{"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)",null,"Evidence in CES template spreadsheet"]
["CE design approaches (see sections 2.3 - 2.5 and 4.3)","Yes ","Yes ","Yes ","N/A",null,"Evidence in CES template spreadsheet"]
["CE design principles (see sections 2.1, 4.4 - 4.5)","Yes","No","No","No",null,"Evidence in CES template spreadsheet"]
["CE design principles by building layer (see sections 4.5)","No","Yes","Yes","No",null,"Evidence in CES template spreadsheet"]
["Pre-redevelopment audit (see section 4.6)","Encouraged ","Yes","Yes","N/A"]
["Pre-demolition audit (see section 4.6)","Encouraged","Yes","Yes","N/A"]
["Bill of materials (including calculations – see section 4.7)","No","Yes (Estimated)","Yes (Estimated) ","Yes (Actual)",null,"Evidence in CES template spreadsheet"]
["End of life strategy (see section 4.7)","No","No","Yes ","Encouraged"]
["Operational waste management plan (see section 4.8)","No","No","Yes ","Encouraged"]
["Recycling and waste reporting (see Section 4.9)","No","Yes (Estimated)","Yes (Estimated) ","Yes (Actual)",null,"Evidence in CES template spreadsheet"]
["Lessons learnt and key achievements (see section 4.10)","N/A","N/A","N/A","Yes ",null,"Evidence in CES template spreadsheet"]
[]
["[1] Also applicable to the outline and detailed part of hybrid applications."]
["[2] Also applicable to the outline and detailed part of hybrid applications."]

{"sheet":"Pre-App Stage","index":1,"n_rows":88,"n_cols":7,"rows_kept":88,"cut":false,"hidden":false,"merged":[[34,1,34,2],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[5,2,5,3],[51,1,51,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[50,1,50,2],[70,4,70,5],[70,6,70,8],[71,4,71,5],[70,1,70,3],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[71,6,71,8],[83,1,83,2],[84,1,84,2],[85,1,85,2],[82,1,82,2],[71,1,74,2],[75,1,75,3],[76,1,76,3],[77,1,77,3],[78,1,78,3],[86,1,86,2],[87,1,87,2],[88,1,88,2],[88,4,88,5],[88,6,88,8],[89,1,89,2],[89,4,89,5],[89,6,89,8],[90,1,90,2],[90,4,90,5],[90,6,90,8],[76,6,76,8],[77,6,77,8],[78,6,78,8],[72,4,72,5],[73,4,73,5],[74,4,74,5],[75,4,75,5],[76,4,76,5],[77,4,77,5],[72,6,72,8],[73,6,73,8],[74,6,74,8],[75,6,75,8],[78,4,78,5]]}
[]
[]
[]
["Pre-Application Stage - Circular Economy Statement"]
[]
[null,null,"Project details"]
[null,null,"Project name"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough"]
[null,null,"Brief description of the project"]
[null,null,"Author/s"]
[null,null,"Date of assessment"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class / Type 1","Use Class / Type 1 GIA"]
[null,null,"Use Class / Type 2","Use Class / Type 2 GIA"]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Use Class / Type 15","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":0}]
[]
[]
[null,"Circular Economy Design Approaches"]
[null,"Circular Economy Design Approaches for Existing Structures / Buildings",null,"Applicant Response"]
[null,"Is there an existing building on the site?"]
[null,"Is it technically feasible to retain the building(s) in whole or in part?"]
[null,"Are there any building materials or elements available on site that can be used?"]
[null,"Is the existing building, or parts of the building, suited to the requirements for the site?"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?"]
[null,"The preferred strategy is:",null,"NEW BUILDING"]
[null,"The preferred strategy is:",null,"RETAIN and RETROFIT"]
[null,"The preferred strategy is:",null,"PARTIAL RETENTION and REFURBISHMENT"]
[null,"The preferred strategy is:",null,"DISASSEMBLE/DECONSTRUCT AND REUSE"]
[null,"The preferred strategy is:",null,"DEMOLISH/DECONSTRUCT AND RECYCLE"]
[null,"Circular Economy Design Approach","Phase / Building / Area / Layer","Strategic Response"]
[null,"Retain and Retrofit"]
[null,"Reconstruct"]
[null,"Disassemble "]
[null,"Demolish and Recycle"]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase / Building / Area / Layer","Strategic Response"]
[null,"Building relocation"]
[null,"Component or material reuse"]
[null,"Adaptability"]
[null,"Flexibility"]
[null,"Replaceability"]
[null,"Disassembly"]
[null,"Longevity"]
[]
[]
[]
[null,"Circular Economy Design Principles"]
[null,"Design Principle",null,null,"Phase / Building / Area / Layer",null,"Design Response"]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage"]
[null,null,null,"Module B - In-Use Stage"]
[null,null,null,"Module C - End-of-Life Stage"]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary"]
[null,"Designing for longevity"]
[null,"Designing for adaptability or flexibility"]
[null,"Designing for disassembly"]
[null,"Using systems, elements or materials that can be re-used and recycled"]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E84),IF(E84=95%,\"Yes\",IF(E84>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",null,{"$f":"IF(ISNUMBER(E85),IF(E85=95%,\"Yes\",IF(E85>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E86),IF(E86=95%,\"Yes\",IF(E86>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",null,{"$f":"IF(ISNUMBER(E87),IF(E87=65%,\"Yes\",IF(E87>65%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",null,{"$f":"IF(ISNUMBER(E88),IF(E88=20%,\"Yes\",IF(E88>20%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]

{"sheet":"Outline Application Stage","index":2,"n_rows":488,"n_cols":26,"rows_kept":488,"cut":false,"hidden":false,"merged":[[434,1,453,1],[434,2,453,3],[433,2,433,3],[392,2,411,3],[392,1,411,1],[413,2,432,3],[413,1,432,1],[329,1,348,1],[350,2,369,3],[350,1,369,1],[371,2,390,3],[371,1,390,1],[276,1,290,1],[292,2,311,3],[292,1,311,1],[313,2,327,3],[313,1,327,1],[218,1,237,1],[239,2,253,3],[239,1,253,1],[255,1,274,1],[255,2,274,3],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[50,1,50,2],[91,1,105,1],[91,2,105,3],[370,2,370,3],[391,2,391,3],[175,2,175,3],[275,2,275,3],[291,2,291,3],[312,2,312,3],[328,2,328,3],[349,2,349,3],[218,2,237,3],[276,2,290,3],[329,2,348,3],[154,2,154,3],[196,2,196,3],[217,2,217,3],[238,2,238,3],[254,2,254,3],[155,2,174,3],[40,1,40,2],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[5,2,5,3],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,2],[56,1,56,2],[70,14,75,14],[70,15,75,15],[72,1,72,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[70,13,75,13],[75,4,75,11],[70,1,71,3],[70,4,70,11],[70,12,75,12],[57,1,57,2],[76,1,79,2],[80,1,80,3],[81,1,81,3],[88,2,88,3],[83,1,83,3],[82,1,82,3],[461,13,461,16],[462,13,463,13],[462,14,463,14],[462,15,463,15],[462,16,463,16],[462,5,463,5],[462,6,463,6],[462,7,462,8],[461,4,461,6],[461,7,461,12],[462,9,462,10],[462,11,462,12],[88,4,88,11],[88,12,88,16],[89,2,89,3],[90,2,90,3],[106,2,106,3],[122,2,122,3],[487,1,487,2],[487,4,487,5],[487,6,487,8],[484,1,484,2],[484,6,484,8],[485,1,485,2],[485,6,485,8],[486,1,486,2],[486,4,486,5],[486,6,486,8],[88,17,88,21],[88,22,88,25],[481,1,481,2],[481,6,481,8],[482,1,482,2],[482,6,482,8],[483,1,483,2],[483,6,483,8],[480,1,480,2],[480,6,480,8],[462,4,463,4],[138,2,138,3],[107,2,121,3],[412,2,412,3],[155,1,174,1],[176,2,195,3],[176,1,195,1],[197,2,216,3],[197,1,216,1],[107,1,121,1],[123,2,137,3],[139,2,153,3],[139,1,153,1],[123,1,137,1]]}
[]
[]
[]
["Outline Application Stage - Circular Economy Statement"]
[]
[null,null,"Project details"]
[null,null,"Project name"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough"]
[null,null,"Brief description of the project"]
[null,null,"Author/s"]
[null,null,"Date of assessment"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class / Type 1","Use Class / Type 1 GIA"]
[null,null,"Use Class / Type 2","Use Class / Type 2 GIA"]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Use Class / Type 15","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":0}]
[]
[]
[null,"Circular Economy Design Approaches"]
[null,"Circular Economy Design Approaches for Existing Structures / Buildings",null,"Applicant Response"]
[null,"Is there an existing building on the site?"]
[null,"Is it technically feasible to retain the building(s) in whole or in part?"]
[null,"Are there any building materials or elements available on site that can be used?"]
[null,"Is the existing building, or parts of the building, suited to the requirements for the site?"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?"]
[null,"The preferred strategy is:",null,"NEW BUILDING"]
[null,"The preferred strategy is:",null,"RETAIN and RETROFIT"]
[null,"The preferred strategy is:",null,"PARTIAL RETENTION and REFURBISHMENT"]
[null,"The preferred strategy is:",null,"DISASSEMBLE/DECONSTRUCT AND REUSE"]
[null,"The preferred strategy is:",null,"DEMOLISH/DECONSTRUCT AND RECYCLE"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Refurbish"]
[null,"Repurpose"]
[null,"Disassemble / Deconstruct and Reuse"]
[null,"Demolish / Deconstruct and Recycle"]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Building relocation"]
[null,"Component or material reuse"]
[null,"Adaptability"]
[null,"Flexibility"]
[null,"Replaceability"]
[null,"Disassembly"]
[null,"Longevity"]
[]
[]
[null,"Circular Economy Design Principles by Building Layer"]
[null,"The Circular Economy Commitments table should consider where the Applicant seeks to go beyond standard practice. If there are multiple phases / buildings / areas with different measures / strategies, please specify these separately within the table below."]
[null,null,null,null,"Building Layer",null,null,null,null,null,null,null,"Summary","Challenges","Actions & Counter-Actions, Who and When","Plan to Prove and Quantify"]
[null,null,null,null,"Site","Substructure","Superstructure","Shell/Skin","Services","Space ","Stuff","Construction Stuff"]
[null,"1. Is it likely the layer (or components within it) will need to be moved or otherwise modified within 5-15 years, e.g. due to changing use patterns or user requirements?",null,null,"N/A",null,null,null,null,null,null,"N/A"]
[null,"2. Is it likely the layer (or components within it) will need to be changed, upgraded or replaced within 5-15 years, e.g. for improved performance, aesthetics",null,null,"N/A",null,null,null,null,null,null,"N/A"]
[null,"The preferred strategy is:",null,null,"-",{"$f":"IF(F73=\"Yes\",\"Design for FLEXIBILITY\",IF(F74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(F73=\"No\",F74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":""},{"$f":"IF(G73=\"Yes\",\"Design for FLEXIBILITY\",IF(G74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(G73=\"No\",G74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":""},"","","","","-"]
[null,"Design Principles",null,null,"All developments should apply the 6 circular economy principles, including designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised."]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage"]
[null,null,null,"Module B - In-Use Stage"]
[null,null,null,"Module C - End-of-Life Stage"]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary"]
[null,"Designing for longevity"]
[null,"Designing for adaptability or flexibility"]
[null,"Designing for disassembly"]
[null,"Using systems, elements or materials that can be re-used and recycled"]
[]
[]
[null,"Bill of Materials"]
[null,"Please click the + symbol to the left hand side of the Bill of Materials table to view or hide the input rows for each Building Element Category. The rows for substructure and frame have been unhidden to highlight this."]
[null,null,"BUILDING ELEMENT CATEGORY -  LEVEL 1 (based on the RICS New Rules of\nMeasurement (NRM) classification system level 2 sub-elements https://www.rics.org/globalassets/rics-website/media/products/data-products/bcis-construction/bcis-elemental-standard-form-cost-analysis-4th-nrm-edition-2012.pdf)",null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)",null,null,null,null,null,null,null,"USE STAGE (MODULE B)",null,null,null,null,"END OF LIFE STAGE (MODULE C)",null,null,null,null,"BENEFITS BEYOND THE SYSTEM BOUNDARY (MODULE D)"]
[null,null,"Building Element Category",null,"Material Type","Material quantity\n(Module A)\n(kg)","Material intensity \n(Module A) \n(kg/m2 GIA)","Performance Indicator (LPG Appendix 1)","Construction Waste Factor \n(Module A)","Construction Waste \n(Module A)\n(kg)","Recycled Content \nby mass (kg)","Recycled Content \nby value (%)","Expected Lifespan\n(years)","Number of Replacements (over assumed 60-year period)","Repair and Replacement quantities of materials\n(Module B)\n (kg)","Construction Waste Factor \n(Module B)","Construction Waste \n(Module B)\n(kg)","Design for Disassembly","Assumed End of Life Scenario\n(Description)","% Reusing ","% Recycling","% Landfill","Estimated reusable materials (kg)","Estimated reusable materials intensity\n(kg/m2 GIA)","Estimated recyclable materials (kg)","Estimated recyclable materials intensity\n(kg/m2 GIA)"]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,"-",{"$f":"SUM(F92:F106)","v":0},{"$f":"IF(AND(F91<>0,$D$31<>0),F91/$D$31,0)","v":0},"-","-",{"$f":"SUM(J92:J106)","v":0},"-","-","-","-",{"$f":"SUM(O92:O106)","v":0},"-",{"$f":"SUM(Q92:Q106)","v":0},"-","-",{"$f":"IF(W91<>0,W91/($F$91+$O$91),0)","v":0},{"$f":"IF(Y91<>0,Y91/($F$91+$O$91),0)","v":0},{"$f":"1-T91-U91","v":1},{"$f":"SUM(W92:W106)","v":0},{"$f":"IF(AND(W91<>0,$D$31<>0),W91/$D$31,0)","v":0},{"$f":"SUM(Y92:Y106)","v":0},{"$f":"IF(AND(Y91<>0,$D$31<>0),Y91/$D$31,0)","v":0}]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,null,null,{"$f":"IF(AND(F92<>0,$D$31<>0),F92/$D$31,0)","v":0},"-",null,{"$f":"F92*I92","v":0},null,null,null,{"$f":"IF(M92<>0,INT(60/M92),0)","v":0},{"$f":"N92*I92","v":0},null,{"$f":"P92*M92","v":0},null,null,0,0,{"$f":"1-T92-U92","v":1},{"$f":"T92*(F92+O92)","v":0},{"$f":"IF(AND(W92<>0,$D$31<>0),W92/$D$31,0)","v":0},{"$f":"U92*(F92+O92)","v":0},{"$f":"IF(AND(Y92<>0,$D$31<>0),Y92/$D$31,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(F93<>0,$D$31<>0),F93/$D$31,0)","v":0},"-",null,{"$f":"F93*I93","v":0},null,null,null,{"$f":"IF(M93<>0,INT(60/M93),0)","v":0},{"$f":"N93*I93","v":0},null,{"$f":"P93*M93","v":0},null,null,0,0,{"$f":"1-T93-U93","v":1},{"$f":"T93*(F93+O93)","v":0},{"$f":"IF(AND(W93<>0,$D$31<>0),W93/$D$31,0)","v":0},{"$f":"U93*(F93+O93)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.2,"Major Demolition Works",null,"-",{"$f":"SUM(F108:F122)","v":0},{"$f":"IF(AND(F107<>0,$D$31<>0),F107/$D$31,0)","v":0},"-","-",{"$f":"SUM(J108:J122)","v":0},"-","-","-","-",{"$f":"SUM(O108:O122)","v":0},"-",{"$f":"SUM(Q108:Q122)","v":0},"-","-",{"$f":"IF(W107<>0,W107/($F$107+$O$107),0)","v":0},{"$f":"IF(Y107<>0,Y107/($F$107+$O$107),0)","v":0},{"$f":"1-T107-U107","v":1},{"$f":"SUM(W108:W122)","v":0},0,{"$f":"SUM(Y108:Y122)","v":0},0]
[null,0.2,"Major Demolition Works",null,null,null,{"$f":"IF(AND(F108<>0,$D$31<>0),F108/$D$31,0)","v":0},"-",null,{"$f":"I108*F108","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F109<>0,$D$31<>0),F109/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F110<>0,$D$31<>0),F110/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$f":"SUM(F124:F138)","v":0},{"$f":"IF(AND(F123<>0,$D$31<>0),F123/$D$31,0)","v":0},"-","-",{"$f":"SUM(J124:J138)","v":0},"-","-","-","-",{"$f":"SUM(O124:O138)","v":0},"-",{"$f":"SUM(Q124:Q138)","v":0},"-","-",{"$f":"IF(W123<>0,W123/($F$123+$O$123),0)","v":0},{"$f":"IF(Y123<>0,Y123/($F$123+$O$123),0)","v":0},1,{"$f":"SUM(W124:W138)","v":0},0,{"$f":"SUM(Y124:Y138)","v":0},0]
[null,0.3,"Temporary Support to Adjacent Structures",null,null,null,{"$f":"IF(AND(F124<>0,$D$31<>0),F124/$D$31,0)","v":0},"-",null,{"$f":"I124*F124","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F125<>0,$D$31<>0),F125/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$f":"SUM(F140:F154)","v":0},{"$f":"IF(AND(F139<>0,$D$31<>0),F139/$D$31,0)","v":0},"-","-",{"$f":"SUM(J140:J154)","v":0},"-","-","-","-",{"$f":"SUM(O140:O154)","v":0},"-",{"$f":"SUM(Q140:Q154)","v":0},"-","-",{"$f":"IF(W139<>0,W139/($F$139+$O$139),0)","v":0},{"$f":"IF(Y139<>0,Y139/($F$139+$O$139),0)","v":0},1,{"$f":"SUM(W140:W154)","v":0},0,{"$f":"SUM(Y140:Y154)","v":0},0]
[null,0.4,"Specialist Ground Works",null,null,null,{"$f":"IF(AND(F140<>0,$D$31<>0),F140/$D$31,0)","v":0},"-",null,{"$f":"I140*F140","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F141<>0,$D$31<>0),F141/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F142<>0,$D$31<>0),F142/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$f":"SUM(F156:F175)","v":0},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":0},"-",{"$f":"SUM(J156:J175)","v":0},"-","-","-","-",{"$f":"SUM(O156:O175)","v":0},"-",{"$f":"SUM(Q156:Q175)","v":0},"-","-",{"$f":"IF(W155<>0,W155/($F$155+$O$155),0)","v":0},{"$f":"IF(Y155<>0,Y155/($F$155+$O$155),0)","v":0},1,{"$f":"SUM(W156:W175)","v":0},0,{"$f":"SUM(Y156:Y175)","v":0},0]
[null,1,"Substructure",null,null,null,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":0},"-",null,{"$f":"I156*F156","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M157<>0,INT(60/M157),0)","v":0},{"$f":"N157*I157","v":0},null,{"$f":"P157*M157","v":0},null,null,0,0,{"$f":"1-T157-U157","v":1},{"$f":"T157*(F157+O157)","v":0},{"$f":"IF(AND(W157<>0,$D$31<>0),W157/$D$31,0)","v":0},{"$f":"U157*(F157+O157)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F170<>0,$D$31<>0),F170/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F171<>0,$D$31<>0),F171/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F172<>0,$D$31<>0),F172/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F175<>0,$D$31<>0),F175/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F177:F196)","v":0},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":0},"-",{"$f":"SUM(J177:J196)","v":0},"-","-","-","-",{"$f":"SUM(O177:O196)","v":0},"-",{"$f":"SUM(Q177:Q196)","v":0},"-","-",{"$f":"IF(W176<>0,W176/($F$176+$O$176),0)","v":0},{"$f":"IF(Y176<>0,Y176/($F$176+$O$176),0)","v":0},1,{"$f":"SUM(W177:W196)","v":0},0,{"$f":"SUM(Y177:Y196)","v":0},0]
[null,2.1,"Superstructure: Frame",null,null,null,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":0},"-",null,{"$f":"I177*F177","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F191<>0,$D$31<>0),F191/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F192<>0,$D$31<>0),F192/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F193<>0,$D$31<>0),F193/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F194<>0,$D$31<>0),F194/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F198:F217)","v":0},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":0},"-",{"$f":"SUM(J198:J217)","v":0},"-","-","-","-",{"$f":"SUM(O198:O217)","v":0},"-",{"$f":"SUM(Q198:Q217)","v":0},"-","-",{"$f":"IF(W197<>0,W197/($F$197+$O$197),0)","v":0},{"$f":"IF(Y197<>0,Y197/($F$197+$O$197),0)","v":0},1,{"$f":"SUM(W198:W217)","v":0},0,{"$f":"SUM(Y198:Y217)","v":0},0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,null,null,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":0},"-",null,{"$f":"I198*F198","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F212<>0,$D$31<>0),F212/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F213<>0,$D$31<>0),F213/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F214<>0,$D$31<>0),F214/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F215<>0,$D$31<>0),F215/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I217*F217","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F219:F238)","v":0},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":0},"-",{"$f":"SUM(J219:J238)","v":0},"-","-","-","-",{"$f":"SUM(O219:O238)","v":0},"-",{"$f":"SUM(Q219:Q238)","v":0},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":0},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":0},1,{"$f":"SUM(W219:W238)","v":0},0,{"$f":"SUM(Y219:Y238)","v":0},0]
[null,2.2999999999999998,"Superstructure: Roof",null,null,null,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":0},"-",null,{"$f":"I219*F219","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M221<>0,INT(60/M221),0)","v":0},{"$f":"N221*I221","v":0},null,{"$f":"P221*M221","v":0},null,null,0,0,{"$f":"1-T221-U221","v":1},{"$f":"T221*(F221+O221)","v":0},{"$f":"IF(AND(W221<>0,$D$31<>0),W221/$D$31,0)","v":0},{"$f":"U221*(F221+O221)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F233<>0,$D$31<>0),F233/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F234<>0,$D$31<>0),F234/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F235<>0,$D$31<>0),F235/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F236<>0,$D$31<>0),F236/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F240:F254)","v":0},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":0},"-","-",{"$f":"SUM(J240:J254)","v":0},"-","-","-","-",{"$f":"SUM(O240:O254)","v":0},"-",{"$f":"SUM(Q240:Q254)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$239+$O$239),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$239+$O$239),0)","v":0},1,{"$f":"SUM(W240:W254)","v":0},0,{"$f":"SUM(Y240:Y254)","v":0},0]
[null,2.4,"Superstructure: Stairs and Ramps",null,null,null,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":0},"-",null,{"$f":"I240*F240","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F256:F275)","v":0},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":0},"-",{"$f":"SUM(J256:J275)","v":0},"-","-","-","-",{"$f":"SUM(O256:O275)","v":0},"-",{"$f":"SUM(Q256:Q275)","v":0},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":0},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":0},1,{"$f":"SUM(W256:W275)","v":0},0,{"$f":"SUM(Y256:Y275)","v":0},0]
[null,2.5,"Superstructure: External Walls",null,null,null,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0},"-",null,{"$f":"I256*F256","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F270<>0,$D$31<>0),F270/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F271<>0,$D$31<>0),F271/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F272<>0,$D$31<>0),F272/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F273<>0,$D$31<>0),F273/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F277:F291)","v":0},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":0},"-",{"$f":"SUM(J277:J291)","v":0},"-","-","-","-",{"$f":"SUM(O277:O291)","v":0},"-",{"$f":"SUM(Q277:Q291)","v":0},"-","-",{"$f":"IF(W276<>0,W276/($F$276+$O$276),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$276+$O$276),0)","v":0},1,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":0},0]
[null,2.6,"Superstructure: Windows and External Doors",null,null,null,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M285<>0,INT(60/M285),0)","v":0},{"$f":"N285*I285","v":0},null,{"$f":"P285*M285","v":0},null,null,0,0,{"$f":"1-T285-U285","v":1},{"$f":"T285*(F285+O285)","v":0},{"$f":"IF(AND(W285<>0,$D$31<>0),W285/$D$31,0)","v":0},{"$f":"U285*(F285+O285)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F291<>0,$D$31<>0),F291/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F293:F312)","v":0},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":0},"-",{"$f":"SUM(J293:J312)","v":0},"-","-","-","-",{"$f":"SUM(O293:O312)","v":0},"-",{"$f":"SUM(Q293:Q312)","v":0},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":0},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0},1,{"$f":"SUM(W293:W312)","v":0},0,{"$f":"SUM(Y293:Y312)","v":0},0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,null,null,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F307<>0,$D$31<>0),F307/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F308<>0,$D$31<>0),F308/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F309<>0,$D$31<>0),F309/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F310<>0,$D$31<>0),F310/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F314:F328)","v":0},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":0},"-",{"$f":"SUM(J314:J328)","v":0},"-","-","-","-",{"$f":"SUM(O314:O328)","v":0},"-",{"$f":"SUM(Q314:Q328)","v":0},"-","-",{"$f":"IF(W313<>0,W313/($F$313+$O$313),0)","v":0},{"$f":"IF(Y313<>0,Y313/($F$313+$O$313),0)","v":0},1,{"$f":"SUM(W314:W328)","v":0},0,{"$f":"SUM(Y314:Y328)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,null,null,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F316<>0,$D$31<>0),F316/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I320*F320","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F328<>0,$D$31<>0),F328/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$f":"SUM(F330:F349)","v":0},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":0},"-","-",{"$f":"SUM(J330:J349)","v":0},"-","-","-","-",{"$f":"SUM(O330:O349)","v":0},"-",{"$f":"SUM(Q330:Q349)","v":0},"-","-",{"$f":"IF(W329<>0,W329/($F$329+$O$329),0)","v":0},{"$f":"IF(Y329<>0,Y329/($F$329+$O$329),0)","v":0},1,{"$f":"SUM(W330:W349)","v":0},0,{"$f":"SUM(Y330:Y349)","v":0},0]
[null,3,"Finishes",null,null,null,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F344<>0,$D$31<>0),F344/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F345<>0,$D$31<>0),F345/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F346<>0,$D$31<>0),F346/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F347<>0,$D$31<>0),F347/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M349<>0,INT(60/M349),0)","v":0},{"$f":"N349*I349","v":0},null,{"$f":"P349*M349","v":0},null,null,0,0,{"$f":"1-T349-U349","v":1},{"$f":"T349*(F349+O349)","v":0},{"$f":"IF(AND(W349<>0,$D$31<>0),W349/$D$31,0)","v":0},{"$f":"U349*(F349+O349)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"-",{"$f":"SUM(F351:F370)","v":0},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":0},"-","-",{"$f":"SUM(J351:J370)","v":0},"-","-","-","-",{"$f":"SUM(O351:O370)","v":0},"-",{"$f":"SUM(Q351:Q370)","v":0},"-","-",{"$f":"IF(W350<>0,W350/($F$350+$O$350),0)","v":0},{"$f":"IF(Y350<>0,Y350/($F$350+$O$350),0)","v":0},1,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,null,null,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F365<>0,$D$31<>0),F365/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F366<>0,$D$31<>0),F366/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F367<>0,$D$31<>0),F367/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F368<>0,$D$31<>0),F368/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F372:F391)","v":0},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":0},"-","-",{"$f":"SUM(J372:J391)","v":0},"-","-","-","-",{"$f":"SUM(O372:O391)","v":0},"-",{"$f":"SUM(Q372:Q391)","v":0},"-","-",{"$f":"IF(W371<>0,W371/($F$371+$O$371),0)","v":0},{"$f":"IF(Y371<>0,Y371/($F$371+$O$371),0)","v":0},1,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":0},0]
[null,5,"Services (MEP)",null,null,null,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I384*F384","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F386<>0,$D$31<>0),F386/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F387<>0,$D$31<>0),F387/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F388<>0,$D$31<>0),F388/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F389<>0,$D$31<>0),F389/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F393:F412)","v":0},{"$f":"IF(AND(F392<>0,$D$31<>0),F392/$D$31,0)","v":0},"-","-",{"$f":"SUM(J393:J412)","v":0},"-","-","-","-",{"$f":"SUM(O393:O412)","v":0},"-",{"$f":"SUM(Q393:Q412)","v":0},"-","-",{"$f":"IF(W392<>0,W392/($F$392+$O$392),0)","v":0},{"$f":"IF(Y392<>0,Y392/($F$392+$O$392),0)","v":0},1,{"$f":"SUM(W393:W412)","v":0},0,{"$f":"SUM(Y393:Y412)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,{"$f":"IF(AND(F393<>0,$D$31<>0),F393/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F394<>0,$D$31<>0),F394/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F395<>0,$D$31<>0),F395/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F407<>0,$D$31<>0),F407/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F408<>0,$D$31<>0),F408/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F409<>0,$D$31<>0),F409/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F410<>0,$D$31<>0),F410/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F414:F433)","v":0},{"$f":"IF(AND(F413<>0,$D$31<>0),F413/$D$31,0)","v":0},"-","-",{"$f":"SUM(J414:J433)","v":0},"-","-","-","-",{"$f":"SUM(O414:O433)","v":0},"-",{"$f":"SUM(Q414:Q433)","v":0},"-","-",{"$f":"IF(W413<>0,W413/($F$413+$O$413),0)","v":0},{"$f":"IF(Y413<>0,Y413/($F$413+$O$413),0)","v":0},{"$f":"1-T413-U413","v":1},{"$f":"SUM(W414:W433)","v":0},{"$f":"IF(AND(W413<>0,$D$31<>0),W413/$D$31,0)","v":0},{"$f":"SUM(Y414:Y433)","v":0},0]
[null,7,"Work to Existing Building",null,null,null,{"$f":"IF(AND(F414<>0,$D$31<>0),F414/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M414<>0,INT(60/M414),0)","v":0},{"$f":"N414*I414","v":0},null,{"$f":"P414*M414","v":0},null,null,0,0,1,{"$f":"T414*(F414+O414)","v":0},0,{"$f":"U414*(F414+O414)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F415<>0,$D$31<>0),F415/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F416<>0,$D$31<>0),F416/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M422<>0,INT(60/M422),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F428<>0,$D$31<>0),F428/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F429<>0,$D$31<>0),F429/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F430<>0,$D$31<>0),F430/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F431<>0,$D$31<>0),F431/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F435:F454)","v":0},{"$f":"IF(AND(F434<>0,$D$31<>0),F434/$D$31,0)","v":0},"-","-",{"$f":"SUM(J435:J454)","v":0},"-","-","-","-",{"$f":"SUM(O435:O454)","v":0},"-",{"$f":"SUM(Q435:Q454)","v":0},"-","-",{"$f":"IF(W434<>0,W434/($F$434+$O$434),0)","v":0},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":0},1,{"$f":"SUM(W435:W454)","v":0},0,{"$f":"SUM(Y435:Y454)","v":0},0]
[null,8,"External works",null,null,null,null,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I448*F448","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F450<>0,$D$31<>0),F450/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I453*F453","v":0},null,null,null,{"$f":"IF(M453<>0,INT(60/M453),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I454*F454","v":0},null,null,null,{"$f":"IF(M454<>0,INT(60/M454),0)","v":0},{"$f":"N454*I454","v":0},null,{"$f":"P454*M454","v":0},null,null,0,0,1,{"$f":"T454*(F454+O454)","v":0},0,0,{"$f":"IF(AND(Y454<>0,$D$31<>0),Y454/$D$31,0)","v":0}]
[null,null,"Overall",null,null,{"$f":"SUM(F91,F107,F123,F139,F155,F176,F197,F218,F239,F255,F276,F292,F313,F329,F350,F371,F392,F413,F434)","v":0},0,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":0},null,null,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":0},null,{"$f":"SUM(Q91:Q454)","v":0},null,null,{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)/($F$455+$O$455),0)","v":0},{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)/($F$455+$O$455),0)","v":0},{"$f":"1-T455-U455","v":1},{"$f":"SUM(W91:W454)","v":0},{"$f":"SUM(X91:X454)","v":0},{"$f":"SUM(Y91:Y454)","v":0},{"$f":"SUM(Z91:Z454)","v":0}]
[]
[]
[]
[]
[null,"Recycling and Waste Reporting table"]
[null,"The light green-coloured cells should be completed to achieve 'pioneering' status."]
[null,null,null,null,"TOTAL ESTIMATES OF WASTE",null,null,"WASTE MANAGEMENT ROUTES",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,"Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (LPG Appendix 1)","REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL",null,"Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,"Type of Waste","Source of Information",null,null,null,"Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste",null,null,{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":0},{"$f":"F466","v":0},null,null,null,null,null,null,{"$f":"SUM(H466:I466)","v":0},{"$f":"SUM(J466:K466)","v":0},{"$f":"SUM(N466:O466)","v":0},{"$f":"SUM(H466:M466)","v":0}]
[null,2.1,"Excavation Waste",null,null,{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":0},{"$f":"F467","v":0},null,null,null,null,null,null,{"$f":"SUM(H467:I467)","v":0},{"$f":"SUM(J467:K467)","v":0},{"$f":"SUM(N467:O467)","v":0},{"$f":"SUM(H467:M467)","v":0}]
[null,2.8,"Construction Waste",null,null,{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":0},{"$f":"F468","v":0},null,null,null,null,null,null,{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":0},{"$f":"SUM(N468:O468)","v":0},{"$f":"SUM(H468:M468)","v":0}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(O455),O455/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E470>0,E470/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H470:I470)","v":0},{"$f":"SUM(J470:K470)","v":0},{"$f":"SUM(N470:O470)","v":0},{"$f":"SUM(H470:M470)","v":0}]
[null,4,"Construction Waste",null,{"$f":"IF(ISNUMBER(Q455),Q455/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E471>0,E471/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H471:I471)","v":0},{"$f":"SUM(J471:K471)","v":0},{"$f":"SUM(N471:O471)","v":0},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste",null,null,{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":0},{"$f":"F473","v":0},null,null,null,null,null,null,{"$f":"SUM(H473:I473)","v":0},{"$f":"SUM(J473:K473)","v":0},{"$f":"SUM(N473:O473)","v":0},{"$f":"SUM(H473:M473)","v":0}]
[null,6,"Industrial Waste (if applicable)",null,null,"-","-",null,null,null,null,null,null,{"$f":"SUM(H474:I474)","v":0},{"$f":"SUM(J474:K474)","v":0},{"$f":"SUM(N474:O474)","v":0},{"$f":"SUM(H474:M474)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","-","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F455),ISNUMBER(J455),ISNUMBER(O455),ISNUMBER(Q455)),((Q455+O455+F455+J455)/1000),0)","v":0},{"$f":"IF($D$31>0,IF(E477>0,E477/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H477:I477)","v":0},{"$f":"SUM(J477:K477)","v":0},{"$f":"SUM(N477:O477)","v":0},{"$f":"SUM(H477:M477)","v":0}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E482),IF(E482>100%,\"Input not valid\",IF(E482=95%,\"Yes\",IF(100%>=E482>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",null,{"$f":"IF(ISNUMBER(E483),IF(E483>100%,\"Input not valid\",IF(E483=95%,\"Yes\",IF(100%>=E483>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,""]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",null,{"$f":"IF(ISNUMBER(E485),IF(E485>100%,\"Input not valid\",IF(E485=65%,\"Yes\",IF(100%>=E485>65%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",null,{"$f":"IF(ISNUMBER(E486),IF(E486>100%,\"Input not valid\",IF(E486=20%,\"Yes\",IF(100%>=E486>20%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Additional requirements",null,"Policy Requirement","Please acknowledge acceptance for a planning condition",null,"Please set out an indicative timescale and responsible party for the provision of this information"]
[null,"Reserved Matters Reporting",null,"A condition will be attached to an approval of a referable outline planning permission, securing the submission of a CE Statement as a reserved matter. Applications for reserved matters will be required to review and address the information provided at outline stage and update any default values used as far as possible. "]

{"sheet":"Detailed Application Stage","index":3,"n_rows":488,"n_cols":26,"rows_kept":488,"cut":false,"hidden":false,"merged":[[461,13,461,16],[486,1,486,2],[486,6,486,8],[486,4,486,5],[487,1,487,2],[487,6,487,8],[487,4,487,5],[483,1,483,2],[484,1,484,2],[485,1,485,2],[480,6,480,8],[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","100 Grays Inn Road"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant","Lawnmist Limited "]
[null,null,"London Borough","Camden"]
[null,null,"Brief description of the project","The proposal involves the demolition (basement retained) of the existing 8 storey + 7 storey buildings (100 Gray’s Inn Road and 127 Clerkenwell Road, respectively) and the erection of a 9 storey engineered timber framed building, with CLT floors, to provide office and retail floorspace; roof-level amenity spaces; refuse and recycling storage facilities; cycle parking; servicing, plant and back of house areas; landscaping; highway improvements and other associated works. "]
[null,null,"Author/s","Max Fordham"]
[null,null,"Date of assessment","28.09.2022"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Class E",12747]
[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":12747}]
[]
[]
[null,"Circular Economy Design Approaches"]
[null,"Circular Economy Design Approaches for Existing Structures / Buildings",null,"Applicant Response"]
[null,"Is there an existing building on the site?",null,"Yes"]
[null,"Is it technically feasible to retain the building(s) in whole or in part?",null,"No"]
[null,"Are there any building materials or elements available on site that can be used?"]
[null,"Is the existing building, or parts of the building, suited to the requirements for the site?"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?",null,"No"]
[null,"The preferred strategy is:",null,"NEW BUILDING"]
[null,"The preferred strategy is:",null,"RETAIN and RETROFIT"]
[null,"The preferred strategy is:",null,"PARTIAL RETENTION and REFURBISHMENT"]
[null,"The preferred strategy is:",null,"DISASSEMBLE/DECONSTRUCT AND REUSE"]
[null,"The preferred strategy is:",null,"DEMOLISH/DECONSTRUCT AND RECYCLE"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Refurbish"]
[null,"Repurpose"]
[null,"Disassemble / Deconstruct and Reuse",null,"The existing foundations and basements are being reused. Other items identified for reuse will be reaccommodated in hard landscaping and reuse internally, where condition of the materials allow to do so. Before strip-out, organisations will be engaged to takeaway items for reuse with the local community or elsewhere. Any items, that can be reused during the course of construction will be reused to support welfare facilities."]
[null,"Demolish / Deconstruct and Recycle",null,"An extensive pre-development optioneering 100 Grays Inn Road and 127 Clerkenwell Road was carried out to ascertain the technical feasibility to meet: BCO standards, high-quality work space, net zero carbon ambitions alongside commercial viability. \nThe pre-redevelopment optioneering was developed with input from Camden Council, in terms of the development needs in the area, limitations and the Council's sustainability aspirations to retain as supposed to demolition.  See appendix X.\n\nIn addition, a whole life carbon assessment study of three development scenarios: refurbishment, refurbishment+extension, new build, showed that  a low-carbon new build CLT structure resulted in the lowest lifecycle carbon over longer term. The refurbishment options resulted in higher WLC emissions than one might assume due to the significant structural work required. The new build option was subsequently selected as it has several clear advantages compared to the refurbishment option, leading to the provision of high-quality space that will be well-utilised over its lifetime. This was peer-reviwed and consulted in detail with the Camden Council to arrive at the decision for demolition. \n\nAll main demolition materials will be recovered and follow appropriate recycling pathways with the aim of zero landfill; internal office fit-out elements identified for reuse by the pre-demolition audit will be reviewed on item by item basis for recovery - which will form part of the contractor's obligations. \n"]
[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",null,"The building has been designed with a long \nlifespan; therefore, ‘design for relocation’ are not relevant to this project. "]
[null,"Component or material reuse",null,"As a long term asset owner, the applicant will facilitate reuse of internal elements by tenants. A tenant fit-out guide for NABERS, embodied carbon and Circular economy has been developed with clear performance targets for embodied carbon, material specification to enable reuse, recycled content and reduce waste. This will form part of a Green Lease agreement. "]
[null,"Adaptability",null,"Internal height of 2.8m from finished floor to ceiling and 9x6.5m grid allows greater internal adaptability required \n\n"]
[null,"Flexibility",null,"Head line summary - based on input from Ed"]
[null,"Replaceability",null,"Head line summary - based on input from Ed"]
[null,"Disassembly",null,"Structure: CLT and glulam frame construction, with connection details designed for disassembly. \nFaçade: Pre-cast panels supported at individual floor level, allowing deconstruction of individual panels, with factory mounted windows; size aligned with standard grid size of 9m, allowing reuse in future"]
[null,"Longevity",null,"Design life for the building is for a longer life span, 50+ years; "]
[]
[]
[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","Yes",null,"Yes","N/A"]
[null,"Is it likely the layer (or components within it) will need to be changed, upgraded or replaced within 5-15 years, e.g. for improved performance, aesthetics",null,null,"N/A","No","No","No","Yes",null,"Yes","N/A"]
[null,"The preferred strategy is:",null,null,"-",{"$f":"IF(F73=\"Yes\",\"Design for FLEXIBILITY\",IF(F74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(F73=\"No\",F74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":"Design for ADAPTABILITY"},{"$f":"IF(G73=\"Yes\",\"Design for FLEXIBILITY\",IF(G74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(G73=\"No\",G74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":"Design for ADAPTABILITY"},"Design for ADAPTABILITY","Design for FLEXIBILITY","","Design for FLEXIBILITY","-"]
[null,"Design Principles",null,null,"All developments should apply the 6 circular economy principles, including designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised."]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage","Whole life carbon assessment has been carried out to inform the material and design choices. The proposed development will be built using low carbon structural solution - engineered timber and CLT. \n\n\nThe targeted construction waste for the proposed development is <9.3 t/100 m2. This reflects the client and design team’s aspirations in promoting the principles of a circular economy.","Reduced foundation requirements compared to traditional construction methods due to lightweight construction\n\nGGBS contents of 50% and 70% will be specified for the super- and sub-structure RC respectively.\n\nReuse of existing basement and retaining wall substructure.","Reduced foundation requirements compared to traditional construction methods due to lightweight construction.\n","\nFacade options compared pre-cast vs UHPC panels - the current design proposes pre-cast solution which will be reviewed in detail at subsequent stages. \n\n9m wide panel sizes minimising the amount of dead load brackets. \n\nPanels supported on  timber columns avoiding loading the CLT slabs and expensive primary structure design solutions. \n\nUpper floor extension is of lighter aluminimum curtain wall construction, triple glazed to meet the thermal performance requirements. ","The MEP strategy is heat pump led by each floor as supposed to a centralised system providing better control to the floor energy demands. This also mean that floor can be more easily shut down without impact other occupied levels\n\nThe above combined with efficient building fabric will result in lower whole life carbon over life time in comparison to typical office developments."]
[null,null,null,"Module B - In-Use Stage",null,null,null,null,"Designed to meet NABERS 5-5.5 stars in opeation.\n\nTenants are provided with a greater control of their on floor HVAC plant. Rather than a service charge rate, the on floor AHU desin and heat energy metering allow the tenant to monitor their own HVAC use and target operation energy reductions.\n\nDemand led controls and occupancy sensor shall control HVAC plant to their optimum design requirement.\n","Tenant will be required to sign a green lease with commitments to meet energy efficiency, embodied carbon, material reuse and waste targets."]
[null,null,null,"Module C - End-of-Life Stage",null,null,null,null,null,"A tenant fit-out guide for NABERS, embodied carbon and Circular economy has been developed with clear performance targets for embodied carbon, material specification to enable reuse, recycled content and reduce waste. This will form part of a Green Lease agreement. "]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary"]
[null,"Designing for longevity",null,null,null,null," "]
[null,"Designing for adaptability or flexibility",null,null,null,null,"Designed with 'kit of parts' approach offering flexible and adaptable floor plates. For example, internal CLT planks can be removed to create double storey internal volumes to suit tenant needs, higher ceiling height and 9x6.5m grid to allow internal separation as required",null,"Mixed mode ventilation i.e .provision of openable windows providing flexibility of use by occupants\n\nCAM units are located at the core and provide conditioned air to floor raised access floor void to provide a displacement ventilation system. Raised access floor tiles vents can be more easily adapted to re arranged floor plates without having to move M&E equipment such as ceiling fan coil units. \n\nInclusion of a sprinkler systems  to safeguard & futureproof against fire regulations changes and material change of use\n\nOn floor AHU are floor standing and side access is provided to maintainable component such as fans, filters and coils in situ. CAM units are located in dedicated cupboards access directly from the office floor plate like a riser. This provided full front access to all maintainable components."]
[null,"Designing for disassembly",null,null,null,null,"Cross-laminated timber will be used throughout to erect the internal structure. All beams and columns have been designed with pinned connections to allow for simple connection detailing throughout. These will typically comprise embedded steel fin plates with dowelled connectors that are plugged to provide fire resistance.",null,"\nNeed input from Ed - what is the strategy for maintenance and replacement of on floor AHUs and heat pumps."]
[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":6049060},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":474.54773672236604},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":936.49721503098772},"-",{"$f":"SUM(J156:J175)","v":243329.99999999997},"-","-","-","-",{"$f":"SUM(O156:O175)","v":8.8508828235431158E-2},"-",{"$f":"SUM(Q156:Q175)","v":0},"-","-",{"$f":"IF(W155<>0,W155/($F$155+$O$155),0)","v":0},{"$f":"IF(Y155<>0,Y155/($F$155+$O$155),0)","v":1},0,{"$f":"SUM(W156:W175)","v":0},0,{"$f":"SUM(Y156:Y175)","v":6049060.0885088285},474.54774366586872]
[null,1,"Substructure",null,"1 - Ready-mix concrete, normal strength, generic, C28/35 (4000/5000 PSI) with CEM III/A, 60% GGBS content (300 kg/m3; 18.7 lbs/ft3 total cement)",5888470,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":461.94947830862162},"-",4.0000203788080772E-2,{"$f":"I156*F156","v":235539.99999999997},471070,1.048E-2,60,1,4.0000203788080772E-2,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,5888470.040000204,461.9494814466309]
[null,null,null,null,"1 - Carbon steel reinforcing bar (secondary production route – scrap) (UK Cares)",160590,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":12.598258413744411},"-",4.8508624447350393E-2,7790,160590,3.9000000000000007E-2,60,{"$f":"IF(M157<>0,INT(60/M157),0)","v":1},{"$f":"N157*I157","v":4.8508624447350393E-2},0,{"$f":"P157*M157","v":0},"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":160590.04850862446},12.598262219237817]
[null,null,null,null,null,null,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F170<>0,$D$31<>0),F170/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F171<>0,$D$31<>0),F171/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F172<>0,$D$31<>0),F172/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F175<>0,$D$31<>0),F175/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F177:F196)","v":4752838},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":372.85933945242016},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":377.33254883501996},"-",{"$f":"SUM(J177:J196)","v":294480.60000000003},"-","-","-","-",{"$f":"SUM(O177:O196)","v":0.36818314000941083},"-",{"$f":"SUM(Q177:Q196)","v":0},"-","-",{"$f":"IF(W176<>0,W176/($F$176+$O$176),0)","v":0},{"$f":"IF(Y176<>0,Y176/($F$176+$O$176),0)","v":1},0,{"$f":"SUM(W177:W196)","v":0},0,{"$f":"SUM(Y177:Y196)","v":4752838.3681831397},372.85936833632536]
[null,2.1,"Superstructure: Frame",null,"2.1 - Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 50% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",57020,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":4.4732093825998271},"-",3.998596983514556E-2,{"$f":"I177*F177","v":2280},4560,1.06E-4,60,1,3.998596983514556E-2,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,57020.039985969837,4.4732125194924164]
[null,null,null,null,"2.1 - Hollow structural steel sections, mechanical tubes and sprinkler pipes, 7850 kg/m3 ( Bull Moose Tube, Ohio plant)",5678,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":0.44543814230799406},"-",3.2687566044381826E-2,185.6,360.09999999999997,1.392E-4,60,1,3.2687566044381826E-2,0,0,"Yes","Steel recycling",0,1,0,0,0,5678.0326875660439,0.44544070664203689]
[null,null,null,null,"2.1 - Glue laminated timber, 500.33 kg/m3, 10.61% moisture content, Duobalken, Triobalken (Konstruktionsvollholz e.V.)",813680.00000000012,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":63.833058758923677},"-",0.166994395831285,135880,0,0,60,1,0.166994395831285,0,0,"Yes","Wood incineration",0,1,0,0,0,813680.1669943959,63.833071859605859]
[null,null,null,null,"2.1 - Ready-mix concrete, normal strength, generic, C35/45 (5000/6500 PSI) with CEM III/A, 50% GGBS content (340 kg/m3; 21.2 lbs/ft3 total cement)",2480020,194.55715070212599,"-",3.9999677421956273E-2,99200,173600,3.9000000000000003E-3,60,1,3.9999677421956273E-2,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,2480020.0399996773,194.55715384009392]
[null,null,null,null,"2.1 - Carbon steel reinforcing bar (secondary production route – scrap) (UK Cares)",126860.00000000001,9.9521456028869544,"-",4.8518051395238834E-2,6154.9999999999991,126860.00000000001,3.0720000000000001E-2,60,1,4.8518051395238834E-2,0,0,"No","Steel recycling",0,1,0,0,0,126860.04851805141,9.9521494091199028]
[null,null,null,null,"2.1 - Ready-mix concrete, normal strength, generic, C30/37 (4400/5400 PSI) with CEM III/A, 50% GGBS content in cement (300 kg/m3; 18.7 lbs/ft3 total cement)",1269580,99.598336863575739,"-",3.9997479481403302E-2,50780.000000000007,79350,1.8E-3,60,1,3.9997479481403302E-2,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,1269580.0399974794,99.598340001371255]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F191<>0,$D$31<>0),F191/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F192<>0,$D$31<>0),F192/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F193<>0,$D$31<>0),F193/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F194<>0,$D$31<>0),F194/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F198:F217)","v":234890},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":18.427080881776103},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":34.646583509845456},"-",{"$f":"SUM(J198:J217)","v":39230},"-","-","-","-",{"$f":"SUM(O198:O217)","v":0.33403533378194539},"-",{"$f":"SUM(Q198:Q217)","v":0},"-","-",{"$f":"IF(W197<>0,W197/($F$197+$O$197),0)","v":0},{"$f":"IF(Y197<>0,Y197/($F$197+$O$197),0)","v":1},0,{"$f":"SUM(W198:W217)","v":0},0,{"$f":"SUM(Y198:Y217)","v":234890.33403533377},18.427107086791697]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"2.2 - Cross Laminated Timber (CLT), 500 kg/m3, 12% moisture content (Abodo Wood Ltd., NorthPine Ltd., OTC Timber Co Ltd.,Red Stag Timber, Rosvall Sawmill Ltd, Taranakipine, Techlam, Tenon Clearwood LP, Timberlab Solutions Ltd, Xlam NZ Ltd)",206750,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":16.21950262806935},"-",0.16701330108827087,{"$f":"I198*F198","v":34530},0,0,60,1,0.16701330108827087,0,0,"Yes","Wood incineration",0,1,0,0,0,206750.16701330108,16.219515730234651]
[null,null,null,null,"2.2 - Poplar plywood with primed paper face for outdoor use, 15 mm, 6.75 kg/m2, 450 kg/m3, moisture content: 10%, Duraprime® (GARNICA S.A.)",28140,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":2.2075782537067545},"-",0.16702203269367449,4700,0,0,60,1,0.16702203269367449,0,0,"Yes","Wood incineration",0,1,0,0,0,28140.167022032692,2.2075913565570482]
[null,null,null,null,null,null,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F212<>0,$D$31<>0),F212/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F213<>0,$D$31<>0),F213/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F214<>0,$D$31<>0),F214/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F215<>0,$D$31<>0),F215/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I217*F217","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F219:F238)","v":85900},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":6.7388405114929002},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":6.777280928846003},"-",{"$f":"SUM(J219:J238)","v":4816},"-","-","-","-",{"$f":"SUM(O219:O238)","v":0.77254755485525717},"-",{"$f":"SUM(Q219:Q238)","v":30.668070682619785},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":0},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":0.92584467157762129},7.4155328422378708E-2,{"$f":"SUM(W219:W238)","v":0},0,{"$f":"SUM(Y219:Y238)","v":79530.772547554865},6.2391756921279411]
[null,2.2999999999999998,"Superstructure: Roof",null,"2.3 - Cement mortar, gross density: 2000 kg/m3",490,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":3.844041735310269E-2},"-",0.1306122448979592,{"$f":"I219*F219","v":64},0,0,60,1,0.1306122448979592,0.1306122448979592,7.8367346938775517,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,490.13061224489797,3.8450663861684942E-2]
[null,null,null,null,"2.3 - Recycled stone aggregates, from concrete, asphalt and masonry units, 1530 kg/m3, GP recyclés 4/x* mm (ASGB)",5970,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0.46834549305718992},"-",0,0,5710,2.2099999999999998E-2,60,1,0,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,5970,0.46834549305718992]
[null,null,null,null,"2.3 - Wood plastic composite (WPC) decking boards, biogenic CO2 not substracted, 21-38 mm, 1238 kg/m3, covered range by EPD: 1100-1420 kg/m3 (VHI)",17830,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":1.3987604926649408},"-",0.16713404374649468,2980,15510,3.5999999999999999E-3,60,{"$f":"IF(M221<>0,INT(60/M221),0)","v":1},{"$f":"N221*I221","v":0.16713404374649468},0.16713404374649468,{"$f":"P221*M221","v":10.028042624789681},"No","Plastic-based material incineration",0,1,{"$f":"1-T221-U221","v":0},{"$f":"T221*(F221+O221)","v":0},{"$f":"IF(AND(W221<>0,$D$31<>0),W221/$D$31,0)","v":0},{"$f":"U221*(F221+O221)","v":17830.167134043746},1.3987736043024825]
[null,null,null,null,"2.3 - PE/PP fleece, 0.5 kg/m2",920,7.2173844826233624E-2,"-",9.9999999999999992E-2,91.999999999999986,0,0,30,2,0.19999999999999998,9.9999999999999992E-2,2.9999999999999996,"No","Plastic-based material incineration",0,1,0,0,0,920.2,7.2189534792500204E-2]
[null,null,null,null,"2.3 - Aluminium extruded profile, European Mix, Inc Imports",4340,0.34047226798462382,"-",7.6036866359447008E-2,330,1340,1.6000000000000001E-3,60,1,7.6036866359447008E-2,7.6036866359447008E-2,4.5622119815668203,"No","Aluminium recycling",0,1,0,0,0,4340.0760368663596,0.3404782330639648]
[null,null,null,null,"2.3 - Recycled polypropylene formwork interjoists, 3.19 kg/m2, Entrevous EMR KP1 (KP1)",5520,0.43304306895740174,"-",7.4275362318840576E-2,410,5520,0,30,2,0.14855072463768115,7.4275362318840576E-2,2.2282608695652173,"No","Plastic-based material incineration",0,1,0,0,0,5520.148550724638,0.43305472273669399]
[null,null,null,null,"2.3 - Soil substrates for green roofs, 10 mm, 8.25 kg/m2, 825 kg/m3, SOPRAFLOR X (SOPREMA SAS)",6370,0.499725425590335,"-",0,0,0,0,60,1,0,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"2.3 - Reclaimed brick (One Click LCA)",18720,1.4685808425511886,"-",5.0213675213675216E-2,940,18720,1.1999999999999999E-3,60,1,5.0213675213675216E-2,5.0213675213675216E-2,3.0128205128205128,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,18720.050213675215,1.4685847818055398]
[null,null,null,null,"2.3 - Recycled concrete construction waste (Greenstone Recycling)",25740,2.0192986585078843,"-",0,0,25740,9.9600000000000008E-2,60,1,0,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,25740,2.0192986585078843]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F233<>0,$D$31<>0),F233/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F234<>0,$D$31<>0),F234/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F235<>0,$D$31<>0),F235/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F236<>0,$D$31<>0),F236/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F240:F254)","v":0},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":0},"-","-",{"$f":"SUM(J240:J254)","v":0},"-","-","-","-",{"$f":"SUM(O240:O254)","v":0},"-",{"$f":"SUM(Q240:Q254)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$239+$O$239),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$239+$O$239),0)","v":0},1,{"$f":"SUM(W240:W254)","v":0},0,{"$f":"SUM(Y240:Y254)","v":0},0]
[null,2.4,"Superstructure: Stairs and Ramps",null,null,null,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":0},"-",null,{"$f":"I240*F240","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F256:F275)","v":1645740.0000000002},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":129.10802541774538},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":133.5561308543187},"-",{"$f":"SUM(J256:J275)","v":14585.000000000002},"-","-","-","-",{"$f":"SUM(O256:O275)","v":0.73657153327924874},"-",{"$f":"SUM(Q256:Q275)","v":32.521895558504838},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":0},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":0.99194343302506194},8.056566974938062E-3,{"$f":"SUM(W256:W275)","v":0},0,{"$f":"SUM(Y256:Y275)","v":1632481.7161039612},128.06791528233791]
[null,2.5,"Superstructure: External Walls",null,"2.5 - Facing bricks, clay pavers and brick slips, 900-2500 kg/m3 (Bauen mit Backstein Zweischalige Wand Marketing)",7090,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0.55620930414999603},"-",4.9365303244005641E-2,{"$f":"I256*F256","v":350},0,0,60,1,4.9365303244005641E-2,4.9365303244005641E-2,2.9619181946403383,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,7090.0493653032436,0.55621317684970928]
[null,null,null,null,"2.5 - Cement mortar, gross density: 2000 kg/m3",10379.999999999998,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":0.81430924923511405},"-",0.13005780346820811,1350,0,0,60,1,0.13005780346820811,0.13005780346820811,7.8034682080924869,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,10380.130057803466,0.81431945224785962]
[null,null,null,null,"2.5 - Reinforced gypsum plasterboard with square edges, 6.0 mm, 6.18 kg/m2, 1030 kg/m3, Glasroc F MultiBoard (British Gypsum (2021))",77490.000000000015,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":6.0790774299835268},"-",0.12504839334107626,9690.0000000000018,19369.999999999996,3.4199999999999999E-3,40,1,0.12504839334107626,0.12504839334107626,5.0019357336430499,"No","Gypsum recycling",0,0.9,9.9999999999999978E-2,0,0,69741.112543554016,5.4711785160080035]
[null,null,null,null,"2.5 - Rock wool/mineral wool insulation, L = 0.035-0.037 W/mK, 33-45 kg/m3, Fire resistance class = A1 (Knauf Insulation (2019))",24150,1.8945634266886326,"-",7.9627329192546586E-2,1923,4830,2.5430000000000001E-3,60,1,7.9627329192546586E-2,7.9627329192546586E-2,4.7776397515527949,"No","Mineral wool recycling",0,0.9,9.9999999999999978E-2,0,0,21735.071664596275,1.7051127060952596]
[null,null,null,null,"2.5 - Precast concrete structural elements (beams, columns and other), C20/25-C35/45, 2420 kg/m3 (thomas betonbauteile)",1480590.0000000002,116.1520357731231,"-",0,0,0,0,60,1,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,1480590.0000000002,116.1520357731231]
[null,null,null,null,"2.5 - Aluminium frame façade system, double glazed, 2850 mm x 3250 mm, 348.88 kg/unit, Schüco FWS 50 W x H: 2850 mm x 3250 mm, for project (Schüco International KG)",30950,2.4280222797520987,"-",0,0,0,0,60,1,0,0,0,"No","Glass-containing product recycling (80 % glass)",0,0.9,9.9999999999999978E-2,0,0,27855,2.1852200517768887]
[null,null,null,null,"2.5 - Plastic vapour control layer, 0.2 mm (Tommen Gram)",5250,0.41186161449752884,"-",0.10190476190476189,534.99999999999989,0,0,30,2,0.20380952380952377,0.10190476190476189,3.0571428571428565,"No","Plastic-based material incineration",0,1,0,0,0,5250.2038095238095,0.41187760332029572]
[null,null,null,null,"2.5 - Steel framing system for dry lining, 0.4 -1.5 mm, 7850 kg/m3 (Voestalpine Metsec plc)",8070,0.63309013885620147,"-",7.5216852540272605E-2,606.99999999999989,5150,2.5000000000000001E-3,60,1,7.5216852540272605E-2,7.5216852540272605E-2,4.5130111524163565,"Yes","Steel recycling",0,1,0,0,0,8070.0752168525405,0.63309603960559668]
[null,null,null,null,"2.5 - Metal facade cladding from Nordic bronze, 1.5 mm, 15.7 kg/m2, Liberta Original, Liberta Elegant, Bespoke (Ruukki Construction Oy)",1770,0.13885620145916686,"-",7.3446327683615822E-2,130,0,0,60,1,7.3446327683615822E-2,7.3446327683615822E-2,4.406779661016949,"Yes","Steel recycling",0,1,0,0,0,1770.0734463276835,0.13886196331118567]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F270<>0,$D$31<>0),F270/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F271<>0,$D$31<>0),F271/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F272<>0,$D$31<>0),F272/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F273<>0,$D$31<>0),F273/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F277:F291)","v":25640},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":2.011453675374598},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":133.5561308543187},"-",{"$f":"SUM(J277:J291)","v":0},"-","-","-","-",{"$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$276),0)","v":0.9},9.9999999999999978E-2,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":23076},1.8103083078371383]
[null,2.6,"Superstructure: Windows and External Doors",null,"2.6 - Aluminium window system, triple glazed, per unit, 1230 x 1480 mm, 72.96 kg, AWS 75.SI+ (Schüco)",23970,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":1.8804424570487173},"-",0,0,9590,0,60,1,0,0,0,"No","Glass-containing product recycling (80 % glass)",0,0.9,9.9999999999999978E-2,0,0,21573,1.6923982113438456]
[null,null,null,null,"2.6 - Aluminium door system, 1100 x 2200 mm, 96.48 kg, 39.87 kg/m2, ADS 75.SI (Schüco)",1670,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0.13101121832588061},"-",0,0,670,0,40,1,0,0,0,"No","Glass-containing product recycling (80 % glass)",0,0.9,9.9999999999999978E-2,0,0,1503,0.11791009649329254]
[null,null,null,null,null,null,{"$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":119350},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":9.3629873695771551},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":15.130618969169216},"-",{"$f":"SUM(J293:J312)","v":16930},"-","-","-","-",{"$f":"SUM(O293:O312)","v":0.45813497554341825},"-",{"$f":"SUM(Q293:Q312)","v":24.988707546003393},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":0},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0.95251781528055113},4.7482184719448872E-2,{"$f":"SUM(W293:W312)","v":0},0,{"$f":"SUM(Y293:Y312)","v":113683.43763545979},8.9184465078418285]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"2.7 - Softwood timber, kiln-dried, dressed, 551 kg/m3, 12% moisture content, W = 35 - 90 mm, D = 42 - 290 mm (Carter Holt Harvey Woodproducts Australia, Hyne Timber, TASCO trading as Dongwha Timbers Pty Ltd, Timberlink Australia, Wespine Industries Pty Ltd (2022))",57800,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":4.5344002510394601},"-",0.17906574394463667,10350,0,0,60,1,0.17906574394463667,0.17906574394463667,10.743944636678201,"No","Wood incineration",0,1,0,0,0,57800.179065743941,4.5344142987168699]
[null,null,null,null,"2.7 - Aluminium framed glazed partition systems, single glazed, per m2, 90% glass, 9% aluminium, width 3.0m; height 2.70m, glazing thickness 12mm, Optima 117, 217, Revolution 54,100, Kinetic, Technishield (Optima)",2180,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":0.17102063230564055},"-",0,0,730,0,60,1,0,0,0,"No","Glass-containing product recycling (80 % glass)",0,1,0,0,0,2180,0.17102063230564055]
[null,null,null,null,"2.7 - Rock wool/mineral wool insulation, L = 0.035-0.037 W/mK, 33-45 kg/m3, Fire resistance class = A1 (Knauf Insulation (2019))",15620,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":1.2253863654193144},"-",8.0025608194622289E-2,1250.0000000000002,3120,1.6000000000000001E-3,60,1,8.0025608194622289E-2,8.0025608194622289E-2,4.8015364916773375,"No","Mineral wool recycling",0,0.9,9.9999999999999978E-2,0,0,14058.072023047376,1.1028533790733017]
[null,null,null,null,"2.7 - Metal framing components for gypsum plasterboard, 0.4-1.0 mm, 7750 kg/m3, Gypframe (British Gypsum Saint Gobain (2021))",2700,0.21181454459872912,"-",7.407407407407407E-2,200,1890,9.1E-4,60,1,7.407407407407407E-2,7.407407407407407E-2,4.4444444444444446,"Yes","Steel recycling",0,1,0,0,0,2700.0740740740739,0.21182035569734634]
[null,null,null,null,"2.7 - Gypsum plasterboard, sound blocking, 12.5/15 mm, 947 kg/m3, A2 fire class, 10µ water vapour resistantce, Gypsum SoundBloc (British Gypsum (2019))",41050,3.2203655762140113,"-",0.12496954933008526,5130,10260,2E-3,40,1,0.12496954933008526,0.12496954933008526,4.9987819732034104,"No","Gypsum recycling",0,0.9,9.9999999999999978E-2,0,0,36945.112472594403,2.8983378420486705]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F307<>0,$D$31<>0),F307/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F308<>0,$D$31<>0),F308/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F309<>0,$D$31<>0),F309/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F310<>0,$D$31<>0),F310/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F314:F328)","v":10950},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":0.8590256530948458},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":15.130618969169216},"-",{"$f":"SUM(J314:J328)","v":0},"-","-","-","-",{"$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$313),0)","v":1},0,{"$f":"SUM(W314:W328)","v":0},0,{"$f":"SUM(Y314:Y328)","v":10950},0.8590256530948458]
[null,2.8,"Superstructure: Internal Doors",null,"2.8 - Interior wooden door with metal frame, fire resistant and sound insulating, biogenic CO2 not subtracted (for CML), 37.9 kg/m2, 1.03m x 2.09m, 1V PHONE 1V et 2V UNIPHONE 1V et 2V PORTAPHONE 1V et 2V ISOPHONE 1V ISOPHONE GD 1V et 2V SONIPHONE 1V EI30 MAT AC 1V LOGIPHONE  1V et 2V SP51 AC 1V et 2V TECHNIPHONE (MALERBA)",4770.0000000000009,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":0.37420569545775484},"-",0,0,0,0,40,1,0,0,0,"Yes","Wood incineration",0,1,0,0,0,4770.0000000000009,0.37420569545775484]
[null,null,null,null,"2.8 - Wooden interior door, per unit, 1.23m x 2.18m, 22.6 kg/m2, fire class EI30 (Knudsen Dørfabrikk)",6180,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0.48481995763709107},"-",0,0,0,0,40,1,0,0,0,"Yes","Wood incineration",0,1,0,0,0,6180,0.48481995763709107]
[null,null,null,null,null,null,{"$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":499129.99999999994},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":39.156664313171724},"-","-",{"$f":"SUM(J330:J349)","v":30550},"-","-","-","-",{"$f":"SUM(O330:O349)","v":3.3590150469519227},"-",{"$f":"SUM(Q330:Q349)","v":58.794835554545578},"-","-",{"$f":"IF(W329<>0,W329/($F$329+$O$329),0)","v":0},{"$f":"IF(Y329<>0,Y329/($F$329+$O$329),0)","v":0.8745983468643973},0.1254016531356027,{"$f":"SUM(W330:W349)","v":0},0,{"$f":"SUM(Y330:Y349)","v":436541.21065943374},34.246584346076233]
[null,3,"Finishes",null,"3 - Softwood timber, kiln-dried, dressed, 551 kg/m3, 12% moisture content, W = 35 - 90 mm, D = 42 - 290 mm (Carter Holt Harvey Woodproducts Australia, Hyne Timber, TASCO trading as Dongwha Timbers Pty Ltd, Timberlink Australia, Wespine Industries Pty Ltd (2022))",2370,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":0.18592610025888445},"-",0.17721518987341769,419.99999999999994,0,0,60,1,0.17721518987341769,0.17721518987341769,10.632911392405061,"No","Wood incineration",0,1,0,0,0,2370.1772151898736,0.18594000276063966]
[null,null,null,null,"3 - Mineral tile adhesive, PCI Flexmörtel: 1-5 mm, 1200 kg/m3, S1 and S2: 1-10 mm, 1300 kg/m3, PCI Flexmörtel, PCI Flexmörtel  S1, PCI Flexmörtel  S2 (PCI Augsburg GmbH)",6880,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":0.53973483957009494},"-",0.12936046511627908,890,0,0,30,2,0.25872093023255816,0.12936046511627908,3.8808139534883725,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"3 - Emulsion paint for allround interior use, Pigment: Lightfast Pigments, binder:  Acrylic Copolymer Dispersion , solvent: Water, 1.444 kg/l, 17 m2/l, 0.17 kg/m2, Vinyl Matt White (Dulux Trade)",3180,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":0.24947046363850317},"-",9.9999999999999992E-2,318,0,0,10,6,0.6,9.9999999999999992E-2,0.99999999999999989,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"3 - Adhesives, for tiles, German average, Class A, sipersion-based, 1250 kg/m3, EPD coverage: 1000-1500 kg/m3 (DBC/IVK/VdL)",1250,9.8062289166078287E-2,"-",0.128,160,0,0,30,2,0.25600000000000001,0.128,3.84,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"3 - Terrazzo slabs and tiles, 1-1/4 inch, 64 kg/m2, Terrazzo Lumina, PIXA, Sensitile Terrazzo (Sensitile Systems)",1710,0.1341492115791951,"-",9.9415204678362581E-2,170.00000000000003,94,5.5999999999999999E-5,30,2,0.19883040935672516,9.9415204678362581E-2,2.9824561403508776,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"3 - Luxury vinyl floor tiles, 2.0 mm, 2.851 kg/m2, Marine (Amtico)",1460,0.11453675374597945,"-",0.10273972602739725,150,0,0,25,2,0.20547945205479451,0.10273972602739725,2.5684931506849313,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"3 - Porcelain stoneware floor tiles, 21.83 kg/m2 (Royal Mosa)",27070,2.1236369341805914,"-",0.10011082379017362,2710,0,0,30,2,0.20022164758034725,0.10011082379017362,3.0033247137052088,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"3 - Raised access flooring system, 60-640 mm Variable height, 30 kg/m2, TLM26 Alpha V (Kingspan)",274409.99999999994,21.52741821605083,"-",4.9998177908968336E-2,13719.999999999998,0,0,25,2,9.9996355817936672E-2,4.9998177908968336E-2,1.2499544477242084,"Yes","Refurbished",0,1,0,0,0,274410.09999635577,21.527426060748081]
[null,null,null,null,"3 - Raised access floor pedestals, for zinc-plated steel, height 16-620 mm, Europed, Alpha III, Alpha V (Kingspan Access Floors)",15450,1.2120498940927278,"-",7.5210355987055028E-2,1162.0000000000002,10830,5.2300000000000003E-3,60,1,7.5210355987055028E-2,7.5210355987055028E-2,4.512621359223302,"Yes","Steel recycling",0,1,0,0,0,15450.075210355986,1.2120557943324692]
[null,null,null,null,"3 - Cementitious mortar for masonry work, BSEN 998-2 (CPI Mortars)",22130.000000000004,1.7360947673962503,"-",0.13014008133755081,2880,0,0,60,1,0.13014008133755081,0.13014008133755081,7.8084048802530486,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,22130.130140081343,1.7361049768636811]
[null,null,null,null,"3 - Tufted carpet tiles, 4.63 kg/m2, pile material polyamide 6 (Milliken Industrials)",39710,3.115242802227975,"-",9.997481742634097E-2,3970,8039.9999999999991,0,15,4,0.39989926970536388,9.997481742634097E-2,1.4996222613951145,"Yes","Textile recycling",0,0.7,0.30000000000000004,0,0,27797.279929488795,2.1806919219807637]
[null,null,null,null,"3 - Recycled polypropylene formwork interjoists, 3.19 kg/m2, Entrevous EMR KP1 (KP1)",25270,1.9824272377814387,"-",7.5187969924812026E-2,1900,25270,0,30,2,0.15037593984962405,7.5187969924812026E-2,2.2556390977443606,"No","Plastic-based material incineration",0,1,0,0,0,25270.150375939851,1.9824390347485565]
[null,null,null,null,"3 - Crushed stone (dried), split 2/15, 2-15 mm, 1600 kg/m3",53600,4.2049109594414373,"-",0,0,0,0,60,1,0,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,53600,4.2049109594414373]
[null,null,null,null,"3 - Rock wool/mineral wool insulation, L = 0.035-0.037 W/mK, 33-45 kg/m3, Fire resistance class = A1 (Knauf Insulation (2019))",7570,0.5938652231897702,"-",8.0581241743725232E-2,610,1510,8.0000000000000004E-4,60,1,8.0581241743725232E-2,8.0581241743725232E-2,4.8348745046235138,"No","Mineral wool recycling",0,0.9,9.9999999999999978E-2,0,0,6813.0725231175693,0.53448439029713413]
[null,null,null,null,"3 - Polypropylene (PP) plastic pipe, 0% recycled content",3310,{"$f":"IF(AND(F344<>0,$D$31<>0),F344/$D$31,0)","v":0.25966894171177535},"-",7.5528700906344406E-2,249.99999999999997,0,0,30,2,0.15105740181268881,7.5528700906344406E-2,2.2658610271903323,"No","Plastic-based material incineration",0,1,0,0,0,3310.1510574018125,0.2596807921394691]
[null,null,null,null,"3 - High density polyethylene (HDPE) plastic pipe, 0% recycled content (CML)",5390,{"$f":"IF(AND(F345<>0,$D$31<>0),F345/$D$31,0)","v":0.42284459088412962},"-",7.4211502782931357E-2,400,27,0,60,1,7.4211502782931357E-2,7.4211502782931357E-2,4.4526901669758816,"No","Plastic-based material incineration",0,1,0,0,0,5390.0742115027833,0.42285041276400592]
[null,null,null,null,"3 - Lightweight bituminous underlays for roof waterproofing, category B, 1.3-1.8 mm, 1.5-1.9 kg/m2 (European Waterproofing Association)",8370,{"$f":"IF(AND(F346<>0,$D$31<>0),F346/$D$31,0)","v":0.65662508825606025},"-",0.1003584229390681,840,0,0,20,3,0.30107526881720431,0.1003584229390681,2.0071684587813623,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F347<>0,$D$31<>0),F347/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M349<>0,INT(60/M349),0)","v":0},{"$f":"N349*I349","v":0},null,{"$f":"P349*M349","v":0},null,null,0,0,{"$f":"1-T349-U349","v":1},{"$f":"T349*(F349+O349)","v":0},{"$f":"IF(AND(W349<>0,$D$31<>0),W349/$D$31,0)","v":0},{"$f":"U349*(F349+O349)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"-",{"$f":"SUM(F351:F370)","v":0},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":0},"-","-",{"$f":"SUM(J351:J370)","v":0},"-","-","-","-",{"$f":"SUM(O351:O370)","v":0},"-",{"$f":"SUM(Q351:Q370)","v":0},"-","-",{"$f":"IF(W350<>0,W350/($F$350+$O$350),0)","v":0},{"$f":"IF(Y350<>0,Y350/($F$350+$O$350),0)","v":0},1,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,null,null,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F365<>0,$D$31<>0),F365/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F366<>0,$D$31<>0),F366/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F367<>0,$D$31<>0),F367/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F368<>0,$D$31<>0),F368/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F372:F391)","v":198821},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":15.597473915431081},"-","-",{"$f":"SUM(J372:J391)","v":4693.3},"-","-","-","-",{"$f":"SUM(O372:O391)","v":0.76509570320163223},"-",{"$f":"SUM(Q372:Q391)","v":15.558092353409453},"-","-",{"$f":"IF(W371<>0,W371/($F$371+$O$371),0)","v":0},{"$f":"IF(Y371<>0,Y371/($F$371+$O$371),0)","v":0.82721478781048685},0.17278521218951315,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":164468.30422574858},12.902510726111915]
[null,5,"Services (MEP)",null,"5 - Elevator, 1600 kg capacity, for passenger use, 2.2 m x 1.4 m x 2.4 m, MonoSpace® 700, MonoSpace® 700 DX (KONE)",34770,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":2.7277006354436337},"-",0,0,0,0,40,1,0,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,34770,2.7277006354436337]
[null,null,null,null,"5 - High density polyethylene (HDPE) plastic pipe, 0% recycled content (CML)",1200,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":9.4139797599435165E-2},"-",7.4999999999999997E-2,90,6,0,30,2,0.15,7.4999999999999997E-2,2.25,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"5 - Hot water heater (water cylinder), air/air heatpump powered, KALIKO SPLIT TWH WH-E, KALIKO SPLIT WH 200 E - 7632382 KALIKO SPLIT WH 150 E - 7632383 (De Dietrich)",17730,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":1.3909155095316545},"-",0,0,0,0,22,2,0,0,0,"No","Metal-containing product recycling (90 % metal)",0,0,1,0,0,0,0]
[null,null,null,null,"5 - Circulator pump, for liquids in HVAC systems, Group 3: flow rate 8.5 m3/h, head max.  8 m, power input avg. 0.0498 kW, Magna3 (Grundfos)",500,3.9224915666431319E-2,"-",9.9999999999999985E-3,4.9999999999999991,0,0,45,1,9.9999999999999985E-3,9.9999999999999985E-3,0.44999999999999996,"No","Metal-containing product recycling (90 % metal)",0,0,1,0,0,0,0]
[null,null,null,null,"5 - Copper piping, with inner zinc coating (Wieland)",1113,8.7314662273476118E-2,"-",5.9838274932614552E-2,66.599999999999994,0,0,60,1,5.9838274932614552E-2,5.9838274932614552E-2,3.5902964959568733,"No","Copper recycling",0,0,1,0,0,0,0]
[null,null,null,null,"5 - Corrugated rooflight GRP sheets, 5.10 kg/m2, Trilite 1.8 / Cleartherm / Trilite 2.4 (Brett Martin Daylight Systems)",10469.999999999998,0.82136973405507163,"-",7.5023877745940798E-2,785.5,0,0,25,2,0.1500477554918816,7.5023877745940798E-2,1.87559694364852,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"5 - Steel, stainless, hot rolled, 7900 kg/m3 (Outokumpu)",2070.9999999999995,0.16246960069035848,"-",2.5060357315306619E-2,51.9,1245,1.475E-3,35,1,2.5060357315306619E-2,2.5060357315306619E-2,0.87711250603573165,"No","Stainless steel recycling",0,0,1,0,0,0,0]
[null,null,null,null,"5 - Circulator pump, for liquids in HVAC systems, Group 1: flow rate 6.1 m3/h, head max.  4 m, power input avg. 0.0238 kW, Magna3 (Grundfos)",800,6.275986506629011E-2,"-",0.01,8,0,0,45,1,0.01,0.01,0.45,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,800.01,6.2760649564603435E-2]
[null,null,null,null,"5 - Steel tubes pipes and fittings, for oil transportation, max. wall thickness: 25.4 mm (Salzgitter Mannesmann)",44486.999999999993,3.4899976465050595,"-",5.989614943691416E-2,2664.6,0,0,60,1,5.989614943691416E-2,5.989614943691416E-2,3.5937689662148498,"No","Steel recycling",0,1,0,0,0,44487.059896149432,3.4900023453478806]
[null,null,null,null,"5 - Buffer storage (stainless steel)",3410,0.26751392484506159,"-",1.026392961876833E-2,35.000000000000007,0,0,25,2,2.0527859237536659E-2,1.026392961876833E-2,0.25659824046920826,"No","Stainless steel recycling",0,1,0,0,0,3410.0205278592375,0.26751553525215638]
[null,null,null,null,"5 - Aluminium sheet, generic, 20% recycled content, average European technology (One Click LCA 2022)",3140,0.24633247038518868,"-",7.32484076433121E-2,230,628,7.3200000000000001E-4,20,3,0.21974522292993631,7.32484076433121E-2,1.4649681528662419,"No","Aluminium recycling",0,0.7,0.30000000000000004,0,0,2198.1538216560507,0.17244479655260458]
[null,null,null,null,"5 - Air handling unit, with heat recovery through plate heat exchanger, 5000 m3/h (2942.9 ft3/min), 864 kg/unit (1904 lbs/unit)",23850,1.8710284772887738,"-",9.9664570230607961E-3,237.7,0,0,25,2,1.9932914046121592E-2,9.9664570230607961E-3,0.24916142557651991,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,23850.019932914045,1.8710300410225187]
[null,null,null,null,"5 - Double flow individual ventilation box with filters (Air handling unit (AHU)), with an average air flow of 141.25 m3/h and a power of 65 W, Caisson de ventilation individuelle double flux avec filtres (Uniclima)",900,7.0604848199576367E-2,"-",9.9999999999999985E-3,{"$f":"I384*F384","v":8.9999999999999982},0,0,25,2,1.9999999999999997E-2,9.9999999999999985E-3,0.24999999999999997,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,900.02,7.0606417196203031E-2]
[null,null,null,null,"5 - LED overhead lighting system, 6.84 kg/unit, Flight Vitality (Whitecroft Lighting Ltd, Lancashire plant)",3270,0.25653094845846081,"-",0,0,0,0,17,3,0,0,0,"No","Glass-containing product recycling (80 % glass)",0,0.9,9.9999999999999978E-2,0,0,2943,0.23087785361261473]
[null,null,null,null,"5 - Photovoltaic monocrystalline solar panels (PV), mono-Si",230,{"$f":"IF(AND(F386<>0,$D$31<>0),F386/$D$31,0)","v":1.8043461206558406E-2},"-",0,0,0,0,20,3,0,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,230,1.8043461206558406E-2]
[null,null,null,null,"5 - Electricity distribution system, cabling and central, for all building types, per m2 GFA",50880,{"$f":"IF(AND(F387<>0,$D$31<>0),F387/$D$31,0)","v":3.9915274182160507},"-",1.0023584905660377E-2,510,0,0,25,2,2.0047169811320754E-2,1.0023584905660377E-2,0.25058962264150941,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,50880.020047169812,3.9915289909131411]
[null,null,null,null,null,null,{"$f":"IF(AND(F388<>0,$D$31<>0),F388/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F389<>0,$D$31<>0),F389/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F393:F412)","v":0},{"$f":"IF(AND(F392<>0,$D$31<>0),F392/$D$31,0)","v":0},"-","-",{"$f":"SUM(J393:J412)","v":0},"-","-","-","-",{"$f":"SUM(O393:O412)","v":0},"-",{"$f":"SUM(Q393:Q412)","v":0},"-","-",{"$f":"IF(W392<>0,W392/($F$392+$O$392),0)","v":0},{"$f":"IF(Y392<>0,Y392/($F$392+$O$392),0)","v":0},1,{"$f":"SUM(W393:W412)","v":0},0,{"$f":"SUM(Y393:Y412)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,{"$f":"IF(AND(F393<>0,$D$31<>0),F393/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F394<>0,$D$31<>0),F394/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F395<>0,$D$31<>0),F395/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F407<>0,$D$31<>0),F407/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F408<>0,$D$31<>0),F408/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F409<>0,$D$31<>0),F409/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F410<>0,$D$31<>0),F410/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F414:F433)","v":0},{"$f":"IF(AND(F413<>0,$D$31<>0),F413/$D$31,0)","v":0},"-","-",{"$f":"SUM(J414:J433)","v":0},"-","-","-","-",{"$f":"SUM(O414:O433)","v":0},"-",{"$f":"SUM(Q414:Q433)","v":0},"-","-",{"$f":"IF(W413<>0,W413/($F$413+$O$413),0)","v":0},{"$f":"IF(Y413<>0,Y413/($F$413+$O$413),0)","v":0},{"$f":"1-T413-U413","v":1},{"$f":"SUM(W414:W433)","v":0},{"$f":"IF(AND(W413<>0,$D$31<>0),W413/$D$31,0)","v":0},{"$f":"SUM(Y414:Y433)","v":0},0]
[null,7,"Work to Existing Building",null,null,null,{"$f":"IF(AND(F414<>0,$D$31<>0),F414/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M414<>0,INT(60/M414),0)","v":0},{"$f":"N414*I414","v":0},null,{"$f":"P414*M414","v":0},null,null,0,0,1,{"$f":"T414*(F414+O414)","v":0},0,{"$f":"U414*(F414+O414)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F415<>0,$D$31<>0),F415/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F416<>0,$D$31<>0),F416/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M422<>0,INT(60/M422),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F428<>0,$D$31<>0),F428/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F429<>0,$D$31<>0),F429/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F430<>0,$D$31<>0),F430/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F431<>0,$D$31<>0),F431/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F435:F454)","v":25220},{"$f":"IF(AND(F434<>0,$D$31<>0),F434/$D$31,0)","v":1.9785047462147956},"-","-",{"$f":"SUM(J435:J454)","v":1030},"-","-","-","-",{"$f":"SUM(O435:O454)","v":0.66727099236641219},"-",{"$f":"SUM(Q435:Q454)","v":11.369592875318066},"-","-",{"$f":"IF(W434<>0,W434/($F$434+$O$434),0)","v":0},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":1},0,{"$f":"SUM(W435:W454)","v":0},0,{"$f":"SUM(Y435:Y454)","v":25220.667270992366},1.9785570935116001]
[null,8,"External works",null,"8 - Cement mortar, gross density: 2000 kg/m3",1310,null,"-",0.12977099236641221,170,0,0,60,1,0.12977099236641221,0.12977099236641221,7.786259541984732,"Yes","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,1310.1297709923665,0.1027794595585131]
[null,null,null,null,"8 - Recycled stone aggregates, from concrete, asphalt and masonry units, 1530 kg/m3, GP recyclés 4/x* mm (ASGB)",3600,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":0.28241939279830547},"-",0,0,3440,1.3100000000000001E-2,60,1,0,0,0,"Yes","Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,3600,0.28241939279830547]
[null,null,null,null,"8 - Hardwood timber, kiln-dried, green, untreated, 768 kg/m3, 26% moisture content (Australian Solar Timbers, Australian Sustainable Hardwoods Pty Ltd, Auswest Timbers Pty Ltd, Boral Timber Division, Britton Bros Pty Ltd, Hurford Sawmilling Pty Ltd, Nannup Timber Processing (NTP), Neville Smith Forest Products, Parkside Building Supplies Pty Ltd (2017))",4800,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":0.37655919039774066},"-",0.17916666666666667,860,0,0,20,3,0.53749999999999998,0.17916666666666667,3.5833333333333335,"Yes","Wood incineration",0,1,0,0,0,4800.5375000000004,0.3766013571820821]
[null,null,null,null,"8 - Recycled concrete construction waste (Greenstone Recycling)",15510,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":1.2167568839726994},"-",0,0,15510,5.9900000000000002E-2,60,1,0,0,0,"Yes","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,15510,1.2167568839726994]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I448*F448","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I453*F453","v":0},null,null,null,{"$f":"IF(M453<>0,INT(60/M453),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I454*F454","v":0},null,null,null,{"$f":"IF(M454<>0,INT(60/M454),0)","v":0},{"$f":"N454*I454","v":0},null,{"$f":"P454*M454","v":0},null,null,0,0,1,{"$f":"T454*(F454+O454)","v":0},0,0,{"$f":"IF(AND(Y454<>0,$D$31<>0),Y454/$D$31,0)","v":0}]
[null,null,"Overall",null,null,{"$f":"SUM(F91,F107,F123,F139,F155,F176,F197,F218,F239,F255,F276,F292,F313,F329,F350,F371,F392,F413,F434)","v":13647539},1070.6471326586648,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":649644.9},null,null,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":7.5493631082246795},null,{"$f":"SUM(Q91:Q454)","v":347.80238914080218},null,null,{"$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$455),0)","v":0.99085508521687493},{"$f":"1-T455-U455","v":9.1449147831250688E-3},{"$f":"SUM(W91:W454)","v":0},{"$f":"SUM(X91:X454)","v":0},{"$f":"SUM(Y91:Y454)","v":27045481.798340913},{"$f":"SUM(Z91:Z454)","v":2121.7134853958505}]
[]
[]
[]
[]
[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","Predemolition audit",11435,{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":0.89707382129128421},{"$f":"F466","v":0.89707382129128421},0.01,0.01,null,0.98,null,null,{"$f":"SUM(H466:I466)","v":0.02},{"$f":"SUM(J466:K466)","v":0.98},{"$f":"SUM(N466:O466)","v":1},{"$f":"SUM(H466:M466)","v":1}]
[null,2.1,"Excavation Waste","As calculated by the design team",{"$f":"3.2*1299","v":4156.8},{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":0.32610025888444344},{"$f":"F467","v":0.32610025888444344},null,1,null,null,null,null,{"$f":"SUM(H467:I467)","v":1},{"$f":"SUM(J467:K467)","v":0},{"$f":"SUM(N467:O467)","v":1},{"$f":"SUM(H467:M467)","v":1}]
[null,2.8,"Construction Waste","As per GLA guidance, lower quartile benchmark, based on industry data",{"$f":"0.065*D16","v":828.55500000000006},{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":6.5000000000000002E-2},{"$f":"F468","v":6.5000000000000002E-2},null,null,null,1,null,null,{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":1},{"$f":"SUM(N468:O468)","v":1},{"$f":"SUM(H468:M468)","v":1}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(S109),S109/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E470>0,E470/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H470:I470)","v":0},{"$f":"SUM(J470:K470)","v":0},{"$f":"SUM(N470:O470)","v":0},{"$f":"SUM(H470:M470)","v":0}]
[null,4,"Construction Waste",null,{"$f":"IF(ISNUMBER(U109),U109/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E471>0,E471/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H471:I471)","v":0},{"$f":"SUM(J471:K471)","v":0},{"$f":"SUM(N471:O471)","v":0},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste","As calculated for the Operational Waste Management Plan",253,{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":1.9847807327214247E-2},{"$f":"F473","v":1.9847807327214247E-2},null,null,null,0.65,null,0.35,{"$f":"SUM(H473:I473)","v":0},{"$f":"SUM(J473:K473)","v":0.65},{"$f":"SUM(N473:O473)","v":0.65},{"$f":"SUM(H473:M473)","v":1}]
[null,6,"Industrial Waste (if applicable)",null,null,"-","-",null,null,null,null,null,null,{"$f":"SUM(H474:I474)","v":0},{"$f":"SUM(J474:K474)","v":0},{"$f":"SUM(N474:O474)","v":0},{"$f":"SUM(H474:M474)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","-","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F109),ISNUMBER(J109),ISNUMBER(S109),ISNUMBER(U109)),((U109+S109+F109+J109)/1000),0)","v":0},{"$f":"IF($D$31>0,IF(E477>0,E477/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H477:I477)","v":0},{"$f":"SUM(J477:K477)","v":0},{"$f":"SUM(N477:O477)","v":0},{"$f":"SUM(H477:M477)","v":0}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",1,{"$f":"IF(ISNUMBER(E482),IF(E482>100%,\"Input not valid\",IF(E482=95%,\"Yes\",IF(100%>=E482>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Exceeds Policy"},"A detailed review of predemolition audit report's recommendations, alongside consultation with demolition contractors will be undertaken post-planning as part of the procurement process. The aim of the scheme is to divert 100% of demolition waste from landfill. The main contractor on appointment will be responsible for developing a Site Waste Management Plan (SWMP) and use the process to monitor the waste disposal management process."]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",0.98,{"$f":"IF(ISNUMBER(E483),IF(E483>100%,\"Input not valid\",IF(E483=95%,\"Yes\",IF(100%>=E483>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Exceeds Policy"},"The light-weight CLT structural designcompared to in-situ RC solutions, has minimised the amount of foundation excavation required. The aim of the scheme is to divert close to 100% of excavation soil from landfill.. This will be reviewed with the main contractor on appointment and establish pathways to meet this target as part of the SWMP. The main contractor will be required to monitor, manage and report construction, demolition and excavation waste quantities and recycling rates - using tools such as BRE SmartWaste.  "]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",1,"Exceeds Policy","The proposed scheme follows 'kit of parts' approach where all of the superstructure will follow modular solution i.e.no on site waste. The aim of the scheme is to divert 100% of construction waste from landfill. On appointment of the contractor, a  Site Waste Management Plan (SWMP) will be prepared for the Site. Its intent is to achieve high environmental performance, comply with standards and reduce costs of waste disposal.   All waste disposal will be in accordance with the requirements of the Environmental Act 1995, Special Waste Regulations 1996, Duty of Care Regulations 2003, Control of Pollution Act 1974 (COPA) and the Environmental Agency. Throughout construction works the main contractor will be responsible for monitoring waste arisings, update the SWMP to manage the disposal process and meet the targets. A monthly update of waste arisings against waste targets and the SWMP strategy will be submitted to the client. "]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",0.65,{"$f":"IF(ISNUMBER(E485),IF(E485>100%,\"Input not valid\",IF(E485=65%,\"Yes\",IF(100%>=E485>65%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"a service yard will be provided for No.100 Grays Inn Road and No.127 Clerkenwell Road which will accommodate 15 x recycling bins, 2 x general waste bins, 6 x food waste bins, 1 x WEE bin along with a compactor and baler. This level of provision will accommodate the combined arisings from \nthe proposed office and retail elements of the scheme."]
[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"},"At this RIBA stage, a detailed Bill of Materials is not yet available and will instead be provided in time for the Post Construction Circular Economy Statement. A draft bill of materials has been provided. In accordance with GLA guidance, the Bill of Materials will include kg/m2 for the proposed new development and will commit to target a benchmark of 20% reused or recycled content by value., where feasible"]
[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,"Main contractor, on project completion TBC"]

{"sheet":"Post-Construction Stage","index":4,"n_rows":458,"n_cols":26,"rows_kept":458,"cut":false,"hidden":false,"merged":[[408,13,408,16],[53,2,53,3],[431,7,431,9],[432,7,432,9],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[5,2,5,3],[408,4,408,6],[408,7,408,12],[409,4,410,4],[409,5,410,5],[409,6,410,6],[409,7,409,8],[409,9,409,10],[409,11,409,12],[428,7,428,9],[429,7,429,9],[430,7,430,9],[35,2,35,3],[36,2,36,3],[37,2,37,3],[35,4,35,11],[470,3,470,4],[471,3,471,4],[461,3,461,4],[462,3,462,4],[463,3,463,4],[464,3,464,4],[465,3,465,4],[466,3,466,4],[469,1,469,2],[470,1,470,2],[471,1,471,2],[463,1,463,2],[464,1,464,2],[465,1,465,2],[466,1,466,2],[467,1,467,2],[468,1,468,2],[461,1,461,2],[462,1,462,2],[467,3,467,4],[468,3,468,4],[469,3,469,4],[455,1,455,4],[456,1,456,2],[456,3,456,4],[457,3,457,4],[458,3,458,4],[459,3,459,4],[460,3,460,4],[457,1,457,2],[458,1,458,2],[459,1,459,2],[460,1,460,2],[451,1,451,2],[452,1,452,2],[438,3,438,4],[439,3,439,4],[440,3,440,4],[441,3,441,4],[442,3,442,4],[442,1,442,2],[443,1,443,2],[444,1,444,2],[445,1,445,2],[446,1,446,2],[447,1,447,2],[438,1,438,2],[439,1,439,2],[440,1,440,2],[441,1,441,2],[446,3,446,4],[447,3,447,4],[448,3,448,4],[448,1,448,2],[451,5,451,6],[452,5,452,6],[437,3,437,4],[437,5,437,6],[444,5,444,6],[445,5,445,6],[446,5,446,6],[447,5,447,6],[448,5,448,6],[449,3,449,4],[450,3,450,4],[451,3,451,4],[452,3,452,4],[438,5,438,6],[439,5,439,6],[440,5,440,6],[441,5,441,6],[442,5,442,6],[443,5,443,6],[443,3,443,4],[444,3,444,4],[445,3,445,4],[35,12,35,16],[35,17,35,21],[35,22,35,25],[449,5,449,6],[450,5,450,6],[449,1,449,2],[450,1,450,2],[437,1,437,2],[436,1,436,6],[431,1,431,2],[432,1,432,2],[428,1,428,2],[429,1,429,2],[430,1,430,2],[409,13,410,13],[409,14,410,14],[409,15,410,15],[409,16,410,16],[427,1,427,2],[427,7,427,9],[38,1,52,1],[38,2,52,3],[54,1,68,1],[54,2,68,3],[69,2,69,3],[70,1,84,1],[70,2,84,3],[85,2,85,3],[86,1,100,1],[86,2,100,3],[101,2,101,3],[102,1,121,1],[102,2,121,3],[122,2,122,3],[123,1,142,1],[123,2,142,3],[143,2,143,3],[144,1,163,1],[144,2,163,3],[164,2,164,3],[165,1,184,1],[165,2,184,3],[185,2,185,3],[186,1,200,1],[186,2,200,3],[201,2,201,3],[202,1,221,1],[202,2,221,3],[222,2,222,3],[223,1,237,1],[223,2,237,3],[238,2,238,3],[239,1,258,1],[239,2,258,3],[259,2,259,3],[260,1,274,1],[260,2,274,3],[275,2,275,3],[276,1,295,1],[276,2,295,3],[359,2,359,3],[360,1,379,1],[360,2,379,3],[380,2,380,3],[381,1,400,1],[381,2,400,3],[296,2,296,3],[297,1,316,1],[297,2,316,3],[317,2,317,3],[318,1,337,1],[318,2,337,3],[338,2,338,3],[339,1,358,1],[339,2,358,3]]}
[]
[]
[]
["Post-Construction Stage - Circular Economy Statement"]
[]
[null,null,"Project details"]
[null,null,"Project name"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough"]
[null,null,"Brief description of the project"]
[null,null,"Author/s"]
[null,null,"Date of assessment"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class / Type 1","Use Class / Type 1 GIA"]
[null,null,"Use Class / Type 2","Use Class / Type 2 GIA"]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Use Class / Type 15","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":0}]
[]
[]
[null,"Bill of Materials"]
[null,"Please click the + symbol to the left hand side of the Bill of Materials table to view or hide the input rows for each Building Element Category. The rows for substructure and frame have been unhidden to highlight this."]
[null,null,"BUILDING ELEMENT CATEGORY -  LEVEL 1 (based on the RICS New Rules of\nMeasurement (NRM) classification system level 2 sub-elements https://www.rics.org/globalassets/rics-website/media/products/data-products/bcis-construction/bcis-elemental-standard-form-cost-analysis-4th-nrm-edition-2012.pdf)",null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)",null,null,null,null,null,null,null,"USE STAGE (MODULE B)",null,null,null,null,"END OF LIFE STAGE (MODULE C)",null,null,null,null,"BENEFITS BEYOND THE SYSTEM BOUNDARY (MODULE D)"]
[null,null,"Building Element Category",null,"Material Type","Material quantity\n(Module A)\n(kg)","Material intensity \n(Module A) \n(kg/m2 GIA)","Performance Indicator (Planning Stage Estimate)","Construction Waste Factor \n(Module A)","Construction Waste \n(Module A)\n(kg)","Recycled Content \nby mass (kg)","Recycled Content \nby value (%)","Expected Lifespan\n(years)","Number of Replacements (over assumed 60-year period)","Repair and Replacement quantities of materials\n(Module B)\n (kg)","Construction Waste Factor \n(Module B)","Construction Waste \n(Module B)\n(kg)","Design for Disassembly","Assumed End of Life Scenario\n(Description)","% Reusing ","% Recycling","% Landfill","Estimated reusable materials (kg)","Estimated reusable materials intensity\n(kg/m2 GIA)","Estimated recyclable materials (kg)","Estimated recyclable materials intensity\n(kg/m2 GIA)"]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,"-",{"$f":"SUM(F39:F53)","v":0},{"$f":"IF(AND(F38<>0,$D$31<>0),F38/$D$31,0)","v":0},"-","-",{"$f":"SUM(J39:J53)","v":0},"-","-","-","-",{"$f":"SUM(O39:O53)","v":0},"-",{"$f":"SUM(Q39:Q53)","v":0},"-","-",{"$f":"IF(W38<>0,W38/($F$91+$O$91),0)","v":0},{"$f":"IF(Y38<>0,Y38/($F$91+$O$91),0)","v":0},{"$f":"1-T38-U38","v":1},{"$f":"SUM(W39:W53)","v":0},{"$f":"IF(AND(W38<>0,$D$31<>0),W38/$D$31,0)","v":0},{"$f":"SUM(Y39:Y53)","v":0},{"$f":"IF(AND(Y38<>0,$D$31<>0),Y38/$D$31,0)","v":0}]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,null,null,{"$f":"IF(AND(F39<>0,$D$31<>0),F39/$D$31,0)","v":0},"-",null,{"$f":"F39*I39","v":0},null,null,null,{"$f":"IF(M39<>0,INT(60/M39),0)","v":0},{"$f":"N39*I39","v":0},null,{"$f":"P39*M39","v":0},null,null,0,0,{"$f":"1-T39-U39","v":1},{"$f":"T39*(F39+O39)","v":0},{"$f":"IF(AND(W39<>0,$D$31<>0),W39/$D$31,0)","v":0},{"$f":"U39*(F39+O39)","v":0},{"$f":"IF(AND(Y39<>0,$D$31<>0),Y39/$D$31,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(F40<>0,$D$31<>0),F40/$D$31,0)","v":0},"-",null,{"$f":"F40*I40","v":0},null,null,null,{"$f":"IF(M40<>0,INT(60/M40),0)","v":0},{"$f":"N40*I40","v":0},null,{"$f":"P40*M40","v":0},null,null,0,0,{"$f":"1-T40-U40","v":1},{"$f":"T40*(F40+O40)","v":0},{"$f":"IF(AND(W40<>0,$D$31<>0),W40/$D$31,0)","v":0},{"$f":"U40*(F40+O40)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.2,"Major Demolition Works",null,"-",{"$f":"SUM(F55:F69)","v":0},{"$f":"IF(AND(F54<>0,$D$31<>0),F54/$D$31,0)","v":0},"-","-",{"$f":"SUM(J55:J69)","v":0},"-","-","-","-",{"$f":"SUM(O55:O69)","v":0},"-",{"$f":"SUM(Q55:Q69)","v":0},"-","-",{"$f":"IF(W54<>0,W54/($F$107+$O$107),0)","v":0},{"$f":"IF(Y54<>0,Y54/($F$107+$O$107),0)","v":0},{"$f":"1-T54-U54","v":1},{"$f":"SUM(W55:W69)","v":0},0,{"$f":"SUM(Y55:Y69)","v":0},0]
[null,0.2,"Major Demolition Works",null,null,null,{"$f":"IF(AND(F55<>0,$D$31<>0),F55/$D$31,0)","v":0},"-",null,{"$f":"I55*F55","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F56<>0,$D$31<>0),F56/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F57<>0,$D$31<>0),F57/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$f":"SUM(F71:F85)","v":0},{"$f":"IF(AND(F70<>0,$D$31<>0),F70/$D$31,0)","v":0},"-","-",{"$f":"SUM(J71:J85)","v":0},"-","-","-","-",{"$f":"SUM(O71:O85)","v":0},"-",{"$f":"SUM(Q71:Q85)","v":0},"-","-",{"$f":"IF(W70<>0,W70/($F$123+$O$123),0)","v":0},{"$f":"IF(Y70<>0,Y70/($F$123+$O$123),0)","v":0},1,{"$f":"SUM(W71:W85)","v":0},0,{"$f":"SUM(Y71:Y85)","v":0},0]
[null,0.3,"Temporary Support to Adjacent Structures",null,null,null,{"$f":"IF(AND(F71<>0,$D$31<>0),F71/$D$31,0)","v":0},"-",null,{"$f":"I71*F71","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F72<>0,$D$31<>0),F72/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F73<>0,$D$31<>0),F73/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$f":"SUM(F87:F101)","v":0},{"$f":"IF(AND(F86<>0,$D$31<>0),F86/$D$31,0)","v":0},"-","-",{"$f":"SUM(J87:J101)","v":0},"-","-","-","-",{"$f":"SUM(O87:O101)","v":0},"-",{"$f":"SUM(Q87:Q101)","v":0},"-","-",{"$f":"IF(W86<>0,W86/($F$139+$O$139),0)","v":0},{"$f":"IF(Y86<>0,Y86/($F$139+$O$139),0)","v":0},1,{"$f":"SUM(W87:W101)","v":0},0,{"$f":"SUM(Y87:Y101)","v":0},0]
[null,0.4,"Specialist Ground Works",null,null,null,{"$f":"IF(AND(F87<>0,$D$31<>0),F87/$D$31,0)","v":0},"-",null,{"$f":"I87*F87","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F88<>0,$D$31<>0),F88/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F89<>0,$D$31<>0),F89/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$f":"SUM(F103:F122)","v":0},{"$f":"IF(AND(F102<>0,$D$31<>0),F102/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G155<>0,'Post-Construction Stage'!G102<>0),IF('Detailed Application Stage'!G155='Post-Construction Stage'!G102,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G155<'Post-Construction Stage'!G102,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J103:J122)","v":0},"-","-","-","-",{"$f":"SUM(O103:O122)","v":0},"-",{"$f":"SUM(Q103:Q122)","v":0},"-","-",{"$f":"IF(W102<>0,W102/($F$155+$O$155),0)","v":0},{"$f":"IF(Y102<>0,Y102/($F$155+$O$155),0)","v":0},1,{"$f":"SUM(W103:W122)","v":0},0,{"$f":"SUM(Y103:Y122)","v":0},0]
[null,1,"Substructure",null,null,null,{"$f":"IF(AND(F103<>0,$D$31<>0),F103/$D$31,0)","v":0},"-",null,{"$f":"I103*F103","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F104<>0,$D$31<>0),F104/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M104<>0,INT(60/M104),0)","v":0},{"$f":"N104*I104","v":0},null,{"$f":"P104*M104","v":0},null,null,0,0,{"$f":"1-T104-U104","v":1},{"$f":"T104*(F104+O104)","v":0},{"$f":"IF(AND(W104<>0,$D$31<>0),W104/$D$31,0)","v":0},{"$f":"U104*(F104+O104)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F105<>0,$D$31<>0),F105/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F117<>0,$D$31<>0),F117/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F118<>0,$D$31<>0),F118/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F119<>0,$D$31<>0),F119/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F122<>0,$D$31<>0),F122/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F124:F143)","v":0},{"$f":"IF(AND(F123<>0,$D$31<>0),F123/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G176<>0,'Post-Construction Stage'!G123<>0),IF('Detailed Application Stage'!G176='Post-Construction Stage'!G123,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G176<'Post-Construction Stage'!G123,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J124:J143)","v":0},"-","-","-","-",{"$f":"SUM(O124:O143)","v":0},"-",{"$f":"SUM(Q124:Q143)","v":0},"-","-",{"$f":"IF(W123<>0,W123/($F$176+$O$176),0)","v":0},{"$f":"IF(Y123<>0,Y123/($F$176+$O$176),0)","v":0},1,{"$f":"SUM(W124:W143)","v":0},0,{"$f":"SUM(Y124:Y143)","v":0},0]
[null,2.1,"Superstructure: Frame",null,null,null,{"$f":"IF(AND(F124<>0,$D$31<>0),F124/$D$31,0)","v":0},"-",null,{"$f":"I124*F124","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F125<>0,$D$31<>0),F125/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F138<>0,$D$31<>0),F138/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F139<>0,$D$31<>0),F139/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F140<>0,$D$31<>0),F140/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F141<>0,$D$31<>0),F141/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F145:F164)","v":0},{"$f":"IF(AND(F144<>0,$D$31<>0),F144/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G197<>0,'Post-Construction Stage'!G144<>0),IF('Detailed Application Stage'!G197='Post-Construction Stage'!G144,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G197<'Post-Construction Stage'!G144,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J145:J164)","v":0},"-","-","-","-",{"$f":"SUM(O145:O164)","v":0},"-",{"$f":"SUM(Q145:Q164)","v":0},"-","-",{"$f":"IF(W144<>0,W144/($F$197+$O$197),0)","v":0},{"$f":"IF(Y144<>0,Y144/($F$197+$O$197),0)","v":0},1,{"$f":"SUM(W145:W164)","v":0},0,{"$f":"SUM(Y145:Y164)","v":0},0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,null,null,{"$f":"IF(AND(F145<>0,$D$31<>0),F145/$D$31,0)","v":0},"-",null,{"$f":"I145*F145","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F146<>0,$D$31<>0),F146/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F147<>0,$D$31<>0),F147/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F159<>0,$D$31<>0),F159/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F160<>0,$D$31<>0),F160/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F161<>0,$D$31<>0),F161/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F162<>0,$D$31<>0),F162/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I164*F164","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F166:F185)","v":0},{"$f":"IF(AND(F165<>0,$D$31<>0),F165/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G218<>0,'Post-Construction Stage'!G165<>0),IF('Detailed Application Stage'!G218='Post-Construction Stage'!G165,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G218<'Post-Construction Stage'!G165,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J166:J185)","v":0},"-","-","-","-",{"$f":"SUM(O166:O185)","v":0},"-",{"$f":"SUM(Q166:Q185)","v":0},"-","-",{"$f":"IF(W165<>0,W165/($F$218+$O$218),0)","v":0},{"$f":"IF(Y165<>0,Y165/($F$218+$O$218),0)","v":0},1,{"$f":"SUM(W166:W185)","v":0},0,{"$f":"SUM(Y166:Y185)","v":0},0]
[null,2.2999999999999998,"Superstructure: Roof",null,null,null,{"$f":"IF(AND(F166<>0,$D$31<>0),F166/$D$31,0)","v":0},"-",null,{"$f":"I166*F166","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F167<>0,$D$31<>0),F167/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F168<>0,$D$31<>0),F168/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M168<>0,INT(60/M168),0)","v":0},{"$f":"N168*I168","v":0},null,{"$f":"P168*M168","v":0},null,null,0,0,{"$f":"1-T168-U168","v":1},{"$f":"T168*(F168+O168)","v":0},{"$f":"IF(AND(W168<>0,$D$31<>0),W168/$D$31,0)","v":0},{"$f":"U168*(F168+O168)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F180<>0,$D$31<>0),F180/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F181<>0,$D$31<>0),F181/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F182<>0,$D$31<>0),F182/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F183<>0,$D$31<>0),F183/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F187:F201)","v":0},{"$f":"IF(AND(F186<>0,$D$31<>0),F186/$D$31,0)","v":0},"-","-",{"$f":"SUM(J187:J201)","v":0},"-","-","-","-",{"$f":"SUM(O187:O201)","v":0},"-",{"$f":"SUM(Q187:Q201)","v":0},"-","-",{"$f":"IF(W186<>0,W186/($F$239+$O$239),0)","v":0},{"$f":"IF(Y186<>0,Y186/($F$239+$O$239),0)","v":0},1,{"$f":"SUM(W187:W201)","v":0},0,{"$f":"SUM(Y187:Y201)","v":0},0]
[null,2.4,"Superstructure: Stairs and Ramps",null,null,null,{"$f":"IF(AND(F187<>0,$D$31<>0),F187/$D$31,0)","v":0},"-",null,{"$f":"I187*F187","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F188<>0,$D$31<>0),F188/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F189<>0,$D$31<>0),F189/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F201<>0,$D$31<>0),F201/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F203:F222)","v":0},{"$f":"IF(AND(F202<>0,$D$31<>0),F202/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G255<>0,'Post-Construction Stage'!G202<>0),IF('Detailed Application Stage'!G255='Post-Construction Stage'!G202,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G255<'Post-Construction Stage'!G202,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J203:J222)","v":0},"-","-","-","-",{"$f":"SUM(O203:O222)","v":0},"-",{"$f":"SUM(Q203:Q222)","v":0},"-","-",{"$f":"IF(W202<>0,W202/($F$255+$O$255),0)","v":0},{"$f":"IF(Y202<>0,Y202/($F$255+$O$255),0)","v":0},1,{"$f":"SUM(W203:W222)","v":0},0,{"$f":"SUM(Y203:Y222)","v":0},0]
[null,2.5,"Superstructure: External Walls",null,null,null,{"$f":"IF(AND(F203<>0,$D$31<>0),F203/$D$31,0)","v":0},"-",null,{"$f":"I203*F203","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F204<>0,$D$31<>0),F204/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F205<>0,$D$31<>0),F205/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F217<>0,$D$31<>0),F217/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F224:F238)","v":0},{"$f":"IF(AND(F223<>0,$D$31<>0),F223/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G276<>0,'Post-Construction Stage'!G223<>0),IF('Detailed Application Stage'!G276='Post-Construction Stage'!G223,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G276<'Post-Construction Stage'!G223,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J224:J238)","v":0},"-","-","-","-",{"$f":"SUM(O224:O238)","v":0},"-",{"$f":"SUM(Q224:Q238)","v":0},"-","-",{"$f":"IF(W223<>0,W223/($F$276+$O$276),0)","v":0},{"$f":"IF(Y223<>0,Y223/($F$276+$O$276),0)","v":0},1,{"$f":"SUM(W224:W238)","v":0},0,{"$f":"SUM(Y224:Y238)","v":0},0]
[null,2.6,"Superstructure: Windows and External Doors",null,null,null,{"$f":"IF(AND(F224<>0,$D$31<>0),F224/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F225<>0,$D$31<>0),F225/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F226<>0,$D$31<>0),F226/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M232<>0,INT(60/M232),0)","v":0},{"$f":"N232*I232","v":0},null,{"$f":"P232*M232","v":0},null,null,0,0,{"$f":"1-T232-U232","v":1},{"$f":"T232*(F232+O232)","v":0},{"$f":"IF(AND(W232<>0,$D$31<>0),W232/$D$31,0)","v":0},{"$f":"U232*(F232+O232)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F238<>0,$D$31<>0),F238/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F240:F259)","v":0},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G292<>0,'Post-Construction Stage'!G239<>0),IF('Detailed Application Stage'!G292='Post-Construction Stage'!G239,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G292<'Post-Construction Stage'!G239,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J240:J259)","v":0},"-","-","-","-",{"$f":"SUM(O240:O259)","v":0},"-",{"$f":"SUM(Q240:Q259)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$292+$O$292),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$292+$O$292),0)","v":0},1,{"$f":"SUM(W240:W259)","v":0},0,{"$f":"SUM(Y240:Y259)","v":0},0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,null,null,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F261:F275)","v":0},{"$f":"IF(AND(F260<>0,$D$31<>0),F260/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G313<>0,'Post-Construction Stage'!G260<>0),IF('Detailed Application Stage'!G313='Post-Construction Stage'!G260,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G313<'Post-Construction Stage'!G260,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J261:J275)","v":0},"-","-","-","-",{"$f":"SUM(O261:O275)","v":0},"-",{"$f":"SUM(Q261:Q275)","v":0},"-","-",{"$f":"IF(W260<>0,W260/($F$313+$O$313),0)","v":0},{"$f":"IF(Y260<>0,Y260/($F$313+$O$313),0)","v":0},1,{"$f":"SUM(W261:W275)","v":0},0,{"$f":"SUM(Y261:Y275)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,null,null,{"$f":"IF(AND(F261<>0,$D$31<>0),F261/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F262<>0,$D$31<>0),F262/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F263<>0,$D$31<>0),F263/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I267*F267","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F275<>0,$D$31<>0),F275/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$f":"SUM(F277:F296)","v":0},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":0},"-","-",{"$f":"SUM(J277:J296)","v":0},"-","-","-","-",{"$f":"SUM(O277:O296)","v":0},"-",{"$f":"SUM(Q277:Q296)","v":0},"-","-",{"$f":"IF(W276<>0,W276/($F$329+$O$329),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$329+$O$329),0)","v":0},1,{"$f":"SUM(W277:W296)","v":0},0,{"$f":"SUM(Y277:Y296)","v":0},0]
[null,3,"Finishes",null,null,null,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F291<>0,$D$31<>0),F291/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M296<>0,INT(60/M296),0)","v":0},{"$f":"N296*I296","v":0},null,{"$f":"P296*M296","v":0},null,null,0,0,{"$f":"1-T296-U296","v":1},{"$f":"T296*(F296+O296)","v":0},{"$f":"IF(AND(W296<>0,$D$31<>0),W296/$D$31,0)","v":0},{"$f":"U296*(F296+O296)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"-",{"$f":"SUM(F298:F317)","v":0},{"$f":"IF(AND(F297<>0,$D$31<>0),F297/$D$31,0)","v":0},"-","-",{"$f":"SUM(J298:J317)","v":0},"-","-","-","-",{"$f":"SUM(O298:O317)","v":0},"-",{"$f":"SUM(Q298:Q317)","v":0},"-","-",{"$f":"IF(W297<>0,W297/($F$350+$O$350),0)","v":0},{"$f":"IF(Y297<>0,Y297/($F$350+$O$350),0)","v":0},1,{"$f":"SUM(W298:W317)","v":0},0,{"$f":"SUM(Y298:Y317)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,null,null,{"$f":"IF(AND(F298<>0,$D$31<>0),F298/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F299<>0,$D$31<>0),F299/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F300<>0,$D$31<>0),F300/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F312<>0,$D$31<>0),F312/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F319:F338)","v":0},{"$f":"IF(AND(F318<>0,$D$31<>0),F318/$D$31,0)","v":0},"-","-",{"$f":"SUM(J319:J338)","v":0},"-","-","-","-",{"$f":"SUM(O319:O338)","v":0},"-",{"$f":"SUM(Q319:Q338)","v":0},"-","-",{"$f":"IF(W318<>0,W318/($F$371+$O$371),0)","v":0},{"$f":"IF(Y318<>0,Y318/($F$371+$O$371),0)","v":0},1,{"$f":"SUM(W319:W338)","v":0},0,{"$f":"SUM(Y319:Y338)","v":0},0]
[null,5,"Services (MEP)",null,null,null,{"$f":"IF(AND(F319<>0,$D$31<>0),F319/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F320<>0,$D$31<>0),F320/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F321<>0,$D$31<>0),F321/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I331*F331","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F333<>0,$D$31<>0),F333/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F334<>0,$D$31<>0),F334/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F335<>0,$D$31<>0),F335/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F336<>0,$D$31<>0),F336/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F340:F359)","v":0},{"$f":"IF(AND(F339<>0,$D$31<>0),F339/$D$31,0)","v":0},"-","-",{"$f":"SUM(J340:J359)","v":0},"-","-","-","-",{"$f":"SUM(O340:O359)","v":0},"-",{"$f":"SUM(Q340:Q359)","v":0},"-","-",{"$f":"IF(W339<>0,W339/($F$392+$O$392),0)","v":0},{"$f":"IF(Y339<>0,Y339/($F$392+$O$392),0)","v":0},1,{"$f":"SUM(W340:W359)","v":0},0,{"$f":"SUM(Y340:Y359)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,{"$f":"IF(AND(F340<>0,$D$31<>0),F340/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F341<>0,$D$31<>0),F341/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F342<>0,$D$31<>0),F342/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F354<>0,$D$31<>0),F354/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F355<>0,$D$31<>0),F355/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F356<>0,$D$31<>0),F356/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F357<>0,$D$31<>0),F357/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F361:F380)","v":0},{"$f":"IF(AND(F360<>0,$D$31<>0),F360/$D$31,0)","v":0},"-","-",{"$f":"SUM(J361:J380)","v":0},"-","-","-","-",{"$f":"SUM(O361:O380)","v":0},"-",{"$f":"SUM(Q361:Q380)","v":0},"-","-",{"$f":"IF(W360<>0,W360/($F$413+$O$413),0)","v":0},{"$f":"IF(Y360<>0,Y360/($F$413+$O$413),0)","v":0},{"$f":"1-T360-U360","v":1},{"$f":"SUM(W361:W380)","v":0},{"$f":"IF(AND(W360<>0,$D$31<>0),W360/$D$31,0)","v":0},{"$f":"SUM(Y361:Y380)","v":0},0]
[null,7,"Work to Existing Building",null,null,null,{"$f":"IF(AND(F361<>0,$D$31<>0),F361/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M361<>0,INT(60/M361),0)","v":0},{"$f":"N361*I361","v":0},null,{"$f":"P361*M361","v":0},null,null,0,0,1,{"$f":"T361*(F361+O361)","v":0},0,{"$f":"U361*(F361+O361)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F362<>0,$D$31<>0),F362/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F363<>0,$D$31<>0),F363/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M369<>0,INT(60/M369),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F375<>0,$D$31<>0),F375/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F376<>0,$D$31<>0),F376/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F377<>0,$D$31<>0),F377/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F378<>0,$D$31<>0),F378/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F382:F401)","v":0},{"$f":"IF(AND(F381<>0,$D$31<>0),F381/$D$31,0)","v":0},"-","-",{"$f":"SUM(J382:J401)","v":0},"-","-","-","-",{"$f":"SUM(O382:O401)","v":0},"-",{"$f":"SUM(Q382:Q401)","v":0},"-","-",{"$f":"IF(W381<>0,W381/($F$434+$O$434),0)","v":0},{"$f":"IF(Y381<>0,Y381/($F$434+$O$434),0)","v":0},1,{"$f":"SUM(W382:W401)","v":0},0,{"$f":"SUM(Y382:Y401)","v":0},0]
[null,8,"External works",null,null,null,null,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F383<>0,$D$31<>0),F383/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F384<>0,$D$31<>0),F384/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F385<>0,$D$31<>0),F385/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I395*F395","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I400*F400","v":0},null,null,null,{"$f":"IF(M400<>0,INT(60/M400),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I401*F401","v":0},null,null,null,{"$f":"IF(M401<>0,INT(60/M401),0)","v":0},{"$f":"N401*I401","v":0},null,{"$f":"P401*M401","v":0},null,null,0,0,1,{"$f":"T401*(F401+O401)","v":0},0,0,{"$f":"IF(AND(Y401<>0,$D$31<>0),Y401/$D$31,0)","v":0}]
[null,null,"Overall",null,null,{"$f":"SUM(F38,F54,F70,F86,F102,F123,F144,F165,F186,F202,F223,F239,F260,F276,F297,F318,F339,F360,F381)","v":0},0,null,null,{"$f":"SUM(J38,J54,J70,J86,J102,J123,J144,J165,J186,J202,J223,J239,J260,J276,J297,J318,J339,J360,J381)","v":0},null,null,null,null,{"$f":"SUM(O38,O54,O70,O86,O102,O123,O144,O165,O186,O202,O223,O239,O260,O276,O297,O318,O339,O360,O381)","v":0},null,{"$f":"SUM(Q38:Q401)","v":0},null,null,{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(W38,W54,W70,W86,W102,W123,W144,W165,W186,W202,W223,W239,W260,W276,W297,W318,W339,W360,W381)/($F$455+$O$455),0)","v":0},{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(Y38,Y54,Y70,Y86,Y102,Y123,Y144,Y165,Y186,Y202,Y223,Y239,Y260,Y276,Y297,Y318,Y339,Y360,Y381)/($F$455+$O$455),0)","v":0},{"$f":"1-T402-U402","v":1},{"$f":"SUM(W38:W401)","v":0},{"$f":"SUM(X38:X401)","v":0},{"$f":"SUM(Y38:Y401)","v":0},{"$f":"SUM(Z38:Z401)","v":0}]
[]
[]
[]
[]
[null,"Recycling and Waste Reporting table"]
[null,"The light green-coloured cells should be completed to achieve 'pioneering' status."]
[null,null,null,null,"TOTAL ESTIMATES OF WASTE",null,null,"WASTE MANAGEMENT ROUTES",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,"Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (Planning Stage Estimate)","REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL",null,"Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,"Type of Waste","Source of Information",null,null,null,"Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste",null,null,{"$f":"IF($D$31>0,IF(E413>0,E413/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F466<>0,'Post-Construction Stage'!F413<>0),IF('Detailed Application Stage'!F466='Post-Construction Stage'!F413,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F466<'Post-Construction Stage'!F413,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H413:I413)","v":0},{"$f":"SUM(J413:K413)","v":0},{"$f":"SUM(N413:O413)","v":0},{"$f":"SUM(H413:M413)","v":0}]
[null,2.1,"Excavation Waste",null,null,{"$f":"IF($D$31>0,IF(E414>0,E414/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F467<>0,'Post-Construction Stage'!F414<>0),IF('Detailed Application Stage'!F467='Post-Construction Stage'!F414,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F467<'Post-Construction Stage'!F414,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H414:I414)","v":0},{"$f":"SUM(J414:K414)","v":0},{"$f":"SUM(N414:O414)","v":0},{"$f":"SUM(H414:M414)","v":0}]
[null,2.8,"Construction Waste",null,null,{"$f":"IF($D$31>0,IF(E415>0,E415/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F468<>0,'Post-Construction Stage'!F415<>0),IF('Detailed Application Stage'!F468='Post-Construction Stage'!F415,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F468<'Post-Construction Stage'!F415,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H415:I415)","v":0},{"$f":"SUM(J415:K415)","v":0},{"$f":"SUM(N415:O415)","v":0},{"$f":"SUM(H415:M415)","v":0}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(#REF!),#REF!/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E417>0,E417/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F470<>0,'Post-Construction Stage'!F417<>0),IF('Detailed Application Stage'!F470='Post-Construction Stage'!F417,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F470<'Post-Construction Stage'!F417,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H417:I417)","v":0},{"$f":"SUM(J417:K417)","v":0},{"$f":"SUM(N417:O417)","v":0},{"$f":"SUM(H417:M417)","v":0}]
[null,4,"Construction Waste",null,{"$f":"IF(ISNUMBER(#REF!),#REF!/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E418>0,E418/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F471<>0,'Post-Construction Stage'!F418<>0),IF('Detailed Application Stage'!F471='Post-Construction Stage'!F418,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F471<'Post-Construction Stage'!F418,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H418:I418)","v":0},{"$f":"SUM(J418:K418)","v":0},{"$f":"SUM(N418:O418)","v":0},{"$f":"SUM(H418:M418)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste",null,null,{"$f":"IF($D$31>0,IF(E420>0,E420/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F473<>0,'Post-Construction Stage'!F420<>0),IF('Detailed Application Stage'!F473='Post-Construction Stage'!F420,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F473<'Post-Construction Stage'!F420,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H420:I420)","v":0},{"$f":"SUM(J420:K420)","v":0},{"$f":"SUM(N420:O420)","v":0},{"$f":"SUM(H420:M420)","v":0}]
[null,6,"Industrial Waste (if applicable)",null,null,{"$f":"IF($D$31>0,IF(E421>0,E421/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F474<>0,'Post-Construction Stage'!F421<>0),IF('Detailed Application Stage'!F474='Post-Construction Stage'!F421,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F474<'Post-Construction Stage'!F421,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H421:I421)","v":0},{"$f":"SUM(J421:K421)","v":0},{"$f":"SUM(N421:O421)","v":0},{"$f":"SUM(H421:M421)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(#REF!),ISNUMBER(#REF!),ISNUMBER(#REF!),ISNUMBER(#REF!)),((#REF!+#REF!+#REF!+#REF!)/1000),0)","v":0},{"$f":"IF($D$31>0,IF(E424>0,E424/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F477<>0,'Post-Construction Stage'!F424<>0),IF('Detailed Application Stage'!F477='Post-Construction Stage'!F424,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F477<'Post-Construction Stage'!F424,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H424:I424)","v":0},{"$f":"SUM(J424:K424)","v":0},{"$f":"SUM(N424:O424)","v":0},{"$f":"SUM(H424:M424)","v":0}]
[]
[]
[null,"Circular Economy Targets "]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target at Application Stage (%)","Rate Achieved (%)","Policy Met?","Actions Undertaken / Explanation (How has this been achieved? What are the reasons for any differences between targets/performance?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E482),'Detailed Application Stage'!E482,\"\")","v":1},null,{"$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.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E483),'Detailed Application Stage'!E483,\"\")","v":0.98},null,{"$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.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E484),'Detailed Application Stage'!E484,\"\")","v":1},null,{"$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"]