{"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":[[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],[21,6,21,9],[22,6,22,9],[23,6,23,9],[24,6,24,9],[25,6,25,9]]}
["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":[[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],[89,1,89,2],[89,4,89,5],[89,6,89,8],[90,1,90,2],[90,4,90,5],[90,6,90,8],[86,1,86,2],[87,1,87,2],[88,1,88,2],[88,4,88,5],[88,6,88,8],[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],[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],[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],[34,1,34,2],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[5,2,5,3]]}
[]
[]
[]
["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":[[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],[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],[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],[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],[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],[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],[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],[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]]}
[]
[]
[]
["Outline Application Stage - Circular Economy Statement"]
[]
[null,null,"Project details"]
[null,null,"Project name","Aberfeldy Village "]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant","The Aberfeldy New Village LLP "]
[null,null,"London Borough","Tower Hamlets"]
[null,null,"Brief description of the project","The Development comprises the comprehensive redevelopment of the Site. The Development will provide new retail, workspace and community floorspace along with residential dwellings and the pedestrianisation of the A12 Abbott Road vehicular underpass. The Development will also provide significant, high quality public realm, including a new Town Square, a new High Street and a public park. "]
[null,null,"Author/s","Greengage Environmental Ltd"]
[null,null,"Date of assessment","2023-09-01"]
[null,null,"Number of Use Types",5]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Residential",115550.2]
[null,null,"Retail",2691.1000000000004]
[null,null,"Workspace",2278.5]
[null,null,"Residential hub",1212.7]
[null,null,"Estate management",164.5]
[null,null,null,"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":121897}]
[]
[]
[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","NA","As detailed within the pre-redevelopment audit, the existing buildings are in a poor state of repair and refurbishing would not provide the required quantum of housing to make the development viable."]
[null,"Repurpose","NA","As detailed within the pre-redevelopment audit, the existing buildings are in a poor state of repair and cannot be repurposed without significant structural additions that would outweigh the benefit of repurposing. "]
[null,"Disassemble / Deconstruct and Reuse","NA","Deconstructing the existing structures to reclaim components or materials (rather than traditional demolition) is considered unfeasible due to the small site footprint and proximity to a number of sensitive neighbouring uses.\nFurther, the existing buildings are constructed in a manner that does not facilitate repurposing specific elements or reclamation of materials, with demolition considered the only viable option."]
[null,"Demolish / Deconstruct and Recycle","All layers","A pre-demolition audit of Phases B-D will be conducted in line with what has been conducted for Phase A. It is expected that materials will be similar to Phase A, where demolition material will consist largely of concrete and bricks and will be recycled where possible."]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)",null,"No"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?",null,"No"]
[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","Site","N/A as buildings are not to be relocated"]
[null,"Component or material reuse","All layers","N/A as buildings are not designed for a short lifespan and a change of use is not likely. Nonetheless, materials will be selected to encourage reuse and buildings will be designed for ease of disassembly to enable materials to be reused at the end of the building's life (see below).\n"]
[null,"Adaptability","Space Plan","Adaptability strategies will be considered and detailed in line with the Detailed proposal. The adaptability scenario modelling shows some potential options that are likely to apply to the outline area. Non-residential areas will be adaptable to various tenant fit-out options."]
[null,"Flexibility","Space plan/ Site","The space layer forms the building layer which would require moving or modification throughout the next 5-15 years.\nAcross the Outline proposal (Phases B-D) buildings, retail units will be flexibly sized, column free and can be configured for varying commercial demands. \nInternal walls within the residential units will be non-loadbearing, facilitating alterations to layouts should this be required."]
[null,"Replaceability","Services/ space plan","The building elements which would require to be changed within 5-15 years are the services and stuff.\nServices are provided within a dedicated room, where pipework is simple and accessible, facilitating easy maintenance, increasing the likelihood of units being repaired as opposed to replaced. This elongates the service life of the units, reducing the embodied carbon impact associated with more regular replacement and disposal of service equipment. \nThe stuff layer can easily be updated and replaced throughout the lifecycle as these are non-permanent and not fixed."]
[null,"Disassembly","Structure/ skin","Specify low health impact materials such as low VOC content in paints to facilitate safe disassembly and reuse.\nCertain elements will be considered for off site construction and then installed on site in a modular nature; these can then be easily disassembled at end of life."]
[null,"Longevity","Skin/structure/services","The development proposals will ensure longevity is prioritised in the design of the building, through material selection. For the residential elements of the scheme, it will be unlikely significant change to the overall structure and design will take place within the buildings’ lifespan. Therefore, selection of durable and resilient materials is key. As such, materials such as concrete, brick and timber have been specified.\nThe roof will be accessible to allow maintenance on the façade panels. A façade access system will be in place to ease this maintenance process, however the need for maintenance of the façade is significantly reduced through the adoption of durable building material such as brick.\nThe building is designed for long life span – 60 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,"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","No","No","No","Yes","Yes","Yes","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","No","No","No",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":"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","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","Reusing the existing plot and increasing the density of the site and liveable space.\n\nIn relation to reusing on site material, a pre-demolition audit will be conducted to assess the material available on site which can be directly reused for the development. It is expected that the results of this will be similar to the Phase A audit, where it was determined:\n•It is possible to reclaim bricks for reuse within another structure, though for this to be feasible the bricks are required to be of high quality to justify the resource and space required to recover them on site. As such this is unlikely to be possible;\n•Whilst there is a small potential that some of the metals with the external areas such as fencing could be reused, this is considered unlikely due to logistical constraints.  Reuse of these elements would likely require designated locations to transfer directly to at the time of demolition; and\n•There is also a possibility of waste being crushed and reused as piling mat.","A lightweight structure and rationalised structural details have been specified across the development. Typical residential slab thicknesses have been reduced to 225mm thick (from a standard 250mm thick). Therefore, the quantity of foundations has been optimised and reduced.","The building design has been optimised to reduce the overall use of materials within the building. Specific measures include:\n•A lightweight structure and rationalised structural details have been specified across the development. Typical residential slab thicknesses have been reduced to 225mm thick (from a standard 250mm thick).\n•Off-site manufacturing will be considered for elements as appropriate including façade elements, roof structures and balconies.","Standardisation of building elements will be considered for the windows and door sizes across the building as well as for the floor layouts. In adopting these methods, material wastage and off-cuts on site are reduced as well as construction efficiency improving, due to less variation. Furthermore, energy loads and transport emissions are minimised from reduced variation in installation method and the material source.\nOff-site manufacturing of facade elements is likely to be used to reduce waste.","NA","Off-site elements such as bathroom pods will be considered to eliminate waste","NA","In the later stages of the design and in consultation with the contractor, consideration will be made for a ‘just-in-time’ delivery strategy to reduce the likelihood of damage to materials and components being stored on site and therefore reducing waste. ","The development has adopted be lean design across material use, whilst pre-fabrication, the use of recycled materials and modularisation will be considered as the design progresses","•\tThe use of recycled materials may reduce the options available due to limited product availability as well as make certain required standards more difficult to achieve. \n•\tThere may be issues regarding energy efficiency of the building, where minimising insulation material for example, increases the heating loads during operation. Building regulation compliant thermal modelling will take place to ensure the building achieves acceptable thermal comfort levels.","Consultation with the design team within the following design stages to address the challenges will ensure the issues highlighted are overcome.","Use of recycled mateial and pre-fabrication will be evidenced below in the bill of materials and within the Whole Life Carbon assessment"]
[null,null,null,"Module B - In-Use Stage","Durable materials for paving, kerbs etc. will be considered.","Specify durable materials which require no maintenance","Specify durable materials which require no maintenance","Specify durable materials which require no maintenance","Services are designed for easy access to faciltate repair as opposed to replacement","Non load bearing internal walls allow for expandability and shrinking of units as required by occupants with no major work required.","NA","NA","The development has specified durable materials which require little to no maintenance, adopted easy access for services and flexibility in spaces.","At this moment in the design there are no challenges in implementing these measures","NA","Use of durable mateials will be evidenced below in the bill of materialsand within the Whole Life Carbon assessment\nAccessibility to services will be shown through drawings\n"]
[null,null,null,"Module C - End-of-Life Stage","NA","Concrete and steel rebar can be crushed and seperated, where concrete can be used as aggreagte and rebar can be recycled","Concrete and steel rebar can be crushed and seperated, where concrete can be used as aggreagte and rebar can be recycled","Pre-fabrication and modularity facilitate easy dissassembly and reuse of material elsewhere","Some services can be recycled in their individual parts","Simplified construction methods as highlighted above reduce end of life wastage","Prior to demolition/disassembly, stuff can be removed from the site and reused on other sites or sold on marketplace type sites","The ease of dissassembly in the pre-fabricated elements create a reduced need for construction works and therefore works and equipment needed","Concrete and steel can be broken down to be reused or recycled, and prefabricated elements aid in easy dissassembly at the end of life","At this moment in the design there are no challenges in implementing these measures","NA","Pre-fabrication and material specification will be evidenced below in the bill of materials, dissassembly strategy will be ievidenced through the dissassembly guide (as part of the BREEAM assessment)"]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary","NA","As above","As above","As above","As above","NA","As above","As above","As above","As above","As above","As above"]
[null,"Designing for longevity",null,null,"Specify durable hard landscaping materials particularly in areas of high pedestrian traffic","The selection of durable and resilient materials is key. Reinforced concrete for the substructure is designed to last the life span of the building","The selection of durable and resilient materials is key. Concrete, for the superstructure, and brick, for the facades, have been chosen for robustness and durability for large areas of Phases B-D\nFuture climate change will also be considered throughout the development through the following: \n•The architectural design features balconies and terraces, that will provide a good amount of solar shading. \n•Sensible glazing ratios for the facades to reduces excessive solar gains (that also responds to orientation).","The selection of durable and resilient materials is key. Concrete, for the superstructure, and brick, for the facades, have been chosen for robustness and durability for large areas of Phases B-D","Services will be designed to be suitable under future climate scenarios for the lifecycle of the units and therefore the services will be suitable for the whole of their expected lifetime and only require replacement at their end of life stage.","Specify durable materials which are designed to last the buildings' life span of 60 years including blockwork and core walls","NA","NA","Durable materials have been specified to last the lifespan of the building.","Longevity of elements may hinder the adaptability for future use, where elements which are designed to last an extensive amount of time aren’t able to be adapted for future end users or recovered as easily.","Consultation with the design team within the following design stages to address the challenges will ensure the issues highlighted are overcome.","Use of durable mateials will be evidenced below in the bill of materials and within the Whole Life Carbon assessment"]
[null,"Designing for adaptability or flexibility",null,null,"NA","A change in use is highly unlikely and therefore no adaptability or flexibility measures are needed within the substructure","The design allows for adaptability in the Outline Proposals (Phases B-D) through the following:\n•Flat concrete slab construction and block depths employed are inherently flexible for future adaptation, with internal partitions non load bearing.\n•Internal walls within the residential units are lightweight and non-loadbearing which allows for ease of reconfiguration and will not require significant further materials if the end user changes in future.\n•Risers have been incorporated for a multitude of ground floor uses, including ones for prospective tenanted fit out in order to futureproof the retail portions and the respective demands of commercial operation. \n•Ground floor areas also benefit from the structural solution, with retail units flexibly sized, primarily column free and able to be configured to varying commercial demands.\n•All plots have through access at ground floor, with entrances off multiple streets. This provides flexibility in access, servicing, connection, escape and future adaptability of the buildings. ","The roof will be accessible to allow maintenance on the façade panels. A façade access system will be in place to ease this maintenance process. This will enable any areas to be removed to allow adaptations if necessary.","Services will be provided within a dedicated room, where pipework is simple and accessible, allowing easy adaptations if required.\n","The design allows for adaptability through the following:\n•\tInternal walls within the residential units are lightweight and non-loadbearing which allows for ease of reconfiguration and will not require significant further materials if the end user changes in future.","NA","NA","Internal walls allow for adaptability through being non-load bearing, services are designed with future changes or replacement in mind, all plots have through access at ground floor, with entrances off multiple streets. This provides flexibility in access, servicing, connection, escape and future adaptability of the buildings. ","Future building operators or deconstructors may not be aware of the capacity to dissassemble and reuse building elements","O+M manuals will be provided which detail all these elements","The drainage strategy will evidence capacity for Climate Change\nO+M manuals will evidence modularity and adaptibility elements of the development"]
[null,"Designing for disassembly",null,null,"NA","The concrete and reinforcement can be separated; concrete can be crushed for use as aggregate and the reinforcement can be recycled back into the steel industry.","In line with the accompanying WLC assessment, at the end of life stage the following scenarios are expected:\n•\tSubstructure and superstructure materials have been chosen to allow for recovery and recycling at end of life. The concrete and reinforcement can be separated; concrete can be crushed for use as aggregate and the reinforcement can be recycled back into the steel industry;\n•\tRecycling for steel elements such as balconies and suspended ceilings;\n•\tCement/mortar to be used in backfill; and\n•\tGypsum recycling.","Building elements will be standardised, prefabricated and designed with disassembly/ adaptability in mind as discussed previously","As above","Internal partitions, which are expected to have a shorter lifespan and form the Space building layer, are largely not structural and are demountable. This facilitates easy disassembly for reuse in its maximum material value form.","NA","NA","Utilising where possible, pre-fabrication, where other materials have been designed for recovery at the end of life stage","Some materials such as concrete and steel cannot be directly reused,. But must be crushed into aggregate losing their material value and falling down the waste hierarchy.","Consultation with the design team within the following design stages to address the challenges will ensure the issues highlighted are overcome."]
[null,"Using systems, elements or materials that can be re-used and recycled",null,null,"NA","As above","As above","As above","As above","As above","NA","NA","As above","As above","As above","As above.\n"]
[]
[]
[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":122126821},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":1001.8853704356957},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":1957.6487608390689},"-",{"$f":"SUM(J156:J175)","v":4932860.9535000008},"-","-","-","-",{"$f":"SUM(O156:O175)","v":0.13700000000000001},"-",{"$f":"SUM(Q156:Q175)","v":0},"-","-",{"$f":"IF(W155<>0,W155/($F$155+$O$155),0)","v":0.95396481260497912},{"$f":"IF(Y155<>0,Y155/($F$155+$O$155),0)","v":4.5976616735165843E-2},5.8570659855039509E-5,{"$f":"SUM(W156:W175)","v":116504690.04000001},955.76339073151928,{"$f":"SUM(Y156:Y175)","v":5614978.0484999996},46.063299740764741]
[null,1,"Substructure",null,"Concrete for piles, caps and slabs",116504690,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":955.76339040337336},"-",0.04,{"$f":"I156*F156","v":4660187.6000000006},3495140.7,0.03,60,1,0.04,null,0,"No","Crushing for aggregate",1,0,0,116504690.04000001,955.76339073151928,0,0]
[null,null,null,null,"Rebar",5614978,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":46.063299342887845},"-",4.8500000000000001E-2,272326.43300000002,5446528.6600000001,0.97,60,{"$f":"IF(M157<>0,INT(60/M157),0)","v":1},{"$f":"N157*I157","v":4.8500000000000001E-2},null,{"$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":5614978.0484999996},46.063299740764741]
[null,null,null,null,"Insulation",7153,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":5.8680689434522586E-2},"-",4.8500000000000001E-2,346.9205,0,0,60,1,4.8500000000000001E-2,null,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":34732186},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":284.93060534713732},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":525.49905247873198},"-",{"$f":"SUM(J177:J196)","v":1435252.159},"-","-","-","-",{"$f":"SUM(O177:O196)","v":8.8499999999999995E-2},"-",{"$f":"SUM(Q177:Q196)","v":0},"-","-",{"$f":"IF(W176<>0,W176/($F$176+$O$176),0)","v":0.8443053934261141},{"$f":"IF(Y176<>0,Y176/($F$176+$O$176),0)","v":0.15569460657388587},0,{"$f":"SUM(W177:W196)","v":29324572.039999999},240.56844745974058,{"$f":"SUM(Y177:Y196)","v":5407614.0484999996},44.362158613419524]
[null,2.1,"Superstructure: Frame",null,"Concrete",29324572,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":240.5684471315947},"-",0.04,{"$f":"I177*F177","v":1172982.8800000001},879737.16,0.03,60,1,0.04,null,0,"Yes","Crushing for aggregate",1,0,0,29324572.039999999,240.56844745974058,0,0]
[null,null,null,null,"Rebar",5407614,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":44.362158215542628},"-",4.8500000000000001E-2,262269.27899999998,5245385.58,0.97,60,1,4.8500000000000001E-2,null,0,"No","Steel recycling",0,1,0,0,0,5407614.0484999996,44.362158613419524]
[null,null,null,null,null,null,{"$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":64446402},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":528.69555444350556},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":1038.0742922303257},"-",{"$f":"SUM(J198:J217)","v":2598784.5065000001},"-","-","-","-",{"$f":"SUM(O198:O217)","v":0.16349999999999998},"-",{"$f":"SUM(Q198:Q217)","v":0},"-","-",{"$f":"IF(W197<>0,W197/($F$197+$O$197),0)","v":0.9634632493909242},{"$f":"IF(Y197<>0,Y197/($F$197+$O$197),0)","v":3.6536750609075762E-2},0,{"$f":"SUM(W198:W217)","v":62091740.039999999},509.37873811496593,{"$f":"SUM(Y198:Y217)","v":2354662.1235000002},19.316817669836009]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"Concrete",62091740,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":509.37873778682001},"-",0.04,{"$f":"I198*F198","v":2483669.6},2483669.6,0.04,60,1,0.04,null,0,"No","Crushing for aggregate",1,0,0,62091740.039999999,509.37873811496593,0,0]
[null,null,null,null,"Rebar",2320179,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":19.033930285404892},"-",4.8500000000000001E-2,112528.68150000001,2250573.63,0.97,60,1,4.8500000000000001E-2,null,0,"No","Steel recycling",0,1,0,0,0,2320179.0485,19.033930683281788]
[null,null,null,null,"Steel decking",34483,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":0.2828863712806714},"-",7.4999999999999997E-2,2586.2249999999999,0,0,60,1,7.4999999999999997E-2,null,0,"No","Steel recycling",0,1,0,0,0,34483.074999999997,0.28288698655422201]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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,"-",{"$f":"SUM(F219:F238)","v":1269434},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":10.41398885944691},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":20.15921638760593},"-",{"$f":"SUM(J219:J238)","v":52110.044999999998},"-","-","-","-",{"$f":"SUM(O219:O238)","v":0.16849999999999998},"-",{"$f":"SUM(Q219:Q238)","v":0},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":0.93578231110926657},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":4.8218371632715355E-2},1.5999317258018071E-2,{"$f":"SUM(W219:W238)","v":1187914.04},9.7452278563049131,{"$f":"SUM(Y219:Y238)","v":61210.048499999997},0.50214565165672653]
[null,2.2999999999999998,"Superstructure: Roof",null,"Concrete",1187914,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":9.7452275281590204},"-",0.04,{"$f":"I219*F219","v":47516.56},106912.26,0.09,60,1,0.04,null,0,"No","Crushing for aggregate",1,0,0,1187914.04,9.7452278563049131,0,0]
[null,null,null,null,"Rebar",61210,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0.50214525377983055},"-",4.8500000000000001E-2,2968.6849999999999,59373.7,0.97,60,1,4.8500000000000001E-2,null,0,"No","Steel recycling",0,1,0,0,0,61210.048499999997,0.50214565165672653]
[null,null,null,null,"Insulation",20310,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":0.1666160775080601},"-",0.08,1624.8,8124,0.4,60,{"$f":"IF(M221<>0,INT(60/M221),0)","v":1},{"$f":"N221*I221","v":0.08},null,{"$f":"P221*M221","v":0},"No","Landfilling (for inert materials)",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":1927058},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":15.808904238824582},"-","-",{"$f":"SUM(J240:J254)","v":77149.895000000004},"-","-","-","-",{"$f":"SUM(O240:O254)","v":8.8499999999999995E-2},"-",{"$f":"SUM(Q240:Q254)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$239+$O$239),0)","v":0.99587451538308935},{"$f":"IF(Y239<>0,Y239/($F$239+$O$239),0)","v":0},4.1254846169106463E-3,{"$f":"SUM(W240:W254)","v":1919108.04},15.743685570604692,{"$f":"SUM(Y240:Y254)","v":0},0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"Concrete stairs",1919108,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":15.743685242458797},"-",0.04,{"$f":"I240*F240","v":76764.320000000007},1151464.8,0.6,60,1,0.04,null,0,"No","Crushing for aggregate",1,0,0,1919108.04,15.743685570604692,0,0]
[null,null,null,null,"Timber stairs",7950,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":6.5218996365784224E-2},"-",4.8500000000000001E-2,385.57499999999999,0,0,60,1,4.8500000000000001E-2,null,0,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":10722280},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":87.961803817977469},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":128.11595035152629},"-",{"$f":"SUM(J256:J275)","v":403883.15},"-","-","-","-",{"$f":"SUM(O256:O275)","v":0.25},"-",{"$f":"SUM(Q256:Q275)","v":0},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":0.85416943611411378},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":4.2509630822231116E-2},0.10332093306365511,{"$f":"SUM(W256:W275)","v":9158644.0749999993},75.13428611860833,{"$f":"SUM(Y256:Y275)","v":455800.17499999999},3.7392238939432469]
[null,2.5,"Superstructure: External Walls",null,"Brickwork",4233290,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":34.728418254756065},"-",0,{"$f":"I256*F256","v":0},0,0,60,1,0,null,0,"No","Crushing for aggregate",1,0,0,4233290,34.728418254756065,0,0]
[null,null,null,null,"Precast concrete block walls",4925354,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":40.405867248578716},"-",7.4999999999999997E-2,369401.55,0,0,60,1,7.4999999999999997E-2,null,0,"No","Crushing for aggregate",1,0,0,4925354.0750000002,40.405867863852272,0,0]
[null,null,null,null,"Insulation",1107836,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":9.0882958563377283},"-",0,0,0,0,60,1,0,null,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Aluminium composite panel",11864,9.7328072060838253E-2,"-",0.1,1186.4000000000001,0,0,60,1,0.1,null,0,"No","Aluminium recycling",0,1,0,0,0,11864.1,9.7328892425572411E-2]
[null,null,null,null,"Plasterboard",443936,3.641894386244124,"-",7.4999999999999997E-2,33295.199999999997,0,0,60,1,7.4999999999999997E-2,null,0,"No","Gyspum recycling",0,1,0,0,0,443936.07500000001,3.6418950015176748]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":568036},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":4.6599670213376871},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":128.11595035152629},"-",{"$f":"SUM(J277:J291)","v":0},"-","-","-","-",{"$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$276),0)","v":0.80076368399185971},0.19923631600814029,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":454862.60000000003},3.7315323592869394]
[null,2.6,"Superstructure: Windows and External Doors",null,"Aluminium glazed doors",93344,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":0.76576125745506451},"-",0,0,0,0,30,2,0,null,0,"No","Glass containing product recycling",0,0.8,0.19999999999999996,0,0,74675.199999999997,0.61260900596405155]
[null,null,null,null,"Steel doors",2169,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":1.7793711083947922E-2},"-",0,0,0,0,30,2,0,null,0,"No","Steel recycling",0,1,0,0,0,2169,1.7793711083947922E-2]
[null,null,null,null,"Windows",472523,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":3.8764120527986745},"-",0,0,0,0,30,2,0,null,0,"No","Glass containing product recycling",0,0.8,0.19999999999999996,0,0,378018.4,3.1011296422389396]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$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":8302954},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":68.114506509594165},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":90.185156320500099},"-",{"$f":"SUM(J293:J312)","v":376634.08},"-","-","-","-",{"$f":"SUM(O293:O312)","v":0.316},"-",{"$f":"SUM(Q293:Q312)","v":0},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":0.23164268714494995},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0.76754554962674804},8.1176322830200931E-4,{"$f":"SUM(W293:W312)","v":1923318.649},15.778227921934091,{"$f":"SUM(Y293:Y312)","v":6372895.6339999996},52.28098832620983]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"Concrete block walls",1962570,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":16.100232163219768},"-",0.05,98128.5,0,0,60,1,0.05,null,0,"No","Rebar separated (2%), concrete to aggregate",0.98,0.02,0,1923318.649,15.778227921934091,39251.401000000005,0.32200465146804275]
[null,null,null,null,"Insulation",6740,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":5.5292583082438451E-2},"-",3.3000000000000002E-2,222.42000000000002,0,0,60,1,3.3000000000000002E-2,null,0,"No","Plastic based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Steel stud partitions",5299720,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":43.477033889267169},"-",3.3000000000000002E-2,174890.76,0,0,60,1,3.3000000000000002E-2,null,0,"No","Steel and gypsum recycling",0,1,0,0,0,5299720.0329999998,43.477034159987532]
[null,null,null,null,"Plasterboard",1033924,8.481947874024792,"-",0.1,103392.40000000001,0,0,30,2,0.2,null,0,"No","Gypsum recycling",0,1,0,0,0,1033924.2,8.481949514754259]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":363888},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":2.9852088238430805},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":90.185156320500099},"-",{"$f":"SUM(J314:J328)","v":0},"-","-","-","-",{"$f":"SUM(O314:O328)","v":0},"-",{"$f":"SUM(Q314:Q328)","v":0},"-","-",{"$f":"IF(W313<>0,W313/($F$313+$O$313),0)","v":0},{"$f":"IF(Y313<>0,Y313/($F$313+$O$313),0)","v":0},1,{"$f":"SUM(W314:W328)","v":0},0,{"$f":"SUM(Y314:Y328)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,"Wooden doors",363888,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":2.9852088238430805},"-",0,0,0,0,30,2,0,null,0,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":1479119},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":12.134170652272001},"-","-",{"$f":"SUM(J330:J349)","v":155450.77499999999},"-","-","-","-",{"$f":"SUM(O330:O349)","v":2.7500000000000004},"-",{"$f":"SUM(Q330:Q349)","v":0},"-","-",{"$f":"IF(W329<>0,W329/($F$329+$O$329),0)","v":0.66072137063767733},{"$f":"IF(Y329<>0,Y329/($F$329+$O$329),0)","v":4.9534529527403684E-2},0.289744099834919,{"$f":"SUM(W330:W349)","v":977287.35},8.0173207708147043,{"$f":"SUM(Y330:Y349)","v":73267.600000000006},0.60106155196600408]
[null,3,"Finishes",null,"Suspended steel ceiling panels",73267,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":0.60105662977759911},"-",0.1,7326.7000000000007,0,0,10,6,0.60000000000000009,null,0,"No","Steel recycling",0,1,0,0,0,73267.600000000006,0.60106155196600408]
[null,null,null,null,"Emulsion paint",18937,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":0.15535246970803218},"-",0.1,1893.7,0,0,30,2,0.2,null,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Screed",301555,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":2.4738508740986243},"-",0.125,37694.375,0,0,10,6,0.75,null,0,"No","Cement/mortar use in backfill",1,0,0,301555.75,2.4738570268341307,0,0]
[null,null,null,null,"Ceramic tiles",675731,5.5434588217921688,"-",0.1,67573.100000000006,0,0,10,6,0.60000000000000009,null,0,"No","Brick/stone crushed to aggregate",1,0,0,675731.6,5.5434637439805732,0,0]
[null,null,null,null,"PVC and laminate flooring",409629,3.3604518568955757,"-",0.1,40962.9,0,0,10,6,0.60000000000000009,null,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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,"-",{"$f":"SUM(F351:F370)","v":118732},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":0.97403545616381038},"-","-",{"$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$350),0)","v":4.6339655695179061E-2},0.95366034430482094,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":5502},4.513646767352765E-2]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"Sanitary ceramics",113230,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":0.92889898849028274},"-",0,0,0,0,20,3,0,null,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Brass fixtures",5502,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":4.513646767352765E-2},"-",0,0,0,0,60,1,0,null,0,"No","Metal recycling",0,1,0,0,0,5502,4.513646767352765E-2]
[null,null,null,null,null,null,{"$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":97416},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":0.7991665094300926},"-","-",{"$f":"SUM(J372:J391)","v":9620.2000000000007},"-","-","-","-",{"$f":"SUM(O372:O391)","v":0.30000000000000004},"-",{"$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$371),0)","v":0.90000000000000013},9.9999999999999867E-2,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":87674.670000000013},0.7192520734718657]
[null,5,"Services (MEP)",null,"Heat pump",607,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":4.9796139363561037E-3},"-",0,0,0,0,20,3,0,null,0,"No","Metal containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,546.30000000000007,4.4816525427204944E-3]
[null,null,null,null,"Storage tank",607,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":4.9796139363561037E-3},"-",0,0,0,0,20,3,0,null,0,"No","Metal containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,546.30000000000007,4.4816525427204944E-3]
[null,null,null,null,"Lifts",96202,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":0.7892072815573804},"-",0.1,9620.2000000000007,0,0,20,3,0.30000000000000004,null,0,"No","Metal containing product recycling (90% metal)",0,0.9,9.9999999999999978E-2,0,0,86582.07,0.71028876838642463]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$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":3787209},{"$f":"IF(AND(F434<>0,$D$31<>0),F434/$D$31,0)","v":31.068927044964191},"-","-",{"$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$434),0)","v":0.97999767110819602},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":2.0002328891803964E-2},0,{"$f":"SUM(W435:W454)","v":3711456},30.447476147895355,{"$f":"SUM(Y435:Y454)","v":75753},0.62145089706883683]
[null,8,"External works",null,"Concrete paving",885131,null,"-",0,0,0,0,60,1,0,null,0,"No","Rebar separated (2%), concrete to aggregate",0.98,0.02,0,867428.38,7.1160765236224028,17702.62,0.14522605150249801]
[null,null,null,null,"Steel bicycle racks",9,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":7.3832826074472709E-5},"-",0,0,0,0,60,1,0,null,0,"No","Steel recycling",0,1,0,0,0,9,7.3832826074472709E-5]
[null,null,null,null,"Aggregate",2902069,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":23.807550637013215},"-",0,0,0,0,60,1,0,null,0,"No","Aggregate crushed",0.98,0.02,0,2844027.62,23.331399624272954,58041.380000000005,0.47615101274026433]
[null,null,null,null,null,null,{"$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":249941535},2050.4322091601925,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":10041745.764},null,null,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":4.2620000000000005},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$455),0)","v":0.90740711185370149},{"$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$455),0)","v":8.3876493718894649E-2},{"$f":"1-T455-U455","v":8.7163944274038646E-3},{"$f":"SUM(W91:W454)","v":453597460.54800016},{"$f":"SUM(X91:X454)","v":3721.1536013847758},{"$f":"SUM(Y91:Y454)","v":41928439.896000005},{"$f":"SUM(Z91:Z454)","v":343.9661344905943}]
[]
[]
[]
[]
[null,"Recycling and Waste Reporting table"]
[null,"The light green-coloured cells should be completed to achieve 'pioneering' status."]
[null,null,null,null,"TOTAL ESTIMATES OF WASTE",null,null,"WASTE MANAGEMENT ROUTES",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,"Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (LPG Appendix 1)","REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL",null,"Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,"Type of Waste","Source of Information",null,null,null,"Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste","Pre-demolition audit (extrapolated from Phase A, as data not available)",{"$f":"'Detailed Application Stage'!E466*('Outline Application Stage'!$D$31/'Detailed Application Stage'!$D$31)","v":176252.99301961483},{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":1.4459173976358306},{"$f":"F466","v":1.4459173976358306},0,0,0,0.98699999999999999,1.2999999999999999E-2,0,{"$f":"SUM(H466:I466)","v":0},{"$f":"SUM(J466:K466)","v":0.98699999999999999},{"$f":"SUM(N466:O466)","v":0.98699999999999999},{"$f":"SUM(H466:M466)","v":1}]
[null,2.1,"Excavation Waste","Site Waste Management Plan (OneClickLCA density factor) (extrapolated from Phase A, as data not available)",{"$f":"'Detailed Application Stage'!E467*('Outline Application Stage'!$D$31/'Detailed Application Stage'!$D$31)","v":136834.12655486201},{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":1.1225389185530572},{"$f":"F467","v":1.1225389185530572},0,0,0,0.95,0.05,0,{"$f":"SUM(H467:I467)","v":0},{"$f":"SUM(J467:K467)","v":0.95},{"$f":"SUM(N467:O467)","v":0.95},{"$f":"SUM(H467:M467)","v":1}]
[null,2.8,"Construction Waste","Site Waste Management Plan (extrapolated from Phase A, as data not available)",{"$f":"'Detailed Application Stage'!E468*('Outline Application Stage'!$D$31/'Detailed Application Stage'!$D$31)","v":8196.3600470372676},{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":6.7240047310739945E-2},{"$f":"F468","v":6.7240047310739945E-2},0,0,0,0.96136248093543464,3.8637519064565362E-2,0,{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":0.96136248093543464},{"$f":"SUM(N468:O468)","v":0.96136248093543464},{"$f":"SUM(H468:M468)","v":1}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(O455),O455/1000,0)","v":4.2620000000000002E-3},{"$f":"IF($D$31>0,IF(E470>0,E470/$D$31,0),0)","v":3.4963944969933633E-8},"-",null,null,null,null,null,null,{"$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},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste","Waste strategy (extrapolated from Phase A, as data not available)",{"$f":"'Detailed Application Stage'!E473*('Outline Application Stage'!$D$31/'Detailed Application Stage'!$D$31)","v":2913.5622310569029},{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":2.3901837051419666E-2},{"$f":"F473","v":2.3901837051419666E-2},0,0,0.65,0,0.35,0,{"$f":"SUM(H473:I473)","v":0},{"$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)","Waste strategy (extrapolated from Phase A, as data not available)",{"$f":"'Detailed Application Stage'!E474*('Outline Application Stage'!$D$31/'Detailed Application Stage'!$D$31)","v":1753.4876824574239},"-","-",0,0,0.65,0,0.35,0,{"$f":"SUM(H474:I474)","v":0},{"$f":"SUM(J474:K474)","v":0.65},{"$f":"SUM(N474:O474)","v":0.65},{"$f":"SUM(H474:M474)","v":1}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","-","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F455),ISNUMBER(J455),ISNUMBER(O455),ISNUMBER(Q455)),((Q455+O455+F455+J455)/1000),0)","v":259983.285026},{"$f":"IF($D$31>0,IF(E477>0,E477/$D$31,0),0)","v":2.1328111850660805},"-",0,0.93664909726155066,0,9.8448412297646084E-3,5.3506061508684769E-2,0,{"$f":"SUM(H477:I477)","v":0.93664909726155066},{"$f":"SUM(J477:K477)","v":9.8448412297646084E-3},{"$f":"SUM(N477:O477)","v":0.94649393849131525},{"$f":"SUM(H477:M477)","v":1}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,{"$f":"IF(ISNUMBER(E482),IF(E482>100%,\"Input not valid\",IF(E482=95%,\"Yes\",IF(100%>=E482>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"The pre-demolition audit will highlight the expected materials to be produced from demolition. The site waste management plan for Phases B-D will also provided more detail on monitoring and how this will be achieved."]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",0.95,{"$f":"IF(ISNUMBER(E483),IF(E483>100%,\"Input not valid\",IF(E483=95%,\"Yes\",IF(100%>=E483>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"At this stage, the contractor is not on board for the development. Excavation waste has been extrapolated from the SWMP, however the contractor will produce robust plans to achieve these once they are appointed."]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,"Yes","As above"]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",0.65,{"$f":"IF(ISNUMBER(E485),IF(E485>100%,\"Input not valid\",IF(E485=65%,\"Yes\",IF(100%>=E485>65%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"As recycling rates for the development are based upon the facilities in the borough, this is driven by the council. Within the Tower Hamlets Local Plan, it is highlighted that the borough is targetting a recycling rate of 65% for municipal waste by 2030, this target is achieved"]
[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"},"The whole life carbon assessment confirms the implementation of GGBS within concrete mixes and high recycled content in steel reinforcement. This has been currently specified by the design team and within subsequent cost plans produced for the project. A post construction WLC review will confirm this"]
[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. ","It is accepted that the Reserved Matters Reporting will be conditioned",null,"There is a goal of producing this report within 6 months of Post Construction\nThe party responsible for completing the post construction reporting will be Aberfeldy New Village LLP\nThis will bemade available publically through the London Datastore"]

{"sheet":"Detailed Application Stage","index":3,"n_rows":488,"n_cols":26,"rows_kept":488,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[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]]}
[]
[]
[]
["Detailed Application Stage - Circular Economy Statement"]
[]
[null,null,"Project details"]
[null,null,"Project name","Aberfeldy Village - Phase A"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant","The Aberfeldy New Village LLP "]
[null,null,"London Borough","Tower Hamlets"]
[null,null,"Brief description of the project","The Development comprises the comprehensive redevelopment of the Site. The Development will provide new retail, workspace and community floorspace along with residential dwellings and the pedestrianisation of the A12 Abbott Road vehicular underpass. The Development will also provide significant, high quality public realm, including a new Town Square, a new High Street and a public park. "]
[null,null,"Author/s","Greengage Environmental Ltd"]
[null,null,"Date of assessment","2023-09-01"]
[null,null,"Number of Use Types",2]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Residential",27769]
[null,null,"Commercial/workspace",1484.4]
[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":29253.4}]
[]
[]
[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","NA","As detailed within the pre-redevelopment audit, the existing buildings are in a poor state of repair and refurbishing would not provide the required quantum of housing to make the development viable."]
[null,"Repurpose","NA","As detailed within the pre-redevelopment audit, the existing buildings are in a poor state of repair and cannot be repurposed without significant structural additions that would outweigh the benefit of repurposing. "]
[null,"Disassemble / Deconstruct and Reuse","NA","Deconstructing the existing structures to reclaim components or materials (rather than traditional\ndemolition) is considered unfeasible due to the small site footprint and proximity to a number of sensitive neighbouring uses.\nFurther, the existing buildings are constructed in a manner that does not facilitate repurposing specific elements or reclamation of materials, with demolition considered the only viable option."]
[null,"Demolish / Deconstruct and Recycle","All layers","The pre-demolition audit confirms a total demolition material of 42,298tonnes, consisting largely of concrete and bricks.\nInert materials constitute >90% of the waste, all of which is to be recycled as the potential for reclamation is relatively low due to their use, composition, and material qualities.\nIt is expected this material will be crushed to form secondary aggregate, to be used as engineering fill. The potential for on-site crushing for use on site will be subject to the demolition contractor obtaining the relevant permits.\nMixed metals make up 3,017t of material, which also is expected to be recycled."]
[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,"Yes"]
[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","Site","N/A as buildings are not designed for relocation. Nonetheless, reusing the existing plot removes the need for relocation as well as increasing the density of the site and liveable space."]
[null,"Component or material reuse","Skin/ Structure","N/A as buildings are not designed for a short lifespan and a change of use is not likely. Nonetheless, materials will be selected to encourage reuse and buildings will be designed for ease of disassembly to enable materials to be reused at the end of the building's life (see below)."]
[null,"Adaptability","Space Plan","Adaptability strategies have been considered across the Detailed proposal (Phase A) buildings where risers have been futureproofed considering any prospective tenanted fit out, such as retail portions and the respective demands of commercial operation.\nFor Plot J, it will be possible to extend the townhouses layouts upwards."]
[null,"Flexibility","Space plan/ Site","The space layer forms the building layer which would require moving or modification throughout the next 5-15 years.\nAcross the Detailed proposal (Phase A) buildings, retail units are flexibly sized, column free and can be configured for varying commercial demands. \nInternal walls within the residential units are non-loadbearing, facilitating alterations to layouts should this be required.\nFor Plot J, it is proposed to implement the following additional measures: \n•\tSingle bedrooms are dimensioned to permit several layouts and different bed sizes.\n•\tUnits accessed from ground floor have an integrated meter/ services cupboard incorporated into the entrance design to permit easy replacement and replacement of services."]
[null,"Replaceability","Services/ space plan","The building elements which would require to be changed within 5-15 years are the services and stuff.\nAll plots have through access at ground floor, with entrances off multiple streets, giving flexibility in access, servicing, connection, escape and future adaptability of the buildings. \nServices are provided within a dedicated room, where pipework is simple and accessible, facilitating easy maintenance, increasing the likelihood of units to be repaired as opposed to replaced. This elongates the service life of the units, reducing the embodied carbon impact associated with more regular replacement and disposal of service equipment. \nThe stuff layer can easily be updated and replaced throughout the lifecycle as these are non-permanent and not fixed."]
[null,"Disassembly","Structure/ skin","Specify low health impact materials such as low VOC content in paints to facilitate safe disassembly and reuse.\nCertain elements are being constructed off site and then installed on site in a modular nature. This allows for them to be easily deconstructed as complete units as opposed to demolition."]
[null,"Longevity","Skin/structure/services","The development proposals will ensure longevity is prioritised in the design of the building, through material selection. For the residential elements of the scheme, it will be unlikely significant change to the overall structure and design will take place within the buildings’ lifespan. Therefore, selection of durable and resilient materials is key. As such, materials such as concrete, brick and timber have been specified.\nIn future, the roof will be accessible to allow maintenance on the façade panels. A façade access system will be in place to ease this maintenance process, however the need for maintenance of the façade is significantly reduced through the adoption of durable building material such as brick.\nThe building is designed for long life span – 60 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","Yes","Yes","N/A"]
[null,"Is it likely the layer (or components within it) will need to be changed, upgraded or replaced within 5-15 years, e.g. for improved performance, aesthetics",null,null,"N/A","No","No","No",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":"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","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","Reusing the existing plot and increasing the density of the site and liveable space.\n\nIn relation to reusing on site material, a pre-demolition audit has been conducted to assess the material available on site which can be directly reused for the development. It was determined:\n•It is possible to reclaim bricks for reuse within another structure, though for this to be feasible the bricks are required to be of high quality to justify the resource and space required to recover them on site. As such this is unlikely to be possible;\n•Whilst there is a small potential that some of the metals with the external areas such as fencing could be reused, this is considered unlikely due to logistical constraints.  Reuse of these elements would likely require designated locations to transfer directly to at the time of demolition; and\n•There is also a possibility of waste being crushed and reused as piling mat.","A lightweight structure and rationalised structural details have been specified across the development. Typical residential slab thicknesses have been reduced to 225mm thick (from a standard 250mm thick). Therefore, the quantity of foundations has been optimised and reduced.","The building design has been optimised to reduce the overall use of materials within the building. Specific measures include:\n•A lightweight structure and rationalised structural details have been specified across the development. Typical residential slab thicknesses have been reduced to 225mm thick (from a standard 250mm thick).\n•Off-site manufacturing is being considered for elements as appropriate including façade elements, roof structures and balconies. The façade panels could be manufactured off site and delivered as the final products, then installed directly onto the building frame. ","Standardisation of building elements has been considered for the windows and door sizes across the building as well as for the floor layouts. In adopting these methods, material wastage and off-cuts on site are reduced as well as construction efficiency improving, due to less variation. Furthermore, energy loads and transport emissions are minimised from reduced variation in installation method and the material source.\nOff-site manufacturing of facade elements is likely to be used to reduce waste.","NA","Off-site elements such as bathroom pods will be considered to eliminate waste","NA","In the later stages of the design and in consultation with the contractor, consideration will be made for a ‘just-in-time’ delivery strategy to reduce the likelihood of damage to materials and components being stored on site and therefore reducing waste. ","The development has adopted be lean design across material use, pre-fabrication, use of recycled materials and modularisation will be considered as the design progresses","•\tThe use of recycled materials may reduce the options available due to limited product availability as well as make certain required standards more difficult to achieve. \n•\tThere may be issues regarding energy efficiency of the building, where minimising insulation material for example, increases the heating loads during operation. Building regulation compliant thermal modelling will take place to ensure the building achieves acceptable thermal comfort levels.","Consultation with the design team within the following design stages to address the challenges will ensure the issues highlighted are overcome.","Use of recycled mateial and pre-fabrication will be evidenced below in the bill of materials and within the Whole Life Carbon assessment"]
[null,null,null,"Module B - In-Use Stage","Durable materials for paving, kerbs etc. will be considered.","Specify durable materials which require no maintenance","Specify durable materials which require no maintenance","Specify durable materials which require no maintenance","Services are designed for easy access to faciltate repair as opposed to replacement","Non load bearing internal walls allow for expandability and shrinking of units as required by occupants with no major work required.","NA","NA","The development has specified durable materials which require little to no maintenance, adopted easy access for services and flexibility in spaces.","At this moment in the design there are no challenges in implementing these measures","NA","Use of durable mateials will be evidenced below in the bill of materialsand within the Whole Life Carbon assessment\nAccessibility to services will be shown through drawings\n"]
[null,null,null,"Module C - End-of-Life Stage","NA","Concrete and steel rebar can be crushed and seperated, where concrete can be used as aggreagte and rebar can be recycled","Concrete and steel rebar can be crushed and seperated, where concrete can be used as aggreagte and rebar can be recycled","Pre-fabrication and modularity facilitate easy dissassembly and reuse of material elsewhere","Some services can be recycled in their individual parts","Simplified construction methods as highlighted above reduce end of life wastage","Prior to demolition/disassembly, stuff can be removed from the site and reused on other sites or sold on marketplace type sites","The ease of dissassembly in the pre-fabricated elements create a reduced need for construction works and therefore works and equipment needed","Concrete and steel can be broken down to be reused or recycled, and prefabricated elements aid in easy dissassembly at the end of life","At this moment in the design there are no challenges in implementing these measures","NA","Pre-fabrication and material specification will be evidenced below in the bill of materials, dissassembly strategy will be ievidenced through the dissassembly guide (as part of the BREEAM assessment)"]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary","NA","As above","As above","As above","As above","NA","As above","As above","As above","As above","As above","As above"]
[null,"Designing for longevity",null,null,"Specify durable hard landscaping materials particularly in areas of high pedestrian traffic","The selection of durable and resilient materials is key. Reinforced concrete for the substructure is designed to last the life span of the building","The selection of durable and resilient materials is key. Concrete, for the superstructure, and brick, for the facades, have been chosen for robustness and durability for large areas of Phase A. Plot J will have timber frame, slabs and studs. \nFuture climate change has also been considered throughout the development through the following:. \n•\tThe architectural design features balconies and terraces, that will provide a good amount of solar shading. \n•\tSensible glazing ratios for the facades to reduces excessive solar gains (that also responds to orientation).","The selection of durable and resilient materials is key. Concrete, for the superstructure, and brick, for the facades, have been chosen for robustness and durability for large areas of Phase A. Plot J will have timber frame, slabs and studs. ","Services designed to be suitable under future climate scenarios for the lifecycle of the units and therefore the services will be suitable for the whole of their expected lifetime and only require replacement at their end of life stage.","Specify durable materials which are designed to last the buildings' life span of 60 years including blockwork and core walls","NA","NA","Durable materials have been specified to last the lifespan of the building.","Longevity of elements may hinder the adaptability for future use, where elements which are designed to last an extensive amount of time aren’t able to be adapted for future end users or recovered as easily.","Consultation with the design team within the following design stages to address the challenges will ensure the issues highlighted are overcome.","Use of durable mateials will be evidenced below in the bill of materials and within the Whole Life Carbon assessment"]
[null,"Designing for adaptability or flexibility",null,null,"NA","A change in use is highly unlikely and therefore no adaptability or felxibility measures are needed within the substructure","The design allows for adaptability in the Detailed Proposals (Phase A) buildings through the following:\n•Flat concrete slab construction and block depths were employed are inherently flexible for future adaptation, with internal partitions non load bearing.\n•Internal walls within the residential units are lightweight and non-loadbearing which allows for ease of reconfiguration and will not require significant further materials if the end user changes in future.\n•Risers have been incorporated for a multitude of ground floor uses, including ones for prospective tenanted fit out in order to futureproof the retail portions and the respective demands of commercial operation. \n•Ground floor areas also benefit from the structural solution, with retail units flexibly sized, primarily column free and able to be configured to varying commercial demands.\n•All plots have through access at ground floor, with entrances off multiple streets. This provides flexibility in access, servicing, connection, escape and future adaptability of the buildings. \nFor Plot J, it is proposed to implement the following additional measures: \n•Townhouse layouts could be extended upwards to increase occupancy. \n•Single bedrooms are dimensioned to permit several layouts and different bed sizes.","The roof will be accessible to allow maintenance on the façade panels. A façade access system will be in place to ease this maintenance process. This will enable any areas to be removed to allow adaptations if necessary.","Services will be provided within a dedicated room, where pipework is simple and accessible, allowing easy adaptations if required.","The design allows for adaptability in the Detailed Proposals (Phase A) buildings through the following:\n•\tInternal walls within the residential units are lightweight and non-loadbearing which allows for ease of reconfiguration and will not require significant further materials if the end user changes in future.","NA","NA","Internal walls allow for adaptability through being non-load bearing, services are designed with future changes or replacement in mind, all plots have through access at ground floor, with entrances off multiple streets. This provides flexibility in access, servicing, connection, escape and future adaptability of the buildings. ","Future building operators or deconstructors may not be aware of the capacity to dissassemble and reuse building elements","O+M manuals will be provided which detail all these elements","The drainage strategy will evidence capacity for Climate Change\nO+M manuals will evidence modualrity and adaptibility elements of the development"]
[null,"Designing for disassembly",null,null,"NA","The concrete and reinforcement can be separated; concrete can be crushed for use as aggregate and the reinforcement can be recycled back into the steel industry.","In line with the accompanying WLC assessment, at the end of life stage the following scenarios are expected:\n•\tSubstructure and superstructure materials have been chosen to allow for recovery and recycling at end of life. The concrete and reinforcement can be separated; concrete can be crushed for use as aggregate and the reinforcement can be recycled back into the steel industry;\n•\tRecycling for steel elements such as balconies and suspended ceilings;\n•\tCement/mortar to be used in backfill; and\n•\tGypsum recycling.","Building elements will be standardised, prefabricated and designed with disassembly/ adaptability in mind as discussed previously","As above","Internal partitions, which are expected to have a shorter lifespan and form the Space building layer, are largely not structural and are demountable. This facilitates easy disassembly for reuse in its maximum material value form.","NA","NA","Utilising where possible, pre-fabrication, where other materials have been designed for recovery at the end of life stage","Some materials such as concrete and steel cannot be directly reused,. But must be crushed into aggregate losing their material value and falling down the waste hierarchy.","Consultation with the design team within the following design stages to address the challenges will ensure the issues highlighted are overcome."]
[null,"Using systems, elements or materials that can be re-used and recycled",null,null,"NA","As above","As above","As above","As above","As above","NA","NA","As above","As above","As above","As above.\n"]
[]
[]
[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":44408440},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":1518.0608066070952},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":2957.1075840756971},"-",{"$f":"SUM(J156:J175)","v":1795984.7464999999},"-","-","-","-",{"$f":"SUM(O156:O175)","v":0.13700000000000001},"-",{"$f":"SUM(Q156:Q175)","v":0},"-","-",{"$f":"IF(W155<>0,W155/($F$155+$O$155),0)","v":0.94795068032407248},{"$f":"IF(Y155<>0,Y155/($F$155+$O$155),0)","v":5.1844830428568495E-2},2.044892473590243E-4,{"$f":"SUM(W156:W175)","v":42097011.039999999},1439.0467788359642,{"$f":"SUM(Y156:Y175)","v":2302348.0485},78.703605341601317]
[null,1,"Substructure",null,"Concrete for piles, caps and slabs",42097011,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":1439.0467774686019},"-",0.04,{"$f":"I156*F156","v":1683880.44},{"$f":"L156*F156","v":1052425.2750000001},2.5000000000000001E-2,60,1,0.04,0,0,"No","Crushing for aggregate",1,0,0,42097011.039999999,1439.0467788359642,0,0]
[null,null,null,null,"Rebar",2302348,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":78.703603683674373},"-",4.8500000000000001E-2,111663.878,{"$f":"L157*F157","v":2233277.56},0.97,60,{"$f":"IF(M157<>0,INT(60/M157),0)","v":1},{"$f":"N157*I157","v":4.8500000000000001E-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":2302348.0485},78.703605341601317]
[null,null,null,null,"Insulation",9081,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":0.31042545481892703},"-",4.8500000000000001E-2,440.42849999999999,0,0,60,1,4.8500000000000001E-2,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":889806},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":30.41718227624823},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":54.008833161273557},"-",{"$f":"SUM(J177:J196)","v":37289.435000000005},"-","-","-","-",{"$f":"SUM(O177:O196)","v":8.8499999999999995E-2},"-",{"$f":"SUM(Q177:Q196)","v":0},"-","-",{"$f":"IF(W176<>0,W176/($F$176+$O$176),0)","v":0.77560273965241588},{"$f":"IF(Y176<>0,Y176/($F$176+$O$176),0)","v":0.22439726034758417},0,{"$f":"SUM(W177:W196)","v":690136.04},23.591652252387757,{"$f":"SUM(Y177:Y196)","v":199670.0485},6.8255330491498425]
[null,2.1,"Superstructure: Frame",null,"Concrete",690136,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":23.591650885025331},"-",0.04,{"$f":"I177*F177","v":27605.440000000002},{"$f":"L177*F177","v":17253.400000000001},2.5000000000000001E-2,60,1,0.04,0,0,"Yes","Crushing for aggregate",1,0,0,690136.04,23.591652252387757,0,0]
[null,null,null,null,"Rebar",199670,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":6.8255313912229001},"-",4.8500000000000001E-2,9683.9950000000008,{"$f":"L178*F178","v":193679.9},0.97,60,1,4.8500000000000001E-2,0,0,"No","Steel recycling",0,1,0,0,0,199670.0485,6.8255330491498425]
[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":2559615},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":87.498034416512269},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":153.49908044876832},"-",{"$f":"SUM(J198:J217)","v":113639.09699999999},"-","-","-","-",{"$f":"SUM(O198:O217)","v":0.31850000000000001},"-",{"$f":"SUM(Q198:Q217)","v":0},"-","-",{"$f":"IF(W197<>0,W197/($F$197+$O$197),0)","v":0.82175829305187842},{"$f":"IF(Y197<>0,Y197/($F$197+$O$197),0)","v":0.17416215642952285},4.0795505185987346E-3,{"$f":"SUM(W198:W217)","v":2103385.1150000002},71.902244354502386,{"$f":"SUM(Y198:Y217)","v":445788.12349999999},15.238848253536339]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"Concrete",1930755,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":66.00104603225607},"-",0.04,{"$f":"I198*F198","v":77230.2},{"$f":"L198*F198","v":69507.179999999993},3.5999999999999997E-2,60,1,0.04,0,0,"No","Crushing for aggregate",1,0,0,1930755.04,66.0010473996185,0,0]
[null,null,null,null,"Rebar",407842,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":13.94169566614479},"-",4.8500000000000001E-2,19780.337,{"$f":"L199*F199","v":395606.74},0.97,60,1,4.8500000000000001E-2,0,0,"No","Steel recycling",0,1,0,0,0,407842.04849999998,13.941697324071731]
[null,null,null,null,"CLT slabs",10442,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":0.35694996137201146},"-",0.08,835.36,0,0,60,1,0.08,0,0,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Screed",172630,5.9011943910793274,"-",7.4999999999999997E-2,12947.25,0,0,60,1,7.4999999999999997E-2,0,0,"Yes","Cement/mortar use in a backfill",1,0,0,172630.07500000001,5.9011969548838765,0,0]
[null,null,null,null,"Steel decking",37946,1.29714836566006,"-",7.4999999999999997E-2,2845.95,0,0,60,1,7.4999999999999997E-2,0,0,"No","Steel recycling",0,1,0,0,0,37946.074999999997,1.2971509294646091]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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,"-",{"$f":"SUM(F219:F238)","v":1990131},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":68.030758817778448},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":132.2448330792318},"-",{"$f":"SUM(J219:J238)","v":82495.099499999997},"-","-","-","-",{"$f":"SUM(O219:O238)","v":0.33550000000000002},"-",{"$f":"SUM(Q219:Q238)","v":0},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":0.94389752399333549},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":3.3305866460992671E-2},2.2796609545671843E-2,{"$f":"SUM(W219:W238)","v":1878480.04},64.214075628815792,{"$f":"SUM(Y219:Y238)","v":66283.048500000004},2.2658237504016627]
[null,2.2999999999999998,"Superstructure: Roof",null,"Concrete slabs",1878480,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":64.214074261453362},"-",0.04,{"$f":"I219*F219","v":75139.199999999997},{"$f":"L219*F219","v":165306.23999999999},8.7999999999999995E-2,60,1,0.04,0,0,"No","Concrete separated, crushed for aggregate",1,0,0,1878480.04,64.214075628815792,0,0]
[null,null,null,null,"Concrete rebar",66283,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":2.2658220924747208},"-",4.8500000000000001E-2,3214.7255,{"$f":"L220*F220","v":64294.509999999995},0.97,60,1,4.8500000000000001E-2,0,0,"No","Steel recycling",0,1,0,0,0,66283.048500000004,2.2658237504016627]
[null,null,null,null,"Insulation",39486,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":1.3497918190706037},"-",0.08,3158.88,0,0,60,{"$f":"IF(M221<>0,INT(60/M221),0)","v":1},{"$f":"N221*I221","v":0.08},0,{"$f":"P221*M221","v":0},"No","Landfilling (for inert materials)",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,"Timber",5882,0.20107064477975209,"-",0.16700000000000001,982.2940000000001,0,0,60,1,0.16700000000000001,0,0,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,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":136136},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":4.6536812814920658},"-","-",{"$f":"SUM(J240:J254)","v":5512.5050000000001},"-","-","-","-",{"$f":"SUM(O240:O254)","v":8.8499999999999995E-2},"-",{"$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$239),0)","v":0.94204293228242697},5.795706771757303E-2,{"$f":"SUM(W240:W254)","v":0},0,{"$f":"SUM(Y240:Y254)","v":128246.04},4.3839704102770956]
[null,2.4,"Superstructure: Stairs and Ramps",null,"Concrete stair",128246,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":4.3839690429146696},"-",0.04,{"$f":"I240*F240","v":5129.84},{"$f":"L240*F240","v":76947.599999999991},0.6,60,1,0.04,0,0,"No","Concrete separated, crushed for aggregate, steel recyycled",0,1,0,0,0,128246.04,4.3839704102770956]
[null,null,null,null,"Timber stair",7890,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":0.26971223857739612},"-",4.8500000000000001E-2,382.66500000000002,0,0,60,1,4.8500000000000001E-2,0,0,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",null,0,null,null,60,1,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":3344715},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":114.33594043769271},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":201.97289887671178},"-",{"$f":"SUM(J256:J275)","v":63151.803},"-","-","-","-",{"$f":"SUM(O256:O275)","v":0.29849999999999999},"-",{"$f":"SUM(Q256:Q275)","v":0},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":0.9077741463859903},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":1.4210828354005568E-2},7.8015025260004131E-2,{"$f":"SUM(W256:W275)","v":3036246.0750000002},103.79121999494076,{"$f":"SUM(Y256:Y275)","v":47531.174999999996},1.6248085692603251]
[null,2.5,"Superstructure: External Walls",null,"Brickwork including mortar",2399101,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":82.011014104343417},"-",0,{"$f":"I256*F256","v":0},0,0,60,1,0,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",1,0,0,2399101,82.011014104343417,0,0]
[null,null,null,null,"Precast concrete block walls, concrete cladding",637145,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":21.780203326792783},"-",7.4999999999999997E-2,47785.875,0,0,60,1,7.4999999999999997E-2,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",1,0,0,637145.07499999995,21.78020589059733,0,0]
[null,null,null,null,"Insulation",19590,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":0.66966574825490366},"-",0,0,0,0,60,1,0,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Aluminium composite panesl",3829,0.13089076825257917,"-",0.1,382.90000000000003,0,0,60,1,0.1,0,0,"No","Aluminium recycling",0,1,0,0,0,3829.1,0.1308941866586448]
[null,null,null,null,"Plasterboard",43702,1.4939118187971312,"-",7.4999999999999997E-2,3277.65,0,0,60,1,7.4999999999999997E-2,0,0,"No","Gypsum recycling",0,1,0,0,0,43702.074999999997,1.4939143826016803]
[null,null,null,null,"CLT panels and wooden decking",241348,8.2502546712518878,"-",4.8500000000000001E-2,11705.378000000001,0,0,60,1,4.8500000000000001E-2,0,0,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":84232},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":2.8793917971928047},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":201.97289887671178},"-",{"$f":"SUM(J277:J291)","v":0},"-","-","-","-",{"$f":"SUM(O277:O291)","v":0},"-",{"$f":"SUM(Q277:Q291)","v":{"$error":"#REF!"}},"-","-",{"$f":"IF(W276<>0,W276/($F$276+$O$276),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$276+$O$276),0)","v":0.76309241143508411},0.23690758856491589,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":64276.800000000003},2.1972420299862581]
[null,2.6,"Superstructure: Windows and External Doors",null,"Aluminium glazed doors & windows",80346,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":2.7465525374828226},"-",0,0,0,0,30,2,0,0,{"$f":"#REF!*M277","v":{"$error":"#REF!"}},"No","Glass-containing product recycling (80 % glass)",0,0.8,0.19999999999999996,0,0,64276.800000000003,2.1972420299862581]
[null,null,null,null,"Wooden doors",3886,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0.13283925970998242},"-",0,0,0,0,30,2,0,0,{"$f":"P277*M278","v":0},"No","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,"No",null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$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":3284504},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":112.27768396152241},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":179.92670937395309},"-",{"$f":"SUM(J293:J312)","v":140140.71300000002},"-","-","-","-",{"$f":"SUM(O293:O312)","v":0.316},"-",{"$f":"SUM(Q293:Q312)","v":0},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":0.12799390366214394},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0.47733648768936493},0.39466960864849115,{"$f":"SUM(W293:W312)","v":420396.52899999998},14.370860446990775,{"$f":"SUM(Y293:Y312)","v":1567813.754},53.594240464356275]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"Concrete block wall",428976,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":14.664141604052862},"-",0.05,21448.800000000003,0,0,60,1,0.05,0,0,"No","Rebar separated (2 %), concrete to aggregate",0.98,0.02,0,420396.52899999998,14.370860446990775,8579.5210000000006,0.2932828662651179]
[null,null,null,null,"Insulation",1296294,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":44.312592724264526},"-",3.3000000000000002E-2,42777.702000000005,{"$f":"L294*F294","v":0},0,60,1,3.3000000000000002E-2,0,0,"No","Plastic-based material incineration for PIR insulation and landfilling for inert materials",0,0,1,0,0,0,0]
[null,null,null,null,"Steel stud",1194167,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":40.821477161629076},"-",3.3000000000000002E-2,39407.510999999999,{"$f":"L295*F295","v":0},0,60,1,3.3000000000000002E-2,0,0,"No","Steel and gypsum recycling",0,1,0,0,0,1194167.0330000001,40.82147828970308]
[null,null,null,null,"Plasterboard",365067,12.479472471575953,"-",0.1,36506.700000000004,0,0,30,2,0.2,0,0,"no","Gypsum recycling",0,1,0,0,0,365067.2,12.479479308388084]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,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":774994},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":26.492441904188915},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":179.92670937395309},"-",{"$f":"SUM(J314:J328)","v":0},"-","-","-","-",{"$f":"SUM(O314:O328)","v":0},"-",{"$f":"SUM(Q314:Q328)","v":0},"-","-",{"$f":"IF(W313<>0,W313/($F$313+$O$313),0)","v":0},{"$f":"IF(Y313<>0,Y313/($F$313+$O$313),0)","v":0},1,{"$f":"SUM(W314:W328)","v":0},0,{"$f":"SUM(Y314:Y328)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,"Wooden doors",774994,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":26.492441904188915},"-",0,0,0,0,30,2,0,0,0,"No","Wood incineration",0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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":633520},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":21.656286106914067},"-","-",{"$f":"SUM(J330:J349)","v":72025.399999999994},"-","-","-","-",{"$f":"SUM(O330:O349)","v":2.7500000000000004},"-",{"$f":"SUM(Q330:Q349)","v":0},"-","-",{"$f":"IF(W329<>0,W329/($F$329+$O$329),0)","v":0.71446108288928845},{"$f":"IF(Y329<>0,Y329/($F$329+$O$329),0)","v":2.5636964102709808E-2},0.25990195300800173,{"$f":"SUM(W330:W349)","v":452627.35},15.472640787053811,{"$f":"SUM(Y330:Y349)","v":16241.6},0.5552038395536929]
[null,3,"Finishes",null,"Suspended steel ceiling panels",16241,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":0.55518332911729917},"-",0.1,1624.1000000000001,0,0,10,6,0.60000000000000009,0,0,"No","Steel recycling",0,1,0,0,0,16241.6,0.5552038395536929]
[null,null,null,null,"Emulsion paint",15158,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":0.51816199142663755},"-",0.1,1515.8000000000002,0,0,30,2,0.2,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Screed",346936,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":11.859681267818441},"-",0.125,43367,0,0,10,6,0.75,0,0,"No","Cement/mortar use in a backfill",1,0,0,346936.75,11.859706905863932,0,0]
[null,null,null,null,"Ceramic Tiles",105690,3.6129133707534851,"-",0.1,10569,0,0,10,6,0.60000000000000009,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",1,0,0,105690.6,3.6129338811898788,0,0]
[null,null,null,null,"PVC and laminate flooring",149495,5.1103461477982046,"-",0.1,14949.5,0,0,10,6,0.60000000000000009,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$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,"-",{"$f":"SUM(F351:F370)","v":44735},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":1.529223953454983},"-","-",{"$f":"SUM(J351:J370)","v":61},"-","-","-","-",{"$f":"SUM(O351:O370)","v":0.04},"-",{"$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$350),0)","v":3.4090502657424693E-2},0.96590949734257525,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":1525.04},5.2132059863127016E-2]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"Sanitary ceramics",43210,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":1.4770932609542822},"-",0,0,0,0,20,3,0,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Steel bike racks",1525,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":5.2130692500700772E-2},"-",0.04,61,0,0,60,1,0.04,0,0,"No","Stainless steel recycling",0,1,0,0,0,1525.04,5.2132059863127016E-2]
[null,null,null,null,null,null,{"$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":16091},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":0.5500557200188696},"-","-",{"$f":"SUM(J372:J391)","v":118.44},"-","-","-","-",{"$f":"SUM(O372:O391)","v":0.35},"-",{"$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$371),0)","v":0.9},9.9999999999999978E-2,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":14482.215},0.49506091599608931]
[null,5,"Services (MEP)",null,"Heat pump",4002,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":0.13680461074610131},"-",0,0,0,0,20,3,0,0,0,"No","Metal-containing product recycling (90 % metal)",0,0.9,9.9999999999999978E-2,0,0,3601.8,0.12312414967149117]
[null,null,null,null,"Storage tank",245,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":8.3750948607683208E-3},"-",0,0,0,0,20,3,0,0,0,"No","Metal-containing product recycling (90 % metal)",0,0.9,9.9999999999999978E-2,0,0,220.5,7.5375853746914882E-3]
[null,null,null,null,"Lifts",11844,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":0.40487601441199994},"-",0.01,118.44,0,0,20,3,0.03,0,0,"No","Metal-containing product recycling (90 % metal)",0,0.9,9.9999999999999978E-2,0,0,10659.627,0.36438933594043771]
[null,null,null,null,null,null,0,"-",0.01,0,0,0,20,3,0.03,0,0,"No",null,0,0.9,9.9999999999999978E-2,0,0,2.7E-2,9.2296963771732506E-7]
[null,null,null,null,null,null,0,"-",0.01,0,0,0,20,3,0.03,0,0,"No",null,0,0.9,9.9999999999999978E-2,0,0,2.7E-2,9.2296963771732506E-7]
[null,null,null,null,null,null,0,"-",0.01,0,0,0,25,2,0.02,0,0,"No",null,0,0.9,9.9999999999999978E-2,0,0,1.8000000000000002E-2,6.1531309181155011E-7]
[null,null,null,null,null,null,0,"-",0.06,0,0,0,25,2,0.12,0,0,"No",null,0,0.9,9.9999999999999978E-2,0,0,0.108,3.6918785508693003E-6]
[null,null,null,null,null,null,0,"-",0.06,0,0,0,25,2,0.12,0,0,"No",null,0,0.9,9.9999999999999978E-2,0,0,0.108,3.6918785508693003E-6]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$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":4403022},{"$f":"IF(AND(F434<>0,$D$31<>0),F434/$D$31,0)","v":150.51317111857082},"-","-",{"$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$434),0)","v":0.97999955485119072},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":2.0000445148809158E-2},1.1796119636642288E-16,{"$f":"SUM(W435:W454)","v":4314959.5999999996},147.50284069544051,{"$f":"SUM(Y435:Y454)","v":88062.399999999994},3.0103304231303025]
[null,8,"External works",null,"Concrete paving",1680870,null,"-",0,0,0,0,60,1,0,0,0,"No","Rebar separated (2 %), concrete to aggregate",0.98,0.02,0,1647252.5999999999,56.309782794478586,33617.4,1.1491792407036447]
[null,null,null,null,"Brickwork including mortar",1016550,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":34.749806860057291},"-",0,0,0,0,60,1,0,0,0,"No","Brick/stone crushed to aggregate (for sub-base layers)",0.98,0.02,0,996219,34.054810722856146,20331,0.69499613720114584]
[null,null,null,null,"Steel bicycle racks",2,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":6.8368121312394449E-5},"-",0,0,0,2.5000000000000001E-4,60,1,0,0,0,"No","Steel recycling",0,1,0,0,0,2,6.8368121312394449E-5]
[null,null,null,null,"Aggregate",1705600,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":58.30433385520999},"-",0,0,0,0,60,1,0,null,0,"No","Aggregate crushed",0.98,0.02,0,1671488,57.138247178105793,34112,1.1660866771041998]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$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":62569941},2138.8946583986817,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":2310418.2389999996},null,0.21199999999999999,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":4.7225000000000001},null,{"$f":"SUM(Q91:Q454)","v":{"$error":"#REF!"}},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$455),0)","v":0.87890825465786804},{"$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$455),0)","v":7.8987894842024328E-2},{"$f":"1-T455-U455","v":4.2103850500107634E-2},{"$f":"SUM(W91:W454)","v":109986483.57800001},{"$f":"SUM(X91:X454)","v":3759.7846259921907},{"$f":"SUM(Y91:Y454)","v":9884536.5859999936},{"$f":"SUM(Z91:Z454)","v":337.89359821422465}]
[]
[]
[]
[]
[null,"Recycling and Waste Reporting table"]
[null,"The light green-coloured cells should be completed to achieve 'pioneering' status."]
[null,null,null,null,"TOTAL ESTIMATES OF WASTE",null,null,"WASTE MANAGEMENT ROUTES",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,"Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (LPG Appendix 1)","REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL",null,"Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,"Type of Waste","Source of Information",null,null,null,"Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste","Pre-demolition audit",42298,{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":1.4459173976358304},{"$f":"F466","v":1.4459173976358304},0,0,0,0.98699999999999999,1.2999999999999999E-2,0,{"$f":"SUM(H466:I466)","v":0},{"$f":"SUM(J466:K466)","v":0.98699999999999999},{"$f":"SUM(N466:O466)","v":0.98699999999999999},{"$f":"SUM(H466:M466)","v":1}]
[null,2.1,"Excavation Waste","Site Waste Management Plan (OneClickLCA density factor)",{"$f":"1760*18658/1000","v":32838.080000000002},{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":1.122538918553057},{"$f":"F467","v":1.122538918553057},0,0,0,0.95,0.05,0,{"$f":"SUM(H467:I467)","v":0},{"$f":"SUM(J467:K467)","v":0.95},{"$f":"SUM(N467:O467)","v":0.95},{"$f":"SUM(H467:M467)","v":1}]
[null,2.8,"Construction Waste","Site Waste Management Plan",1967,{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":6.7240047310739945E-2},{"$f":"F468","v":6.7240047310739945E-2},0,0,0,{"$f":"1891/1967","v":0.96136248093543464},{"$f":"1-K468","v":3.8637519064565362E-2},0,{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":0.96136248093543464},{"$f":"SUM(N468:O468)","v":0.96136248093543464},{"$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},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste","Waste strategy",699.21,{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":2.3901837051419662E-2},{"$f":"F473","v":2.3901837051419662E-2},0,0,0.65,0,0.35,0,{"$f":"SUM(H473:I473)","v":0},{"$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)","Waste strategy",420.81,"-","-",0,0,0.65,0,0.35,0,{"$f":"SUM(H474:I474)","v":0},{"$f":"SUM(J474:K474)","v":0.65},{"$f":"SUM(N474:O474)","v":0.65},{"$f":"SUM(H474:M474)","v":1}]
[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$31,0),0)","v":0},"-",0,0.93664909726155066,0,9.8448412297646084E-3,5.3506061508684769E-2,0,{"$f":"SUM(H477:I477)","v":0.93664909726155066},{"$f":"SUM(J477:K477)","v":9.8448412297646084E-3},{"$f":"SUM(N477:O477)","v":0.94649393849131525},{"$f":"SUM(H477:M477)","v":1}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,{"$f":"IF(ISNUMBER(E482),IF(E482>100%,\"Input not valid\",IF(E482=95%,\"Yes\",IF(100%>=E482>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"The pre-demolition audit highlghts the expected materials to be produced from demolition. The site waste management plan has provided more detail on monitoring and how this will be achieved."]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",0.95,{"$f":"IF(ISNUMBER(E483),IF(E483>100%,\"Input not valid\",IF(E483=95%,\"Yes\",IF(100%>=E483>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"At this stage, the contractor is not on board for the development. Excavation waste has been quantified within the SWMP, however the contractor will produce robust plans to achieve these once they are appointed."]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,"Yes","As above"]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",0.65,{"$f":"IF(ISNUMBER(E485),IF(E485>100%,\"Input not valid\",IF(E485=65%,\"Yes\",IF(100%>=E485>65%,\"Exceeds Policy\",\"No\"))),\"\")","v":"Yes"},"As recycling rates for the development are based upon the facilities in the borough, this is driven by the council. Within the Tower Hamlets Local Plan, it is highlighted that the borough is targetting a recycling rate of 65% for municipal waste by 2030, this target is achieved"]
[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"},"The whole life carbon assessment confirms the implementation of GGBS within concrete mixes and high recycled content in steel reinforcement. This has been currently specified by the design team and within subsequent cost plans produced for the project. A post construction WLC review will confirm this"]
[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,"There is a goal of producing this report within 6 months of Post Construction\nThe party responsible for completing the post construction reporting will be Aberfeldy New Village LLP\nThis will bemade available publically through the London Datastore"]

{"sheet":"Post-Construction Stage","index":4,"n_rows":458,"n_cols":26,"rows_kept":458,"cut":false,"hidden":false,"merged":[[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],[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],[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],[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],[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],[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],[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],[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],[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],[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],[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]]}
[]
[]
[]
["Post-Construction Stage - Circular Economy Statement"]
[]
[null,null,"Project details"]
[null,null,"Project name"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough"]
[null,null,"Brief description of the project"]
[null,null,"Author/s"]
[null,null,"Date of assessment"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class / Type 1","Use Class / Type 1 GIA"]
[null,null,"Use Class / Type 2","Use Class / Type 2 GIA"]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Use Class / Type 15","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":0}]
[]
[]
[null,"Bill of Materials"]
[null,"Please click the + symbol to the left hand side of the Bill of Materials table to view or hide the input rows for each Building Element Category. The rows for substructure and frame have been unhidden to highlight this."]
[null,null,"BUILDING ELEMENT CATEGORY -  LEVEL 1 (based on the RICS New Rules of\nMeasurement (NRM) classification system level 2 sub-elements https://www.rics.org/globalassets/rics-website/media/products/data-products/bcis-construction/bcis-elemental-standard-form-cost-analysis-4th-nrm-edition-2012.pdf)",null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)",null,null,null,null,null,null,null,"USE STAGE (MODULE B)",null,null,null,null,"END OF LIFE STAGE (MODULE C)",null,null,null,null,"BENEFITS BEYOND THE SYSTEM BOUNDARY (MODULE D)"]
[null,null,"Building Element Category",null,"Material Type","Material quantity\n(Module A)\n(kg)","Material intensity \n(Module A) \n(kg/m2 GIA)","Performance Indicator (Planning Stage Estimate)","Construction Waste Factor \n(Module A)","Construction Waste \n(Module A)\n(kg)","Recycled Content \nby mass (kg)","Recycled Content \nby value (%)","Expected Lifespan\n(years)","Number of Replacements (over assumed 60-year period)","Repair and Replacement quantities of materials\n(Module B)\n (kg)","Construction Waste Factor \n(Module B)","Construction Waste \n(Module B)\n(kg)","Design for Disassembly","Assumed End of Life Scenario\n(Description)","% Reusing ","% Recycling","% Landfill","Estimated reusable materials (kg)","Estimated reusable materials intensity\n(kg/m2 GIA)","Estimated recyclable materials (kg)","Estimated recyclable materials intensity\n(kg/m2 GIA)"]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,"-",{"$f":"SUM(F39:F53)","v":0},{"$f":"IF(AND(F38<>0,$D$31<>0),F38/$D$31,0)","v":0},"-","-",{"$f":"SUM(J39:J53)","v":0},"-","-","-","-",{"$f":"SUM(O39:O53)","v":0},"-",{"$f":"SUM(Q39:Q53)","v":0},"-","-",{"$f":"IF(W38<>0,W38/($F$91+$O$91),0)","v":0},{"$f":"IF(Y38<>0,Y38/($F$91+$O$91),0)","v":0},{"$f":"1-T38-U38","v":1},{"$f":"SUM(W39:W53)","v":0},{"$f":"IF(AND(W38<>0,$D$31<>0),W38/$D$31,0)","v":0},{"$f":"SUM(Y39:Y53)","v":0},{"$f":"IF(AND(Y38<>0,$D$31<>0),Y38/$D$31,0)","v":0}]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,null,null,{"$f":"IF(AND(F39<>0,$D$31<>0),F39/$D$31,0)","v":0},"-",null,{"$f":"F39*I39","v":0},null,null,null,{"$f":"IF(M39<>0,INT(60/M39),0)","v":0},{"$f":"N39*I39","v":0},null,{"$f":"P39*M39","v":0},null,null,0,0,{"$f":"1-T39-U39","v":1},{"$f":"T39*(F39+O39)","v":0},{"$f":"IF(AND(W39<>0,$D$31<>0),W39/$D$31,0)","v":0},{"$f":"U39*(F39+O39)","v":0},{"$f":"IF(AND(Y39<>0,$D$31<>0),Y39/$D$31,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(F40<>0,$D$31<>0),F40/$D$31,0)","v":0},"-",null,{"$f":"F40*I40","v":0},null,null,null,{"$f":"IF(M40<>0,INT(60/M40),0)","v":0},{"$f":"N40*I40","v":0},null,{"$f":"P40*M40","v":0},null,null,0,0,{"$f":"1-T40-U40","v":1},{"$f":"T40*(F40+O40)","v":0},{"$f":"IF(AND(W40<>0,$D$31<>0),W40/$D$31,0)","v":0},{"$f":"U40*(F40+O40)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.2,"Major Demolition Works",null,"-",{"$f":"SUM(F55:F69)","v":0},{"$f":"IF(AND(F54<>0,$D$31<>0),F54/$D$31,0)","v":0},"-","-",{"$f":"SUM(J55:J69)","v":0},"-","-","-","-",{"$f":"SUM(O55:O69)","v":0},"-",{"$f":"SUM(Q55:Q69)","v":0},"-","-",{"$f":"IF(W54<>0,W54/($F$107+$O$107),0)","v":0},{"$f":"IF(Y54<>0,Y54/($F$107+$O$107),0)","v":0},{"$f":"1-T54-U54","v":1},{"$f":"SUM(W55:W69)","v":0},0,{"$f":"SUM(Y55:Y69)","v":0},0]
[null,0.2,"Major Demolition Works",null,null,null,{"$f":"IF(AND(F55<>0,$D$31<>0),F55/$D$31,0)","v":0},"-",null,{"$f":"I55*F55","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F56<>0,$D$31<>0),F56/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F57<>0,$D$31<>0),F57/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$f":"SUM(F71:F85)","v":0},{"$f":"IF(AND(F70<>0,$D$31<>0),F70/$D$31,0)","v":0},"-","-",{"$f":"SUM(J71:J85)","v":0},"-","-","-","-",{"$f":"SUM(O71:O85)","v":0},"-",{"$f":"SUM(Q71:Q85)","v":0},"-","-",{"$f":"IF(W70<>0,W70/($F$123+$O$123),0)","v":0},{"$f":"IF(Y70<>0,Y70/($F$123+$O$123),0)","v":0},1,{"$f":"SUM(W71:W85)","v":0},0,{"$f":"SUM(Y71:Y85)","v":0},0]
[null,0.3,"Temporary Support to Adjacent Structures",null,null,null,{"$f":"IF(AND(F71<>0,$D$31<>0),F71/$D$31,0)","v":0},"-",null,{"$f":"I71*F71","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F72<>0,$D$31<>0),F72/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F73<>0,$D$31<>0),F73/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$f":"SUM(F87:F101)","v":0},{"$f":"IF(AND(F86<>0,$D$31<>0),F86/$D$31,0)","v":0},"-","-",{"$f":"SUM(J87:J101)","v":0},"-","-","-","-",{"$f":"SUM(O87:O101)","v":0},"-",{"$f":"SUM(Q87:Q101)","v":0},"-","-",{"$f":"IF(W86<>0,W86/($F$139+$O$139),0)","v":0},{"$f":"IF(Y86<>0,Y86/($F$139+$O$139),0)","v":0},1,{"$f":"SUM(W87:W101)","v":0},0,{"$f":"SUM(Y87:Y101)","v":0},0]
[null,0.4,"Specialist Ground Works",null,null,null,{"$f":"IF(AND(F87<>0,$D$31<>0),F87/$D$31,0)","v":0},"-",null,{"$f":"I87*F87","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F88<>0,$D$31<>0),F88/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F89<>0,$D$31<>0),F89/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$f":"SUM(F103:F122)","v":0},{"$f":"IF(AND(F102<>0,$D$31<>0),F102/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G155<>0,'Post-Construction Stage'!G102<>0),IF('Detailed Application Stage'!G155='Post-Construction Stage'!G102,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G155<'Post-Construction Stage'!G102,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J103:J122)","v":0},"-","-","-","-",{"$f":"SUM(O103:O122)","v":0},"-",{"$f":"SUM(Q103:Q122)","v":0},"-","-",{"$f":"IF(W102<>0,W102/($F$155+$O$155),0)","v":0},{"$f":"IF(Y102<>0,Y102/($F$155+$O$155),0)","v":0},1,{"$f":"SUM(W103:W122)","v":0},0,{"$f":"SUM(Y103:Y122)","v":0},0]
[null,1,"Substructure",null,null,null,{"$f":"IF(AND(F103<>0,$D$31<>0),F103/$D$31,0)","v":0},"-",null,{"$f":"I103*F103","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F104<>0,$D$31<>0),F104/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M104<>0,INT(60/M104),0)","v":0},{"$f":"N104*I104","v":0},null,{"$f":"P104*M104","v":0},null,null,0,0,{"$f":"1-T104-U104","v":1},{"$f":"T104*(F104+O104)","v":0},{"$f":"IF(AND(W104<>0,$D$31<>0),W104/$D$31,0)","v":0},{"$f":"U104*(F104+O104)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F105<>0,$D$31<>0),F105/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F117<>0,$D$31<>0),F117/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F118<>0,$D$31<>0),F118/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F119<>0,$D$31<>0),F119/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F122<>0,$D$31<>0),F122/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F124:F143)","v":0},{"$f":"IF(AND(F123<>0,$D$31<>0),F123/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G176<>0,'Post-Construction Stage'!G123<>0),IF('Detailed Application Stage'!G176='Post-Construction Stage'!G123,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G176<'Post-Construction Stage'!G123,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J124:J143)","v":0},"-","-","-","-",{"$f":"SUM(O124:O143)","v":0},"-",{"$f":"SUM(Q124:Q143)","v":0},"-","-",{"$f":"IF(W123<>0,W123/($F$176+$O$176),0)","v":0},{"$f":"IF(Y123<>0,Y123/($F$176+$O$176),0)","v":0},1,{"$f":"SUM(W124:W143)","v":0},0,{"$f":"SUM(Y124:Y143)","v":0},0]
[null,2.1,"Superstructure: Frame",null,null,null,{"$f":"IF(AND(F124<>0,$D$31<>0),F124/$D$31,0)","v":0},"-",null,{"$f":"I124*F124","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F125<>0,$D$31<>0),F125/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F138<>0,$D$31<>0),F138/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F139<>0,$D$31<>0),F139/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F140<>0,$D$31<>0),F140/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F141<>0,$D$31<>0),F141/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F145:F164)","v":0},{"$f":"IF(AND(F144<>0,$D$31<>0),F144/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G197<>0,'Post-Construction Stage'!G144<>0),IF('Detailed Application Stage'!G197='Post-Construction Stage'!G144,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G197<'Post-Construction Stage'!G144,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J145:J164)","v":0},"-","-","-","-",{"$f":"SUM(O145:O164)","v":0},"-",{"$f":"SUM(Q145:Q164)","v":0},"-","-",{"$f":"IF(W144<>0,W144/($F$197+$O$197),0)","v":0},{"$f":"IF(Y144<>0,Y144/($F$197+$O$197),0)","v":0},1,{"$f":"SUM(W145:W164)","v":0},0,{"$f":"SUM(Y145:Y164)","v":0},0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,null,null,{"$f":"IF(AND(F145<>0,$D$31<>0),F145/$D$31,0)","v":0},"-",null,{"$f":"I145*F145","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F146<>0,$D$31<>0),F146/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F147<>0,$D$31<>0),F147/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F159<>0,$D$31<>0),F159/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F160<>0,$D$31<>0),F160/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F161<>0,$D$31<>0),F161/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F162<>0,$D$31<>0),F162/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I164*F164","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F166:F185)","v":0},{"$f":"IF(AND(F165<>0,$D$31<>0),F165/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G218<>0,'Post-Construction Stage'!G165<>0),IF('Detailed Application Stage'!G218='Post-Construction Stage'!G165,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G218<'Post-Construction Stage'!G165,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J166:J185)","v":0},"-","-","-","-",{"$f":"SUM(O166:O185)","v":0},"-",{"$f":"SUM(Q166:Q185)","v":0},"-","-",{"$f":"IF(W165<>0,W165/($F$218+$O$218),0)","v":0},{"$f":"IF(Y165<>0,Y165/($F$218+$O$218),0)","v":0},1,{"$f":"SUM(W166:W185)","v":0},0,{"$f":"SUM(Y166:Y185)","v":0},0]
[null,2.2999999999999998,"Superstructure: Roof",null,null,null,{"$f":"IF(AND(F166<>0,$D$31<>0),F166/$D$31,0)","v":0},"-",null,{"$f":"I166*F166","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F167<>0,$D$31<>0),F167/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F168<>0,$D$31<>0),F168/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M168<>0,INT(60/M168),0)","v":0},{"$f":"N168*I168","v":0},null,{"$f":"P168*M168","v":0},null,null,0,0,{"$f":"1-T168-U168","v":1},{"$f":"T168*(F168+O168)","v":0},{"$f":"IF(AND(W168<>0,$D$31<>0),W168/$D$31,0)","v":0},{"$f":"U168*(F168+O168)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F180<>0,$D$31<>0),F180/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F181<>0,$D$31<>0),F181/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F182<>0,$D$31<>0),F182/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F183<>0,$D$31<>0),F183/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F187:F201)","v":0},{"$f":"IF(AND(F186<>0,$D$31<>0),F186/$D$31,0)","v":0},"-","-",{"$f":"SUM(J187:J201)","v":0},"-","-","-","-",{"$f":"SUM(O187:O201)","v":0},"-",{"$f":"SUM(Q187:Q201)","v":0},"-","-",{"$f":"IF(W186<>0,W186/($F$239+$O$239),0)","v":0},{"$f":"IF(Y186<>0,Y186/($F$239+$O$239),0)","v":0},1,{"$f":"SUM(W187:W201)","v":0},0,{"$f":"SUM(Y187:Y201)","v":0},0]
[null,2.4,"Superstructure: Stairs and Ramps",null,null,null,{"$f":"IF(AND(F187<>0,$D$31<>0),F187/$D$31,0)","v":0},"-",null,{"$f":"I187*F187","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F188<>0,$D$31<>0),F188/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F189<>0,$D$31<>0),F189/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F201<>0,$D$31<>0),F201/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F203:F222)","v":0},{"$f":"IF(AND(F202<>0,$D$31<>0),F202/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G255<>0,'Post-Construction Stage'!G202<>0),IF('Detailed Application Stage'!G255='Post-Construction Stage'!G202,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G255<'Post-Construction Stage'!G202,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J203:J222)","v":0},"-","-","-","-",{"$f":"SUM(O203:O222)","v":0},"-",{"$f":"SUM(Q203:Q222)","v":0},"-","-",{"$f":"IF(W202<>0,W202/($F$255+$O$255),0)","v":0},{"$f":"IF(Y202<>0,Y202/($F$255+$O$255),0)","v":0},1,{"$f":"SUM(W203:W222)","v":0},0,{"$f":"SUM(Y203:Y222)","v":0},0]
[null,2.5,"Superstructure: External Walls",null,null,null,{"$f":"IF(AND(F203<>0,$D$31<>0),F203/$D$31,0)","v":0},"-",null,{"$f":"I203*F203","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F204<>0,$D$31<>0),F204/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F205<>0,$D$31<>0),F205/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F217<>0,$D$31<>0),F217/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F224:F238)","v":0},{"$f":"IF(AND(F223<>0,$D$31<>0),F223/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G276<>0,'Post-Construction Stage'!G223<>0),IF('Detailed Application Stage'!G276='Post-Construction Stage'!G223,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G276<'Post-Construction Stage'!G223,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J224:J238)","v":0},"-","-","-","-",{"$f":"SUM(O224:O238)","v":0},"-",{"$f":"SUM(Q224:Q238)","v":0},"-","-",{"$f":"IF(W223<>0,W223/($F$276+$O$276),0)","v":0},{"$f":"IF(Y223<>0,Y223/($F$276+$O$276),0)","v":0},1,{"$f":"SUM(W224:W238)","v":0},0,{"$f":"SUM(Y224:Y238)","v":0},0]
[null,2.6,"Superstructure: Windows and External Doors",null,null,null,{"$f":"IF(AND(F224<>0,$D$31<>0),F224/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F225<>0,$D$31<>0),F225/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F226<>0,$D$31<>0),F226/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M232<>0,INT(60/M232),0)","v":0},{"$f":"N232*I232","v":0},null,{"$f":"P232*M232","v":0},null,null,0,0,{"$f":"1-T232-U232","v":1},{"$f":"T232*(F232+O232)","v":0},{"$f":"IF(AND(W232<>0,$D$31<>0),W232/$D$31,0)","v":0},{"$f":"U232*(F232+O232)","v":0},0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F238<>0,$D$31<>0),F238/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F240:F259)","v":0},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G292<>0,'Post-Construction Stage'!G239<>0),IF('Detailed Application Stage'!G292='Post-Construction Stage'!G239,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G292<'Post-Construction Stage'!G239,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J240:J259)","v":0},"-","-","-","-",{"$f":"SUM(O240:O259)","v":0},"-",{"$f":"SUM(Q240:Q259)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$292+$O$292),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$292+$O$292),0)","v":0},1,{"$f":"SUM(W240:W259)","v":0},0,{"$f":"SUM(Y240:Y259)","v":0},0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,null,null,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F261:F275)","v":0},{"$f":"IF(AND(F260<>0,$D$31<>0),F260/$D$31,0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!G313<>0,'Post-Construction Stage'!G260<>0),IF('Detailed Application Stage'!G313='Post-Construction Stage'!G260,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!G313<'Post-Construction Stage'!G260,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},"-",{"$f":"SUM(J261:J275)","v":0},"-","-","-","-",{"$f":"SUM(O261:O275)","v":0},"-",{"$f":"SUM(Q261:Q275)","v":0},"-","-",{"$f":"IF(W260<>0,W260/($F$313+$O$313),0)","v":0},{"$f":"IF(Y260<>0,Y260/($F$313+$O$313),0)","v":0},1,{"$f":"SUM(W261:W275)","v":0},0,{"$f":"SUM(Y261:Y275)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,null,null,{"$f":"IF(AND(F261<>0,$D$31<>0),F261/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F262<>0,$D$31<>0),F262/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F263<>0,$D$31<>0),F263/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I267*F267","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F275<>0,$D$31<>0),F275/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$f":"SUM(F277:F296)","v":0},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":0},"-","-",{"$f":"SUM(J277:J296)","v":0},"-","-","-","-",{"$f":"SUM(O277:O296)","v":0},"-",{"$f":"SUM(Q277:Q296)","v":0},"-","-",{"$f":"IF(W276<>0,W276/($F$329+$O$329),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$329+$O$329),0)","v":0},1,{"$f":"SUM(W277:W296)","v":0},0,{"$f":"SUM(Y277:Y296)","v":0},0]
[null,3,"Finishes",null,null,null,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F291<>0,$D$31<>0),F291/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M296<>0,INT(60/M296),0)","v":0},{"$f":"N296*I296","v":0},null,{"$f":"P296*M296","v":0},null,null,0,0,{"$f":"1-T296-U296","v":1},{"$f":"T296*(F296+O296)","v":0},{"$f":"IF(AND(W296<>0,$D$31<>0),W296/$D$31,0)","v":0},{"$f":"U296*(F296+O296)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"-",{"$f":"SUM(F298:F317)","v":0},{"$f":"IF(AND(F297<>0,$D$31<>0),F297/$D$31,0)","v":0},"-","-",{"$f":"SUM(J298:J317)","v":0},"-","-","-","-",{"$f":"SUM(O298:O317)","v":0},"-",{"$f":"SUM(Q298:Q317)","v":0},"-","-",{"$f":"IF(W297<>0,W297/($F$350+$O$350),0)","v":0},{"$f":"IF(Y297<>0,Y297/($F$350+$O$350),0)","v":0},1,{"$f":"SUM(W298:W317)","v":0},0,{"$f":"SUM(Y298:Y317)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,null,null,{"$f":"IF(AND(F298<>0,$D$31<>0),F298/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F299<>0,$D$31<>0),F299/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F300<>0,$D$31<>0),F300/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F312<>0,$D$31<>0),F312/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F319:F338)","v":0},{"$f":"IF(AND(F318<>0,$D$31<>0),F318/$D$31,0)","v":0},"-","-",{"$f":"SUM(J319:J338)","v":0},"-","-","-","-",{"$f":"SUM(O319:O338)","v":0},"-",{"$f":"SUM(Q319:Q338)","v":0},"-","-",{"$f":"IF(W318<>0,W318/($F$371+$O$371),0)","v":0},{"$f":"IF(Y318<>0,Y318/($F$371+$O$371),0)","v":0},1,{"$f":"SUM(W319:W338)","v":0},0,{"$f":"SUM(Y319:Y338)","v":0},0]
[null,5,"Services (MEP)",null,null,null,{"$f":"IF(AND(F319<>0,$D$31<>0),F319/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F320<>0,$D$31<>0),F320/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F321<>0,$D$31<>0),F321/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I331*F331","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F333<>0,$D$31<>0),F333/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F334<>0,$D$31<>0),F334/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F335<>0,$D$31<>0),F335/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F336<>0,$D$31<>0),F336/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F340:F359)","v":0},{"$f":"IF(AND(F339<>0,$D$31<>0),F339/$D$31,0)","v":0},"-","-",{"$f":"SUM(J340:J359)","v":0},"-","-","-","-",{"$f":"SUM(O340:O359)","v":0},"-",{"$f":"SUM(Q340:Q359)","v":0},"-","-",{"$f":"IF(W339<>0,W339/($F$392+$O$392),0)","v":0},{"$f":"IF(Y339<>0,Y339/($F$392+$O$392),0)","v":0},1,{"$f":"SUM(W340:W359)","v":0},0,{"$f":"SUM(Y340:Y359)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,{"$f":"IF(AND(F340<>0,$D$31<>0),F340/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F341<>0,$D$31<>0),F341/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F342<>0,$D$31<>0),F342/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F354<>0,$D$31<>0),F354/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F355<>0,$D$31<>0),F355/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F356<>0,$D$31<>0),F356/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F357<>0,$D$31<>0),F357/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F361:F380)","v":0},{"$f":"IF(AND(F360<>0,$D$31<>0),F360/$D$31,0)","v":0},"-","-",{"$f":"SUM(J361:J380)","v":0},"-","-","-","-",{"$f":"SUM(O361:O380)","v":0},"-",{"$f":"SUM(Q361:Q380)","v":0},"-","-",{"$f":"IF(W360<>0,W360/($F$413+$O$413),0)","v":0},{"$f":"IF(Y360<>0,Y360/($F$413+$O$413),0)","v":0},{"$f":"1-T360-U360","v":1},{"$f":"SUM(W361:W380)","v":0},{"$f":"IF(AND(W360<>0,$D$31<>0),W360/$D$31,0)","v":0},{"$f":"SUM(Y361:Y380)","v":0},0]
[null,7,"Work to Existing Building",null,null,null,{"$f":"IF(AND(F361<>0,$D$31<>0),F361/$D$31,0)","v":0},"-",null,0,null,null,null,{"$f":"IF(M361<>0,INT(60/M361),0)","v":0},{"$f":"N361*I361","v":0},null,{"$f":"P361*M361","v":0},null,null,0,0,1,{"$f":"T361*(F361+O361)","v":0},0,{"$f":"U361*(F361+O361)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F362<>0,$D$31<>0),F362/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F363<>0,$D$31<>0),F363/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,{"$f":"IF(M369<>0,INT(60/M369),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F375<>0,$D$31<>0),F375/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F376<>0,$D$31<>0),F376/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F377<>0,$D$31<>0),F377/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F378<>0,$D$31<>0),F378/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F382:F401)","v":0},{"$f":"IF(AND(F381<>0,$D$31<>0),F381/$D$31,0)","v":0},"-","-",{"$f":"SUM(J382:J401)","v":0},"-","-","-","-",{"$f":"SUM(O382:O401)","v":0},"-",{"$f":"SUM(Q382:Q401)","v":0},"-","-",{"$f":"IF(W381<>0,W381/($F$434+$O$434),0)","v":0},{"$f":"IF(Y381<>0,Y381/($F$434+$O$434),0)","v":0},1,{"$f":"SUM(W382:W401)","v":0},0,{"$f":"SUM(Y382:Y401)","v":0},0]
[null,8,"External works",null,null,null,null,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F383<>0,$D$31<>0),F383/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F384<>0,$D$31<>0),F384/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F385<>0,$D$31<>0),F385/$D$31,0)","v":0},"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I395*F395","v":0},null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,0,null,null,null,0,0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I400*F400","v":0},null,null,null,{"$f":"IF(M400<>0,INT(60/M400),0)","v":0},0,null,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",null,{"$f":"I401*F401","v":0},null,null,null,{"$f":"IF(M401<>0,INT(60/M401),0)","v":0},{"$f":"N401*I401","v":0},null,{"$f":"P401*M401","v":0},null,null,0,0,1,{"$f":"T401*(F401+O401)","v":0},0,0,{"$f":"IF(AND(Y401<>0,$D$31<>0),Y401/$D$31,0)","v":0}]
[null,null,"Overall",null,null,{"$f":"SUM(F38,F54,F70,F86,F102,F123,F144,F165,F186,F202,F223,F239,F260,F276,F297,F318,F339,F360,F381)","v":0},0,null,null,{"$f":"SUM(J38,J54,J70,J86,J102,J123,J144,J165,J186,J202,J223,J239,J260,J276,J297,J318,J339,J360,J381)","v":0},null,null,null,null,{"$f":"SUM(O38,O54,O70,O86,O102,O123,O144,O165,O186,O202,O223,O239,O260,O276,O297,O318,O339,O360,O381)","v":0},null,{"$f":"SUM(Q38:Q401)","v":0},null,null,{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(W38,W54,W70,W86,W102,W123,W144,W165,W186,W202,W223,W239,W260,W276,W297,W318,W339,W360,W381)/($F$455+$O$455),0)","v":0},{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(Y38,Y54,Y70,Y86,Y102,Y123,Y144,Y165,Y186,Y202,Y223,Y239,Y260,Y276,Y297,Y318,Y339,Y360,Y381)/($F$455+$O$455),0)","v":0},{"$f":"1-T402-U402","v":1},{"$f":"SUM(W38:W401)","v":0},{"$f":"SUM(X38:X401)","v":0},{"$f":"SUM(Y38:Y401)","v":0},{"$f":"SUM(Z38:Z401)","v":0}]
[]
[]
[]
[]
[null,"Recycling and Waste Reporting table"]
[null,"The light green-coloured cells should be completed to achieve 'pioneering' status."]
[null,null,null,null,"TOTAL ESTIMATES OF WASTE",null,null,"WASTE MANAGEMENT ROUTES",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,"Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (Planning Stage Estimate)","REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL",null,"Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,"Type of Waste","Source of Information",null,null,null,"Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste",null,null,{"$f":"IF($D$31>0,IF(E413>0,E413/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F466<>0,'Post-Construction Stage'!F413<>0),IF('Detailed Application Stage'!F466='Post-Construction Stage'!F413,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F466<'Post-Construction Stage'!F413,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H413:I413)","v":0},{"$f":"SUM(J413:K413)","v":0},{"$f":"SUM(N413:O413)","v":0},{"$f":"SUM(H413:M413)","v":0}]
[null,2.1,"Excavation Waste",null,null,{"$f":"IF($D$31>0,IF(E414>0,E414/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F467<>0,'Post-Construction Stage'!F414<>0),IF('Detailed Application Stage'!F467='Post-Construction Stage'!F414,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F467<'Post-Construction Stage'!F414,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H414:I414)","v":0},{"$f":"SUM(J414:K414)","v":0},{"$f":"SUM(N414:O414)","v":0},{"$f":"SUM(H414:M414)","v":0}]
[null,2.8,"Construction Waste",null,null,{"$f":"IF($D$31>0,IF(E415>0,E415/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F468<>0,'Post-Construction Stage'!F415<>0),IF('Detailed Application Stage'!F468='Post-Construction Stage'!F415,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F468<'Post-Construction Stage'!F415,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H415:I415)","v":0},{"$f":"SUM(J415:K415)","v":0},{"$f":"SUM(N415:O415)","v":0},{"$f":"SUM(H415:M415)","v":0}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(#REF!),#REF!/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E417>0,E417/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F470<>0,'Post-Construction Stage'!F417<>0),IF('Detailed Application Stage'!F470='Post-Construction Stage'!F417,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F470<'Post-Construction Stage'!F417,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H417:I417)","v":0},{"$f":"SUM(J417:K417)","v":0},{"$f":"SUM(N417:O417)","v":0},{"$f":"SUM(H417:M417)","v":0}]
[null,4,"Construction Waste",null,{"$f":"IF(ISNUMBER(#REF!),#REF!/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E418>0,E418/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F471<>0,'Post-Construction Stage'!F418<>0),IF('Detailed Application Stage'!F471='Post-Construction Stage'!F418,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F471<'Post-Construction Stage'!F418,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H418:I418)","v":0},{"$f":"SUM(J418:K418)","v":0},{"$f":"SUM(N418:O418)","v":0},{"$f":"SUM(H418:M418)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste",null,null,{"$f":"IF($D$31>0,IF(E420>0,E420/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F473<>0,'Post-Construction Stage'!F420<>0),IF('Detailed Application Stage'!F473='Post-Construction Stage'!F420,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F473<'Post-Construction Stage'!F420,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H420:I420)","v":0},{"$f":"SUM(J420:K420)","v":0},{"$f":"SUM(N420:O420)","v":0},{"$f":"SUM(H420:M420)","v":0}]
[null,6,"Industrial Waste (if applicable)",null,null,{"$f":"IF($D$31>0,IF(E421>0,E421/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F474<>0,'Post-Construction Stage'!F421<>0),IF('Detailed Application Stage'!F474='Post-Construction Stage'!F421,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F474<'Post-Construction Stage'!F421,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H421:I421)","v":0},{"$f":"SUM(J421:K421)","v":0},{"$f":"SUM(N421:O421)","v":0},{"$f":"SUM(H421:M421)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(#REF!),ISNUMBER(#REF!),ISNUMBER(#REF!),ISNUMBER(#REF!)),((#REF!+#REF!+#REF!+#REF!)/1000),0)","v":0},{"$f":"IF($D$31>0,IF(E424>0,E424/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F477<>0,'Post-Construction Stage'!F424<>0),IF('Detailed Application Stage'!F477='Post-Construction Stage'!F424,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F477<'Post-Construction Stage'!F424,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H424:I424)","v":0},{"$f":"SUM(J424:K424)","v":0},{"$f":"SUM(N424:O424)","v":0},{"$f":"SUM(H424:M424)","v":0}]
[]
[]
[null,"Circular Economy Targets "]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target at Application Stage (%)","Rate Achieved (%)","Policy Met?","Actions Undertaken / Explanation (How has this been achieved? What are the reasons for any differences between targets/performance?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E482),'Detailed Application Stage'!E482,\"\")","v":0.95},null,{"$f":"IF(ISNUMBER(F429),IF(F429>100%,\"Input not valid\",IF(F429=95%,\"Yes\",IF(100%>=F429>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E483),'Detailed Application Stage'!E483,\"\")","v":0.95},null,{"$f":"IF(ISNUMBER(F430),IF(F430>100%,\"Input not valid\",IF(F430=95%,\"Yes\",IF(100%>=F430>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E484),'Detailed Application Stage'!E484,\"\")","v":0.95},null,{"$f":"IF(ISNUMBER(F431),IF(F431>100%,\"Input not valid\",IF(F431=95%,\"Yes\",IF(100%>=F431>95%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E485),'Detailed Application Stage'!E485,\"\")","v":0.65},null,{"$f":"IF(ISNUMBER(F432),IF(F432>100%,\"Input not valid\",IF(F432=65%,\"Yes\",IF(100%>=F432>65%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E486),'Detailed Application Stage'!E486,\"\")","v":0.2},null,{"$f":"IF(ISNUMBER(F433),IF(F433>100%,\"Input not valid\",IF(F433=20%,\"Yes\",IF(100%>=F433>20%,\"Exceeds Policy\",\"No\"))),\"\")","v":""}]
[]
[]
[null,"Key Achievements and Gap Assessment:"]
[null,"Summary of key actions undertaken to achieve circular economy outcomes, including achievements and reasons for any differences between targets/performance"]
[null,"Key Achievements",null,"Measure / Target Proposed at Application Stage (if applicable)",null,"Actions Undertaken / Explanation (How has this been achieved? What are the reasons for any differences between targets/performance?)"]
[null,"[This list does not need to be exhaustive but should identify the actions with the biggest impacts.]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Lessons Learnt:"]
[null,"Lessons learnt from the process of undertaking a CE Statement that will inform future projects"]
[null,"Description",null,"Explanation / Solution / Future Approach"]
[null,null,null,"[i.e. Design options or materials that could be used, design principles that could be applied.]"]

{"sheet":"Drop- down list","index":5,"n_rows":20,"n_cols":6,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Number of Use Types","Yes/No","Layers","Building element category reference","Building element category","Other"]
[1,"Yes","Site",0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment","It is accepted that the Reserved Matters Reporting will be conditioned"]
[2,"No","Substructure",0.2,"Major Demolition Works","It is accepted that the Post Construction Reporting will be conditioned"]
[3,"Yes, in whole","Super- Structure",0.3,"Temporary Support to Adjacent Structures"]
[4,"Yes, in part","Shell/ Skin",0.4,"Specialist Ground Works"]
[5,"No","Services",1,"Substructure"]
[6,null,"Space",2.1,"Superstructure: Frame"]
[7,null,"Stuff",2.2000000000000002,"Superstructure: Upper Floors"]
[8,null,"Construction Stuff",2.2999999999999998,"Superstructure: Roof"]
[9,null,null,2.4,"Superstructure: Stairs and Ramps"]
[10,null,"Yes",2.5,"Superstructure: External Walls"]
[11,null,"No",2.6,"Superstructure: Windows and External Doors"]
[12,null,null,2.7,"Superstructure: Internal Walls and Partitions"]
[13,null,null,2.8,"Superstructure: Internal Doors"]
[14,null,null,3,"Finishes"]
[15,null,null,4,"Fittings, furnishings & equipment (FFE)"]
[null,null,null,5,"Services (MEP)"]
[null,null,null,6,"Prefabricated Buildings and Building Units"]
[null,null,null,7,"Work to Existing Building"]
[null,null,null,8,"External works"]