{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Introduction","Pre-App Stage","Outline Application Stage","Detailed Application Stage","Post-Construction Stage","Drop- down list"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"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":[[34,1,34,2],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[5,2,5,3],[51,1,51,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[50,1,50,2],[70,4,70,5],[70,6,70,8],[71,4,71,5],[70,1,70,3],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[71,6,71,8],[83,1,83,2],[84,1,84,2],[85,1,85,2],[82,1,82,2],[71,1,74,2],[75,1,75,3],[76,1,76,3],[77,1,77,3],[78,1,78,3],[86,1,86,2],[87,1,87,2],[88,1,88,2],[88,4,88,5],[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],[76,6,76,8],[77,6,77,8],[78,6,78,8],[72,4,72,5],[73,4,73,5],[74,4,74,5],[75,4,75,5],[76,4,76,5],[77,4,77,5],[72,6,72,8],[73,6,73,8],[74,6,74,8],[75,6,75,8],[78,4,78,5]]}
[]
[]
[]
["Pre-Application Stage - Circular Economy Statement"]
[]
[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,"Reconstruct"]
[null,"Disassemble "]
[null,"Demolish and Recycle"]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase / Building / Area / Layer","Strategic Response"]
[null,"Building relocation"]
[null,"Component or material reuse"]
[null,"Adaptability"]
[null,"Flexibility"]
[null,"Replaceability"]
[null,"Disassembly"]
[null,"Longevity"]
[]
[]
[]
[null,"Circular Economy Design Principles"]
[null,"Design Principle",null,null,"Phase / Building / Area / Layer",null,"Design Response"]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage"]
[null,null,null,"Module B - In-Use Stage"]
[null,null,null,"Module C - End-of-Life Stage"]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary"]
[null,"Designing for longevity"]
[null,"Designing for adaptability or flexibility"]
[null,"Designing for disassembly"]
[null,"Using systems, elements or materials that can be re-used and recycled"]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E84),IF(E84=95%,\"Yes\",IF(E84>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",null,{"$f":"IF(ISNUMBER(E85),IF(E85=95%,\"Yes\",IF(E85>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E86),IF(E86=95%,\"Yes\",IF(E86>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",null,{"$f":"IF(ISNUMBER(E87),IF(E87=65%,\"Yes\",IF(E87>65%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",null,{"$f":"IF(ISNUMBER(E88),IF(E88=20%,\"Yes\",IF(E88>20%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]

{"sheet":"Outline Application Stage","index":2,"n_rows":488,"n_cols":26,"rows_kept":488,"cut":false,"hidden":false,"merged":[[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],[329,1,348,1],[350,2,369,3],[350,1,369,1],[371,2,390,3],[371,1,390,1],[276,1,290,1],[292,2,311,3],[292,1,311,1],[313,2,327,3],[313,1,327,1],[218,1,237,1],[239,2,253,3],[239,1,253,1],[255,1,274,1],[255,2,274,3],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[50,1,50,2],[91,1,105,1],[91,2,105,3],[370,2,370,3],[391,2,391,3],[175,2,175,3],[275,2,275,3],[291,2,291,3],[312,2,312,3],[328,2,328,3],[349,2,349,3],[218,2,237,3],[276,2,290,3],[329,2,348,3],[154,2,154,3],[196,2,196,3],[217,2,217,3],[238,2,238,3],[254,2,254,3],[155,2,174,3],[40,1,40,2],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[5,2,5,3],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[70,14,75,14],[70,15,75,15],[72,1,72,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[70,13,75,13],[75,4,75,11],[70,1,71,3],[70,4,70,11],[70,12,75,12],[57,1,57,2],[76,1,79,2],[80,1,80,3],[81,1,81,3],[88,2,88,3],[83,1,83,3],[82,1,82,3],[461,13,461,16],[462,13,463,13],[462,14,463,14],[462,15,463,15],[462,16,463,16],[462,5,463,5],[462,6,463,6],[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],[487,1,487,2],[487,4,487,5],[487,6,487,8],[484,1,484,2],[484,6,484,8],[485,1,485,2],[485,6,485,8],[486,1,486,2],[486,4,486,5],[486,6,486,8],[88,17,88,21],[88,22,88,25],[481,1,481,2],[481,6,481,8],[482,1,482,2],[482,6,482,8],[483,1,483,2],[483,6,483,8],[480,1,480,2],[480,6,480,8],[462,4,463,4],[138,2,138,3],[107,2,121,3],[412,2,412,3],[155,1,174,1],[176,2,195,3],[176,1,195,1],[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]]}
[]
[]
[]
["Outline Application Stage - Circular Economy Statement"]
[]
[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,"Refurbish"]
[null,"Repurpose"]
[null,"Disassemble / Deconstruct and Reuse"]
[null,"Demolish / Deconstruct 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 Commitments 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."]
[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$31,0)","v":0},"-",null,{"$f":"F92*I92","v":0},null,null,null,{"$f":"IF(M92<>0,INT(60/M92),0)","v":0},{"$f":"N92*I92","v":0},null,{"$f":"P92*M92","v":0},null,null,0,0,{"$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$31,0)","v":0},"-",null,{"$f":"F93*I93","v":0},null,null,null,{"$f":"IF(M93<>0,INT(60/M93),0)","v":0},{"$f":"N93*I93","v":0},null,{"$f":"P93*M93","v":0},null,null,0,0,{"$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,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,{"$f":"I108*F108","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F110<>0,$D$31<>0),F110/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I124*F124","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I140*F140","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F142<>0,$D$31<>0),F142/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I156*F156","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M157<>0,INT(60/M157),0)","v":0},{"$f":"N157*I157","v":0},null,{"$f":"P157*M157","v":0},null,null,0,0,{"$f":"1-T157-U157","v":1},{"$f":"T157*(F157+O157)","v":0},{"$f":"IF(AND(W157<>0,$D$31<>0),W157/$D$31,0)","v":0},{"$f":"U157*(F157+O157)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F170<>0,$D$31<>0),F170/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F171<>0,$D$31<>0),F171/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F172<>0,$D$31<>0),F172/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F175<>0,$D$31<>0),F175/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I177*F177","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F191<>0,$D$31<>0),F191/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F192<>0,$D$31<>0),F192/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F193<>0,$D$31<>0),F193/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F194<>0,$D$31<>0),F194/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I198*F198","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F212<>0,$D$31<>0),F212/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F213<>0,$D$31<>0),F213/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F214<>0,$D$31<>0),F214/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F215<>0,$D$31<>0),F215/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I217*F217","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,{"$f":"I219*F219","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M221<>0,INT(60/M221),0)","v":0},{"$f":"N221*I221","v":0},null,{"$f":"P221*M221","v":0},null,null,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,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F234<>0,$D$31<>0),F234/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F235<>0,$D$31<>0),F235/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F236<>0,$D$31<>0),F236/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I240*F240","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I256*F256","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F270<>0,$D$31<>0),F270/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F271<>0,$D$31<>0),F271/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F272<>0,$D$31<>0),F272/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F273<>0,$D$31<>0),F273/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M285<>0,INT(60/M285),0)","v":0},{"$f":"N285*I285","v":0},null,{"$f":"P285*M285","v":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,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F307<>0,$D$31<>0),F307/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F308<>0,$D$31<>0),F308/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F309<>0,$D$31<>0),F309/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F310<>0,$D$31<>0),F310/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F316<>0,$D$31<>0),F316/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I320*F320","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F344<>0,$D$31<>0),F344/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F345<>0,$D$31<>0),F345/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F346<>0,$D$31<>0),F346/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F347<>0,$D$31<>0),F347/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M349<>0,INT(60/M349),0)","v":0},{"$f":"N349*I349","v":0},null,{"$f":"P349*M349","v":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,"-",{"$f":"SUM(F351:F370)","v":0},{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F365<>0,$D$31<>0),F365/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F366<>0,$D$31<>0),F366/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F367<>0,$D$31<>0),F367/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F368<>0,$D$31<>0),F368/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I384*F384","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F387<>0,$D$31<>0),F387/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F388<>0,$D$31<>0),F388/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F389<>0,$D$31<>0),F389/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F394<>0,$D$31<>0),F394/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F395<>0,$D$31<>0),F395/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F407<>0,$D$31<>0),F407/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F408<>0,$D$31<>0),F408/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F409<>0,$D$31<>0),F409/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F410<>0,$D$31<>0),F410/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M414<>0,INT(60/M414),0)","v":0},{"$f":"N414*I414","v":0},null,{"$f":"P414*M414","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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F416<>0,$D$31<>0),F416/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M422<>0,INT(60/M422),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F429<>0,$D$31<>0),F429/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F430<>0,$D$31<>0),F430/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F431<>0,$D$31<>0),F431/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$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,{"$f":"SUM(Y435:Y454)","v":0},0]
[null,8,"External works",null,null,null,null,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I448*F448","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F450<>0,$D$31<>0),F450/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I453*F453","v":0},null,null,null,{"$f":"IF(M453<>0,INT(60/M453),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I454*F454","v":0},null,null,null,{"$f":"IF(M454<>0,INT(60/M454),0)","v":0},{"$f":"N454*I454","v":0},null,{"$f":"P454*M454","v":0},null,null,0,0,1,{"$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,{"$f":"SUM(Q91:Q454)","v":0},null,null,{"$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},{"$f":"SUM(W91:W454)","v":0},{"$f":"SUM(X91:X454)","v":0},{"$f":"SUM(Y91:Y454)","v":0},{"$f":"SUM(Z91:Z454)","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,"Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (LPG Appendix 1)","REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL",null,"Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,"Type of Waste","Source of Information",null,null,null,"Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)"]
[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},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste",null,null,{"$f":"IF($D$31>0,IF(E473>0,E473/$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 Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F455),ISNUMBER(J455),ISNUMBER(O455),ISNUMBER(Q455)),((Q455+O455+F455+J455)/1000),0)","v":0},{"$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>100%,\"Input not valid\",IF(E482=95%,\"Yes\",IF(100%>=E482>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",null,{"$f":"IF(ISNUMBER(E483),IF(E483>100%,\"Input not valid\",IF(E483=95%,\"Yes\",IF(100%>=E483>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,""]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",null,{"$f":"IF(ISNUMBER(E485),IF(E485>100%,\"Input not valid\",IF(E485=65%,\"Yes\",IF(100%>=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>100%,\"Input not valid\",IF(E486=20%,\"Yes\",IF(100%>=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":[[461,13,461,16],[486,1,486,2],[486,6,486,8],[486,4,486,5],[487,1,487,2],[487,6,487,8],[487,4,487,5],[483,1,483,2],[484,1,484,2],[485,1,485,2],[480,6,480,8],[485,6,485,8],[462,13,463,13],[462,14,463,14],[462,15,463,15],[462,16,463,16],[462,11,462,12],[482,1,482,2],[480,1,480,2],[481,1,481,2],[481,6,481,8],[482,6,482,8],[483,6,483,8],[484,6,484,8],[75,4,75,11],[72,1,72,3],[462,9,462,10],[462,7,462,8],[461,7,461,12],[461,4,461,6],[462,6,463,6],[462,4,463,4],[462,5,463,5],[81,1,81,3],[76,1,79,2],[80,1,80,3],[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],[122,2,122,3],[196,2,196,3],[53,1,53,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[70,1,71,3],[82,1,82,3],[83,1,83,3],[57,1,57,2],[54,1,54,2],[55,1,55,2],[75,1,75,3],[73,1,73,3],[74,1,74,3],[56,1,56,2],[88,17,88,21],[106,2,106,3],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[35,1,35,2],[34,1,34,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[5,2,5,3],[70,13,75,13],[70,14,75,14],[70,15,75,15],[70,4,70,11],[70,12,75,12],[40,1,40,2],[50,1,50,2],[51,1,51,2],[91,1,105,1],[91,2,105,3],[52,1,52,2],[197,1,216,1],[197,2,216,3],[217,2,217,3],[218,1,237,1],[218,2,237,3],[154,2,154,3],[155,1,174,1],[155,2,174,3],[175,2,175,3],[176,1,195,1],[176,2,195,3],[275,2,275,3],[276,1,290,1],[276,2,290,3],[291,2,291,3],[292,1,311,1],[292,2,311,3],[238,2,238,3],[239,1,253,1],[239,2,253,3],[254,2,254,3],[255,1,274,1],[255,2,274,3],[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],[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]]}
[]
[]
[]
["Detailed Application Stage - Circular Economy Statement"]
[]
[null,null,"Project details"]
[null,null,"Project name","Euston Tower"]
[null,null,"Planning application reference number (if applicable)","British Land Property Management Limited"]
[null,null,"Applicant"]
[null,null,"London Borough","London Borough of Camden (LBC)"]
[null,null,"Brief description of the project","Redevelopment of Euston Tower, including the partial retention (retention of existing core, foundations and basement), disassembly, reuse and extension of the existing building, to provide a 32-storey building for use as offices and research and development floorspace (Class E(g)) and office, retail, café and restaurant space (Class E) and learning and community space (Class F) at ground, first and second floors, and associated external terraces. Provision of public realm enhancements, including new landscaping, and provision of new publicly accessible steps and ramp. Provision of short and long stay cycle storage, servicing, refuse storage, plant and other ancillary and associated works "]
[null,null,"Author/s","GXN"]
[null,null,"Date of assessment","2023-11-01"]
[null,null,"Number of Use Types",3]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Office (Class E(g(i)))   ",74791]
[null,null,"Retail (Class E)",748]
[null,null,"Retail/Community Space (Class E/F)",2003]
[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":77542}]
[]
[]
[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,"Yes, in part"]
[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,"Refurbish","N/A","An extensive three-part feasibility study has been carried out, to evaluate the technical feasibility and viability of retaining the existing building on site, and to which degree the existing building can be retained and still suit modern requirements for the proposed development. This has been independently reviewed by a third-party. \n\nFeasibility Study Volume One, supported by a number of both intrusive and non-intrusive surveys, concludes that the existing services and facade system are no longer fit for purpose in line with current guidelines. It furthermore establishes that, despite the superstructure being in good condition, the extent of the upgrades that are required to bring the existing tower up to current building regulations and standards are extensive. The extent of upgrades required, and the quality and quantum of compromised space delivered, would make the resulting product challenging in the leasing market.\n\nFeasibility Study Volume Two concludes that in order for the existing tower to support alternative uses (those other than office use) substantial structural alterations are required to deliver the necessary upgrades to accommodate modern services and lift requirements. Considering the technical challenges in providing the necessary upgrades, as well as the resulting compromised space, low quality units, and policy non-conformance, the existing tower was shown not be appropriate for alternative uses.\n\nFrom the two studies it is concluded that a full retention and retrofit is not considered feasible either for continued office use or alternative uses, but that the existing substructure and parts of the superstructure could be retained."]
[null,"Repurpose","Substructure, Superstructure","The existing tower foundation, basement and central core are retained as part of the proposed development. A range of options for re-purposing and retaining the existing tower has been considered in Feasibility Study Volume Three. It has been shown that an option that retains the existing foundation and basement, as well as the central core, provides the best balance of structural retention and quality, flexibility, adaptability and buildability, and whole life-cycle carbon emissions."]
[null,"Disassemble / Deconstruct and Reuse","Superstructure, Space","A material strategy has been developed to ensure that the deconstructed materials and products are retained at the highest possible value. This includes identifying materials that could be suited for direct reuse or upcycling. The proposed development has a pioneering approach to material recovery through prototyping innovative approaches for reuse/recycling of difficult-to-handle materials like concrete and glass from the deconstruction. Early tests are being conducted to test innovative approaches to cutting out and reusing parts of the existing ribbed slabs. Refer to the Strategy for Material Recovery for more information. The existing fit out and finishes have already been stripped out and sent for either reuse or recycling. Refer to the Pre-demolition Audit for more detail."]
[null,"Demolish / Deconstruct and Recycle","Services, Superstructure, Facade, Space","The development is committed to a 98% diversion from landfill of all demolition waste related to the scheme. Furthermore, a material strategy has been developed to ensure that the deconstructed materials and products are retained at the highest possible value. This includes ensuring that the materials that cannot be directly reused or remanufactured are carefully separated and recycled at the highest value possible. Refer to the Strategy for Material Recovery. The services and interior finishes from the existing building have already been stripped and the elements that were unfit for direct reuse have been treated for recycling. Refer to the Pre-demolition Audit for more detail."]
[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","N/A","Not applicable according to decision tree (CE statement guidance figure 5) because the proposed development is expected to have a long life."]
[null,"Component or material reuse","N/A","Not applicable according to decision tree (CE statement guidance figure 5) because the proposed development is expected to have a long life."]
[null,"Adaptability","Superstructure, Shell/skin, Services","Adaptability is considered in the design of the superstructure, facade, and services. The structural system aims to allow for future adaptability, both regarding short term changes such as vertical connectivity, as well as medium-long term changes such as changes in building geometry or functionality. This is achieved with a soft core, regular structural grid, and an adaptable floorplate system. The facade enables this adaptability through a component-based construction with mechanical fasteners that can be non-destructively decoupled from the structure."]
[null,"Flexibility","Superstructure, Space, Services","Design strategies that enable in-use flexibility are included in the superstructure, services, and space. This is addressed through structural uniformity (generous and regular structural grids), an all-air ventilation system without ductwork, and minimal high-level servicing, enabling changeable layouts depending on tenant needs without generating waste. The services also provide flexibility for future changing requirements with on-floor air handling units that enable the ability to locally turn down and/or shut-off unoccupied floors."]
[null,"Replaceability","Services, Façade, Space","Design for replaceability is relevant for the services, facade, and space, where upgrades may be required for the sub-elements of a system or module with shorter technical lifespans than the whole. The services and space plan are designed with exposed and independent layers enabling easy access for maintenance or replacement. A unitised facade composed of discrete elements enables replacement of individual elements (e.g. re-glazing of insulated glazed units)."]
[null,"Disassembly","Superstructure, Shell/skin, Services, Space","In all layers of the building expected to be partly, or fully, deconstructed at the end of the building’s lifespan, design for disassembly principles should be considered. Particularly for the building layers with the potentially greatest material intensity and highest impacts (superstructure and facade), disassembly strategies are embedded in the design. A unitised facade design with mechanical connections, and one that is decoupled from the primary structure, allows for future non-destructive disassembly. The steel frame is designed with bolted connections to facilitate disassembly, and it is an ambition contingent on the structural floor system progressed, that the floor system is designed with an aim of minimal wet works to further aid disassembly and recovery at end of life. On-floor ventilation enables ease of replacement and disassembly of ventilation plant without impacting the remainder of the building."]
[null,"Longevity","Substructure, Superstructure, Shell/skin","In the building layers with the longest anticipated lifespans (substructure and superstructure), design for longevity strategies are addressed, aiming to avoid future obsolescence through enabling adaptations to changes in future functionality or use with minimal damage. In the building layers with shorter lifespans (facade, services, and space), there will be a focus on specifying durable materials and enabling ease of access for maintenance to prolong lifespans where possible."]
[]
[]
[null,"Circular Economy Design Principles by Building Layer"]
[null,"The Circular Economy Commitments 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","Yes","Yes","N/A"]
[null,"Is it likely the layer (or components within it) will need to be changed, upgraded or replaced within 5-15 years, e.g. for improved performance, aesthetics",null,null,"N/A","No","No","No","Yes","Yes","Yes","N/A"]
[null,"The preferred strategy is:",null,null,"-",{"$f":"IF(F73=\"Yes\",\"Design for FLEXIBILITY\",IF(F74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(F73=\"No\",F74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":"Design for ADAPTABILITY"},{"$f":"IF(G73=\"Yes\",\"Design for FLEXIBILITY\",IF(G74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(G73=\"No\",G74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":"Design for ADAPTABILITY"},"Design for ADAPTABILITY","Design for REPLACEABILITY","Design for FLEXIBILITY","Design for FLEXIBILITY","-"]
[null,"Design Principles",null,null,"All developments should apply the 6 circular economy principles, including designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised."]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage","The basement and foundations of the existing tower will be retained reducing the amount of excavation required for the proposed development.\n\nOpportunities for reducing waste in the design of the public realm and landscape are being considered through reuse of the deconstruction waste in landscaping items (e.g. mounds, street furniture, etc.).","The existing foundation and basement will be retained in the proposed development so far as possible, and the extent of new basement minimised. This will reduce the amount of new material required for the substructure.","The retention of the existing central core reduces some of the waste related to the deconstruction of the existing superstructure.\n\nThe proposed superstructure is designed as a lightweight steel structure, with a focus on rationalisation and material use reduction. The relatively lightweight steel construction minimises loads on the existing (and new) foundations, and is so designed to ensure compatibility with the existing foundation design.\n\nAll reinforcement bar contained in the superstructure concrete elements will contain high proportions of recycled content (ca. 98% recycled content). It is also the ambition that all structural steel elements, except connections, plate, and any fabricated elements, are to be procured as Electric Arc Furnace (EAF) steel with high recycled content (above 90%). In areas where the structural spans allow for it, the aim is to procure reused steel elements. ","The facade is designed with standard dimensions and modularity, to enable off-site pre-fabrication of repetitive elements. This minimises construction waste, as well as improves health and safety on site.","The ventilation system consists of an all-air system and on-floor air handling units (AHUs). The number of AHUs is chosen to obviate the need for underfloor ventilation ductwork (the raised floor acts as a pressurised plenum), thereby minimising ductwork throughout the building.","The floor system is designed with a good quality flat soffit to avoid the need for ceilings. Subject to availability, the proposed development will aim to procure reused raised access flooring (where there is no need for a pressurised floor plenum). The risk on availability of supply of the quantum of reused raised access flooring will be mitigated through early engagement with supply chain. ","Opportunities for omitting/minimising Cat A will be explored in future stages to minimise potential future waste.","The strategy for construction waste management will involve methods of waste elimination and reduction. These construction waste materials may have alternative uses elsewhere on the site and will mostly be inert or environmentally benign. Any opportunities to maximise the recycling potential of construction materials will be investigated.\n\nA Construction Management Plan (CMP) has been prepared to help minimise construction impacts.\n\nA Resource Management Plan (RMP) will be prepared to set resource efficiency targets in line with BREEAM Wst 01.","The proposed development will seek to retain existing parts of the building. Through an extensive feasibility study, it has been evaluated that it is feasible to retain the existing foundation, basement and the central core.\n\nThe new parts of the superstructure and the new facade will be designed with a focus on lean design principles while maximising pre-fabrication. The ventilation system is designed to minimise ducting across the proposed development.\n","Basement coordination around existing basement layout.\n\nReused steel subject to availability of supply and procured on a just-in-time basis.\n\nRisk on availability of supply of quantum of reused raised access flooring.","Basement coordination lead by structural engineer with close coordination with design team in RIBA Stage 3/4.\n\nEarly engagement with supply chains to mitigate supply risks so far as possible.","A thorough feasibility assessment, including Pre-demolition Audit, has been produced to quantify options for existing building retention and the materials arising from the deconstruction.\n\nWaste targets will be included as a contractual requirement in the Contractor Preliminaries. This includes requirement to record and report construction waste arisings in the Resource Management Plan (RMP).\n\nNew materials to be tracked as part of BREEAM sustainable procurement process. A BREEAM-compliant Sustainable Procurement Plan will be produced before the end of RIBA Stage 2."]
[null,null,null,"Module B - In-Use Stage",null,null,"Focus on non-destructive adaptability in the structural design to reduce waste in use due to short term changes.","Materials will be specified with a focus on high durability and robustness.\n\nStandardised facade components will aid in-use upgrades and reuse.","No terminal units are needed in the servicing design since the all-air system provides both ventilation, and heating and cooling. This reduces waste as terminal units are often replaced during fit-outs.\n\nThe absence of on-floor ductwork and minimal high-level servicing, enables changeable layouts without generating MEP waste (where services are reconfigured), and reduces the number of in-use replacements and maintenance required.","In highly trafficked areas, such as lobbies, publicly available space, and amenity spaces there will be an enhanced focus on robust and durable materials.",null,null,"Standardised components will accommodate in-use upgrades of the facade. The floor layout and all-air system is designed to prevent MEP waste during fit out changes. There will be a focus on procuring durable materials in highly trafficked areas.\n\n","Embodied carbon impact to be balanced with durability of materials.  ","Early engagement with contractors and supply chain, and review of options with design team, as part of Mat 06 process.","Material strategies will be tracked as part of BREEAM Mat 06.\n"]
[null,null,null,"Module C - End-of-Life Stage",null,"The retention of the basement and foundation will reduce the amount of deconstruction waste and related emissions for transport from site.","In the design of the floor system there is a focus on minimising wet work for ease of disassembly to allow for future reuse and reduce waste at deconstruction (see design for disassembly text).","The facade system is designed with mechanical fasteners (between elements), and bolted connections to the structure to minimise waste during deconstruction. ","The soffit is designed to be visible, enabling exposed services to ease access for removal and replacements of the minimal high-level services (limited to lighting, detection, etc.).",null,null,null,"Mechanical and accessible connections, and separable component layers will be prioritised to enable future reuse and minimise waste during deconstruction.","Lack of financial value for key reusable materials.","Early identification of potential end of life routes for key reusable materials, to be captured in Material Passports.","Early identification of potential end of life routes for key reusable materials will be captured in Material Passports. The data for key reusable products will be collected and stored in a Material Passport."]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary",null,"The foundation and basement in the redevelopment are expected to last beyond the lifespan of the proposed development. This unlocks the potential for repeated direct reuse, providing benefits beyond the system boundary.","The steel frame is designed to use elements of standard dimensions, and with bolted connections to enable future disassembly. In the design of the structural floor system, and contingent on the structural floor system progressed, there is an ambition to minimise wet works for ease of disassembly, and to allow for future recovery and reuse, reducing waste at deconstruction.","Optimise potential for reuse and recycling through design for disassembly strategies, selection of materials with high reusability/ recyclability.",null,null,null,null,"Optimise potential for reuse and recycling through design for disassembly strategies, selection of materials with high reusability/ recyclability.\n",null,null,"Early identification of potential end of life routes for key reusable materials will be captured in Material Passports. The data for key reusable products will be collected and stored in a Material Passport."]
[null,"Designing for longevity",null,null,"In the design of the public realm there is a focus on selecting materials with high durability.","In order to minimise the load on the existing foundation, and thereby prolong its lifespan, a load-balancing approach has been adopted. The superstructure is designed to be relatively lightweight with most of the additional structural loads landing outside the footprint of the existing foundation. ","The global stability system is based a soft core approach that enables future adaptations (e.g. introduction of new risers at the central core) without compromising the global structural integrity.\n\nThe structure is designed to adapt to short term and medium-long term changes in a non-destructive way and without compromising the structural integrity in order to prevent premature obsolescence.","The modularity of the facade design (as discrete elements) allows for replacement of individual units, avoiding extensive demolition of the facade where replacement is required. The facade materials will furthermore be specified with a focus on high durability and robustness e.g. glass reinforced concrete (GRC) is currently anticipated as the durable solution for the facade cladding. Different facade elements have different lifespans and it should be possible to replace shorter lifespan elements (e.g. re-glazing of insulated glazing units) in-situ to extend the overall lifespan of the facade.","The soffit is designed to allow for exposed services providing an ease of maintenance and prolong lifespan of the systems. \n\nThe ventilation system is designed with fresh air rates exceeding statutory requirements, thereby including capacity for future change of use or need. The heating and cooling systems, as well as stormwater drainage, are designed with an allowance for future climate change.","In highly trafficked areas, such as lobbies, publicly accessible space, and amenity spaces, there will be an enhanced focus on robust and durable materials.",null,null,"The structure is designed for future scenarios that enable low-destructive adaptations to avoid building obsolescence. A facade composed of discrete elements enables replacements of separate materials. For the services and interiors, focus on durable materials and ease of access for maintenance and prolonging material lifespans.\n","Embodied carbon impact to be balanced with durability of materials.  ","Early engagement with contractors and supply chain, and review of options with design team to track embodied carbon reduction potentials.","To be tracked as part of BREEAM sustainable procurement process. A BREEAM-compliant Sustainable Procurement Plan will be produced before the end of RIBA Stage 2.\n\nMaterial strategies will be tracked as part of BREEAM Mat 06."]
[null,"Designing for adaptability or flexibility",null,null,null,null,"The structure is designed with a regular structural grid and open floorplates to accommodate short term flexibility in the layout such as changing tenant workplace fit-outs.\n\nThe central core is designed as a soft core that is not part of the global stability system. It therefore enables future changes such as additional lifts, risers, etc. without impacting on the global structural stability system.\n\nLevels 03 - 11 are designed as lab-enabled spaces, which is achieved through a structural design that allows for the heightened vibration criteria, and an increased floor to floor height to accommodate required servicing provisions. These floors are flexible and can equally function as standard commercial office.\n\nThe proposed development aims to adopt adaptable floorplates in the structural design, that enable local changes in connectivity such as double height spaces, as well as more significant geometric or spatial changes such as new terraces or changes in future building use, while minimising waste. More information can be found in the Circular Economy Statement.","The facade is designed with operable vents to enable natural ventilation, making it adaptable to changing patterns of use. \n\nThe modular design of the facade, and its ability for being decoupled from the structure (see design for disassembly description), enables future spatial adaptations to the perimeter of the tower, such as adding terraces.","The ventilation system provides flexibility for future changing requirements with fresh air rates exceeding statutory requirements. The heating and cooling systems, as well as stormwater drainage, are designed with an allowance for future climate change.\n\nThe on-floor air handling units (AHUs) add to flexibility in use, as they enable occupiers to locally turn down and shut-off unoccupied floors. The system is designed as an all-air system without ductwork and, in addition to the minimal high-level servicing, enables changeable layouts without significant reconfiguration and waste.","Levels 03 - 11 are designed as lab-enabled spaces. The core and floor layouts, as well as the all-air ventilation system, minimises coordination and allows for various tenant scenarios with potential for a wide range of current and future workplace fit outs.\n\nRaised access flooring is proposed throughout, which allows a flexible \"plug and play\" approach to workplace deigns. \n\nThe design for exposed soffits with minimal high-level servicing allows for flexibility in lighting layouts, and easy reconfiguration with minimal impact on services.",null,null,"Structural uniformity and flexible on-floor MEP system design will allow for short-term changes in tenant needs such as changes in workplace fit outs. A structural system with adaptable floorplates, a global stability system based on a soft core approach, and a facade system that can be decoupled from the structure enables medium- and long-term changes in functionality.","Balancing future adaptability with upfront embodied carbon.\n\nCost and programme implications of designing and constructing an adaptable floorplate system.","Details of bolted and mechanical connections to be developed.\n\nConsistent LCA studies on options and evaluation of carbon reduction potentials.\n\nCost and programme implications to be coordinated with cost consultant and contractor.","Studies have been conducted to understand how flexibility and adaptability are delivered as part of the pre-application process, in addition to the Functional Adaptation study conducted as part of BREEAM Wst 06. Refer to Functional Adaptation study.\n\nO&M manuals will capture the adaptation principles so that they are recorded.\n\nEnd of life routes (reuse, adaptability, disassembly, etc.) will be captured as part of Material Passporting process.\n\nRequirements for LCAs and Material Passporting will be included in Contractor Preliminaries."]
[null,"Designing for disassembly",null,null,null,null,"In order to better enable future adaptations and design for disassembly for the high impact elements in the building, it has been prioritised to use a steel frame in the proposed development. The steel frame will be designed with bolted connections to allow for separation of the elements for future high value reuse. \n\nBeyond the frame, the structural floor system design has been an area of focus, with the aim of best enabling its disassembly, and crucially reusability, where adaptations are made to the structure or at end of life. More information on the considered floor systems can be found in the Circular Economy Statement.","The unitised facade is designed to be manufactured using component-based construction and combined using mechanic fasteners.\n\nThe facade system is connected to the primary structure by a bolted connection to a cast-in channel meaning the facade can be decoupled without impacting the primary structure.","The clear soffit is designed to enable exposed services, easing access for maintenance and replacement. \n\nOn-floor ventilation enables ease of replacement and disassembly without impacting the remainder of the proposed development.",null,null,null,"The services and interiors are designed with exposed and independent layers enabling replaceability/removal. A component-based facade design with mechanical connections and potential for decoupling from structure allows for demountability. The Structural system is designed with an aim of minimal wet works and steel frame with bolted connections for ease of non-destructive disassembly.\n","Balancing future demountability with upfront embodied carbon reductions.\n\nCost and programme implications of adaptable floorplate system.\n","Details of bolted and mechanical connections to be developed.\n\nConsistent LCA studies on options and evaluation of carbon reduction potentials. \n\nCost and programme implications incorporated in the options studies to be coordinated with cost consultant and contractor.","Refer to Adaptability above."]
[null,"Using systems, elements or materials that can be re-used and recycled",null,null,null,null,"The principle of disassembly, specifically to allow for recoverability and reusability during deconstruction, has been embedded within the design of superstructure (refer to design for disassembly text above).\n\nThe steel frame will be designed with bolted connections to allow for separation of the elements for future high value reuse, and is furthermore designed with sections in standardised dimensions to enhance the reusability of the elements for future buildings.\n\nEnabling the future reuse of the structural floor system has been a special focus. Optioneering studies were conducted for three floor system solutions. For more details on these refer to the description in the Circular Economy statement.","The component-based construction and mechanical fasteners allow for future separation of materials for potential reuse or recycling. The process of testing the existing facade glass for recycling back into the flat glass manufacturing, can inform the recyclability of the new glass applied in the project. The discrete layers in the modules allow for separation of constituent material parts to avoid contamination that could prevent future recyclability.","The clear soffit is designed to enable exposed services, easing access for maintenance and replacement. Services can be removed for recovery and reuse generally without impacting the primary structure.",null,null,null,"Design for disassembly principles applied in the design of the structure and facade allow for future reusability and recyclability of the constituent parts. Design considerations will be made on allowing for products and materials with high durability, standardised dimensions and avoidance of unnecessary toxins.","Supply chain shortages on key materials.","Early engagement with supply chain to ensure capacity and review of options with design team.","O&M manuals will capture the adaptation principles so that they are recorded.\n\nEnd of life routes (reuse, adaptability, disassembly, etc.) will be captured as part of Material Passporting process.\n\nPotential end of life routes for key reusable materials will be identified early on. The data for these key reusable products will be collected and stored in a Material Passport."]
[]
[]
[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."]
[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$31,0)","v":0},"-",null,{"$f":"F92*I92","v":0},null,null,null,{"$f":"IF(M92<>0,INT(60/M92),0)","v":0},{"$f":"N92*I92","v":0},null,{"$f":"P92*M92","v":0},null,null,0,0,{"$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$31,0)","v":0},"-",null,{"$f":"F93*I93","v":0},null,null,null,{"$f":"IF(M93<>0,INT(60/M93),0)","v":0},{"$f":"N93*I93","v":0},null,{"$f":"P93*M93","v":0},null,null,0,0,{"$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,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,{"$f":"I108*F108","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F110<>0,$D$31<>0),F110/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I124*F124","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I140*F140","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F142<>0,$D$31<>0),F142/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$f":"SUM(F156:F175)","v":20341139.329999998},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":262.32415116968866},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":262.32415116968866},"-",{"$f":"SUM(J156:J175)","v":819168.60415000003},"-","-","-","-",{"$f":"SUM(O156:O175)","v":0.22850000000000001},"-",{"$f":"SUM(Q156:Q175)","v":0},"-","-",{"$f":"IF(W155<>0,W155/($F$155+$O$155),0)","v":7.39411868088531E-4},{"$f":"IF(Y155<>0,Y155/($F$155+$O$155),0)","v":0.97408005188432634},2.5180536247585095E-2,{"$f":"SUM(W156:W175)","v":15040.480000000001},0.1939655928400093,{"$f":"SUM(Y156:Y175)","v":19813898.276530001},255.52472565229166]
[null,1,"Substructure",null,null,null,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":0},"-",null,{"$f":"I156*F156","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M157<>0,INT(60/M157),0)","v":0},{"$f":"N157*I157","v":0},null,{"$f":"P157*M157","v":0},null,null,0,0,{"$f":"1-T157-U157","v":1},{"$f":"T157*(F157+O157)","v":0},{"$f":"IF(AND(W157<>0,$D$31<>0),W157/$D$31,0)","v":0},{"$f":"U157*(F157+O157)","v":0},0]
[null,null,null,null,"Steel",214864,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":2.7709370405715612},"-",0,0,187146.54399999999,{"$f":"[1]Sheet3!G158","v":0},60,1,0,null,0,"yes","Steel recycling",7.0000000000000007E-2,0.93,0,15040.480000000001,0.1939655928400093,199823.52000000002,2.5769714477315522]
[null,null,null,null,"EPS",17013.36,0.21940832065203375,"-",0.04,680.53440000000001,0,0,60,1,0.04,null,0,"no","Plastic based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Concrete - C32/40 ",18452928,237.97333058213613,"-",0.04,738117.12,738117.12,0.04,60,1,0.04,null,0,"no","Concrete crushed to aggregate",0,0.97500000000000009,2.4999999999999911E-2,0,0,17991604.839000002,232.02399782053598]
[null,null,null,null,"Rebar",1655581.5,21.350771194965308,"-",4.8499999999999995E-2,80295.702749999997,1619158.7069999999,0.97799999999999998,60,1,4.8499999999999995E-2,null,0,"no","Steel recycling",0,0.98,2.0000000000000018E-2,0,0,1622469.91753,20.923756384024141]
[null,null,null,null,"Waterproof Membrane",752.46999999999991,9.7040313636480857E-3,"-",0.1,75.247,0,0,60,1,0.1,null,0,"no","Plastic based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F171<>0,$D$31<>0),F171/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F172<>0,$D$31<>0),F172/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F175<>0,$D$31<>0),F175/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F177:F196)","v":9091112.4000000004},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":117.24113899564108},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":232.80786412524827},"-",{"$f":"SUM(J177:J196)","v":308705.815},"-","-","-","-",{"$f":"SUM(O177:O196)","v":0.13300000000000001},"-",{"$f":"SUM(Q177:Q196)","v":0},"-","-",{"$f":"IF(W176<>0,W176/($F$176+$O$176),0)","v":6.90002736225067E-2},{"$f":"IF(Y176<>0,Y176/($F$176+$O$176),0)","v":0.91671792098473193},1.428180539276136E-2,{"$f":"SUM(W177:W196)","v":627289.25231000001},8.0896707888628097,{"$f":"SUM(Y177:Y196)","v":8333985.7806900004},107.47705476632019]
[null,2.1,"Superstructure: Frame",null,"Structural Steel ",8961275,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":115.56672512960718},"-",3.3000000000000002E-2,{"$f":"I177*F177","v":295722.07500000001},7805270.5250000004,0.871,60,1,3.3000000000000002E-2,null,0,"yes","Steel recycling",7.0000000000000007E-2,0.93,0,627289.25231000001,8.0896707888628097,8333985.7806900004,107.47705476632019]
[null,null,null,null,"Intumescent Paint",129837.4,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":1.6744138660338912},"-",0.1,12983.74,0,0,60,1,0.1,null,0,"no","Intert material - landfilling",0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F191<>0,$D$31<>0),F191/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F192<>0,$D$31<>0),F192/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F193<>0,$D$31<>0),F193/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F194<>0,$D$31<>0),F194/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F198:F217)","v":29697820},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":382.99012148255139},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":738.42175853086064},"-",{"$f":"SUM(J198:J217)","v":91224.900000000009},"-","-","-","-",{"$f":"SUM(O198:O217)","v":0.13},"-",{"$f":"SUM(Q198:Q217)","v":0},"-","-",{"$f":"IF(W197<>0,W197/($F$197+$O$197),0)","v":0},{"$f":"IF(Y197<>0,Y197/($F$197+$O$197),0)","v":0.97465091029561712},2.5349089704382877E-2,{"$f":"SUM(W198:W217)","v":0},0,{"$f":"SUM(Y198:Y217)","v":28945007.423500001},373.28167217121046]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"Concrete - C32/40",27560880,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":355.43163704830931},"-",0,{"$f":"I198*F198","v":0},1102435.2,0.04,60,1,0,null,0,"no","Concrete crushed to aggregate",0,0.97499999999999998,2.5000000000000022E-2,0,0,26871858,346.54584612210158]
[null,null,null,null,"Rebar",1435210,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":18.508808129787727},"-",0,0,1403635.38,0.97799999999999998,60,1,0,null,0,"no","Steel recycling",0,0.98,2.0000000000000018E-2,0,0,1406505.8,18.138631967191973]
[null,null,null,null,"Mortar",701730,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":9.0496763044543602},"-",0.13,91224.900000000009,0,0,60,1,0.13,null,0,"no","Cement/mortar use in a backfill",0,0.95,5.0000000000000044E-2,0,0,666643.62349999999,8.5971940819168964]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F212<>0,$D$31<>0),F212/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F213<>0,$D$31<>0),F213/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F214<>0,$D$31<>0),F214/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F215<>0,$D$31<>0),F215/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I217*F217","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F219:F238)","v":1818124.9000000001},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":23.446969384333652},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":38.358217482138713},"-",{"$f":"SUM(J219:J238)","v":1010.5304},"-","-","-","-",{"$f":"SUM(O219:O238)","v":0.08},"-",{"$f":"SUM(Q219:Q238)","v":0},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":5.4813558526653104E-4},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":0.81188795359931742},0.18756391081541601,{"$f":"SUM(W219:W238)","v":996.57900000000018},1.2852118851719071E-2,{"$f":"SUM(Y219:Y238)","v":1476113.7694000001},19.036312829176449]
[null,2.2999999999999998,"Superstructure: Roof",null,"Concrete - C32/40",1156248,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":14.911248097805061},"-",0,{"$f":"I219*F219","v":0},46249.919999999998,0.04,60,1,0,null,0,"no","Concrete crushed to aggregate",0,0.97500000000000009,2.4999999999999911E-2,0,0,1127341.8,14.538466895359935]
[null,null,null,null,"Rebar",72720,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0.93781434577390321},"-",0,0,71120.160000000003,0.97799999999999998,60,1,0,null,0,"no","Steel recycling",0,0.98000000000000009,1.9999999999999907E-2,0,0,71265.600000000006,0.91905805885842518]
[null,null,null,null,"Waterproof Membrane",7362.06,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":9.494286967063012E-2},"-",0,0,0,0,30,{"$f":"IF(M221<>0,INT(60/M221),0)","v":2},{"$f":"N221*I221","v":0},null,{"$f":"P221*M221","v":0},"no","Plastic based material incineration",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,"Gravel",264000,3.4046065358128499,"-",0,0,0,0,30,2,0,null,0,"yes","Do nothing",0,0,1,0,0,0,0]
[null,null,null,null,"Precast concrete paving",272600,3.5155141729643291,"-",0,0,0,0,30,2,0,null,0,"no","Rebar separated (2 %), concrete to aggregate",0,0.95,5.0000000000000044E-2,0,0,258970,3.3397384643161128]
[null,null,null,null,"Steel Pedestals",19931.580000000002,0.25704237703438138,"-",0,0,0,0,30,2,0,null,0,"Yes","Steel recycling",0.05,0.93,1.9999999999999907E-2,996.57900000000018,1.2852118851719071E-2,18536.369400000003,0.23904941064197471]
[null,null,null,null,"XPS Insulation",25263.26,0.32580098527249746,"-",0.04,1010.5304,0,0,30,2,0.08,null,0,"no","Plastic based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F234<>0,$D$31<>0),F234/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F235<>0,$D$31<>0),F235/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F236<>0,$D$31<>0),F236/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F240:F254)","v":321188.87999999995},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":4.1421278790848826},"-","-",{"$f":"SUM(J240:J254)","v":23631.144350000002},"-","-","-","-",{"$f":"SUM(O240:O254)","v":0.52400000000000002},"-",{"$f":"SUM(Q240:Q254)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$239+$O$239),0)","v":5.1672859731076326E-2},{"$f":"IF(Y239<>0,Y239/($F$239+$O$239),0)","v":0.92578144259080253},2.2545697678121202E-2,{"$f":"SUM(W240:W254)","v":16596.775020000001},0.21403594207010396,{"$f":"SUM(Y240:Y254)","v":297351.18978000002},3.8347113793814969]
[null,2.4,"Superstructure: Stairs and Ramps",null,"Concrete - C32/40 ",74231.039999999994,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":0.95730107554615551},"-",0,{"$f":"I240*F240","v":0},2969.2415999999998,0.04,60,1,0,null,0,"no","Concrete crushed to aggregate",0,0.97499999999999998,2.5000000000000022E-2,0,0,72375.263999999996,0.93336854865750163]
[null,null,null,null,"Rebar",4567.26,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":5.8900466843774986E-2},"-",0,0,4466.7802799999999,0.97799999999999998,60,1,0,null,0,"no","Steel recycling",0,0.98000000000000009,1.9999999999999907E-2,0,0,4475.9148000000005,5.7722457506899492E-2]
[null,null,null,null,"Steel Stair",221781.15,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":2.860142245492765},"-",0.1,22178.115000000002,0,0,60,1,0.1,null,0,"yes","Steel recycling",7.0000000000000007E-2,0.93,0,15524.687500000002,0.20021004745815174,206256.5625,2.6599334876583014]
[null,null,null,null,"Steel handrail",15315.47,0.19751192901911221,"-",3.3000000000000002E-2,505.41050999999999,0,0,30,2,6.6000000000000003E-2,null,0,"yes","Steel recycling",7.0000000000000007E-2,0.93,0,1072.08752,1.3825894611952234E-2,14243.448480000001,0.18368688555879395]
[null,null,null,null,"Wood handrail",5293.96,6.8272162183074983E-2,"-",0.17899999999999999,947.61883999999998,0,0,30,2,0.35799999999999998,null,0,"yes","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F256:F275)","v":470056.29},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":6.0619572618709858},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":54.902358592762631},"-",{"$f":"SUM(J256:J275)","v":55467.8675},"-","-","-","-",{"$f":"SUM(O256:O275)","v":0.4},"-",{"$f":"SUM(Q256:Q275)","v":0},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":2.2526697790430346E-3},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":0.23194982460519822},0.76579750561575877,{"$f":"SUM(W256:W275)","v":1058.8825000000002},1.3655599546052465E-2,{"$f":"SUM(Y256:Y275)","v":109029.56680000003},1.4060711201671356]
[null,2.5,"Superstructure: External Walls",null,"Steel Studwork",21177.5,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0.27311005648551751},"-",7.4999999999999997E-2,{"$f":"I256*F256","v":1588.3125},3176.625,0.15,30,2,0.15,null,0,"yes","Steel recycling",0.05,0.93,1.9999999999999907E-2,1058.8825000000002,1.3655599546052465E-2,19695.214500000002,0.25399415155657584]
[null,null,null,null,"Plasterboard",431036.44,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":5.5587480333238757},"-",0.125,53879.555,43103.644,0.1,30,2,0.25,null,0,"yes","Gypsum recycling",0,0.17000000000000004,0.83,0,0,73276.237300000023,0.94498771375512658]
[null,null,null,null,"BMU (cable, eletric motor",17842.349999999999,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":0.23009917206159242},"-",0,0,0,0,60,1,0,null,0,"yes","Metal-containing product recycling (90 % metal)",0,0.9,9.9999999999999978E-2,0,0,16058.115,0.20708925485543317]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F270<>0,$D$31<>0),F270/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F271<>0,$D$31<>0),F271/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F272<>0,$D$31<>0),F272/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F273<>0,$D$31<>0),F273/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F277:F291)","v":3762215.45},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":48.518421629568493},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":54.902358592762631},"-",{"$f":"SUM(J277:J291)","v":267953.73000000004},"-","-","-","-",{"$f":"SUM(O277:O291)","v":0.77},"-",{"$f":"SUM(Q277:Q291)","v":0},"-","-",{"$f":"IF(W276<>0,W276/($F$276+$O$276),0)","v":1.077266367215864E-3},{"$f":"IF(Y276<>0,Y276/($F$276+$O$276),0)","v":0.80107935998691737},0.19784337364586679,{"$f":"SUM(W277:W291)","v":4052.9089999999997},5.2267274509298182E-2,{"$f":"SUM(Y277:Y291)","v":3013833.7616499998},38.867114101390214]
[null,2.6,"Superstructure: Windows and External Doors",null,"Aluminium & Glass  Door ",3789.45,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":4.8869644837636374E-2},"-",0,0,0,0,30,2,0,null,0,"yes","Glass Recycling / Aluminium Recycling",0,0.95,5.0000000000000044E-2,0,0,3599.9774999999995,4.642616259575455E-2]
[null,null,null,null,"Aluminium Frame",638311,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":8.2318098578834693},"-",0.18,114895.98,0,0,60,1,0.18,null,0,"yes","Aluminium recycling",0,0.95999999999999985,4.0000000000000147E-2,0,0,612778.7328,7.9025396920378634]
[null,null,null,null,"Revolving Door",10920,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0.14082690670862241},"-",0,0,0,0,30,2,0,null,0,"yes","Glass Recycling / Aluminium Recycling",0,0.95,5.0000000000000044E-2,0,0,10374,0.13378556137319131]
[null,null,null,null,"GRC",1779508,22.948956694436564,"-",0.03,53385.24,0,0,60,1,0.03,null,0,"yes","Concrete crushed to aggregate",0,0.96499999999999997,3.5000000000000031E-2,0,0,1717225.2489499999,22.145743583477341]
[null,null,null,null,"Laminated Glass",821595,10.595483737845298,"-",0.01,8215.9500000000007,246478.5,0.3,30,2,0.02,null,0,"yes","Glass recycling ",0,0.61,0.39,0,0,501172.96220000001,6.4632452374197209]
[null,null,null,null,"Aluminium sheet",97186,1.2533336772329835,"-",0.18,17493.48,0,0,60,1,0.18,null,0,"yes","Aluminium recycling",0,0.96,4.0000000000000036E-2,0,0,93298.732799999983,1.2032025586133963]
[null,null,null,null,"Rockwool",329848,4.2537979417605944,"-",0.18,59372.639999999999,0,0,60,1,0.18,null,0,"yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Galvanised Steel",81058,1.0453431688633257,"-",0.18,14590.439999999999,0,0,60,1,0.18,null,0,"yes","Steel recycling ",0.05,0.93,1.9999999999999907E-2,4052.9089999999997,5.2267274509298182E-2,75384.107399999994,0.9721713058729462]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M285<>0,INT(60/M285),0)","v":0},{"$f":"N285*I285","v":0},null,{"$f":"P285*M285","v":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,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F293:F312)","v":3546080.28},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":45.731091279564623},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":48.719226225787317},"-",{"$f":"SUM(J293:J312)","v":62108.340000000004},"-","-","-","-",{"$f":"SUM(O293:O312)","v":0.05},"-",{"$f":"SUM(Q293:Q312)","v":0},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":3.0874961876568661E-3},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0.53190670146211849},0.4650058023502246,{"$f":"SUM(W293:W312)","v":10948.5095},0.14119457197389801,{"$f":"SUM(Y293:Y312)","v":1886183.8914500002},24.324674259756005]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"Cement Mortar",126876.4,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":1.6362281086378994},"-",0,0,0,0,60,1,0,null,0,"no","Cement/mortar use in a backfill",0,0.95,5.0000000000000044E-2,0,0,120532.57999999999,1.5544167032060043]
[null,null,null,null,"Steel Studwork",216075,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":2.7865543834309148},"-",0,0,32411.25,0.15,30,2,0,null,0,"yes","Steel recycling",0.05,0.93,1.9999999999999907E-2,10803.75,0.13932771917154574,200949.75,2.5914955765907508]
[null,null,null,null,"Precast Blockwork",1242166.8,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":16.019277294885352},"-",0.05,62108.340000000004,0,0,60,1,0.05,null,0,"no","Concrete crushed to aggregate",0,0.97500000000000009,2.4999999999999911E-2,0,0,1211112.6787500002,15.618795991204768]
[null,null,null,null,"Plasterboard",1801236.8,23.229176446312966,"-",0,0,180123.68000000002,0.1,30,2,0,null,0,"yes","Gypsum recycling",0,0.17,0.83,0,0,306210.25600000005,3.9489599958732047]
[null,null,null,null,"Steel handrail",2895.19,3.7337056047045472E-2,"-",0,0,0,0,30,2,0,null,0,"yes","Steel recycling",0.05,0.93,1.9999999999999907E-2,144.7595,1.8668528023522736E-3,2692.5267000000003,3.4723462123752297E-2]
[null,null,null,null,"Insulation",109792.09,1.4159047999793659,"-",0,0,0,0,30,2,0,null,0,"yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Aluminium and Glass partitioning",47038,0.60661319027107885,"-",0,0,0,0,30,2,0,null,0,"yes","Glass Recycling / Aluminium Recycling",0,0.95,5.0000000000000044E-2,0,0,44686.1,0.57628253075752489]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F307<>0,$D$31<>0),F307/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F308<>0,$D$31<>0),F308/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F309<>0,$D$31<>0),F309/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F310<>0,$D$31<>0),F310/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F314:F328)","v":103910.39},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":1.3400530035335689},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":48.719226225787317},"-",{"$f":"SUM(J314:J328)","v":0},"-","-","-","-",{"$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$313),0)","v":8.4035051740254264E-3},0.99159649482597456,{"$f":"SUM(W314:W328)","v":0},0,{"$f":"SUM(Y314:Y328)","v":873.21149999999989},1.126114234866266E-2]
[null,2.8,"Superstructure: Internal Doors",null,"Aluminium Doors",919.17,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":1.1853834051223852E-2},"-",0,0,0,0,30,2,0,null,0,"yes","Glass Recycling / Aluminium Recycling",0,0.95,5.0000000000000044E-2,0,0,873.21149999999989,1.126114234866266E-2]
[null,null,null,null,"Timber Doors",102991.22,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":1.3281991694823452},"-",0,0,0,0,30,2,0,null,0,"yes","Wood incineration ",0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F316<>0,$D$31<>0),F316/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I320*F320","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$f":"SUM(F330:F349)","v":2032453.74},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":26.21100487477754},"-","-",{"$f":"SUM(J330:J349)","v":111096.67814999999},"-","-","-","-",{"$f":"SUM(O330:O349)","v":4.7750000000000004},"-",{"$f":"SUM(Q330:Q349)","v":0},"-","-",{"$f":"IF(W329<>0,W329/($F$329+$O$329),0)","v":8.1453077038573659E-4},{"$f":"IF(Y329<>0,Y329/($F$329+$O$329),0)","v":0.7328546876392209},0.26633078159039336,{"$f":"SUM(W330:W349)","v":1655.5},2.1349720151659746E-2,{"$f":"SUM(Y330:Y349)","v":1489496.7501499997},19.208902919063213]
[null,3,"Finishes",null,"Epoxy Paint",6738.73,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":8.6904258337417134E-2},"-",0.1,673.87300000000005,0,0,10,6,0.60000000000000009,null,0,"no","Intert material - landfilling",0,0,1,0,0,0,0]
[null,null,null,null,"Adhesive",182275.14,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":2.3506633824250085},"-",0.13,23695.768200000002,0,0,10,6,0.78,null,0,"no","Intert material - landfilling",0,0,1,0,0,0,0]
[null,null,null,null,"Carpet",30765.81,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":0.39676317350597096},"-",0.1,3076.5810000000001,0,0,10,6,0.60000000000000009,null,0,"yes","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Ceramic Tile",178468.4,2.30157076165175,"-",0.1,17846.84,0,0,10,6,0.60000000000000009,null,0,"no","Brick/stone crushed to aggregate",0,0.95,5.0000000000000044E-2,0,0,169545.55,2.1864995744241829]
[null,null,null,null,"Dust Sealant",36.08,4.6529622656108947E-4,"-",0.1,3.6080000000000001,0,0,10,6,0.60000000000000009,null,0,"no","Intert material - landfilling",0,0,1,0,0,0,0]
[null,null,null,null,"Paint (general)",12265.29,0.15817608521833329,"-",0.1,1226.5290000000002,0,0,10,6,0.60000000000000009,null,0,"no","Intert material - landfilling",0,0,1,0,0,0,0]
[null,null,null,null,"EPS",12055.18,0.15546645688788013,"-",0,0,0,0,60,1,0,null,0,"no","Plastic based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"RAF",711800.17,9.179543602176885,"-",0,0,0,0,30,2,0,null,0,"yes","Steel recycling, plastic-based material incineration & chipboard incineration (various)",0,0.95,5.0000000000000044E-2,0,0,676210.16150000005,8.7205664220680408]
[null,null,null,null,"HDPE",1336.36,1.7234015114389621E-2,"-",0.1,133.636,0,0,10,6,0.60000000000000009,null,0,"no","Plastic based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Screed",441733.95,5.6967056562894944,"-",0.13,57425.413500000002,0,0,30,2,0.26,null,0,"no","Cement/mortar use in a backfill",0,0.95,5.0000000000000044E-2,0,0,419647.49949999998,5.4118735588455289]
[null,null,null,null,"Plasterboard",265992.42,3.4303012560934718,"-",0,0,26599.241999999998,0.1,20,3,0,null,0,"yes","Gypsum recycling",0,0.17,0.83,0,0,45218.7114,0.58315121353589028]
[null,null,null,null,"Steel Studwork",33110,0.42699440303319491,"-",0,0,4966.5,0.15,20,3,0,null,0,"yes","Steel recycling",0.05,0.93,1.9999999999999907E-2,1655.5,2.1349720151659746E-2,30792.300000000003,0.3971047948208713]
[null,null,null,null,"Natural Stone",155876.21,2.0102165278171826,"-",4.4999999999999998E-2,7014.4294499999996,0,0,20,3,0.13500000000000001,null,0,"no","Brick/stone crushed to aggregate",0,0.95000000000000007,4.9999999999999933E-2,0,0,148082.52775000001,1.9097073553687036]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F345<>0,$D$31<>0),F345/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F346<>0,$D$31<>0),F346/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F347<>0,$D$31<>0),F347/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M349<>0,INT(60/M349),0)","v":0},{"$f":"N349*I349","v":0},null,{"$f":"P349*M349","v":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,"-",{"$f":"SUM(F351:F370)","v":47561.17},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":0.61336011451858341},"-","-",{"$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$350),0)","v":3.2547559279975664E-2},{"$f":"IF(Y350<>0,Y350/($F$350+$O$350),0)","v":0.75201892636367029},0.21543351435635405,{"$f":"SUM(W351:W370)","v":1548},1.9963374687266257E-2,{"$f":"SUM(Y351:Y370)","v":35766.9},0.46125841479456298]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"Lockers",8852.17,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":0.11415968120502437},"-",0,0,0,0,30,2,0,null,0,"yes","Various - constituent material dependant. ",0,0,1,0,0,0,0]
[null,null,null,null,"Galvanised Steel - Bike racks",30960,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":0.39926749374532511},"-",0,0,0,0,20,3,0,null,0,"yes","Steel recycling",0.05,0.93,1.9999999999999907E-2,1548,1.9963374687266257E-2,28792.800000000003,0.37131876918315238]
[null,null,null,null,"Turnstile",7749,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":9.9932939568233986E-2},"-",0,0,0,0,30,2,0,null,0,"yes","Metal-containing product recycling (90 % metal)",0,0.9,9.9999999999999978E-2,0,0,6974.1,8.9939645611410601E-2]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F365<>0,$D$31<>0),F365/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F366<>0,$D$31<>0),F366/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F367<>0,$D$31<>0),F367/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F368<>0,$D$31<>0),F368/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F372:F391)","v":1220050.3927},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":15.734058867452477},"-","-",{"$f":"SUM(J372:J391)","v":11156.488177000001},"-","-","-","-",{"$f":"SUM(O372:O391)","v":0.47653064870489759},"-",{"$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$371),0)","v":0.56426106845891999},0.43573893154108001,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":688427.20704631996},8.8781203353836631]
[null,5,"Services (MEP)",null,"AHU",186851.01,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":2.4096748858683039},"-",0.01,1868.5101000000002,0,0,20,3,0.03,null,0,"no","Metal-containing product recycling  ",0,0.4,0.6,0,0,74740.416000000012,0.9638701091021642]
[null,null,null,null,"ASHP",42755,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":0.55137860772226666},"-",0,0,0,0,15,4,0,null,0,"no","Metal-containing product recycling ",0,0.7,0.30000000000000004,0,0,29928.499999999996,0.38596502540558658]
[null,null,null,null,"Cast Iron Pipes",25786.73,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":0.33255177839106548},"-",0.06,1547.2038,0,0,35,1,0.06,null,0,"no","Steel recycling",0,0.9,9.9999999999999978E-2,0,0,23208.111000000001,0.29929729694875035]
[null,null,null,null,"Chillers",39238.5,0.50602899074050189,"-",0,0,0,0,15,4,0,null,0,"no","Metal-containing product recycling (90 % metal)",0,0.9,9.9999999999999978E-2,0,0,35314.65,0.45542609166645176]
[null,null,null,null,"Diffusers",10617.78,0.1369294059993294,"-",0,0,0,0,25,2,0,null,0,"no","Aluminium recycling",0,0.39999999999999997,0.60000000000000009,0,0,4247.1120000000001,5.4771762399731756E-2]
[null,null,null,null,"Electricity Cabling",151720.82,1.9566276340563824,"-",0.01,1517.2082,0,0,35,1,0.01,null,0,"no","Metal-containing product recycling",0,0.5,0.5,0,0,75860.415000000008,0.9783138815093757]
[null,null,null,null,"Transformer",19708.8,0.25416935338268293,"-",0,0,0,0,30,2,0,null,0,"no","Various - constituent material dependant. ",0,0,1,0,0,0,0]
[null,null,null,null,"Glass Wool Insulation",36491.019999999997,0.47059683784271744,"-",0.08,2919.2815999999998,0,0,30,2,0.16,null,0,"no","Landfilling - inert",0,0,1,0,0,0,0]
[null,null,null,null,"LED Lighting",45154.55,0.58232377292306103,"-",0,0,0,0,20,3,0,null,0,"no","Landfilling (for inert materials)",0,0.45,0.55000000000000004,0,0,20319.547500000001,0.26204569781537745]
[null,null,null,null,"Lifts",247141.6,3.1871966160274434,"-",0,0,0,0,20,3,0,null,0,"no","Metal-containing product recycling (90 % metal)",0,0.9,9.9999999999999978E-2,0,0,222427.44,2.8684769544246991]
[null,null,null,null,"Rock wool Insulation",15716.16,0.2026793221737897,"-",0.08,1257.2927999999999,0,0,30,2,0.16,null,0,"no","Landfilling - inert",0,0,1,0,0,0,0]
[null,null,null,null,"Trench Heaters",55790.62,0.71948905109489059,"-",0,0,0,0,15,4,0,null,0,"no","Various - constituent material dependant. ",0,0,1,0,0,0,0]
[null,null,null,null,"PVC Pipe",9192.33,0.11854646514147171,"-",0,{"$f":"I384*F384","v":0},0,0,35,1,0,null,0,"no","Plastic based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Sprinkler System",11518.6927,0.14854778958499909,"-",0.01,115.186927,0,0,25,2,0.02,null,0,"no","Various - constituent material dependant. ",0,0,1,0,0,0,0]
[null,null,null,null,"Steel Duct",104541.66,{"$f":"IF(AND(F386<>0,$D$31<>0),F386/$D$31,0)","v":1.3481940109875938},"-",0.01,1045.4166,0,0,40,1,0.01,null,0,"no","Steel recycling",0,0.4,0.6,0,0,41816.668000000005,0.53927765597998512]
[null,null,null,null,"Steel Pipe",96174.400000000009,{"$f":"IF(AND(F387<>0,$D$31<>0),F387/$D$31,0)","v":1.2402878440071188},"-",0,0,0,0,30,2,0,null,0,"no","Steel recycling",0,0.9,9.9999999999999978E-2,0,0,86556.96,1.116259059606407]
[null,null,null,null,"Cable tray",44039.91,{"$f":"IF(AND(F388<>0,$D$31<>0),F388/$D$31,0)","v":0.56794911144927918},"-",0.01,440.39910000000003,0,0,40,1,0.01,null,0,"no","Steel recycling",0,0.95,5.0000000000000044E-2,0,0,41837.924000000006,0.53955177839106561]
[null,null,null,null,"WCs",13464,{"$f":"IF(AND(F389<>0,$D$31<>0),F389/$D$31,0)","v":0.17363493332645535},"-",0,0,0,0,25,2,0,null,0,"no","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Generator",10187.76,0.13138376621701789,"-",0,0,0,0,30,2,0,null,0,"no","Metal-containing product recycling (90 % metal)",0,0.9,9.9999999999999978E-2,0,0,9168.9840000000004,0.11824538959531609]
[null,null,null,null,"Other",53959.049999999996,0.69586869051610734,"-",8.2653243524487535E-3,445.98904999999985,0,0,25,2,1.6530648704897507E-2,null,0,"No","Various",0,0.42625792151640923,0.57374207848359071,0,0,23000.479546319959,0.29661963253875268]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F394<>0,$D$31<>0),F394/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F395<>0,$D$31<>0),F395/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F407<>0,$D$31<>0),F407/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F408<>0,$D$31<>0),F408/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F409<>0,$D$31<>0),F409/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F410<>0,$D$31<>0),F410/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M414<>0,INT(60/M414),0)","v":0},{"$f":"N414*I414","v":0},null,{"$f":"P414*M414","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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F416<>0,$D$31<>0),F416/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M422<>0,INT(60/M422),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F429<>0,$D$31<>0),F429/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F430<>0,$D$31<>0),F430/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F431<>0,$D$31<>0),F431/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$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,{"$f":"SUM(Y435:Y454)","v":0},0]
[null,8,"External works",null,null,null,null,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I448*F448","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I453*F453","v":0},null,null,null,{"$f":"IF(M453<>0,INT(60/M453),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I454*F454","v":0},null,null,null,{"$f":"IF(M454<>0,INT(60/M454),0)","v":0},{"$f":"N454*I454","v":0},null,{"$f":"P454*M454","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":72451713.2227},934.3544559425859,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":1751524.097727},null,null,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":7.5670306487048977},null,{"$f":"SUM(Q91:Q454)","v":0},null,null,{"$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$455),0)","v":9.3743375578495356E-3},{"$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$455),0)","v":0.91219320960371086},{"$f":"1-T455-U455","v":7.8432452838439581E-2},{"$f":"SUM(W91:W454)","v":1358373.7746599999},{"$f":"SUM(X91:X454)","v":17.517909966985627},{"$f":"SUM(Y91:Y454)","v":132179935.45699261},{"$f":"SUM(Z91:Z454)","v":1704.6237581825669}]
[]
[]
[]
[]
[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,"Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (LPG Appendix 1)","REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL",null,"Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,"Type of Waste","Source of Information",null,null,null,"Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste","Pre-demolition Audit",37420,{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":0.48257718397771532},{"$f":"F466","v":0.48257718397771532},0,0,0,0.98,0.02,0,{"$f":"SUM(H466:I466)","v":0},{"$f":"SUM(J466:K466)","v":0.98},{"$f":"SUM(N466:O466)","v":0.98},{"$f":"SUM(H466:M466)","v":1}]
[null,2.1,"Excavation Waste","Site Waste Management Plan (SWMP)",30408,{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":0.39214877098862549},{"$f":"F467","v":0.39214877098862549},0,0,0,0.95,0.05,0,{"$f":"SUM(H467:I467)","v":0},{"$f":"SUM(J467:K467)","v":0.95},{"$f":"SUM(N467:O467)","v":0.95},{"$f":"SUM(H467:M467)","v":1}]
[null,2.8,"Construction Waste","Site Waste Management Plan (SWMP)",5185,{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":6.6866988212839498E-2},{"$f":"F468","v":6.6866988212839498E-2},0,0,0,0.96,0.04,0,{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":0.96},{"$f":"SUM(N468:O468)","v":0.96},{"$f":"SUM(H468:M468)","v":1}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(S109),S109/1000,0)","v":0},{"$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(U109),U109/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E471>0,E471/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H471:I471)","v":0},{"$f":"SUM(J471:K471)","v":0},{"$f":"SUM(N471:O471)","v":0},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste","Operational Waste Management Strategy (OWMS)",2927,{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":3.7747285342137164E-2},{"$f":"F473","v":3.7747285342137164E-2},0,0,0,0.7,0,0.3,{"$f":"SUM(H473:I473)","v":0},{"$f":"SUM(J473:K473)","v":0.7},{"$f":"SUM(N473:O473)","v":0.7},{"$f":"SUM(H473:M473)","v":1}]
[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 Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F109),ISNUMBER(J109),ISNUMBER(S109),ISNUMBER(U109)),((U109+S109+F109+J109)/1000),0)","v":0},{"$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},{"$f":"SUM(H477:M477)","v":0}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.98,{"$f":"IF(ISNUMBER(E482),IF(E482>100%,\"Input not valid\",IF(E482=95%,\"Yes\",IF(100%>=E482>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Exceeds Policy"},"The various demolition protocols and waste hierarchy will be followed. If feasible, a strategy of re-use on site will be pursued. Where materials cannot be recycled or re-used on site, the Principal Contractor will identify opportunities for potential re-use of materials off-site. The applicant will refer to the London Waste Map to consider opportunities for using local sites to manage materials and waste. A Site Waste Management Plan (SWMP) has been produced.  The Principal Contractor will include information on the pre-demolition audit in the final SWMP. The demolition contractor will put procedures in place for segregating and storing demolition waste prior to collection by a licenced waste contractor."]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",0.95,{"$f":"IF(ISNUMBER(E483),IF(E483>100%,\"Input not valid\",IF(E483=95%,\"Yes\",IF(100%>=E483>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"There will be some excavation works associated with the construction of foundations and basement.  Where feasible (in accordance with specific physical and chemical composition) this material will be reused off site for beneficial reuse, including quarry restoration or as material fill.  A Site Waste Management Plan (SWMP) documenting measures to reduce construction, demolition and excavation waste has been produced. The contractor for below grounds work will put procedures in place for segregating and storing excavation waste prior to collection by a licenced waste contractor."]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.96,"Exceeds Policy","A Site Waste Management Plan (SWMP) has been prepared for the proposed development. Construction waste will be separated into recyclable waste streams before removal from site for reuse or disposal. A range of measures will be investigated to facilitate the minimisation of waste generation. The volume/tonnage of waste generated (or sent off site) as well as the percentage or volume/tonnage reused, recycled or disposed will be recorded throughout the construction phase.  The Principal Contractor will provide a monthly report to the applicant on the progress of the Waste Management Strategy. Monthly reporting of all construction waste data throughout the project checked against what would be expected based on the stage of the project, invoices, etc., to validate completeness of waste reporting data."]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",0.65,{"$f":"IF(ISNUMBER(E485),IF(E485>100%,\"Input not valid\",IF(E485=65%,\"Yes\",IF(100%>=E485>65%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"A dedicated bin store accommodating recycling and refuse bins will be provided for the proposed development. The development will be designed with adequate, flexible, and easily accessible storage space and will support the separate collection of dry recyclables. Space will also be provided to allow for storage of food waste and glass waste prior to collection. This will demonstrate how the development has taken into account sustainable methods for waste and recycling management during its operation in order to meet requirements from the London Plan and London Borough of Camden policies and all applicable legal requirements. Tenanted areas will be provided with suitable segregated waste receptacles which will support the separate collection of residual waste, dry mixed recyclables (e.g. plastics, metals, glass etc.), mixed paper, card and cartons, glass waste and food waste. On site FM or staff will be required to transport the waste from tenanted areas to the commercial waste store, located at basement level and segregate the waste into the appropriately labelled bins. The commercial waste store will accommodate sufficient storage for residual waste, dry mixed recyclables, mixed paper, card and cartons, glass waste and food waste. Residual waste and recycling will be stored in 1,100L Eurobins, with food waste and glass waste will be stored in 240 L wheeled bins. The municipal waste recycling rate has been calculated using the estimated weekly waste generation which is based on metrics extracted from BS5906:2005 per class use. It is anticipated that the proposed development will generate significantly less waste than estimated due to lower occupancy rates associated with life sciences and recent trends towards paperless offices and hybrid working practices. The developer will be contractually responsible for all operational waste reporting for the Proposed Development. This reporting will be based either on number of container lifts per waste stream, or collection weight data if available. Data requirements and reporting methods will be agreed with the relevant authorities once all elements are occupied. Refer to Operational Waste Management Strategy (OWMS) for further details."]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",0.25,{"$f":"IF(ISNUMBER(E486),IF(E486>100%,\"Input not valid\",IF(E486=20%,\"Yes\",IF(100%>=E486>20%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Exceeds Policy"},"New materials to be tracked as part of BREEAM sustainable procurement process."]
[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 post construction report will be completed within 3 months of practical completion of the project. This will be included in the Principal Contractor's prelims."]

{"sheet":"Post-Construction Stage","index":4,"n_rows":458,"n_cols":26,"rows_kept":458,"cut":false,"hidden":false,"merged":[[408,13,408,16],[53,2,53,3],[431,7,431,9],[432,7,432,9],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[5,2,5,3],[408,4,408,6],[408,7,408,12],[409,4,410,4],[409,5,410,5],[409,6,410,6],[409,7,409,8],[409,9,409,10],[409,11,409,12],[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],[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],[455,1,455,4],[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],[35,12,35,16],[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],[436,1,436,6],[431,1,431,2],[432,1,432,2],[428,1,428,2],[429,1,429,2],[430,1,430,2],[409,13,410,13],[409,14,410,14],[409,15,410,15],[409,16,410,16],[427,1,427,2],[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],[102,1,121,1],[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],[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],[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,"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)",{"$f":"SUM(D16:D30)","v":0}]
[]
[]
[null,"Bill of Materials"]
[null,"Please click the + symbol to the left hand side of the Bill of Materials table to view or hide the input rows for each Building Element Category. The rows for substructure and frame have been unhidden to highlight this."]
[null,null,"BUILDING ELEMENT CATEGORY -  LEVEL 1 (based on the RICS New Rules of\nMeasurement (NRM) classification system level 2 sub-elements https://www.rics.org/globalassets/rics-website/media/products/data-products/bcis-construction/bcis-elemental-standard-form-cost-analysis-4th-nrm-edition-2012.pdf)",null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)",null,null,null,null,null,null,null,"USE STAGE (MODULE B)",null,null,null,null,"END OF LIFE STAGE (MODULE C)",null,null,null,null,"BENEFITS BEYOND THE SYSTEM BOUNDARY (MODULE D)"]
[null,null,"Building Element Category",null,"Material Type","Material quantity\n(Module A)\n(kg)","Material intensity \n(Module A) \n(kg/m2 GIA)","Performance Indicator (Planning Stage Estimate)","Construction Waste Factor \n(Module A)","Construction Waste \n(Module A)\n(kg)","Recycled Content \nby mass (kg)","Recycled Content \nby value (%)","Expected Lifespan\n(years)","Number of Replacements (over assumed 60-year period)","Repair and Replacement quantities of materials\n(Module B)\n (kg)","Construction Waste Factor \n(Module B)","Construction Waste \n(Module B)\n(kg)","Design for Disassembly","Assumed End of Life Scenario\n(Description)","% Reusing ","% Recycling","% Landfill","Estimated reusable materials (kg)","Estimated reusable materials intensity\n(kg/m2 GIA)","Estimated recyclable materials (kg)","Estimated recyclable materials intensity\n(kg/m2 GIA)"]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"F39*I39","v":0},null,null,null,{"$f":"IF(M39<>0,INT(60/M39),0)","v":0},{"$f":"N39*I39","v":0},null,{"$f":"P39*M39","v":0},null,null,0,0,{"$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$31,0)","v":0},"-",null,{"$f":"F40*I40","v":0},null,null,null,{"$f":"IF(M40<>0,INT(60/M40),0)","v":0},{"$f":"N40*I40","v":0},null,{"$f":"P40*M40","v":0},null,null,0,0,{"$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,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,{"$f":"I55*F55","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F57<>0,$D$31<>0),F57/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I71*F71","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F73<>0,$D$31<>0),F73/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I87*F87","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F89<>0,$D$31<>0),F89/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$f":"SUM(F103:F122)","v":0},{"$f":"IF(AND(F102<>0,$D$31<>0),F102/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G155<>0,'Post-Construction Stage'!G102<>0),IF('Detailed Application Stage'!G155='Post-Construction Stage'!G102,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G155<'Post-Construction Stage'!G102,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J103:J122)","v":0},"-","-","-","-",{"$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$31,0)","v":0},"-",null,{"$f":"I103*F103","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F104<>0,$D$31<>0),F104/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M104<>0,INT(60/M104),0)","v":0},{"$f":"N104*I104","v":0},null,{"$f":"P104*M104","v":0},null,null,0,0,{"$f":"1-T104-U104","v":1},{"$f":"T104*(F104+O104)","v":0},{"$f":"IF(AND(W104<>0,$D$31<>0),W104/$D$31,0)","v":0},{"$f":"U104*(F104+O104)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F105<>0,$D$31<>0),F105/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F117<>0,$D$31<>0),F117/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F118<>0,$D$31<>0),F118/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F119<>0,$D$31<>0),F119/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F122<>0,$D$31<>0),F122/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F124:F143)","v":0},{"$f":"IF(AND(F123<>0,$D$31<>0),F123/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G176<>0,'Post-Construction Stage'!G123<>0),IF('Detailed Application Stage'!G176='Post-Construction Stage'!G123,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G176<'Post-Construction Stage'!G123,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J124:J143)","v":0},"-","-","-","-",{"$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$31,0)","v":0},"-",null,{"$f":"I124*F124","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F138<>0,$D$31<>0),F138/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F139<>0,$D$31<>0),F139/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F140<>0,$D$31<>0),F140/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F141<>0,$D$31<>0),F141/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F145:F164)","v":0},{"$f":"IF(AND(F144<>0,$D$31<>0),F144/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G197<>0,'Post-Construction Stage'!G144<>0),IF('Detailed Application Stage'!G197='Post-Construction Stage'!G144,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G197<'Post-Construction Stage'!G144,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J145:J164)","v":0},"-","-","-","-",{"$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$31,0)","v":0},"-",null,{"$f":"I145*F145","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F146<>0,$D$31<>0),F146/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F147<>0,$D$31<>0),F147/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F159<>0,$D$31<>0),F159/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F160<>0,$D$31<>0),F160/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F161<>0,$D$31<>0),F161/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F162<>0,$D$31<>0),F162/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I164*F164","v":0},null,null,null,0,0,null,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":"IF(AND('Detailed Application Stage'!G218<>0,'Post-Construction Stage'!G165<>0),IF('Detailed Application Stage'!G218='Post-Construction Stage'!G165,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G218<'Post-Construction Stage'!G165,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J166:J185)","v":0},"-","-","-","-",{"$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$31,0)","v":0},"-",null,{"$f":"I166*F166","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F167<>0,$D$31<>0),F167/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F168<>0,$D$31<>0),F168/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M168<>0,INT(60/M168),0)","v":0},{"$f":"N168*I168","v":0},null,{"$f":"P168*M168","v":0},null,null,0,0,{"$f":"1-T168-U168","v":1},{"$f":"T168*(F168+O168)","v":0},{"$f":"IF(AND(W168<>0,$D$31<>0),W168/$D$31,0)","v":0},{"$f":"U168*(F168+O168)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F181<>0,$D$31<>0),F181/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F182<>0,$D$31<>0),F182/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F183<>0,$D$31<>0),F183/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$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$31,0)","v":0},"-",null,{"$f":"I187*F187","v":0},null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F189<>0,$D$31<>0),F189/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F201<>0,$D$31<>0),F201/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F203:F222)","v":0},{"$f":"IF(AND(F202<>0,$D$31<>0),F202/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G255<>0,'Post-Construction Stage'!G202<>0),IF('Detailed Application Stage'!G255='Post-Construction Stage'!G202,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G255<'Post-Construction Stage'!G202,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J203:J222)","v":0},"-","-","-","-",{"$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$31,0)","v":0},"-",null,{"$f":"I203*F203","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F204<>0,$D$31<>0),F204/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F205<>0,$D$31<>0),F205/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F217<>0,$D$31<>0),F217/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F224:F238)","v":0},{"$f":"IF(AND(F223<>0,$D$31<>0),F223/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G276<>0,'Post-Construction Stage'!G223<>0),IF('Detailed Application Stage'!G276='Post-Construction Stage'!G223,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G276<'Post-Construction Stage'!G223,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J224:J238)","v":0},"-","-","-","-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F225<>0,$D$31<>0),F225/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F226<>0,$D$31<>0),F226/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M232<>0,INT(60/M232),0)","v":0},{"$f":"N232*I232","v":0},null,{"$f":"P232*M232","v":0},null,null,0,0,{"$f":"1-T232-U232","v":1},{"$f":"T232*(F232+O232)","v":0},{"$f":"IF(AND(W232<>0,$D$31<>0),W232/$D$31,0)","v":0},{"$f":"U232*(F232+O232)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F240:F259)","v":0},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G292<>0,'Post-Construction Stage'!G239<>0),IF('Detailed Application Stage'!G292='Post-Construction Stage'!G239,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G292<'Post-Construction Stage'!G239,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J240:J259)","v":0},"-","-","-","-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F261:F275)","v":0},{"$f":"IF(AND(F260<>0,$D$31<>0),F260/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G313<>0,'Post-Construction Stage'!G260<>0),IF('Detailed Application Stage'!G313='Post-Construction Stage'!G260,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G313<'Post-Construction Stage'!G260,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J261:J275)","v":0},"-","-","-","-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F262<>0,$D$31<>0),F262/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F263<>0,$D$31<>0),F263/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I267*F267","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F291<>0,$D$31<>0),F291/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M296<>0,INT(60/M296),0)","v":0},{"$f":"N296*I296","v":0},null,{"$f":"P296*M296","v":0},null,null,0,0,{"$f":"1-T296-U296","v":1},{"$f":"T296*(F296+O296)","v":0},{"$f":"IF(AND(W296<>0,$D$31<>0),W296/$D$31,0)","v":0},{"$f":"U296*(F296+O296)","v":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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F299<>0,$D$31<>0),F299/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F300<>0,$D$31<>0),F300/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F312<>0,$D$31<>0),F312/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F320<>0,$D$31<>0),F320/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F321<>0,$D$31<>0),F321/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I331*F331","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F334<>0,$D$31<>0),F334/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F335<>0,$D$31<>0),F335/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F336<>0,$D$31<>0),F336/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F341<>0,$D$31<>0),F341/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F342<>0,$D$31<>0),F342/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F354<>0,$D$31<>0),F354/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F355<>0,$D$31<>0),F355/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F356<>0,$D$31<>0),F356/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F357<>0,$D$31<>0),F357/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$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$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M361<>0,INT(60/M361),0)","v":0},{"$f":"N361*I361","v":0},null,{"$f":"P361*M361","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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F363<>0,$D$31<>0),F363/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M369<>0,INT(60/M369),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F376<>0,$D$31<>0),F376/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F377<>0,$D$31<>0),F377/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F378<>0,$D$31<>0),F378/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$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,{"$f":"SUM(Y382:Y401)","v":0},0]
[null,8,"External works",null,null,null,null,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F383<>0,$D$31<>0),F383/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F384<>0,$D$31<>0),F384/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F385<>0,$D$31<>0),F385/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I395*F395","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I400*F400","v":0},null,null,null,{"$f":"IF(M400<>0,INT(60/M400),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I401*F401","v":0},null,null,null,{"$f":"IF(M401<>0,INT(60/M401),0)","v":0},{"$f":"N401*I401","v":0},null,{"$f":"P401*M401","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,{"$f":"SUM(Q38:Q401)","v":0},null,null,{"$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},{"$f":"SUM(W38:W401)","v":0},{"$f":"SUM(X38:X401)","v":0},{"$f":"SUM(Y38:Y401)","v":0},{"$f":"SUM(Z38:Z401)","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,"Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (Planning Stage Estimate)","REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL",null,"Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,"Type of Waste","Source of Information",null,null,null,"Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)"]
[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,{"$f":"IF(ISNUMBER(#REF!),#REF!/1000,0)","v":0},{"$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,{"$f":"IF(ISNUMBER(#REF!),#REF!/1000,0)","v":0},{"$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,{"$f":"IF(AND(ISNUMBER(#REF!),ISNUMBER(#REF!),ISNUMBER(#REF!),ISNUMBER(#REF!)),((#REF!+#REF!+#REF!+#REF!)/1000),0)","v":0},{"$f":"IF($D$31>0,IF(E424>0,E424/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F477<>0,'Post-Construction Stage'!F424<>0),IF('Detailed Application Stage'!F477='Post-Construction Stage'!F424,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F477<'Post-Construction Stage'!F424,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H424:I424)","v":0},{"$f":"SUM(J424:K424)","v":0},{"$f":"SUM(N424:O424)","v":0},{"$f":"SUM(H424:M424)","v":0}]
[]
[]
[null,"Circular Economy Targets "]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target at Application Stage (%)","Rate Achieved (%)","Policy Met?","Actions Undertaken / Explanation (How has this been achieved? What are the reasons for any differences between targets/performance?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E482),'Detailed Application Stage'!E482,\"\")","v":0.98},null,{"$f":"IF(ISNUMBER(F429),IF(F429>100%,\"Input not valid\",IF(F429=95%,\"Yes\",IF(100%>=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>100%,\"Input not valid\",IF(F430=95%,\"Yes\",IF(100%>=F430>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E484),'Detailed Application Stage'!E484,\"\")","v":0.96},null,{"$f":"IF(ISNUMBER(F431),IF(F431>100%,\"Input not valid\",IF(F431=95%,\"Yes\",IF(100%>=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>100%,\"Input not valid\",IF(F432=65%,\"Yes\",IF(100%>=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.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E486),'Detailed Application Stage'!E486,\"\")","v":0.25},null,{"$f":"IF(ISNUMBER(F433),IF(F433>100%,\"Input not valid\",IF(F433=20%,\"Yes\",IF(100%>=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":"Drop- down list","index":5,"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"]