrades or replacements.","Design multi-functional spaces and flexible living areas that can serve multiple functions and adapt to changing lifestyle needs.\n\nProvide ample storage space and built-in cabinetry that can be customised as storage needs change over time.","Encourage residents to prioritise quality over quantity when furnishing and decorating their homes.\n\nSpecify durable and timeless finishes and furnishings that can easily be integrated into different design schemes or room configurations.\n\nCircular economy principles will be encouraged with incoming residents and occupiers","Temporary structures, such as construction site offices or worker accommodations, to be designed with modular components to enable easy disassembly and reassembly, promoting reusability in future projects.\u000bUtilise reusable formwork systems, such as metal or plastic formwork, reducing waste generated during the concrete casting process. \u000bOpt for rental equipment instead of purchasing new machinery or tools to provide flexibility and reduce the need for long-term storage.","The scheme's design has considered adaptability and flexibility at each level of design and construction, to create a scheme that can evolve and grow with the changing needs and preferences of its occupants over time. ","Incorporating adaptability features during the initial design and construction phases may require additional upfront costs.\u000b\u000bSome adaptable design features may have environmental implications or require additional resources, offsetting their sustainability benefits.","All parties during concept design and technical design stages","Post Occupancy Evaluation surveys could collect feedback from building occupants regarding their satisfaction with the adaptability and flexibility of the space, assessing how well the building design meets their evolving needs and preferences.\n\nUse occupant feedback to identify areas for improvement and inform future design decisions."]
[null,"Designing for disassembly",null,null,"The site's location and connectivity allows for easy access and egress of construction equipment and materials, facilitating both assembly and disassembly processes.","The concrete structural design will be difficult to design for disassembly, so will prioritise designing for longevity, efficient design and maximising the use of cement replacement.","The concrete structural design will be difficult to design for disassembly, so will prioritise designing for longevity, efficient design and maximising the use of cement replacement.","Investigate the viability of using lime-based mortar to allow brickwork to be disassembled.\nCladding elements such as composite cladding panels allow for easier disassembly\n\nAvoid adhesives or irreversible attachment methods that can make disassembly more challenging.","Servicing design allows for disassembly of part or the whole M&E system, with modular components that can be easily disconnected and removed.","Investigate the use of demountable partitions instead of fixed walls to allow for flexibility in space allocation. \n\nPrioritise the specification of modular components to allow for easy disassembly and reassembly, promoting reusability and adaptability, and also to enable future expansions or modifications without major disruptions.","Provide storage solutions for storing disassembled components or materials for future use or recycling.\n\nCircular economy principles will be encouraged with incoming residents.","Document construction details and material specifications to aid in future disassembly and salvage efforts.\n\nCircular economy principles will be a fundamental criterion in the contractor's tender","By considering disassembly at all building layers, the scheme can be more easily adapted, relocated, or recycled at the end of their lifespan, reducing environmental impact and promoting resource efficiency.","Lack on continuity of strategies planned at post-construction and measures taken at the end of life","All parties during concept design and technical design stages","Calculate the potential environmental impact and cost savings associated with on-site disassembly versus off-site demolition.\u000b\u000bAssess the potential salvage value of materials and building components for reuse or recycling."]
[null,"Using systems, elements or materials that can be re-used and recycled",null,null,"A target benchmark for resource efficiency will be specified and adhered to by the Site Project manager, as detailed within the SWMP.\n\nConstruction practices that protect natural habitats during site preparation will be implemented.","Use of 50% GGBS cement replacement for substructure elements, such as the piles, pile caps and capping beam.\n\nThe concrete design can be recycled for future use.","Use of 30% GGBS in the upper floor slabs and 50% GGBS in the walls and columns.\n\nThe concrete design can be recycled for future use.\n\nUse recycled steel or aluminium for beams, columns, and other load-bearing components.","Brickwork and window frames can be reused.\n\nInvestigate the viability of insulation materials made from recycled or renewable sources, such as recycled glass, denim, or cellulose.","MEP equipment to be sent for disassembly for recycling parts and components.\n\nPlumbing fixtures and piping to be made from recycled metals or plastic composites.","Investigate flooring materials made from recycled content, such as carpet tiles with recyclable backing or reclaimed wood.\n\nUse low-VOC paints and finishes to improve indoor air quality and facilitate future renovations without harmful off-gassing.","Recycling and reuse strategies will form part of the Home User Guide.\n\nEncourage residents to adopt sustainable consumption habits and provide resources for recycling and repurposing unwanted belongings.","Source construction materials and products from manufacturers with established recycling programs or take-back initiatives.\n\nCircular economy principles will be a fundamental criteria in the contractor's tender","The potential for reuse and recycling will be considered on all material choices and specifications","Lack on continuity of strategies planned at post-construction and measures taken at the end of life","All parties during concept design and technical design stages.","A Sustainable Procurement Plan will be developed and will be reviewed with the contractor during pre-construction supply chain engagement.\n\nKeep detailed records of all materials used in the construction, including their recycled content, certifications (such as FSC for wood products), and sustainability attributes.\n\nUse tools such as Environmental Product Declarations (EPDs) or Material Safety Data Sheets (MSDS) to provide quantitative data on the environmental impacts and recyclability of materials."]
[]
[]
[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":21481605},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":1113.2095662538218},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":1409.3799554334869},"-",{"$f":"SUM(J156:J175)","v":638928.24},"-","-","-","-",{"$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$155),0)","v":3.3694107120953019E-2},0.966305892879047,{"$f":"SUM(W156:W175)","v":0},0,{"$f":"SUM(Y156:Y175)","v":723803.5},37.508602373425923]
[null,1,"Substructure",null,"Aggregate (crushed gravel), generic, dry bulk density, 1600 kg/m3",5715200,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":296.17038917966522},"-",0,{"$f":"I156*F156","v":0},0,0,60,{"$f":"IF(M156<>0,INT(59/M156),0)","v":0},{"$f":"F156*N156","v":0},0,{"$f":"O156*P156","v":0},"No","Brick/stone crushed to aggregate (for sub-base layers)",0,0,1,0,0,0,0]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615 (One Click LCA)",1034005,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":53.583717676322742},"-",4.7999999999999994E-2,49632.239999999991,1002984.85,8.2299999999999998E-2,60,{"$f":"IF(M157<>0,INT(59/M157),0)","v":0},{"$f":"F157*N157","v":0},4.7999999999999994E-2,{"$f":"O157*P157","v":0},"No","Steel recycling",0,0.7,{"$f":"1-T157-U157","v":0.30000000000000004},{"$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":723803.5},37.508602373425923]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",585600,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":30.346686013369954},"-",0.04,23424,46848,3.6999999999999999E-4,60,0,0,0.04,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,0,1,0,0,0,0]
[null,null,null,null,"Ready-mix concrete, normal strength, generic, C32/40 (4600/5800 PSI) with CEM II/B-V, 30% GGBS content in cement (300 kg/m3; 18.7 lbs/ft3 total cement) (One Click LCA)",2308800,119.64554075763073,"-",0.04,92352,92352,6.9500000000000009E-4,60,0,0,0.04,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0,1,0,0,0,0]
[null,null,null,null,"Ready-mix concrete, normal strength, generic, C32/40 (4600/5800 PSI) with CEM III/A, 50% GGBS content in cement (300 kg/m3; 18.7 lbs/ft3 total cement) (One Click LCA)",11838000,613.46323262683313,"-",0.04,473520,828660,6.3200000000000001E-3,60,0,0,0.04,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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,"-",{"$f":"SUM(F177:F196)","v":2085979},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":108.09861636523812},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":115.29533088044774},"-",{"$f":"SUM(J177:J196)","v":95680.4},"-","-","-","-",{"$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$176),0)","v":2.2207989629809313E-2},0.9777920103701907,{"$f":"SUM(W177:W196)","v":0},0,{"$f":"SUM(Y177:Y196)","v":46325.4},2.4006529512359434]
[null,2.1,"Superstructure: Frame",null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615 (One Click LCA)",138875,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":7.1967145152096181},"-",4.8000000000000001E-2,{"$f":"I177*F177","v":6666},134708.75,1.1000000000000001E-2,60,{"$f":"IF(M177<>0,INT(59/M177),0)","v":0},{"$f":"F177*N177","v":0},4.8000000000000001E-2,{"$f":"O177*P177","v":0},"No","Steel recycling",0,0.2,0.8,0,0,27775,1.4393429030419236]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",1761600,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":91.288801368088301},"-",0.04,70464,140928,1.1000000000000001E-3,60,{"$f":"IF(M178<>0,INT(59/M178),0)","v":0},{"$f":"F178*N178","v":0},0.04,{"$f":"O178*P178","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,0,1,0,0,0,0]
[null,null,null,null,"Steel formwork single sided with steel fixtures, 44 kg/m2 (One Click LCA)",185504,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":9.6131004819401973},"-",0.1,18550.400000000001,111302.39999999999,0,60,0,0,0.1,0,"No","Steel recycling",0,0.1,0.9,0,0,18550.400000000001,0.96131004819401988]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":10487226.65},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":543.46409545525216},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":544.88519718090902},"-",{"$f":"SUM(J198:J217)","v":479337.40900000004},"-","-","-","-",{"$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$197),0)","v":5.2297906615759093E-4},0.99947702093384239,{"$f":"SUM(W198:W217)","v":0},0,{"$f":"SUM(Y198:Y217)","v":5484.6},0.28422034513136757]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615 (One Click LCA)",27423,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":1.4211017256568379},"-",4.8000000000000001E-2,{"$f":"I198*F198","v":1316.3040000000001},26600.309999999998,2.1549999999999998E-3,60,{"$f":"IF(M198<>0,INT(59/M198),0)","v":0},{"$f":"F198*N198","v":0},4.8000000000000001E-2,{"$f":"O198*P198","v":0},"No","Steel recycling",0,0.2,0.8,0,0,5484.6,0.28422034513136757]
[null,null,null,null,"Ready-mix concrete, normal strength, generic, C32/40 (4600/5800 PSI) with CEM II/B-V, 30% GGBS content in cement (300 kg/m3; 18.7 lbs/ft3 total cement) (One Click LCA)",9963060,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":516.30097942685393},"-",0.04,398522.4,398522.4,3.0300000000000006E-3,60,{"$f":"IF(M199<>0,INT(59/M199),0)","v":0},{"$f":"F199*N199","v":0},0.04,{"$f":"O199*P199","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0,1,0,0,0,0]
[null,null,null,null,"EPDM waterproofing membrane, 1.5 mm, 1.95 kg/m2 (One Click LCA)",2743.65,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":0.14218013162667772},"-",0.1,274.36500000000001,0,0,60,0,0,0.1,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"EPS drainage panels, 25 mm, 1.36 kg/m2, 1040 kg/m3, RoofDrain-25, TerraceDrain-25, and RoofDrain LowC-25 (Green Tech Concept Kft)",36582,1.8957350883557029,"-",0.04,1463.28,0,0,60,0,0,0.04,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Wooden formwork, single sided with steel fixtures, 26 kg/m2 (One Click LCA)",457418,23.704099082758979,"-",0.17,77761.060000000012,0,0,60,0,0,0.17,0,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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,"-",{"$f":"SUM(F219:F238)","v":3407964.0500000003},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":176.60589988081051},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":181.12473700575222},"-",{"$f":"SUM(J219:J238)","v":153613.1684},"-","-","-","-",{"$f":"SUM(O219:O238)","v":383105.58},"-",{"$f":"SUM(Q219:Q238)","v":38777.434800000003},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":0},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":1.4029251686416533E-3},0.9985970748313584,{"$f":"SUM(W219:W238)","v":0},0,{"$f":"SUM(Y219:Y238)","v":5318.5870000000004},0.27561729802559987]
[null,2.2999999999999998,"Superstructure: Roof",null,"Aggregate (crushed gravel), generic, dry bulk density, 1600 kg/m3",87200,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":4.518837124941701},"-",0,{"$f":"I219*F219","v":0},0,0,60,{"$f":"IF(M219<>0,INT(59/M219),0)","v":0},{"$f":"F219*N219","v":0},0,{"$f":"O219*P219","v":0},"No","Brick/stone crushed to aggregate (for sub-base layers)",0,0,1,0,0,0,0]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615 (One Click LCA)",26150,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":1.3551329222158885},"-",4.8000000000000001E-2,1255.2,25365.5,2.1099999999999999E-3,60,{"$f":"IF(M220<>0,INT(59/M220),0)","v":0},{"$f":"F220*N220","v":0},4.8000000000000001E-2,{"$f":"O220*P220","v":0},"No","Steel recycling",0,0.2,0.8,0,0,5230,0.27102658444317768]
[null,null,null,null,"Ready-mix concrete, normal strength, generic, C32/40 (4600/5800 PSI) with CEM II/B-V, 30% GGBS content in cement (300 kg/m3; 18.7 lbs/ft3 total cement) (One Click LCA)",2724000,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":141.16183862776597},"-",0.04,108960,108960,8.1999999999999987E-4,60,0,0,0.04,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0,{"$f":"1-T221-U221","v":1},{"$f":"T221*(F221+O221)","v":0},{"$f":"IF(AND(W221<>0,$D$31<>0),W221/$D$31,0)","v":0},{"$f":"U221*(F221+O221)","v":0},0]
[null,null,null,null,"Protection pipe from recycled plastic, 2.8 kg/m, Snipp Snapp Hardlock 110 (Greenpipe Group AB)",295.29000000000002,1.5302378608073795E-2,"-",0.06,17.717400000000001,295.29000000000002,0,25,2,590.58000000000004,0.06,35.434800000000003,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,88.587000000000018,4.5907135824221389E-3]
[null,null,null,null,"Support pedestal for terrace elements, 0.924 kg/m2, Plot de support de terrasse (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",500,2.5910763331087733E-2,"-",7.4999999999999997E-2,37.5,0,0,60,0,0,7.4999999999999997E-2,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"EPDM waterproofing membrane, 1.5 mm, 1.95 kg/m2 (One Click LCA)",1062.75,5.507332746022698E-2,"-",0.1,106.27500000000001,0,0,60,0,0,0.1,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Floor screed mortar, cement screed, 1500 kg/m3, EPD coverage: > 1500 kg/m3 (quick­mix Gruppe GmbH & Co. KG)",16350,0.84728196092656893,"-",0.13,2125.5,0,0,30,1,16350,0.13,2125.5,"No","Cement/mortar use in a backfill",0,0,1,0,0,0,0]
[null,null,null,null,"Insulating vapour control layer and air barrier, 0.148 kg/m2, Protect VC Foil Ultra (Building Product Design Ltd)",80.66,4.1799243405710729E-3,"-",0.1,8.0660000000000007,0,0,60,0,0,0.1,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Precast concrete paver, 60 mm, 135.78 kg/m2 (CENTRE D`ETUDES ET DE RECHERCHES DE L`INDUSTRIE DU BÉTON)",74000.100000000006,3.834798155153651,"-",0,0,0,0,60,0,0,0,0,"No","Rebar separated (2 %), concrete to aggregate",0,0,1,0,0,0,0]
[null,null,null,null,"EPS drainage panels, 25 mm, 1.36 kg/m2, 1040 kg/m3, RoofDrain-25, TerraceDrain-25, and RoofDrain LowC-25 (Green Tech Concept Kft)",92430,4.7898637093848784,"-",0.04,3697.2000000000003,0,0,60,0,0,0.04,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"EPS formwork block, 250 mm, 5.55 kg/m2, EUROMAC2 Bloc coffrant Ep.25 cm (EUROMAC2)",19730.25,1.0224516764263876,"-",0.04,789.21,0,0,60,0,0,0.04,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Green roof system, ≥140mm, dry weight 103 kg/m2, saturated weight 163 kg/m2, Heather with Lavender (ZinCo)",366165,18.975229310255479,"-",0.1,36616.5,0,0,30,1,366165,0.1,36616.5,"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,{"$f":"IF(AND(F233<>0,$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":324614.88},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":16.82203865885889},"-","-",{"$f":"SUM(J240:J254)","v":0},"-","-","-","-",{"$f":"SUM(O240:O254)","v":614.88},"-",{"$f":"SUM(Q240:Q254)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$239+$O$239),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$239+$O$239),0)","v":1.3105811719075155E-4},0.99986894188280928,{"$f":"SUM(W240:W254)","v":0},0,{"$f":"SUM(Y240:Y254)","v":42.624000000000002},2.2088407524485671E-3]
[null,2.4,"Superstructure: Stairs and Ramps",null,"Precast concrete wall elements (solid, uninsulated), generic, C30/37 (4400/5400 PSI), 10% recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3),  incl. reinforcement",324000,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":16.790174638544851},"-",0,{"$f":"I240*F240","v":0},16200,7.0000000000000007E-2,60,{"$f":"IF(M240<>0,INT(59/M240),0)","v":0},{"$f":"F240*N240","v":0},0,{"$f":"O240*P240","v":0},"No","Rebar separated (2 %), concrete to aggregate",0,0,1,0,0,0,0]
[null,null,null,null,"Aluminium handrails, 1.48 kg/m, G2-3500 (Inpro)",213.12,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":1.1044203762242836E-2},"-",0,0,0,0,30,{"$f":"IF(M241<>0,INT(59/M241),0)","v":1},{"$f":"F241*N241","v":213.12},0,{"$f":"O241*P241","v":0},"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,42.624000000000002,2.2088407524485671E-3]
[null,null,null,null,"Steel fencing welded wire mesh with columns per meter, h. 1,2m, Clôture en acier de grillage soudé en rouleau avec poteaux [h. 1,2m] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",401.76,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":2.0819816551795614E-2},"-",0,0,0,0,30,1,401.76,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":1510184.59},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":78.260070995491532},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":93.23274757734363},"-",{"$f":"SUM(J256:J275)","v":98157.933500000014},"-","-","-","-",{"$f":"SUM(O256:O275)","v":348082.79000000004},"-",{"$f":"SUM(Q256:Q275)","v":35535.772500000006},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":0},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":4.5540690705123399E-2},0.95445930929487655,{"$f":"SUM(W256:W275)","v":0},0,{"$f":"SUM(Y256:Y275)","v":84626.780000000013},4.3854889361040579]
[null,2.5,"Superstructure: External Walls",null,"Polypropylene vapour membrane, French average, 0.18 kg/m2 (MDEGD)",2472.66,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0.12813701611649478},"-",0.1,{"$f":"I256*F256","v":247.26599999999999},0,0,30,{"$f":"IF(M256<>0,INT(59/M256),0)","v":1},{"$f":"F256*N256","v":2472.66},0.1,{"$f":"O256*P256","v":247.26599999999999},"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Facing bricks, clay pavers and brick slips, 900-2500 kg/m3 (Bundesverband der Deutschen Ziegelindustrie e.V.)",922000,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":47.779447582525783},"-",0.05,46100,0,0,60,{"$f":"IF(M257<>0,INT(59/M257),0)","v":0},{"$f":"F257*N257","v":0},0.05,{"$f":"O257*P257","v":0},"No","Brick/stone crushed to aggregate (for sub-base layers)",0,0,1,0,0,0,0]
[null,null,null,null,"Calcium silicate board, L = 0.053-0.07 W/mK, 225 kg/m3",46362.380000000005,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":2.4025693112919111},"-",0.05,2318.1190000000001,0,0,30,1,46362.380000000005,0.05,2318.1190000000001,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0,1,0,0,0,0]
[null,null,null,null,"Gypsum plasterboard, high performance, L= 0.24 W/mK, R = 0.052 m2K/W, 12.5 mm, 11.5 kg/m2, 920 kg/m3, Performance Plus (Knauf UK GmbH)",157975.5,8.1865315852205001,"-",0.13,20536.815000000002,39493.880000000005,0.26900000000000002,30,1,157975.5,0.13,20536.815000000002,"No","Gypsum recycling",0,0.2,0.8,0,0,63190.200000000004,3.2746126340882005]
[null,null,null,null,"Stone wool insulation panels, L=0.037 W/mK, R=2.63 m2k/W, 100 mm, 3.3 kg/m2, 33 kg/m3, Lambda=0.037 W/(m.K), FLEXI 1200x600x100 (ROCKWOOL, UK plant)",102663,5.3201533917189199,"-",0.08,8213.0400000000009,76997.25,1,60,0,0,0.08,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Flat fibre cement panels for cladding, uncoated, glass fibre reinforced, 6mm, 8.12 kg/m2, 1354 kg/m3, normal weight (One Click LCA)",74147.75,3.8424496035653211,"-",0.05,3707.3875000000003,0,0,30,1,74147.75,0.05,3707.3875000000003,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0,1,0,0,0,0]
[null,null,null,null,"Aluminium profiles and brackets for subframe system, NVELOP (SFS)",11226,0.58174845830958177,"-",7.4999999999999997E-2,841.94999999999993,0,0,60,0,0,7.4999999999999997E-2,0,"No","Aluminium recycling",0,0.1,0.9,0,0,1122.6000000000001,5.8174845830958187E-2]
[null,null,null,null,"Gypsum finish plaster, damage resistant, 1250 kg/m3, Thistle DuraFinish (British Gypsum Saint Gobain (2021))",34342.5,1.779680779395761,"-",0.13,4464.5250000000005,0,0,30,1,34342.5,0.13,4464.5250000000005,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Steel purlins and framing, 7850 kg/m3 (Voestalpine Metsec plc)",76927,3.9864745815411724,"-",3.3000000000000002E-2,2538.5909999999999,9846.66,0.124,60,0,0,3.3000000000000002E-2,0,"No","Steel recycling",0,0.2,0.8,0,0,15385.400000000001,0.79729491630823457]
[null,null,null,null,"Cementitious mortar for masonry work, BSEN 998-2 (CPI Mortars)",32782,1.6988132870394361,"-",0.13,4261.66,0,0,30,1,32782,0.13,4261.66,"No","Cement/mortar use in a backfill",0,0,1,0,0,0,0]
[null,null,null,null,"Cold-formed steel framing products, 7850 kg/m3, ProSTUD® Drywall Framing, RedHeader PRO® Rough Opening System, MaxTrak® Slotted Deflection Track, RC Deluxe® Resilient Channel, 103 Deluxe® Corner Bead, Quicksilver™ Corner Bead (ClarkDietrich, Riverside plant)",49285.8,2.5540653987666477,"-",0.1,4928.5800000000008,49285.8,0.99,60,0,0,0.1,0,"No","Steel recycling",0,0.1,0.9,0,0,4928.5800000000008,0.25540653987666478]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",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":285545.99},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":14.797429134062289},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":93.23274757734363},"-",{"$f":"SUM(J277:J291)","v":13981},"-","-","-","-",{"$f":"SUM(O277:O291)","v":285545.99},"-",{"$f":"SUM(Q277:Q291)","v":13981},"-","-",{"$f":"IF(W276<>0,W276/($F$276+$O$276),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$276+$O$276),0)","v":0.17135015273721757},0.82864984726278246,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":97856.698000000004},5.0710834844794528]
[null,2.6,"Superstructure: Windows and External Doors",null,"Automatic revolving door, 6.6m2, 925kg, Dimensions for revolving door, diameter : 3000mm, Dimensions for revolving door, height : 2200mm, KTV A (dormakaba International Holding AG)",909.09,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":4.7110431673317098E-2},"-",0,0,0,0,30,{"$f":"IF(M277<>0,INT(59/M277),0)","v":1},{"$f":"F277*N277","v":909.09},0,{"$f":"O277*P277","v":0},"No","Glass-containing product recycling (80 % glass)",0,0.1,0.9,0,0,181.81800000000001,9.4220863346634199E-3]
[null,null,null,null,"Float glass, single pane, generic, 3-12 mm (0.12-0.47 in), 10 kg/m2 (2.05 lbs/ft2) (for 4 mm/0.16 in), 2500 kg/m3 (156 lbs/ft3)",175000,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":9.0687671658807076},"-",0.01,1750,0,0,35,{"$f":"IF(M278<>0,INT(59/M278),0)","v":1},{"$f":"F278*N278","v":175000},0.01,{"$f":"O278*P278","v":1750},"No","Glass recycling",0,0.2,0.8,0,0,70000,3.6275068663522827]
[null,null,null,null,"Aluminium framed double glazed doors, per m2, 79.5% glass, 15.7% aluminium, 2.2% steel, 44 kg/m2, width:1.23m, height:2.18m, 6mm toughened and 8.8mm laminated glass, Edge Symmetry (Optima)",1874.4,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":9.7134269575581703E-2},"-",0,0,220.71,0,30,1,1874.4,0,0,"No","Glass-containing product recycling (80 % glass)",0,0.1,0.9,0,0,374.88000000000005,1.9426853915116341E-2]
[null,null,null,null,"Extruded aluminium profiles for window and door frames, generic, 30% recycled content, average world aluminium manufacturing technology (One Click LCA)",68250,3.5368191946934755,"-",7.4999999999999997E-2,5118.75,20475,0,35,1,68250,7.4999999999999997E-2,5118.75,"No","Aluminium recycling",0,0.2,0.8,0,0,27300,1.4147276778773903]
[null,null,null,null,"Wooden grill system ceiling and wall panel, per m2, slats 20mm x 90mm with 100 mm spacing, wood 9.3 kg/m2, grill system 1.6 kg/m2 (Derako International)",39512.5,2.0475980722392082,"-",0.18,7112.25,0,0,35,1,39512.5,0.18,7112.25,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T285-U285","v":1},{"$f":"T285*(F285+O285)","v":0},{"$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,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",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":734977.06},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":38.087633310877344},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":45.55291236979842},"-",{"$f":"SUM(J293:J312)","v":81652.277299999987},"-","-","-","-",{"$f":"SUM(O293:O312)","v":477827.86000000004},"-",{"$f":"SUM(Q293:Q312)","v":62099.512300000002},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":0},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0.17490619183833786},0.82509380816166211,{"$f":"SUM(W293:W312)","v":0},0,{"$f":"SUM(Y293:Y312)","v":212127.09000000003},10.992749650204697]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"Finish plaster, 2 mm, 921 kg/m3, Skimcoat, Skimcoat Short Set, Carlite, Carlite Ultra (Gyproc (2021))",107908.51000000001,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":5.5919837280406286},"-",0.13,14028.106300000001,0,0,30,{"$f":"IF(M293<>0,INT(59/M293),0)","v":1},{"$f":"F293*N293","v":107908.51000000001},0.13,{"$f":"O293*P293","v":14028.106300000001},"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Gypsum plasterboard, 12.5 mm, 8.985 kg/m2 (average product weight) (Etex Building Performance)",173590.2,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":8.9957091775923725},"-",0.13,22566.726000000002,2777.44,9.7999999999999997E-3,30,{"$f":"IF(M294<>0,INT(59/M294),0)","v":1},{"$f":"F294*N294","v":173590.2},0.13,{"$f":"O294*P294","v":22566.726000000002},"No","Gypsum recycling",0,0.1,0.9,0,0,34718.04,1.7991418355184745]
[null,null,null,null,"Metal framing components for gypsum plasterboard, 0.4-1.0 mm, 7750 kg/m3, Gypframe (British Gypsum Saint Gobain (2021))",105448.1,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":5.4644815256257449},"-",7.4999999999999997E-2,7908.6075000000001,73813.67,0.25,60,0,0,7.4999999999999997E-2,0,"No","Steel recycling",0,0.5,0.5,0,0,52724.05,2.7322407628128724]
[null,null,null,null,"Rock wool/mineral wool insulation, L = 0.035-0.037 W/mK, 33-45 kg/m3, Fire resistance class = A1 (Knauf Insulation (2019))",40555.32,2.101638596673058,"-",0.08,3244.4256,8111.0599999999995,0.14380000000000001,60,0,0,0.08,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Waterborne matte paints (SIPEV)",120.73,6.2564129139244442E-3,"-",0.1,12.073,0,0,10,5,603.65,0.1,60.365000000000002,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Autoclaved aerated concrete masonry blocks, 300 mm, 110.25 kg/m2, Ytong Thermo 30 (XELLA THERMOPIERRE)",96454.42,4.9984152977146703,"-",7.4999999999999997E-2,7234.0814999999993,0,0,60,0,0,7.4999999999999997E-2,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0,1,0,0,0,0]
[null,null,null,null,"Gypsum plasterboard, ép. 13 mm, 9 kg/m2, Placoplatre 4PRO Premium 13 / Plaque de plâtre (PLACOPLATRE)",8109,0.42022075970358086,"-",0.13,1054.17,2027.25,7.4000000000000003E-3,30,1,8109,0.13,1054.17,"No","Gypsum recycling",0,0.1,0.9,0,0,1621.8000000000002,8.4044151940716183E-2]
[null,null,null,null,"Glass wool insulation for exterieur walls under cladding, glass veil facing, L=0.035 W/mK, R=5 m2K/W, 4.78 kg/m2, Lambda=0.035 W/(m.K), Les références commerciales couvertes par cette FDES sont tous les produits en laine de verre pour murs extérieurs sous bardagede résistance thermique inférieure ou égale à 5m².K/W dont le fabricant est membre du FILMM (, Isover, Knauf Insulation, URSA). (FILMM)",4306.78,0.22318391459812406,"-",0.08,344.54239999999999,2325.66,0,60,0,0,0.08,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Mineral mortar (SNMI)",20272.5,1.0505518992589522,"-",0.13,2635.4250000000002,0,0,30,1,20272.5,0.13,2635.4250000000002,"No","Cement/mortar use in a backfill",0,0,1,0,0,0,0]
[null,null,null,null,"Gypsum plasterboard, sound proof, L= 0.24 W/mK, R = 0.052 m2K/W, 12.5 mm, 10 kg/m2, 800 kg/m3, Sound panel (Knauf UK GmbH)",153829,7.9716536249157901,"-",0.13,19997.77,38457.25,0.29400000000000004,30,1,153829,0.13,19997.77,"No","Gypsum recycling",0,0.4,0.6,0,0,123063.20000000001,6.3773228999326328]
[null,null,null,null,"Glass wool insulation, blown, L = 0.040 W/mK, 100 mm, 1.35 kg/m2, 13.5 kg/m3 (Knauf)",10867.5,0.56317044100119185,"-",0.08,869.4,8259.2999999999993,0.4,60,0,0,0.08,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Mortar for masonry use, 1500 kg/m3 (SNMI)",13515,0.70036793283930143,"-",0.13,1756.95,0,0,30,1,13515,0.13,1756.95,"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,{"$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":22990.379999999997},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":1.1913965901435455},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":45.55291236979842},"-",{"$f":"SUM(J314:J328)","v":0},"-","-","-","-",{"$f":"SUM(O314:O328)","v":22990.379999999997},"-",{"$f":"SUM(Q314:Q328)","v":0},"-","-",{"$f":"IF(W313<>0,W313/($F$313+$O$313),0)","v":0},{"$f":"IF(Y313<>0,Y313/($F$313+$O$313),0)","v":2.6380164225210723E-2},0.97361983577478928,{"$f":"SUM(W314:W328)","v":0},0,{"$f":"SUM(Y314:Y328)","v":1212.98},6.2858475410685594E-2]
[null,2.8,"Superstructure: Internal Doors",null,"Doors with wooden frame, interior, Portes intérieures de communication avec huisserie bois (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",13158.6,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":0.68189874073690215},"-",0,0,0,0,30,{"$f":"IF(M314<>0,INT(59/M314),0)","v":1},{"$f":"F314*N314","v":13158.6},0,{"$f":"O314*P314","v":0},"No","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Aluminium framed double glazed doors, per m2, 79.5% glass, 15.7% aluminium, 2.2% steel, 44 kg/m2, width:1.23m, height:2.18m, 6mm toughened and 8.8mm laminated glass, Edge Symmetry (Optima)",1636.8,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":8.4821474840648808E-2},"-",0,0,192.73,0,30,{"$f":"IF(M315<>0,INT(59/M315),0)","v":1},{"$f":"F315*N315","v":1636.8},0,{"$f":"O315*P315","v":0},"No","Glass-containing product recycling (80 % glass)",0,0.1,0.9,0,0,327.36,1.6964294968129762E-2]
[null,null,null,null,"Wooden door with metal frame, biogenic CO2 not subtracted (for CML), 0.93 X 2.09 m, 14.35 kg/m2 (Union des Industriels et Constructeurs Bois)",3766.88,{"$f":"IF(AND(F316<>0,$D$31<>0),F316/$D$31,0)","v":0.19520547235321553},"-",0,0,0,0,30,1,3766.88,0,0,"No","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Riser door system, 34.01 kg/m2, Selo - Quadra+ riser door (SELO)",4428.1000000000004,0.22947090221277922,"-",0,0,1611.83,0,30,1,4428.1000000000004,0,0,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,885.62000000000012,4.5894180442555846E-2]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$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":296087.46999999997},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":15.343704720941078},"-","-",{"$f":"SUM(J330:J349)","v":36227.556800000006},"-","-","-","-",{"$f":"SUM(O330:O349)","v":676582.63000000012},"-",{"$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$329),0)","v":5.2179048168541423E-2},0.94782095183145854,{"$f":"SUM(W330:W349)","v":0},0,{"$f":"SUM(Y330:Y349)","v":50753.000000000007},2.6300979426853921]
[null,3,"Finishes",null,"Luxury vinyl modular flooring, for acoustic application, 2.6 mm, 2.35 kg/m2, sound insulation = 15 dB, Ensemble/M500 (Altro)",1641.3899999999999,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":8.5059335648028186E-2},"-",0.1,164.13900000000001,0,0,10,{"$f":"IF(M330<>0,INT(59/M330),0)","v":5},{"$f":"F330*N330","v":8206.9499999999989},0,{"$f":"O330*P330","v":0},"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Water-based paints with flat matt finish, 0.169 kg/m2, 17 m2/l, 1.437 kg/l, Dulux Trade Durable Flat Matt White, Dulux Trade Durable Flat Matt Light Base, Dulux Trade Durable Flat Matt Medium Base, Dulux Trade Durable Flat Matt Extra Deep Base (AkzoNobel)",1924.5700000000002,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":9.9734155568223043E-2},"-",0.10000000000000002,192.45700000000005,0,0,10,{"$f":"IF(M331<>0,INT(59/M331),0)","v":5},{"$f":"F331*N331","v":9622.85},0,{"$f":"O331*P331","v":0},"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Modular carpet tiles, 8 mm, 4.25 kg/m2, Pile material: 85% Polypropylene 15% Nylon, Code, Zip (Burmatex Ltd)",45211.5,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":2.3429289526869463},"-",0.10000000000000002,4521.1500000000005,33908.629999999997,0.75,10,5,226057.5,0,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Kick plate, 6.45 kg/unit (Allegion)",1300,6.7367984660828106E-2,"-",0,0,0,0,10,5,6500,0,0,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,780,4.0420790796496867E-2]
[null,null,null,null,"PVC sheet for sandwich panels and cladding, 0.7-3 mm, 1.41-1.47 kg/m3, 0.18 W/mK, Ongrodur B (Ongropack)",21.24,1.1006892263046067E-3,"-",7.4999999999999997E-2,1.5929999999999997,0,0,30,1,21.24,0,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Emulsion for interior use with recycled paint content, 0.168 kg/m2, 1.4 kg/l, Dulux Trade Evolve Matt (AkzoNobel, plant Prudhoe)",2381.23,0.1233989739337721,"-",0.10000000000000002,238.12300000000005,833.43000000000006,0,10,5,11906.15,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Gypsum plasterboard for indoor application, L= 0.24 W/mK, R = 0.0625 m2K/W, 15 mm, 10.2 kg/m2, 680 kg/m3 (Knauf UK GmbH)",119880.6,6.212395709177593,"-",0.13,15584.478000000001,29970.15,0.27600000000000002,30,1,119880.6,0,0,"No","Gypsum recycling",0,0.2,0.8,0,0,47952.240000000005,2.4849582836710371]
[null,null,null,null,"Metal ceiling systems, 3.78-6.53 kg/m2, Easy T24, Easy A. T24, Runner (T-Grid A with lay in-panel 1) (Atena)",10103.799999999999,0.52359434108928848,"-",7.4999999999999997E-2,757.78499999999997,3314.05,0,30,1,10103.799999999999,0,0,"No","Steel recycling",0,0.1,0.9,0,0,2020.76,0.1047188682178577]
[null,null,null,null,"Ceramic tiles for floors and walls, 4 mm, 10.22 kg/m2, DEKTON (Cosentino Surfaces France)",46296.6,2.3991604912680726,"-",0.1,4629.66,0,0,10,5,231483,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,0,1,0,0,0,0]
[null,null,null,null,"Rock wool insulation compact panels, uncoated, L = 0.034 W/mK, R = 2.21 m2K/W, 75 mm, 6 kg/m2, 80 kg/m3, Fire resistance class = A1, Rocksilk® RS80, Rocksilk® Soffit Linerboard Standard, Rocksilk® Soffit Linerboard Standard (unfaced), Rocksilk® Soffit Linerboard Extra Donor Slab (Knauf)",14526,0.7527594962947608,"-",0.08,1162.08,4642.51,0.04,60,0,0,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Wood skirting, MDF based, 9 - 11 mm, 4.87 kg/m2, 680 kg/m3 MDF density, SUPERGELIK (Kastamonu Entegre)",52800.54,2.7362045913872621,"-",0.17,8976.0918000000001,45936.47,0.92,30,1,52800.54,0,0,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",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,"-",{"$f":"SUM(F351:F370)","v":271475.07999999996},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":14.068253096336216},"-","-",{"$f":"SUM(J351:J370)","v":33676.044000000002},"-","-","-","-",{"$f":"SUM(O351:O370)","v":985927.44},"-",{"$f":"SUM(Q351:Q370)","v":139163.34},"-","-",{"$f":"IF(W350<>0,W350/($F$350+$O$350),0)","v":0},{"$f":"IF(Y350<>0,Y350/($F$350+$O$350),0)","v":3.4383150433005337E-3},0.9965616849566995,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":4323.3460000000005},0.22404239000880968]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"Ceramic shower tray, 33.3 kg/unit, 900 × 900 × 80 mm (One Click LCA)",16217.1,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":0.84039488003316576},"-",0,0,0,0,20,{"$f":"IF(M351<>0,INT(59/M351),0)","v":2},{"$f":"F351*N351","v":32434.2},0,{"$f":"O351*P351","v":0},"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Glazed steel sink, Long. 860 mm Larg. 500 mm Haut. 140 mm, Evier en acier émaillé (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",4038.72,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":0.20929263616106131},"-",0,0,0,0,20,{"$f":"IF(M352<>0,INT(59/M352),0)","v":2},{"$f":"F352*N352","v":8077.44},0,{"$f":"O352*P352","v":0},"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Thermostatic unit for controlling the mixing of hot and cold water, 2.39 kg/unit, 10720000 AX Starck thermostat 18357000 A X thermostatic module Select 13151000 HG ShowerTablet Select 300 bath thermostat 10751000 AX ShowerSolutions thermostatic module 34705000 AX Citterio M thermostat 13151400 HG ShowerTablet Select 300 bath thermostat 10751001 AX ShowerSolutions thermostatic module USA 34725000 AX Citterio M thermostat 13151407 HG ShowerTablet Select 300 bath thermostat CN 14731000 HG Sanibel 5001 thermostat 36703000 AX Citterio E thermostatic module 13154000 HG MyFox bath thermostat  (HANSGROHE SE)",1151.98,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":5.9697362284292899E-2},"-",0,0,0,0,15,3,3455.94,0,0,"No","Landfilling (for inert materials)",0,0.1,0.9,0,0,460.79200000000003,2.387894491371716E-2]
[null,null,null,null,"Bathroom vanity unit, biogenic CO2 not subtracted (for CML), 17.55 kg/unit, Meuble à vasque salle de bain (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",8459.1,0.43836347618800853,"-",0.04,338.36400000000003,4229.55,0,10,5,42295.5,0.04,1691.82,"No","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Porcelain WC kit (toilet and tank), 37.4 kg/unit, DURAVIT : Duraplus (023009+087920) KOHLER : Odeon Up (4956CK+E4708 ; 4956CK+E4740  ; 18557K+E4708 ; 18557K+E4740). Brive (E4380+E4452 ; E4380+E4453 ; E4381+E4452 ; E4381+E4453 ; E1730+E4452). Eolia (E4380+E4269). Patio (UJD101+ETB111 ; UJB101+ETB111 ; UJV101+ETB111 ; UJW101+ETB111 ; UJV101+ETB211). Struktura (UJX101+ETE111 ; UJH101+ETE111) // ROCA : VICTORIA (A349392000 ; A349393000 ; A34P395000). DEBBA (A34D999000 ; A34D99L000) (Association Française des Industries de la Salle de Bains)",18213.8,0.94386692231953151,"-",0,0,0,0,20,2,36427.599999999999,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Porcelain sink, 29.6 kg/unit, 50 x 70 cm (SFISB)",14415.2,0.74701767114059181,"-",0,0,0,0,20,2,28830.400000000001,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Glass shower screen with aluminium frame, 21.2 kg/m2, Paroi de douche en verre [ep = 8mm] - DONNEE ENVIRONNEMENTALE PAR DEFAUT (MINISTERE DE L’ENVIRONNEMENT, DE L’ENERGIE ET DE LA MER  -  MINISTERE DU LOGEMENT ET DE L´HABITAT DURABLE)",12875.18,0.66721148365030836,"-",0,0,4313.1899999999996,0,20,2,25750.36,0,0,"No","Glass-containing product recycling (80 % glass)",0,0.1,0.9,0,0,3862.5540000000001,0.20016344509509251]
[null,null,null,null,"Plywood, generic, 4-50 mm (0.16-1.97 in), 620 kg/m3 (38.7 lbs/ft3)",57288,2.9687516194227084,"-",0.17,9738.9600000000009,0,0,20,2,114576,0.17,19477.920000000002,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Recycled particle board for interior and heated floor application, 550-750 kg/m3, P1, P2, P4, P6 (Træ- og Møbelindustrien)",138816,7.1936570451365496,"-",0.17,23598.720000000001,116605.44,1,10,5,694080,0.17,117993.60000000001,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",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":255849.81999999998},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":13.258528268642793},"-","-",{"$f":"SUM(J372:J391)","v":3568.0805500000001},"-","-","-","-",{"$f":"SUM(O372:O391)","v":455503.76},"-",{"$f":"SUM(Q372:Q391)","v":2850.19625},"-","-",{"$f":"IF(W371<>0,W371/($F$371+$O$371),0)","v":0},{"$f":"IF(Y371<>0,Y371/($F$371+$O$371),0)","v":8.0125124273641823E-2},0.91987487572635818,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":56997.294000000009},2.9536867906928541]
[null,5,"Services (MEP)",null,"Circular galvanized steel pipe with a diameter of 160 mm and a length of 1 m, Conduit métallique circulaire (Uniclima)",276.27999999999997,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":1.4317251386225837E-2},"-",0.01,2.7627999999999999,0,0,30,{"$f":"IF(M372<>0,INT(59/M372),0)","v":1},{"$f":"F372*N372","v":276.27999999999997},0.01,{"$f":"O372*P372","v":2.7627999999999999},"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,55.256,2.8634502772451678E-3]
[null,null,null,null,"Galvanized steel edging, 2.5 mm, H = 120 mm, 2.34 kg/m, Bordure en acier galvanisé [hauteur : 12cm] [épaisseur : 2,5mm] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",3279.28,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":0.16993729595273876},"-",7.4999999999999997E-2,245.946,2295.4899999999998,0,30,{"$f":"IF(M373<>0,INT(59/M373),0)","v":1},{"$f":"F373*N373","v":3279.28},7.4999999999999997E-2,{"$f":"O373*P373","v":245.946},"No","Steel recycling",0,0.1,0.9,0,0,655.85600000000011,3.3987459190547756E-2]
[null,null,null,null,"Stainless steel products, 7850 kg/m3 (Øglænd System)",50.05,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":2.5936674094418819E-3},"-",2.5000000000000001E-2,1.25125,30.03,1.1999999999999999E-3,30,1,50.05,2.5000000000000001E-2,1.25125,"No","Stainless steel recycling",0,0.1,0.9,0,0,10.01,5.1873348188837638E-4]
[null,null,null,null,"Elevator, 1600 kg capacity, for passenger use, 2.6 m x 1.4 m x 2.4 m, 3000S MonoSpace (KONE)",60970,3.1595584805928381,"-",0,0,0,0,20,2,121940,0,0,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,18291,0.94786754417785146]
[null,null,null,null,"Electric water heater (water cylinder), 200 liter capacity, Aquanext Plus, Nuos Plus 200, Aquanext Plus 250, Nuos Plus 250, Aquanext Opti 110, Nuos Evo 110 (Chaffoteaux)",5024.32,0.26036793283930143,"-",0,0,0,0,20,2,10048.64,0,0,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,1507.296,7.8110379851790437E-2]
[null,null,null,null,"Variable refrigerant flow (VRF) system, 75.15 kg/unit, 5 kW (One Click LCA)",21914.49,1.1356423278229777,"-",0,0,0,0,20,2,43828.98,0,0,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,6574.3470000000007,0.34069269834689331]
[null,null,null,null,"Ventilation box, constant pressure, per unit, 25.6 kg/unit, TEDV C4 ECOWATT PR 225 Référence: 262382  (VIM)",8192,0.42452194641654145,"-",0.01,81.92,0,0,20,2,16384,0.01,163.84,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,2457.6000000000004,0.12735658392496244]
[null,null,null,null,"Hot water heater (water cylinder), air/air heatpump powered, KALIKO SPLIT TWH WH-E, KALIKO SPLIT WH 200 E - 7632382 KALIKO SPLIT WH 150 E - 7632383 (De Dietrich)",42176,2.1856247085039127,"-",0,0,0,0,20,2,84352,0,0,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,12652.800000000001,0.6556874125511738]
[null,null,null,null,"Smoke detector, French average, Détecteurs de fumée (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",463.45,2.4016686531585219E-2,"-",0.01,4.6345000000000001,0,0,15,3,1390.35,0.01,13.903499999999999,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,185.38,9.6066746126340884E-3]
[null,null,null,null,"LED lighting, 82W, Réglette LED (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",15468.76,0.80161475877079336,"-",0,0,0,0,15,3,46406.28,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"PVC resin pipes, for sewerage, drainage and conduits application, 16 - 315 mm, 1350 - 1550 kg/m3 (Rifeng)",1997.63,0.10352023630616158,"-",0.06,119.8578,0,0,15,3,5992.89,0.06,359.57339999999999,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,799.05200000000013,4.140809452246464E-2]
[null,null,null,null,"High density polyethylene (HDPE) plastic pipe, 0% recycled content (CML)",5760,0.2984919935741307,"-",7.4999999999999997E-2,432,28.8,0,30,1,5760,7.4999999999999997E-2,432,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"LED lighting, P = 40W, Réglette LED (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",11608,0.60154428149453287,"-",0,{"$f":"I384*F384","v":0},0,0,20,2,23216,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ventilation system for office and care buildings, per m2 GFA",24674.65,1.2786780328548479,"-",0.01,246.74650000000003,0,0,20,2,49349.3,0.01,493.49300000000005,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,7402.3950000000013,0.38360340985645441]
[null,null,null,null,"Pipesystem, hot and cold water supply, PEX, per m2 GFA, 0.13 kg/m2",1166.44,{"$f":"IF(AND(F386<>0,$D$31<>0),F386/$D$31,0)","v":6.0446701559827953E-2},"-",0,0,0,0,25,2,2332.88,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Electricity cabling, room area m2",20278.080000000002,{"$f":"IF(AND(F387<>0,$D$31<>0),F387/$D$31,0)","v":1.0508410633777272},"-",0.01,202.78080000000003,0,0,30,1,20278.080000000002,0.01,202.78080000000003,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,4055.6160000000004,0.21016821267554545]
[null,null,null,null,"Sewage water drainage piping network, per m2 GIFA (office buildings)",1435.62,{"$f":"IF(AND(F388<>0,$D$31<>0),F388/$D$31,0)","v":7.4396020106752336E-2},"-",0.06,86.137199999999993,0,0,25,2,2871.24,0.06,172.27439999999999,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,430.68599999999998,2.2318806032025702E-2]
[null,null,null,null,"PVC plastic pipe, 0% recycled content",8998.4,{"$f":"IF(AND(F389<>0,$D$31<>0),F389/$D$31,0)","v":0.46631082551691971},"-",7.4999999999999997E-2,674.88,0,0,30,1,8998.4,7.4999999999999997E-2,674.88,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Communication cable, 0.231 kg/m, Câble PTT 288 [14 paires] - DONNEE ENVIRONNEMENTALE PAR DEFAUT (MINISTERE DE L’ENVIRONNEMENT, DE L’ENERGIE ET DE LA MER  -  MINISTERE DU LOGEMENT ET DE L´HABITAT DURABLE)",2916.37,0.15113074571176865,"-",0.01,29.163699999999999,0,0,15,3,8749.11,0.01,87.491100000000003,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Hot-dip galvanized steel sheets, recommended sheet steel thickness range: 0.4-3.0 mm (0.015-0.12 in), zinc coating: 20 μm (787.4 µin) (0.28kg/m2 / 0.057 lbs/ft2  sheet steel)",19200,0.99497331191376903,"-",7.4999999999999997E-2,1440,5376,8.7999999999999995E-2,60,0,0,7.4999999999999997E-2,0,"No","Steel recycling",0,0.1,0.9,0,0,1920,9.9497331191376895E-2]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F393:F412)","v":0},{"$f":"IF(AND(F392<>0,$D$31<>0),F392/$D$31,0)","v":0},"-","-",{"$f":"SUM(J393:J412)","v":0},"-","-","-","-",{"$f":"SUM(O393:O412)","v":0},"-",{"$f":"SUM(Q393:Q412)","v":0},"-","-",{"$f":"IF(W392<>0,W392/($F$392+$O$392),0)","v":0},{"$f":"IF(Y392<>0,Y392/($F$392+$O$392),0)","v":0},1,{"$f":"SUM(W393:W412)","v":0},0,{"$f":"SUM(Y393:Y412)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,{"$f":"IF(AND(F393<>0,$D$31<>0),F393/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M393<>0,INT(59/M393),0)","v":0},{"$f":"F393*N393","v":0},0,{"$f":"O393*P393","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F394<>0,$D$31<>0),F394/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M394<>0,INT(59/M394),0)","v":0},{"$f":"F394*N394","v":0},0,{"$f":"O394*P394","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F395<>0,$D$31<>0),F395/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F407<>0,$D$31<>0),F407/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F408<>0,$D$31<>0),F408/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F409<>0,$D$31<>0),F409/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F410<>0,$D$31<>0),F410/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F414:F433)","v":0},{"$f":"IF(AND(F413<>0,$D$31<>0),F413/$D$31,0)","v":0},"-","-",{"$f":"SUM(J414:J433)","v":0},"-","-","-","-",{"$f":"SUM(O414:O433)","v":0},"-",{"$f":"SUM(Q414:Q433)","v":0},"-","-",{"$f":"IF(W413<>0,W413/($F$413+$O$413),0)","v":0},{"$f":"IF(Y413<>0,Y413/($F$413+$O$413),0)","v":0},{"$f":"1-T413-U413","v":1},{"$f":"SUM(W414:W433)","v":0},{"$f":"IF(AND(W413<>0,$D$31<>0),W413/$D$31,0)","v":0},{"$f":"SUM(Y414:Y433)","v":0},0]
[null,7,"Work to Existing Building",null,null,null,{"$f":"IF(AND(F414<>0,$D$31<>0),F414/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M414<>0,INT(59/M414),0)","v":0},{"$f":"F414*N414","v":0},0,{"$f":"O414*P414","v":0},null,null,0,0,1,{"$f":"T414*(F414+O414)","v":0},0,{"$f":"U414*(F414+O414)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F415<>0,$D$31<>0),F415/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M415<>0,INT(59/M415),0)","v":0},{"$f":"F415*N415","v":0},0,{"$f":"O415*P415","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F416<>0,$D$31<>0),F416/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F428<>0,$D$31<>0),F428/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F429<>0,$D$31<>0),F429/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F430<>0,$D$31<>0),F430/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F431<>0,$D$31<>0),F431/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F435:F454)","v":1336963.33},{"$f":"IF(AND(F434<>0,$D$31<>0),F434/$D$31,0)","v":69.283480851945896},"-","-",{"$f":"SUM(J435:J454)","v":22844.377499999999},"-","-","-","-",{"$f":"SUM(O435:O454)","v":108349.07},"-",{"$f":"SUM(Q435:Q454)","v":3217.9270000000001},"-","-",{"$f":"IF(W434<>0,W434/($F$434+$O$434),0)","v":6.1285158834865044E-2},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":1.2031308940544621E-4},0.93859452807572952,{"$f":"SUM(W435:W454)","v":88576.200000000012},4.5901539099341875,{"$f":"SUM(Y435:Y454)","v":173.89000000000004},9.0112452712856946E-3]
[null,8,"External works",null,"Aggregate (crushed gravel), generic, dry bulk density, 1600 kg/m3",329747.20000000001,{"$f":"IF(AND(F435<>0,$D$31<>0),F435/$D$31,0)","v":17.088003316577709},"-",0,0,0,0,60,{"$f":"IF(M435<>0,INT(59/M435),0)","v":0},{"$f":"F435*N435","v":0},0,{"$f":"O435*P435","v":0},"No","Brick/stone crushed to aggregate (for sub-base layers)",0,0,1,0,0,0,0]
[null,null,null,null,"Sand, compacted dry density, 1682 kg/m3",29905.96,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":1.549772503497953},"-",0,0,0,0,60,{"$f":"IF(M436<>0,INT(59/M436),0)","v":0},{"$f":"F436*N436","v":0},0,{"$f":"O436*P436","v":0},"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Stainless steel bicycle rack, 1.3 kg/unit, Ratelier à vélo - DONNEE ENVIRONNEMENTALE PAR DEFAUT (MINISTERE DE L’ENVIRONNEMENT, DE L’ENERGIE ET DE LA MER  -  MINISTERE DU LOGEMENT ET DE L´HABITAT DURABLE)",110.5,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":5.7262786961703891E-3},"-",2.5000000000000001E-2,2.7625000000000002,66.3,0,60,0,0,2.5000000000000001E-2,0,"No","Stainless steel recycling",0,0.1,0.9,0,0,11.05,5.72627869617039E-4]
[null,null,null,null,"PVC plastic pipe, 0% recycled content",1094.8,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":5.67342073897497E-2},"-",7.4999999999999997E-2,82.11,0,0,30,1,1094.8,7.4999999999999997E-2,82.11,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Precast concrete paving products, 2350 kg/m3 (BPCF)",5757.5,0.29836243975747523,"-",0,0,0,0,60,0,0,0,0,"No","Rebar separated (2 %), concrete to aggregate",0,0,1,0,0,0,0]
[null,null,null,null,"Outdoor bench from wood and steel, 81.42 kg/unit, Porto bench E, Free-standing (Vestre AS)",407.1,2.1096543504171634E-2,"-",0,0,0,0,15,3,1221.3000000000002,0,0,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,162.84000000000003,8.4386174016686556E-3]
[null,null,null,null,"Soil, compacted dry density, 1650 kg/m3",9322.5,0.48310618230813079,"-",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,"Clay soil, loose wet density, 1760 kg/m3",19870.400000000001,1.0297144633880915,"-",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,"Geotextile, generic, 312 g/m2 (1.02 oz/ft2), Composition: PP net, non-woven PE felt",54.17,2.8071720992900451E-3,"-",0.1,5.4170000000000007,0,0,30,1,54.17,0.1,5.4170000000000007,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Gravel, dry bulk density, 1680 kg/m3",11424,0.59200912058869259,"-",0,0,0,0,25,2,22848,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Sand, compacted wet density, 2082 kg/m3",82284.800000000003,4.2641239570917762,"-",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,"Quarry stone, 1800 kg/m3",27640.799999999999,1.4323884541638596,"-",0,0,0,0,60,0,0,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,0,1,0,0,0,0]
[null,null,null,null,"Asphalt, generic, compacted, 5/95% bitumen-aggregate ratio, 2350 kg/m3",29525.4,1.5300513033113956,"-",0,0,5905.08,5.4999999999999997E-3,25,2,59050.8,0,0,"No","Asphalt reuse via reprocessing",1,0,0,88576.200000000012,4.5901539099341875,0,0]
[null,null,null,null,"Concrete flags, blocks and kerbs, 200x100x60mm, 134.9 kg/m2, Omega 200x100x60mm (Brett Landscaping and Building Products, Barrow plant)",323760,16.77773747214593,"-",0,{"$f":"I448*F448","v":0},0,0,60,0,0,0,0,"No","Rebar separated (2 %), concrete to aggregate",0,0,1,0,0,0,0]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C20/25 (2900/3600 PSI), 10% (typical) recycled binders in cement (240 kg/m3 / 14.98 lbs/ft3)",53066.2,2.7499714981603356,"-",0.04,2122.6480000000001,530.66,3.8000000000000002E-4,60,0,0,0.04,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,0,1,0,0,0,0]
[null,null,null,null,"Street slab, from stone, Finnish average, 2700 kg/m3 (KIVI ry)",325080,16.84614188734,"-",4.4999999999999998E-2,14628.6,0,0,60,0,0,4.4999999999999998E-2,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,0,1,0,0,0,0]
[null,null,null,null,"Cement mortar, gross density: 2000 kg/m3",24080,1.2478623620251852,"-",0.13,3130.4,0,0,30,1,24080,0.13,3130.4,"No","Cement/mortar use in a backfill",0,0,1,0,0,0,0]
[null,null,null,null,"Curbstone, solid staircase and solid wall from stone, Finnish average, 2700 kg/m3 (KIVI ry)",63832,3.3078716898999843,"-",4.4999999999999998E-2,2872.44,0,0,60,0,0,4.4999999999999998E-2,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",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":42501463.300000004},2202.4907135824224,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":1657666.4870500001},null,0.21249999999999999,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":3744530.3800000004},null,{"$f":"SUM(Q91,Q107,Q123,Q139,Q155,Q176,Q197,Q218,Q239,Q255,Q276,Q292,Q313,Q329,Q350,Q371,Q392,Q413,Q434)","v":295625.18285000004},null,null,{"$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$455),0)","v":1.9153269927099986E-3},{"$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$455),0)","v":2.7873674807802284E-2},{"$f":"1-T455-U455","v":0.97021099819948775},{"$f":"SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)","v":88576.200000000012},{"$f":"SUM(X91,X107,X123,X139,X155,X176,X197,X218,X239,X255,X276,X292,X313,X329,X350,X371,X392,X413,X434)","v":4.5901539099341875},{"$f":"SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)","v":1289045.7889999999},{"$f":"SUM(Z91,Z107,Z123,Z139,Z155,Z176,Z197,Z218,Z239,Z255,Z276,Z292,Z313,Z329,Z350,Z371,Z392,Z413,Z434)","v":66.800320723428513}]
[]
[]
[]
[]
[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,12351,{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":0.64004767580452915},{"$f":"F466","v":0.64004767580452915},null,null,null,1,null,null,{"$f":"SUM(H466:I466)","v":0},{"$f":"SUM(J466:K466)","v":1},{"$f":"SUM(N466:O466)","v":1},{"$f":"SUM(H466:M466)","v":1}]
[null,2.1,"Excavation Waste",null,3600,{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":0.18655749598383167},{"$f":"F467","v":0.18655749598383167},null,0.95,null,null,null,0.05,{"$f":"SUM(H467:I467)","v":0.95},{"$f":"SUM(J467:K467)","v":0},{"$f":"SUM(N467:O467)","v":0.95},{"$f":"SUM(H467:M467)","v":1}]
[null,2.8,"Construction Waste",null,2566,{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":0.13297403741514224},{"$f":"F468","v":0.13297403741514224},null,null,null,0.95,null,0.05,{"$f":"SUM(H468:I468)","v":0},{"$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",null,{"$f":"IF(ISNUMBER(O455),O455/1000,0)","v":3744.5303800000002},{"$f":"IF($D$31>0,IF(E470>0,E470/$D$31,0),0)","v":0.19404728092449605},"-",null,null,null,1,null,null,{"$f":"SUM(H470:I470)","v":0},{"$f":"SUM(J470:K470)","v":1},{"$f":"SUM(N470:O470)","v":1},{"$f":"SUM(H470:M470)","v":1}]
[null,4,"Construction Waste",null,{"$f":"IF(ISNUMBER(Q455),Q455/1000,0)","v":295.62518285000004},{"$f":"IF($D$31>0,IF(E471>0,E471/$D$31,0),0)","v":1.5319748295071775E-2},"-",null,null,null,1,null,null,{"$f":"SUM(H471:I471)","v":0},{"$f":"SUM(J471:K471)","v":1},{"$f":"SUM(N471:O471)","v":1},{"$f":"SUM(H471:M471)","v":1}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste",null,{"$f":"39100+1280+1280","v":41660},{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":2.1588848007462298},{"$f":"F473","v":2.1588848007462298},null,null,null,0.51,null,0.49,{"$f":"SUM(H473:I473)","v":0},{"$f":"SUM(J473:K473)","v":0.51},{"$f":"SUM(N473:O473)","v":0.51},{"$f":"SUM(H473:M473)","v":1}]
[null,6,"Industrial Waste (if applicable)",null,0,"-","-",null,null,null,null,null,null,{"$f":"SUM(H474:I474)","v":0},{"$f":"SUM(J474:K474)","v":0},{"$f":"SUM(N474:O474)","v":0},{"$f":"SUM(H474:M474)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","-","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F455),ISNUMBER(J455),ISNUMBER(O455),ISNUMBER(Q455)),((Q455+O455+F455+J455)/1000),0)","v":48199.285349899998},{"$f":"IF($D$31>0,IF(E477>0,E477/$D$31,0),0)","v":2.4977605508576461},"-",null,null,null,null,null,null,{"$f":"SUM(H477:I477)","v":0},{"$f":"SUM(J477:K477)","v":0},{"$f":"SUM(N477:O477)","v":0},{"$f":"SUM(H477:M477)","v":0}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",1,{"$f":"IF(ISNUMBER(E482),IF(E482=95%,\"Yes\",IF(E482>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Exceeds Policy"},"As described within the SWMP, the segregation of different waste streams for recycling will be carried out during demolition, focussing on circular economy principles to reduce, reuse and recycle wherever possible. Latest estimates by the demolition contractor is that 100% will be diverted from landfill."]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",0.95,{"$f":"IF(ISNUMBER(E483),IF(E483=95%,\"Yes\",IF(E483>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"The scheme will aim for zero avoidable waste. At this moment, as a construction contractors is not yet appointed, we cannot estimate the total sum of excavation waste, but can ensure that at least 95% will be diverted from landfill."]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,{"$f":"IF(ISNUMBER(E484),IF(E484=95%,\"Yes\",IF(E484>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"At this moment, as a construction contractor is not yet appointed, we cannot accurately estimate the amount of waste generated, but can confirm that at least 95% of construction waste will be diverted. The amount of construction waste listed on the Recycling and Waste Reporting table was estimated based on the targeted BREEAM credits under Wst 01, in line with the pre-assessment carried out by Ridge. "]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",0.65,{"$f":"IF(ISNUMBER(E485),IF(E485=65%,\"Yes\",IF(E485>65%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"Waste calculations within the refuse strategy section in the DAS predict that the current recycling rate for the co-living is 49% and the scheme will aim to increase this to 65% by 2030. The Hotel recycling rate is estimated at 50%, and will aim to increase this to 75% by 2030"]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",0.2,{"$f":"IF(ISNUMBER(E486),IF(E486=20%,\"Yes\",IF(E486>20%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"The Whole Life-cycle Carbon Assessment prepared by Ridge estimated that XX% of building materials will be comprised of recycled/reused content. "]
[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,"The Sustainability Consultants will submit the Post-Construction CES no later than 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.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E482),'Detailed Application Stage'!E482,\"\")","v":1},null,{"$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"]