{"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":0,"defined_names":53,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[[21,6,21,9],[22,6,22,9],[23,6,23,9],[24,6,24,9],[25,6,25,9],[32,6,32,9],[28,6,28,9],[31,6,31,9],[26,6,26,9],[27,6,27,9],[29,6,29,9],[30,6,30,9]]}
["Greater London Authority - Circular Economy Statement template "]
[]
["How to use this spreadsheet"]
["This template should be used by planning applicants to fulfil the requirements of the Mayor's Circular Economy (CE) Statement policy set out in London Plan Policy SI 7 'Reducing waste and supporting the Circular Economy’. Before completing and submitting this spreadsheet to the GLA, applicants should read the CE statement guidance: https://www.london.gov.uk/what-we-do/planning/implementing-london-plan/london-plan-guidance-and-spgs/circular-economy-statement-guidance-consultation-draft "]
[]
["Applicant are required to submit CE statement information to the GLA at the following three stages: pre-applicaton, outline/detailed planning submission and post-construction. Separate tabs are provided in this spreadsheet for each stage. An outline of the information required at each stage and how to submit it is provided below. Please enter information to the light yellow-coloured cells only, do not enter information in the grey cells as these will be automatically calculated. The light green-coloured cells should be completed to achieve 'pioneering' status."]
[]
["1. Pre-application stage"]
["At pre-application stage, applicants are required to complete the pre-application information tab of this template which requires applicants to confirm details about the site and to provide details of the circular economy design approaches that are informing the existing and new development (including by building layer for the latter). All tables should be completed. This should be submitted to the GLA along with all other pre-application material."]
[]
["2. Outline/detailed planning submission stage"]
["At this stage, applicants are required to complete the outline or detailed planning stage tab of this template (whichever is relevant) and submit it to the GLA along with their planning application. Applicants are required to complete all tables, including the Bill of Materials and Recycling and Waste Reporting tables. Please enter information to the light yellow-coloured cells only, do not enter information in the grey cells as these will be automatically calculated. The light green-coloured cells should be completed to achieve 'pioneering' status."]
[]
["3. Post-construction stage"]
["At the final stage of the CE statement process, applicants should complete the post-construction tab of this template and submit it to the GLA within three months of practical completion. This will require an update of the information provided at planning submission stage and for the actual figures to be reported using actual material quantities during construction. Information should be submitted to: circulareconomystatements@london.gov.uk   "]
[]
["Queries"]
["Any queries or feedback on this template should be submitted to:"]
["circulareconomystatements@london.gov.uk"]
[]
[]
["Requirement by application stage (see relevant section of guidance for more information)","Pre-application stage (suggested)","Outline application[1]","Full application / reserved matters[2]","Post-construction","Checklist","Information Reference (Please indicate whether this has been included in the report to accompany this template or as a separate submission)"]
["CE targets (see section 4.2)","Encouraged","Yes ","Yes  ","Yes (Performance reported)","Yes","Evidence in CES template spreadsheet"]
["CE design approaches (see sections 2.3 - 2.5 and 4.3)","Yes ","Yes ","Yes ","N/A","Yes","Evidence in CES template spreadsheet"]
["CE design principles (see sections 2.1, 4.4 - 4.5)","Yes","No","No","No","No","Evidence in CES template spreadsheet"]
["CE design principles by building layer (see sections 4.5)","No","Yes","Yes","No","Yes","Evidence in CES template spreadsheet"]
["Pre-redevelopment audit (see section 4.6)","Encouraged ","Yes","Yes","N/A","Yes","Please refer to Appendix A of the accompanying written report."]
["Pre-demolition audit (see section 4.6)","Encouraged","Yes","Yes","N/A","Yes","Please refer to Appendix A of the accompanying written report."]
["Bill of materials (including calculations – see section 4.7)","No","Yes (Estimated)","Yes (Estimated) ","Yes (Actual)","Yes","Evidence in CES template spreadsheet"]
["End of life strategy (see section 4.7)","No","No","Yes ","Encouraged","Yes","Please refer to Section 5.2 of the accompanying written report."]
["Operational waste management plan (see section 4.8)","No","No","Yes ","Encouraged","Yes","Please refer to Appendix B of the accompanying written report."]
["Recycling and waste reporting (see Section 4.9)","No","Yes (Estimated)","Yes (Estimated) ","Yes (Actual)","Yes","Evidence in CES template spreadsheet"]
["Lessons learnt and key achievements (see section 4.10)","N/A","N/A","N/A","Yes ","No","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":""},"","","","","","-"]
[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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F177:F196)","v":0},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,{"$f":"SUM(Y177:Y196)","v":0},0]
[null,2.1,"Superstructure: Frame",null,null,null,0,"-",null,{"$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,0,"-",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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F198:F217)","v":0},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,{"$f":"SUM(Y198:Y217)","v":0},0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,null,null,0,"-",null,{"$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,0,"-",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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$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,"-",{"$f":"SUM(F219:F238)","v":0},0,{"$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,{"$f":"SUM(Y219:Y238)","v":0},0]
[null,2.2999999999999998,"Superstructure: Roof",null,null,null,0,"-",null,{"$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,0,"-",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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F240:F254)","v":0},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,{"$f":"SUM(Y240:Y254)","v":0},0]
[null,2.4,"Superstructure: Stairs and Ramps",null,null,null,0,"-",null,{"$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,0,"-",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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F277:F291)","v":0},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,{"$f":"SUM(Y277:Y291)","v":0},0]
[null,2.6,"Superstructure: Windows and External Doors",null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F314:F328)","v":0},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,{"$f":"SUM(Y314:Y328)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$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,"-",{"$f":"SUM(F351:F370)","v":0},0,"-","-",{"$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,{"$f":"SUM(Y351:Y370)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F372:F391)","v":0},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,{"$f":"SUM(Y372:Y391)","v":0},0]
[null,5,"Services (MEP)",null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F393:F412)","v":0},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,{"$f":"SUM(Y393:Y412)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F414:F433)","v":0},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,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,{"$f":"U414*(F414+O414)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F435:F454)","v":0},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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$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,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,{"$f":"IF(ISNUMBER(E483),IF(E483>100%,\"Input not valid\",IF(E483=95%,\"Yes\",IF(100%>=E483>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E484),IF(E484>100%,\"Input not valid\",IF(E484=95%,\"Yes\",IF(100%>=E484>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[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],[481,6,481,8],[482,6,482,8],[483,6,483,8],[484,6,484,8],[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],[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","Abbey Road Phase 3"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant","London Borough of Camden"]
[null,null,"London Borough","London Borough of Camden"]
[null,null,"Brief description of the project","“Demolition and redevelopment of Emminster and Hinstock blocks including Belsize Priory Health Centre, Abbey Community Centre, public house and commercial units to provide new residential accommodation (Use Class C3) and ground floor commercial space (Use Class E/Sui Generis) to be used as flexible commercial units, across three buildings ranging from 4 to 11 storeys, along with car and bicycle parking, landscaping and all necessary ancillary and enabling works.”"]
[null,null,"Author/s","AECOM"]
[null,null,"Date of assessment","2022-06-07"]
[null,null,"Number of Use Types",2]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Class C3",12871]
[null,null,"Class E / Sui Generis",305.3]
[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":13176.3}]
[]
[]
[null,"Circular Economy Design Approaches"]
[null,"Circular Economy Design Approaches for Existing Structures / Buildings",null,"Applicant Response"]
[null,"Is there an existing building on the site?",null,"Yes"]
[null,"Is it technically feasible to retain the building(s) in whole or in part?",null,"No"]
[null,"Are there any building materials or elements available on site that can be used?"]
[null,"Is the existing building, or parts of the building, suited to the requirements for the site?"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?",null,"Yes"]
[null,"The preferred strategy is:",null,"NEW BUILDING"]
[null,"The preferred strategy is:",null,"RETAIN and RETROFIT"]
[null,"The preferred strategy is:",null,"PARTIAL RETENTION and REFURBISHMENT"]
[null,"The preferred strategy is:",null,"DISASSEMBLE/DECONSTRUCT AND REUSE"]
[null,"The preferred strategy is:",null,"DEMOLISH/DECONSTRUCT AND RECYCLE"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Refurbish","N/A","The potential to refurbish the existing buildings has been explored. The outcomes of this study illustrate that the New Build option has the least associated life-cycle carbon emissions per square metre of development."]
[null,"Repurpose","N/A","As set out above, the opportunity to retrofit the existing structure has been explored. However, there are a number of constraints associated with the repurposing of the existing development including internal structural configuration and regulatory compliance."]
[null,"Disassemble / Deconstruct and Reuse","All Existing Buildings (Abbey Community Centre, Emminster and Hinstock)","It is proposed that that the Abbey Community Centre, Emminster and Hinstock buildings are demolished to allow the redevelopment and densification of the Site.\nIn line with the Waste Hierarchy, it is sought to maximise the residual value of materials including the reuse of existing materials either on or off-site. This is to be facilitated through deconstruction where feasible and separation of waste streams on Site."]
[null,"Demolish / Deconstruct and Recycle","All Existing Buildings (Abbey Community Centre, Emminster and Hinstock)","As set out above, it is sought that opportunities for reuse will be explored in the first instance. However, it is expected that there will be some materials for which direct reuse is not possible, for example existing slab and hardstanding. Where this is the case, the Waste Hierarchy will be applied to ensure these materials are recycled where possible."]
[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","The buildings are not foreseen to have a short life on the current Site, it is not therefore proposed to adopt a building relocation approach."]
[null,"Component or material reuse","N/A","The Proposed Development is primarily designed for longevity however the use of materials which can support high rates of recycling will be explored."]
[null,"Adaptability","Residential Spaces","It is expected that the new build elements could support adaptability within the residential-use type and will be explored further through detailed design."]
[null,"Flexibility","Commercial Spaces","The commercial / retail spaces will be designed for flexibility in allowing these to be reconfigured to tenants needs over the lifetime of the Proposed Development."]
[null,"Replaceability","N/A","The Proposed Development is primarily designed for longevity however the principles of disassembly have been considered and materials will be specified with consideration of the end-of-life scenarios."]
[null,"Disassembly","Space","For elements which may have a shorter lifetime than the design life of the Proposed Development and for those which are more likely to be reconfigured or replaced in use then disassembly has been considered to allow either reuse or effective separation of materials for recycling."]
[null,"Longevity","Substructure, Superstructure, Shell / Skin","Given that there are no significant changes anticipated within the lifetime of the Proposed Development, it is therefore sought that the scheme is built for longevity. This will be achieved through the use of robust and durable materials and creation of a scheme which is resilient to future scenarios."]
[]
[]
[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",null,"N/A"]
[null,"Is it likely the layer (or components within it) will need to be changed, upgraded or replaced within 5-15 years, e.g. for improved performance, aesthetics",null,null,"N/A","No","No","No","No",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":"Design for ADAPTABILITY"},"Design for ADAPTABILITY","Design for ADAPTABILITY","Design for ADAPTABILITY","Design for FLEXIBILITY","","-"]
[null,"Design Principles",null,null,"All developments should apply the 6 circular economy principles, including designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised."]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage","•\tOpportunities to reclaim existing panelised façade within the new development","•\tNo basements proposed\n•\tGGBS proposed to concrete elements","•\tStacking principles with simplified structure\n•\tLean design principles considered\n•\tGGBS proposed to concrete elements\n•\tPrecast columns proposed","•\tSFS inner leaf proposed\n•\tAlternative façade system to be explored","•\tDesigned to allow use of bathroom pods and/or precast/prefabricated risers","•\tRepeated cores, unit types and details\n•\tSFS internal partitioning proposed\n•\tStandardisation within the design",null,"•\tTake-back schemes to be investigated\n•\tSpecify materials with high recycled content","Explore Design for Manufacture (DfM) and waste reduction methods","Complex trade-offs between material efficiencies, waste reduction and end-of-life scenarios\nFeasibility and suitability to reclaim façade elements","Investigate further through detailed design","Resolve through detailed design"]
[null,null,null,"Module B - In-Use Stage",null,"•\tUse of concrete limits maintenance requirements in use","•\tUse of concrete limits maintenance requirements in use","•\tUse of traditional masonry limits maintenance requirements in use",null,"•\tFully finished ceilings demountable for maintenance","•\tOperational Waste Management Strategy developed to reduce waste to landfill",null,"Designing for durability and longevity to limit need for maintenance in use","No challenges","Develop maintenance strategy","Implementation at construction stage"]
[null,null,null,"Module C - End-of-Life Stage","•\tAs per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","As per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","As per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","As per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","As per Section 4.3.4 Designing for Disassembly and Section 4.3.5 Using systems, elements or materials that can be re-used and recycled."]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary","•\tAs per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","•\tAs per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","As per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","As per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","As per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled.","As per Section 4.3.5 Using systems, elements or materials that can be re-used and recycled."]
[null,"Designing for longevity",null,null,null,"•\tConcrete proposed for durability and resilience","•\tConcrete proposed for durability and resilience","•\tBrick proposed for durability and resilience",null,"•\tPrioritise delivery of dual aspect units to promote longevity\n•\tPotential for future vertical extension",null,null,"Use of robust and durable materials for key elements","No challenges","To be explored with the contractor","Implementation at construction stage"]
[null,"Designing for adaptability or flexibility",null,null,null,null,"•\tColumns within party walls where possible to allow flexible living\n•\tIncreased floor-to-ceiling height at ground floor","•\tMultiple entrance points to commercial space support flexibility",null,"•\tOpen plan living offers flexibility to residents\n•\tCommercial space can be sub-divided into smaller units",null,null,"Build for longevity, including adaptable residential spaces and flexible commercial units","No challenges","N/A","Architectural design"]
[null,"Designing for disassembly",null,null,null,null,null,"•\tPrefabricated system to be explored\n•\tUse of lime mortar to be explored\n•\tSteel framed system to allow disassembly","•\tExplore use of bathroom pods which limit use of adhesives and resins","•\tSteel framed system to allow disassembly",null,null,"Explore the implications of using methods which facilitate disassembly upon longevity","Cost implications and subject to feasibility","To be explored with the contractor","To be resolved through detailed design"]
[null,"Using systems, elements or materials that can be re-used and recycled",null,null,"•\tA Product Procurement Policy has been prepared for the Proposed Development","•\tGGBS proposed to concrete elements","•\tGGBS proposed to concrete elements","•\tExplore specification of materials with EPDs to support end-of-life scenarios\n•\tPotential to trial use of alternative materials to cycle store","•\tExplore specification of materials with EPDs to support end-of-life scenarios","•\tExplore specification of materials with EPDs to support end-of-life scenarios\n•\tSFS could support reuse or otherwise recycling\n",null,null,"Explore potential to use materials with high recycled content and lower life-cycle impact","Cost implications and subject to feasibility and programme","Investigate further through detailed design","Product Procurement Policy"]
[]
[]
[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":8571551.5199999996},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":650.52795701372918},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":1255.5615764668382},"-",{"$f":"SUM(J156:J175)","v":347957.36064000003},"-","-","-","-",{"$f":"SUM(O156:O175)","v":8.8499999999999995E-2},"-",{"$f":"SUM(Q156:Q175)","v":5.3100000000000005},"-","-",{"$f":"IF(W155<>0,W155/($F$155+$O$155),0)","v":0},{"$f":"IF(Y155<>0,Y155/($F$155+$O$155),0)","v":1},0,{"$f":"SUM(W156:W175)","v":0},0,{"$f":"SUM(Y156:Y175)","v":8571551.6085000001},650.52796373033402]
[null,1,"Substructure",null,"Ready-mix concrete 50% GGBS",7972104.4800000004,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":605.03361945310905},"-",0.04,{"$f":"I156*F156","v":318884.17920000001},null,null,60,1,0.04,0.04,2.4,"No","Concrete crushed to aggregate",0,1,0,0,0,7972104.5200000005,605.03362248886265]
[null,null,null,null,"Carbon steel reinforcing bar (UK Cares)",599447.04000000004,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":45.49433756062021},"-",4.8500000000000001E-2,29073.181440000004,null,null,60,{"$f":"IF(M157<>0,INT(60/M157),0)","v":1},{"$f":"N157*I157","v":4.8500000000000001E-2},4.8500000000000001E-2,{"$f":"P157*M157","v":2.91},"No","Steel recycling",0,1,{"$f":"1-T157-U157","v":0},{"$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":599447.08850000007},45.494341241471439]
[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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F177:F196)","v":3496057},265.32918952968589,{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":509.95021364115877},"-",{"$f":"SUM(J177:J196)","v":139861.50699999998},"-","-","-","-",{"$f":"SUM(O177:O196)","v":0.1285},"-",{"$f":"SUM(Q177:Q196)","v":7.71},"-","-",{"$f":"IF(W176<>0,W176/($F$176+$O$176),0)","v":0},{"$f":"IF(Y176<>0,Y176/($F$176+$O$176),0)","v":1},0,{"$f":"SUM(W177:W196)","v":0},0,{"$f":"SUM(Y177:Y196)","v":3496057.1285000001},265.32919928204427]
[null,2.1,"Superstructure: Frame",null,"Ready-mix concrete 50% GGBS",3223200,244.62102411147288,"-",0.04,{"$f":"I177*F177","v":128928},null,null,60,1,0.04,0.04,2.4,"No","Concrete crushed to aggregate",0,1,0,0,0,3223200.04,244.62102714722647]
[null,null,null,null,"Carbon steel reinforcing bar (UK Cares)",270595,20.536493552818317,"-",0.04,10823.800000000001,null,null,60,1,0.04,0.04,2.4,"No","Steel recycling",0,1,0,0,0,270595.03999999998,20.536496588571904]
[null,null,null,null,"Structural steel profiles",2262,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":0.17167186539468593},"-",4.8500000000000001E-2,109.70700000000001,null,null,60,1,4.8500000000000001E-2,4.8500000000000001E-2,2.91,"No","Steel recycling",0,1,0,0,0,2262.0484999999999,0.17167554624591122]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F191<>0,$D$31<>0),F191/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F198:F217)","v":6432995},488.22469130180707,{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":949.99924106160302},"-",{"$f":"SUM(J198:J217)","v":261495.62050000002},"-","-","-","-",{"$f":"SUM(O198:O217)","v":0.1885},"-",{"$f":"SUM(Q198:Q217)","v":11.31},"-","-",{"$f":"IF(W197<>0,W197/($F$197+$O$197),0)","v":3.6626951069574855E-3},{"$f":"IF(Y197<>0,Y197/($F$197+$O$197),0)","v":0.9963373048930424},0,{"$f":"SUM(W198:W217)","v":23562.1},1.7882182403254328,{"$f":"SUM(Y198:Y217)","v":6409433.0884999996},486.43648736747036]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"Ready-mix concrete 50% GGBS",6084480,461.774549759796,"-",0.04,{"$f":"I198*F198","v":243379.20000000001},null,null,60,1,0.04,0.04,2.4,"No","Concrete crushed to aggregate",0,1,0,0,0,6084480.04,461.7745527955496]
[null,null,null,null,"Carbon steel reinforcing bar (UK Cares)",324953,24.661930891069574,"-",4.8500000000000001E-2,15760.220500000001,null,null,60,1,4.8500000000000001E-2,4.8500000000000001E-2,2.91,"No","Steel recycling",0,1,0,0,0,324953.04849999998,24.661934571920796]
[null,null,null,null,"Prefabricated steel balcony with steel railings",23562,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":1.7882106509414633},"-",0.1,2356.2000000000003,null,null,60,1,0.1,0.1,6,"Yes","Reuse as material",1,0,0,23562.1,1.7882182403254328,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F212<>0,$D$31<>0),F212/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$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,"-",{"$f":"SUM(F219:F238)","v":1540450.15},116.91067674536858,{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":118.50328089069011},"-",{"$f":"SUM(J219:J238)","v":58815.248950000001},"-","-","-","-",{"$f":"SUM(O219:O238)","v":1.2814999999999999},"-",{"$f":"SUM(Q219:Q238)","v":26.58},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":3.474695722660958E-2},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":0.92052862849379624},4.4724414279594171E-2,{"$f":"SUM(W219:W238)","v":53526},4.0622936636233238,{"$f":"SUM(Y219:Y238)","v":1418029.6435},107.61971444942814]
[null,2.2999999999999998,"Superstructure: Roof",null,"Bitumen-polymer membrane roofing",20984.63,1.5926041453215245,"-",0.1,{"$f":"I219*F219","v":2098.4630000000002},null,null,30,2,0.2,0.1,3,"No","Bitumen membrane recycling",0,1,0,0,0,20984.83,1.5926193240894639]
[null,null,null,null,"Drainage floor underlay",283.85000000000002,2.1542466398002478E-2,"-",0.04,11.354000000000001,null,null,30,2,0.08,0.04,1.2,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Extruded polystyrene (XPS)",16973.38,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":1.2881749808368057},"-",0.04,678.93520000000001,null,null,30,{"$f":"IF(M221<>0,INT(60/M221),0)","v":2},{"$f":"N221*I221","v":0.08},0.04,{"$f":"P221*M221","v":1.2},"No","Landfilling",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,"Planed timber",18396,1.3961430750665969,"-",0.17899999999999999,3292.884,null,null,30,2,0.35799999999999998,0.17899999999999999,5.37,"No","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Soil substrates for green roofs",53526,4.0622936636233238,"-",0,0,null,null,30,2,0,0,0,"Yes","Reuse as material",1,0,0,53526,4.0622936636233238,0,0]
[null,null,null,null,"Polyurethane waterproofing membrane",10375.34,0.78742439076220183,"-",0.1,1037.5340000000001,null,null,30,2,0.2,0.1,3,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Waterproofing system with flexible sheets for roofing",22866.300000000003,1.7354113066642385,"-",0.1,2286.6300000000006,null,null,30,2,0.2,0.1,3,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Galvanized profiled steel decking",936.65,7.1085964952224828E-2,"-",7.4999999999999997E-2,70.248750000000001,null,null,60,1,7.4999999999999997E-2,7.4999999999999997E-2,4.5,"No","Steel recycling",0,1,0,0,0,936.72500000000002,7.1091656990202118E-2]
[null,null,null,null,"Ready-mix concrete 50% GGBS",1152000,87.42970333098063,"-",0.04,46080,null,null,60,1,0.04,0.04,2.4,"No","Concrete crushed to aggregate",0,1,0,0,0,1152000.04,87.429706366734223]
[null,null,null,null,"Carbon steel reinforcing bar (UK Cares)",67200,5.100066027640537,"-",4.8500000000000001E-2,3259.2000000000003,null,null,60,1,4.8500000000000001E-2,4.8500000000000001E-2,2.91,"No","Steel recycling",0,1,0,0,0,67200.048500000004,5.1000697084917626]
[null,null,null,null,"Precast concrete paving tiles",176908,13.426227393122501,"-",0,0,null,null,60,1,0,0,0,"No","Concrete crushed to aggregate",0,1,0,0,0,176908,13.426227393122501]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F240:F254)","v":115008},8.7283987158762333,"-","-",{"$f":"SUM(J240:J254)","v":4639.4880000000003},"-","-","-","-",{"$f":"SUM(O240:O254)","v":8.8499999999999995E-2},"-",{"$f":"SUM(Q240:Q254)","v":5.3100000000000005},"-","-",{"$f":"IF(W239<>0,W239/($F$239+$O$239),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$239+$O$239),0)","v":1},0,{"$f":"SUM(W240:W254)","v":0},0,{"$f":"SUM(Y240:Y254)","v":115008.0885},8.7284054324810452]
[null,2.4,"Superstructure: Stairs and Ramps",null,"Ready-mix concrete 50% GGBS",110400,8.3786799025523102,"-",0.04,{"$f":"I240*F240","v":4416},null,null,60,1,0.04,0.04,2.4,"No","Concrete crushed to aggregate",0,1,0,0,0,110400.04,8.3786829383058983]
[null,null,null,null,"Carbon steel reinforcing bar (UK Cares)",4608,0.34971881332392252,"-",4.8500000000000001E-2,223.488,null,null,60,1,4.8500000000000001E-2,4.8500000000000001E-2,2.91,"No","Steel recycling",0,1,0,0,0,4608.0484999999999,0.34972249417514784]
[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":2462546.6799999997},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":186.89212297837784},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":199.51015687256665},"-",{"$f":"SUM(J256:J275)","v":176350.12114},"-","-","-","-",{"$f":"SUM(O256:O275)","v":1.333},"-",{"$f":"SUM(Q256:Q275)","v":43.529999999999994},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":0},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":0.78940037016041731},0.21059962983958269,{"$f":"SUM(W256:W275)","v":0},0,{"$f":"SUM(Y256:Y275)","v":1943936.3129999998},147.53279092006102]
[null,2.5,"Superstructure: External Walls",null,"Autoclaved aerated concrete blocks",5796,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0.43988069488399628},"-",7.4999999999999997E-2,{"$f":"I256*F256","v":434.7},null,null,60,1,7.4999999999999997E-2,7.4999999999999997E-2,4.5,"No","Concrete crushed to aggregate",0,1,0,0,0,5796.0749999999998,0.43988638692197357]
[null,null,null,null,"Fibre cement boards",154252.79999999999,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":11.706837276018305},"-",0.05,7712.6399999999994,null,null,30,2,0.1,0.05,1.5,"No","Concrete crushed to aggregate",0,0,1,0,0,0,0]
[null,null,null,null,"Glass wool insulation",9.6199999999999992,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":7.3009873788544577E-4},"-",0.08,0.76959999999999995,null,null,60,1,0.08,0.08,4.8,"Yes","Landfilling",0,0,1,0,0,0,0]
[null,null,null,null,"Gypsum plasterboard",352739.62,26.770764175071911,"-",0.125,44092.452499999999,null,null,30,2,0.25,0.125,3.75,"Yes","Gypsum recycling",0,1,0,0,0,352739.87,26.770783148531834]
[null,null,null,null,"Gypsum plaster",47140.5,3.5776735502379275,"-",0.13,6128.2650000000003,null,null,30,2,0.26,0.13,3.9000000000000004,"No","Landfilling (for inert materials)",0,1,0,0,0,47140.76,3.5776932826362486]
[null,null,null,null,"Lightweight concrete block",10920,0.82876072949158719,"-",7.4999999999999997E-2,819,null,null,60,1,7.4999999999999997E-2,7.4999999999999997E-2,4.5,"No","Concrete crushed to aggregate",0,1,0,0,0,10920.075000000001,0.82876642152956459]
[null,null,null,null,"Masonry mortar",138937.5,10.544500352906356,"-",0.13,18061.875,null,null,60,1,0.13,0.13,7.8000000000000007,"No","Cement/mortar use in a backfill",0,1,0,0,0,138937.63,10.544510219105517]
[null,null,null,null,"Polyurethane waterproofing membrane",39037.819999999992,2.962730053201581,"-",0.1,3903.7819999999992,null,null,30,2,0.2,0.1,3,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Red Brick",1373793.94,104.26249705911371,"-",0.05,68689.697,null,null,60,1,0.05,0.05,3,"No","Brick/stone crushed to aggregate",0,1,0,0,0,1373793.99,104.2625008538057]
[null,null,null,null,"Rockwool insulation",325311,24.68910088568111,"-",0.08,26024.880000000001,null,null,60,1,0.08,0.08,4.8,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Steel stud",14607.88,1.1086481030334767,"-",3.3000000000000002E-2,482.06004000000001,null,null,60,1,3.3000000000000002E-2,3.3000000000000002E-2,1.98,"Yes","Steel recycling",0,1,0,0,0,14607.912999999999,1.1086506075301867]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F277:F291)","v":129173},9.803434955184688,{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":199.51015687256665},"-",{"$f":"SUM(J277:J291)","v":2515.8850000000002},"-","-","-","-",{"$f":"SUM(O277:O291)","v":0.52800000000000002},"-",{"$f":"SUM(Q277:Q291)","v":7.92},"-","-",{"$f":"IF(W276<>0,W276/($F$276+$O$276),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$276+$O$276),0)","v":0.88311569534587619},0.11688430465412381,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":114075.17000000001},8.6576026653916518]
[null,2.6,"Superstructure: Windows and External Doors",null,"Aluminium framed glazed doors",31290,2.3747182441201251,"-",0,0,null,null,30,2,0,0,0,"Yes","Glass-containing product recycling (80% glass)",0,0.8,0.19999999999999996,0,0,25032,1.8997745952960998]
[null,null,null,null,"Aluminum profile for windows and doors",663,5.0317615719132083E-2,"-",7.4999999999999997E-2,49.725000000000001,null,null,30,2,0.15,7.4999999999999997E-2,2.25,"Yes","Aluminium recycling",0,1,0,0,0,663.15,5.0328999795086635E-2]
[null,null,null,null,"Float glass",88380,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":6.7074975524236704},"-",0.01,883.80000000000007,null,null,30,2,0.02,0.01,0.3,"Yes","Glass recycling",0,1,0,0,0,88380.02,6.7074990703004644]
[null,null,null,null,"Planed timber for joinery applications",8840,0.67090154292176107,"-",0.17899999999999999,1582.36,null,null,30,2,0.35799999999999998,0.17899999999999999,5.37,"Yes","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$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":1487032.5900000003},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":112.85661300972203},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":139.05745846709627},"-",{"$f":"SUM(J293:J312)","v":177880.60038000002},"-","-","-","-",{"$f":"SUM(O293:O312)","v":0.91800000000000004},"-",{"$f":"SUM(Q293:Q312)","v":31.680000000000003},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":0},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0.84841910502530515},0.15158089497469485,{"$f":"SUM(W293:W312)","v":0},0,{"$f":"SUM(Y293:Y312)","v":1261627.6380000003},95.749765715716876]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"Autoclaved aerated concrete blocks",100128,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":7.5990983811843993},"-",7.4999999999999997E-2,7509.5999999999995,null,null,60,1,7.4999999999999997E-2,7.4999999999999997E-2,4.5,"No","Concrete crushed to aggregate",0,1,0,0,0,100128.075,7.5991040732223771]
[null,null,null,null,"Glass wool insulation",83214.25,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":6.3154489500087285},"-",0.08,6657.14,null,null,60,1,0.08,0.08,4.8,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Gypsum plaster",78718.2,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":5.9742264520388879},"-",0.13,10233.366,null,null,30,2,0.26,0.13,3.9000000000000004,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Gypsum plasterboard",1116895.0800000003,84.765456159923531,"-",0.13,145196.36040000003,null,null,30,2,0.26,0.13,3.9000000000000004,"Yes","Gypsum recycling",0,1,0,0,0,1116895.3400000003,84.765475892321845]
[null,null,null,null,"Masonry mortar",17880,1.3569818537829286,"-",0.13,2324.4,null,null,60,1,0.13,0.13,7.8000000000000007,"No","Cement/mortar use in a backfill",0,1,0,0,0,17880.13,1.3569917199820891]
[null,null,null,null,"Rockwool insulation",63473,4.817209687089699,"-",0.08,5077.84,null,null,60,1,0.08,0.08,4.8,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Steel stud",26724.06,2.0281915256938596,"-",3.3000000000000002E-2,881.89398000000006,null,null,60,1,3.3000000000000002E-2,3.3000000000000002E-2,1.98,"Yes","Steel recycling",0,1,0,0,0,26724.093000000001,2.0281940301905697]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F307<>0,$D$31<>0),F307/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F314:F328)","v":122551.1},9.3008735380949137,{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":139.05745846709627},"-",{"$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,{"$f":"SUM(Y314:Y328)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,"Wooden internal door",122551.1,9.3008735380949137,"-",0,0,null,null,30,2,0,0,0,"Yes","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":557395.63},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":42.302894591046048},"-","-",{"$f":"SUM(J330:J349)","v":51266.996999999996},"-","-","-","-",{"$f":"SUM(O330:O349)","v":3.3200000000000003},"-",{"$f":"SUM(Q330:Q349)","v":13.8},"-","-",{"$f":"IF(W329<>0,W329/($F$329+$O$329),0)","v":0},{"$f":"IF(Y329<>0,Y329/($F$329+$O$329),0)","v":0.67409405776598619},0.32590594223401381,{"$f":"SUM(W330:W349)","v":0},0,{"$f":"SUM(Y330:Y349)","v":375739.32},28.516299719951732]
[null,3,"Finishes",null,"Ceramic tiles",22734.240000000002,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":1.7253887661938483},"-",0.1,2273.4240000000004,null,null,30,2,0.2,0.1,3,"No","Brick/stone crushed to aggregate",0,1,0,0,0,22734.440000000002,1.7254039449617877]
[null,null,null,null,"Emulsion paint",36982.18,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":2.8067196405667754},"-",0.1,3698.2180000000003,null,null,10,6,0.60000000000000009,0.1,1,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Engineered wood flooring",101832.19,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":7.7284359038576849},"-",0.05,5091.6095000000005,null,null,10,6,0.30000000000000004,0.05,0.5,"Yes","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"PVC vinyl flooring",18462.599999999999,1.4011976047904191,"-",0.1,1846.26,null,null,10,6,0.60000000000000009,0.1,1,"Yes","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Steel suspended ceiling supports",98317.440000000002,7.4616880307825424,"-",7.4999999999999997E-2,7373.808,null,null,30,2,0.15,7.4999999999999997E-2,2.25,"Yes","Steel recycling",0,1,0,0,0,98317.59,7.4616994148584963]
[null,null,null,null,"Gypsum plasterboard",226076.62,17.157822757526773,"-",0.125,28259.577499999999,null,null,30,2,0.25,0.125,3.75,"Yes","Gypsum recycling",0,1,0,0,0,226076.87,17.157841730986696]
[null,null,null,null,"Porcelain stoneware",28610.400000000001,2.1713531112679587,"-",0.01,286.10400000000004,null,null,30,2,0.02,0.01,0.3,"Yes","Brick/stone crushed to aggregate",0,1,0,0,0,28610.420000000002,2.1713546291447527]
[null,null,null,null,"Solvent-borne floor paint",1106.6400000000001,8.398715876232328E-2,"-",0.1,110.66400000000002,null,null,10,6,0.60000000000000009,0.1,1,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Wall-to-wall carpet",23273.32,1.7663016172977239,"-",0.1,2327.3319999999999,null,null,10,6,0.60000000000000009,0.1,1,"Yes","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F344<>0,$D$31<>0),F344/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$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,"-",{"$f":"SUM(F351:F370)","v":24209.1},1.8373215546094124,"-","-",{"$f":"SUM(J351:J370)","v":85.670999999999992},"-","-","-","-",{"$f":"SUM(O351:O370)","v":0.03},"-",{"$f":"SUM(Q351:Q370)","v":0.2},"-","-",{"$f":"IF(W350<>0,W350/($F$350+$O$350),0)","v":0},{"$f":"IF(Y350<>0,Y350/($F$350+$O$350),0)","v":0.26417306198116169},0.73582693801883825,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":6395.4000000000005},0.48537146239839718]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"Acrylic bathtub",2912,0.22100286119775658,"-",0,0,null,null,20,3,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Hot water radiator ",8567.0999999999985,0.65019011406844096,"-",0.01,85.670999999999992,null,null,20,3,0.03,0.01,0.2,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Porcelain sink",5624,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":0.4268269544561068},"-",0,0,null,null,20,3,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Porcelain WC kit (toilet and tank)",7106,0.53930162488710798,"-",0,0,null,null,20,3,0,0,0,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,6395.4000000000005,0.48537146239839718]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F365<>0,$D$31<>0),F365/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F372:F391)","v":416889.64999999997},31.639356268451689,"-","-",{"$f":"SUM(J372:J391)","v":2647.8201999999997},"-","-","-","-",{"$f":"SUM(O372:O391)","v":0.33999999999999997},"-",{"$f":"SUM(Q372:Q391)","v":3.75},"-","-",{"$f":"IF(W371<>0,W371/($F$371+$O$371),0)","v":0},{"$f":"IF(Y371<>0,Y371/($F$371+$O$371),0)","v":0.76837150491428219},0.23162849508571781,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":320326.38900000002},24.31079961749505]
[null,5,"Services (MEP)",null,"Air handling unit",38408.399999999994,2.9149609526194755,"-",0.01,384.08399999999995,null,null,20,3,0.03,0.01,0.2,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,34567.586999999992,2.6234669064911995]
[null,null,null,null,"Air/air heat pump",13680,1.038227727055395,"-",0,0,null,null,20,3,0,0,0,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,12312,0.93440495434985549]
[null,null,null,null,"Circulation pump",64.08,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":4.8632772477857971E-3},"-",0,0,null,null,25,2,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Cogeneration heat and power plant ",4552.08,0.34547482980806449,"-",0.01,45.520800000000001,null,null,20,3,0.03,0.01,0.2,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,4096.8989999999994,0.31092939596092983]
[null,null,null,null,"Consumer Unit 6 way",641.34,4.8673755151294372E-2,"-",0.01,6.4134000000000002,null,null,30,2,0.02,0.01,0.3,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,577.22400000000005,4.3807745725279484E-2]
[null,null,null,null,"Electric boiler",960,7.2858086109150524E-2,"-",0.01,9.6,null,null,20,3,0.03,0.01,0.2,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,864.02700000000004,6.5574326631907293E-2]
[null,null,null,null,"Electric socket",1700,0.12901952748495404,"-",0.01,17,null,null,30,2,0.02,0.01,0.3,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,1530.018,0.1161189408255732]
[null,null,null,null,"Electricity cabling",58773.56,4.4605511410638803,"-",0.01,587.73559999999998,null,null,30,2,0.02,0.01,0.3,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,52896.221999999994,4.0144973930466064]
[null,null,null,null,"Elevator for residential buildings",46880,3.5579032049968506,"-",0,0,null,null,20,3,0,0,0,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,42192,3.2021128844971654]
[null,null,null,null,"Heat distribution system (water heat distribution) ",118197.26999999999,8.9704446620067841,"-",0.01,1181.9727,null,null,25,2,0.02,0.01,0.25,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,106377.561,8.0734015618952224]
[null,null,null,null,"Heated water storage tank",14998.76,1.1383134870942526,"-",0,0,null,null,25,2,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Indoor luminescent ceiling light",2235.1,0.16963032110683576,"-",0,0,null,null,30,2,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Indoor pendant lights",4704,0.35700462193483756,"-",0,{"$f":"I384*F384","v":0},null,null,30,2,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Photovoltaic monocrystalline panel (PV)",42564.600000000006,3.23039092916828,"-",0,0,null,null,25,2,0,0,0,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,38308.140000000007,2.9073518362514523]
[null,null,null,null,"Pipesystem, hot and cold water supply",3380.78,{"$f":"IF(AND(F386<>0,$D$31<>0),F386/$D$31,0)","v":0.25658037537093115},"-",0,0,null,null,25,2,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Polypropylene rainwater storage tank",2821.5,0.21413446870517522,"-",0,0,null,null,25,2,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Sewage water drainage piping network",2397.75,0.18197445413355798,"-",0.06,143.86499999999998,null,null,25,2,0.12,0.06,1.5,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,2158.0830000000001,0.16378520525488949]
[null,null,null,null,"Single and three phase distribution boards",2587.1999999999998,0.19635254206416064,"-",0.01,25.872,null,null,30,2,0.02,0.01,0.3,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,2328.498,0.17671865394685915]
[null,null,null,null,"Sprinkler system",32767.56,2.4868559459028714,"-",0,0,null,null,25,2,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ventilation system for residential building",24575.670000000002,1.8651419594271534,"-",0.01,245.75670000000002,null,null,20,3,0.03,0.01,0.2,"Yes","Metal-containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,22118.13,1.6786298126181101]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F393:F412)","v":0},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,{"$f":"SUM(Y393:Y412)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F414:F433)","v":0},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,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,{"$f":"U414*(F414+O414)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F435:F454)","v":1015728.5},77.087535954706567,"-","-",{"$f":"SUM(J435:J454)","v":3590.7570000000001},"-","-","-","-",{"$f":"SUM(O435:O454)","v":0.30000000000000004},"-",{"$f":"SUM(Q435:Q454)","v":9},"-","-",{"$f":"IF(W434<>0,W434/($F$434+$O$434),0)","v":0.80739588165659959},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":0.19150732951551636},1.0967888278840543E-3,{"$f":"SUM(W435:W454)","v":820095.25},62.240177439797215,{"$f":"SUM(Y435:Y454)","v":194519.51},14.762832509885174]
[null,8,"External works",null,"Aggregate (crushed gravel)",428400,null,"-",0,0,null,null,60,1,0,0,0,"Yes","Reuse as material",1,0,0,428400,32.512920926208423,0,0]
[null,null,null,null,"Clay pavers",33008,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":2.5051038607196254},"-",0.05,1650.4,null,null,60,1,0.05,0.05,3,"Yes","Reuse as material",1,0,0,33008.050000000003,2.5051076554116105,0,0]
[null,null,null,null,"Double skin wall from bricks, including mortar",36579.46,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":2.7761556734439865},"-",0.05,1828.973,null,null,60,1,0.05,0.05,3,"No","Brick/stone crushed to aggregate",0,1,0,0,0,36579.51,2.7761594681359716]
[null,null,null,null,"Geotextile",1113.8399999999999,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":8.4533594408141885E-2},"-",0.1,111.384,null,null,30,2,0.2,0.1,3,"Yes","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Precast concrete paving tiles",126336,9.588124131964209,"-",0,0,null,null,60,1,0,0,0,"Yes","Reuse as material",1,0,0,126336,9.588124131964209,0,0]
[null,null,null,null,"Resin bound aggregate decorative paving system",157940,11.986673041749201,"-",0,0,null,null,30,2,0,0,0,"No","Asphalt reuse via reprocessing",0,1,0,0,0,157940,11.986673041749201]
[null,null,null,null,"Sand",232351.2,17.634024726212974,"-",0,0,null,null,60,1,0,0,0,"Yes","Reuse as material",1,0,0,232351.2,17.634024726212974,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$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,0,null,null,null,{"$f":"IF(M453<>0,INT(60/M453),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$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":26371587.919999998},2001.4410661566601,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":1227107.07681},null,0.2,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":8.5445000000000011},null,{"$f":"SUM(Q91:Q454)","v":332.20000000000005},null,null,{"$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$455),0)","v":3.4020820514516027E-2},{"$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$455),0)","v":0.91866638904901576},{"$f":"1-T455-U455","v":4.7312790436468188E-2},{"$f":"SUM(W91:W454)","v":1794366.7},{"$f":"SUM(X91:X454)","v":136.18137868749193},{"$f":"SUM(Y91:Y454)","v":48453398.595000014},{"$f":"SUM(Z91:Z454)","v":3677.3144657453149}]
[]
[]
[]
[]
[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-Redevelopment and Pre-Demolition Audit (KaNect, 2022) [Appendix A]",9328.5,{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":0.70797568361376106},{"$f":"F466","v":0.70797568361376106},0.2,0.03,0,0.75,0.01,0,{"$f":"SUM(H466:I466)","v":0.23},{"$f":"SUM(J466:K466)","v":0.75},{"$f":"SUM(N466:O466)","v":0.98},{"$f":"SUM(H466:M466)","v":0.99}]
[null,2.1,"Excavation Waste","Cut / Fill Estimate (Stantec, 2022) [Appendix C]",5508.6,{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":0.41806880535506941},{"$f":"F467","v":0.41806880535506941},7.0000000000000007E-2,0.88,0,0,0.05,0,{"$f":"SUM(H467:I467)","v":0.95},{"$f":"SUM(J467:K467)","v":0},{"$f":"SUM(N467:O467)","v":0.95},{"$f":"SUM(H467:M467)","v":1}]
[null,2.8,"Construction Waste","BRE Waste Benchmark Data for Construction Waste (Issued 26 June 2012)",2229.6999999999998,{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":0.16922049437247177},{"$f":"F468","v":0.16922049437247177},0,0,0,0.95,0.05,0,{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":0.95},{"$f":"SUM(N468:O468)","v":0.95},{"$f":"SUM(H468:M468)","v":1}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste","Whole Life-Cycle Carbon Assessment (AECOM, 2022) and Bill of Materials",{"$f":"IF(ISNUMBER(S109),S109/1000,0)","v":0},{"$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},{"$f":"SUM(H470:M470)","v":0}]
[null,4,"Construction Waste","Whole Life-Cycle Carbon Assessment (AECOM, 2022) and Bill of Materials",{"$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},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste","Operational Waste Management Strategy (Stantec and PTE, 2022) [Appendix B]",86,{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":6.526870213944734E-3},{"$f":"F473","v":6.526870213944734E-3},0,0,0,0.46,0.54,0,{"$f":"SUM(H473:I473)","v":0},{"$f":"SUM(J473:K473)","v":0.46},{"$f":"SUM(N473:O473)","v":0.46},{"$f":"SUM(H473:M473)","v":1}]
[null,6,"Industrial Waste (if applicable)","Not applicable","N/A","-","-",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","Whole Life-Cycle Carbon Assessment (AECOM, 2022) and Bill of Materials",{"$f":"IF(AND(ISNUMBER(F109),ISNUMBER(J109),ISNUMBER(S109),ISNUMBER(U109)),((U109+S109+F109+J109)/1000),0)","v":0},{"$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},{"$f":"SUM(H477:M477)","v":0}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,{"$f":"IF(ISNUMBER(E482),IF(E482>100%,\"Input not valid\",IF(E482=95%,\"Yes\",IF(100%>=E482>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"The recommendations set out within the Pre-Redevelopment and Pre-Demolition Audit should be reviewed with the design team and demolition contractor to implement targets for reuse, recycling and recovery where feasible.\nAll waste arising should be managed in line with best practice and construction management plans ensuring adequate separation, monitoring and reporting of waste to support demonstration of performance against this target at post-construction."]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",0.95,{"$f":"IF(ISNUMBER(E483),IF(E483>100%,\"Input not valid\",IF(E483=95%,\"Yes\",IF(100%>=E483>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"All waste arising should be managed in line with best practice and construction management plans ensuring adequate separation, monitoring and reporting of waste to support demonstration of performance against this target at post-construction."]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,{"$f":"IF(ISNUMBER(E484),IF(E484>100%,\"Input not valid\",IF(E484=95%,\"Yes\",IF(100%>=E484>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"All waste arising should be managed in line with best practice and construction management plans ensuring adequate separation, monitoring and reporting of waste to support demonstration of performance against this target at post-construction."]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",0.65,{"$f":"IF(ISNUMBER(E485),IF(E485>100%,\"Input not valid\",IF(E485=65%,\"Yes\",IF(100%>=E485>65%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"The prepared Operational Waste Management Strategy should be implemented including delivery of refuse storage containers.\nThe Operational Waste Management Strategy should be communicated to the operators and tenants of the Proposed Development including passing on responsibility of monitoring and reporting as necessary."]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",0.2,{"$f":"IF(ISNUMBER(E486),IF(E486>100%,\"Input not valid\",IF(E486=20%,\"Yes\",IF(100%>=E486>20%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"This target should be reviewed throughout the detailed design stage to identify key materials and opportunities to specify high reused or recycled content. This should include review of the recommendations within the Pre-Demolition Audit to incorporate existing materials from the existing Site within the new development where suitable and feasible.\nAny changes to specification through construction should be made with reference to this target.\nThe final specification of all elements should be recorded through construction, including evidence of data sheets and EPDs as necessary, to demonstrate performance against this target at post-construction."]
[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 Applicant will be responsible for providing a Post-Construction Report to GLA three-months following practical completion of the Proposed Development."]

{"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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F124:F143)","v":0},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,{"$f":"SUM(Y124:Y143)","v":0},0]
[null,2.1,"Superstructure: Frame",null,null,null,0,"-",null,{"$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,0,"-",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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F145:F164)","v":0},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,{"$f":"SUM(Y145:Y164)","v":0},0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,null,null,0,"-",null,{"$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,0,"-",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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$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,"-",{"$f":"SUM(F166:F185)","v":0},0,{"$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,{"$f":"SUM(Y166:Y185)","v":0},0]
[null,2.2999999999999998,"Superstructure: Roof",null,null,null,0,"-",null,{"$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,0,"-",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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F187:F201)","v":0},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,{"$f":"SUM(Y187:Y201)","v":0},0]
[null,2.4,"Superstructure: Stairs and Ramps",null,null,null,0,"-",null,{"$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,0,"-",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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F224:F238)","v":0},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,{"$f":"SUM(Y224:Y238)","v":0},0]
[null,2.6,"Superstructure: Windows and External Doors",null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F261:F275)","v":0},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,{"$f":"SUM(Y261:Y275)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$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,"-",{"$f":"SUM(F298:F317)","v":0},0,"-","-",{"$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,{"$f":"SUM(Y298:Y317)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F319:F338)","v":0},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,{"$f":"SUM(Y319:Y338)","v":0},0]
[null,5,"Services (MEP)",null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F340:F359)","v":0},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,{"$f":"SUM(Y340:Y359)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F361:F380)","v":0},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,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,{"$f":"U361*(F361+O361)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F382:F401)","v":0},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,0,null,null,null,{"$f":"IF(M400<>0,INT(60/M400),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$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.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E482),'Detailed Application Stage'!E482,\"\")","v":0.95},null,{"$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.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E484),'Detailed Application Stage'!E484,\"\")","v":0.95},null,{"$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.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E486),'Detailed Application Stage'!E486,\"\")","v":0.2},null,{"$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"]