{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Introduction","Pre-App Stage","Outline Application Stage","Detailed Application Stage","Post-Construction Stage","Version Control","Drop- down list"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":53,"comments":2,"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":[[78,4,78,5],[75,1,75,2],[77,4,77,5],[72,6,72,8],[73,6,73,8],[74,6,74,8],[75,6,75,8],[77,1,77,2],[78,1,78,2],[76,6,76,8],[77,6,77,8],[78,6,78,8],[75,4,75,5],[76,4,76,5],[88,6,88,8],[89,1,89,2],[89,4,89,5],[89,6,89,8],[90,1,90,2],[90,4,90,5],[90,6,90,8],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[76,1,76,2],[69,1,69,2],[70,4,70,5],[70,6,70,8],[71,4,71,5],[71,6,71,8],[71,1,74,2],[70,1,70,2],[72,4,72,5],[73,4,73,5],[74,4,74,5]]}
[]
[]
[]
["Pre-Application Stage - Circular Economy Statement"]
[]
[null,null,null,"Project Details"]
[null,null,"Project name"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough"]
[null,null,"Brief description of the project"]
[null,null,"Author/s"]
[null,null,"Date of assessment"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class / Type 1","Use Class / Type 1 GIA"]
[null,null,"Use Class / Type 2","Use Class / Type 2 GIA"]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Use Class / Type 15","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":0}]
[]
[]
[null,"Circular Economy Design Approaches"]
[null,"Circular Economy Design Approaches for Existing Structures / Buildings",null,"Applicant Response"]
[null,"Is there an existing building on the site?"]
[null,"Is it technically feasible to retain the building(s) in whole or in part?"]
[null,"Are there any building materials or elements available on site that can be used?"]
[null,"Is the existing building, or parts of the building, suited to the requirements for the site?"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?"]
[null,"The preferred strategy is:",null,"NEW BUILDING"]
[null,"The preferred strategy is:",null,"RETAIN and RETROFIT"]
[null,"The preferred strategy is:",null,"PARTIAL RETENTION and REFURBISHMENT"]
[null,"The preferred strategy is:",null,"DISASSEMBLE/DECONSTRUCT AND REUSE"]
[null,"The preferred strategy is:",null,"DEMOLISH/DECONSTRUCT AND RECYCLE"]
[null,"Circular Economy Design Approach","Phase / Building / Area / Layer","Strategic Response"]
[null,"Retain and Retrofit"]
[null,"Partial Retention and Refurbishment"]
[null,"Disassemble and Reuse"]
[null,"Demolish and Recycle"]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase / Building / Area / Layer","Strategic Response"]
[null,"Building relocation"]
[null,"Component or material reuse"]
[null,"Adaptability"]
[null,"Flexibility"]
[null,"Replaceability"]
[null,"Disassembly"]
[null,"Longevity"]
[]
[]
[]
[null,"Circular Economy Design Principles"]
[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":[[81,1,81,2],[80,1,80,2],[461,13,461,16],[197,2,216,3],[197,1,216,1],[107,1,121,1],[123,2,137,3],[139,2,153,3],[139,1,153,1],[123,1,137,1],[83,1,83,2],[82,1,82,2],[370,2,370,3],[391,2,391,3],[175,2,175,3],[275,2,275,3],[487,4,487,5],[487,6,487,8],[484,6,484,8],[485,6,485,8],[486,6,486,8],[88,17,88,21],[88,22,88,25],[481,6,481,8],[482,6,482,8],[483,6,483,8],[480,6,480,8],[76,1,79,2],[88,2,88,3],[462,13,462,16],[462,7,462,8],[461,4,461,6],[461,7,461,12],[462,9,462,10],[462,11,462,12],[88,4,88,11],[88,12,88,16],[89,2,89,3],[90,2,90,3],[106,2,106,3],[122,2,122,3],[91,1,105,1],[91,2,105,3],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[72,1,72,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[75,4,75,11],[70,4,70,11],[328,2,328,3],[349,2,349,3],[218,2,237,3],[276,2,290,3],[329,2,348,3],[196,2,196,3],[217,2,217,3],[238,2,238,3],[254,2,254,3],[155,2,174,3],[138,2,138,3],[107,2,121,3],[155,1,174,1],[176,2,195,3],[176,1,195,1],[154,2,154,3],[276,1,290,1],[292,2,311,3],[292,1,311,1],[313,2,327,3],[313,1,327,1],[291,2,291,3],[312,2,312,3],[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],[412,2,412,3],[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,null,"Project Details"]
[null,null,"Project name"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough"]
[null,null,"Brief description of the project"]
[null,null,"Author/s"]
[null,null,"Date of assessment"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class / Type 1","Use Class / Type 1 GIA"]
[null,null,"Use Class / Type 2","Use Class / Type 2 GIA"]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Use Class / Type 15","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":0}]
[]
[]
[null,"Circular Economy Design Approaches"]
[null,"Circular Economy Design Approaches for Existing Structures / Buildings",null,"Applicant Response"]
[null,"Is there an existing building on the site?"]
[null,"Is it technically feasible to retain the building(s) in whole or in part?"]
[null,"Are there any building materials or elements available on site that can be used?"]
[null,"Is the existing building, or parts of the building, suited to the requirements for the site?"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?"]
[null,"The preferred strategy is:",null,"NEW BUILDING"]
[null,"The preferred strategy is:",null,"RETAIN and RETROFIT"]
[null,"The preferred strategy is:",null,"PARTIAL RETENTION and REFURBISHMENT"]
[null,"The preferred strategy is:",null,"DISASSEMBLE/DECONSTRUCT AND REUSE"]
[null,"The preferred strategy is:",null,"DEMOLISH/DECONSTRUCT AND RECYCLE"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Retain and Retrofit"]
[null,"Partial Retention and Refurbishment"]
[null,"Disassemble and Reuse"]
[null,"Demolish and Recycle"]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Building relocation"]
[null,"Component or material reuse"]
[null,"Adaptability"]
[null,"Flexibility"]
[null,"Replaceability"]
[null,"Disassembly"]
[null,"Longevity"]
[]
[]
[null,"Circular Economy Design Principles by Building Layer"]
[null,"The Circular Economy Design Principles by Building Layer table should consider where the Applicant seeks to go beyond standard practice. If there are multiple phases / buildings / areas with different measures / strategies, please specify these separately within the table below."]
[null,null,null,null,"Building Layer",null,null,null,null,null,null,null,"Summary","Challenges","Actions & Counter-Actions, Who and When","Plan to Prove and Quantify"]
[null,null,null,null,"Site","Substructure","Superstructure","Shell/Skin","Services","Space ","Stuff","Construction Stuff"]
[null,"1. Is it likely the layer (or components within it) will need to be moved or otherwise modified within 5-15 years, e.g. due to changing use patterns or user requirements?",null,null,"N/A",null,null,null,null,null,null,"N/A"]
[null,"2. Is it likely the layer (or components within it) will need to be changed, upgraded or replaced within 5-15 years, e.g. for improved performance, aesthetics",null,null,"N/A",null,null,null,null,null,null,"N/A"]
[null,"The preferred strategy is:",null,null,"-",{"$f":"IF(F73=\"Yes\",\"Design for FLEXIBILITY\",IF(F74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(F73=\"No\",F74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":""},{"$f":"IF(G73=\"Yes\",\"Design for FLEXIBILITY\",IF(G74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(G73=\"No\",G74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":""},"","","","","-"]
[null,"Design Principles",null,null,"All developments should apply the 6 circular economy principles, including designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised."]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage"]
[null,null,null,"Module B - In-Use Stage"]
[null,null,null,"Module C - End-of-Life Stage"]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary"]
[null,"Designing for longevity"]
[null,"Designing for adaptability or flexibility"]
[null,"Designing for disassembly"]
[null,"Using systems, elements or materials that can be re-used and recycled"]
[]
[]
[null,"Bill of Materials"]
[null,"Please click the + symbol to the left hand side of the Bill of Materials table to view or hide the input rows for each Building Element Category. The rows for substructure and frame have been unhidden to highlight this. A fixed number of rows has been provided for each Building Element Category based on a sub-set of typical WLCA submissions. Should the number of rows provided not be sufficient to allow input of all materials for a given Building Element Category, Applicants should prioritise the inclusion of the materials with the highest quantity. "]
[null,null,"BUILDING ELEMENT CATEGORY -  LEVEL 1 (based on the RICS New Rules of\nMeasurement (NRM) classification system level 2 sub-elements https://www.rics.org/globalassets/rics-website/media/products/data-products/bcis-construction/bcis-elemental-standard-form-cost-analysis-4th-nrm-edition-2012.pdf)",null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)",null,null,null,null,null,null,null,"USE STAGE (MODULE B)",null,null,null,null,"END OF LIFE STAGE (MODULE C)",null,null,null,null,"BENEFITS BEYOND THE SYSTEM BOUNDARY (MODULE D)"]
[null,null,"Building Element Category",null,"Material Type","Material quantity\n(Module A)\n(kg)","Material intensity \n(Module A) \n(kg/m2 GIA)","Performance Indicator (LPG Appendix 1)","Construction Waste Factor \n(Module A)","Construction Waste \n(Module A)\n(kg)","Recycled Content \nby mass (kg)","Recycled Content \nby value (%)","Expected Lifespan\n(years)","Number of Replacements (over assumed 60-year period)","Repair and Replacement quantities of materials\n(Module B)\n (kg)","Construction Waste Factor \n(Module B)","Construction Waste \n(Module B)\n(kg)","Design for Disassembly","Assumed End of Life Scenario\n(Description)","% Reusing ","% Recycling","% Landfill","Estimated reusable materials (kg)","Estimated reusable materials intensity\n(kg/m2 GIA)","Estimated recyclable materials (kg)","Estimated recyclable materials intensity\n(kg/m2 GIA)"]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,"-",{"$f":"SUM(F92:F106)","v":0},{"$f":"IF(AND(F91<>0,$D$31<>0),F91/$D$31,0)","v":0},"-","-",{"$f":"SUM(J92:J106)","v":0},"-","-","-","-",{"$f":"SUM(O92:O106)","v":0},"-",{"$f":"SUM(Q92:Q106)","v":0},"-","-",{"$f":"IF(W91<>0,W91/($F$91+$O$91),0)","v":0},{"$f":"IF(Y91<>0,Y91/($F$91+$O$91),0)","v":0},{"$f":"1-T91-U91","v":1},{"$f":"SUM(W92:W106)","v":0},{"$f":"IF(AND(W91<>0,$D$31<>0),W91/$D$31,0)","v":0},{"$f":"SUM(Y92:Y106)","v":0},{"$f":"IF(AND(Y91<>0,$D$31<>0),Y91/$D$31,0)","v":0}]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,null,null,{"$f":"IF(AND(F92<>0,$D$31<>0),F92/$D$31,0)","v":0},"-",0,{"$f":"F92*I92","v":0},null,null,null,{"$f":"IF(M92<>0,INT(59/M92),0)","v":0},{"$f":"F92*N92","v":0},0,{"$f":"O92*P92","v":0},null,null,0,0,{"$f":"1-T92-U92","v":1},{"$f":"T92*(F92+O92)","v":0},{"$f":"IF(AND(W92<>0,$D$31<>0),W92/$D$31,0)","v":0},{"$f":"U92*(F92+O92)","v":0},{"$f":"IF(AND(Y92<>0,$D$31<>0),Y92/$D$31,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(F93<>0,$D$31<>0),F93/$D$31,0)","v":0},"-",0,{"$f":"F93*I93","v":0},null,null,null,{"$f":"IF(M93<>0,INT(59/M93),0)","v":0},{"$f":"F93*N93","v":0},0,{"$f":"O93*P93","v":0},null,null,0,0,{"$f":"1-T93-U93","v":1},{"$f":"T93*(F93+O93)","v":0},{"$f":"IF(AND(W93<>0,$D$31<>0),W93/$D$31,0)","v":0},{"$f":"U93*(F93+O93)","v":0},0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.2,"Major Demolition Works",null,"-",{"$f":"SUM(F108:F122)","v":0},{"$f":"IF(AND(F107<>0,$D$31<>0),F107/$D$31,0)","v":0},"-","-",{"$f":"SUM(J108:J122)","v":0},"-","-","-","-",{"$f":"SUM(O108:O122)","v":0},"-",{"$f":"SUM(Q108:Q122)","v":0},"-","-",{"$f":"IF(W107<>0,W107/($F$107+$O$107),0)","v":0},{"$f":"IF(Y107<>0,Y107/($F$107+$O$107),0)","v":0},{"$f":"1-T107-U107","v":1},{"$f":"SUM(W108:W122)","v":0},0,{"$f":"SUM(Y108:Y122)","v":0},0]
[null,0.2,"Major Demolition Works",null,null,null,{"$f":"IF(AND(F108<>0,$D$31<>0),F108/$D$31,0)","v":0},"-",0,{"$f":"I108*F108","v":0},null,null,null,{"$f":"IF(M108<>0,INT(59/M108),0)","v":0},{"$f":"F108*N108","v":0},0,{"$f":"O108*P108","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F109<>0,$D$31<>0),F109/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M109<>0,INT(59/M109),0)","v":0},{"$f":"F109*N109","v":0},0,{"$f":"O109*P109","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F110<>0,$D$31<>0),F110/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$f":"SUM(F124:F138)","v":0},{"$f":"IF(AND(F123<>0,$D$31<>0),F123/$D$31,0)","v":0},"-","-",{"$f":"SUM(J124:J138)","v":0},"-","-","-","-",{"$f":"SUM(O124:O138)","v":0},"-",{"$f":"SUM(Q124:Q138)","v":0},"-","-",{"$f":"IF(W123<>0,W123/($F$123+$O$123),0)","v":0},{"$f":"IF(Y123<>0,Y123/($F$123+$O$123),0)","v":0},1,{"$f":"SUM(W124:W138)","v":0},0,{"$f":"SUM(Y124:Y138)","v":0},0]
[null,0.3,"Temporary Support to Adjacent Structures",null,null,null,{"$f":"IF(AND(F124<>0,$D$31<>0),F124/$D$31,0)","v":0},"-",0,{"$f":"I124*F124","v":0},null,null,null,{"$f":"IF(M124<>0,INT(59/M124),0)","v":0},{"$f":"F124*N124","v":0},0,{"$f":"O124*P124","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F125<>0,$D$31<>0),F125/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M125<>0,INT(59/M125),0)","v":0},{"$f":"F125*N125","v":0},0,{"$f":"O125*P125","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$f":"SUM(F140:F154)","v":0},{"$f":"IF(AND(F139<>0,$D$31<>0),F139/$D$31,0)","v":0},"-","-",{"$f":"SUM(J140:J154)","v":0},"-","-","-","-",{"$f":"SUM(O140:O154)","v":0},"-",{"$f":"SUM(Q140:Q154)","v":0},"-","-",{"$f":"IF(W139<>0,W139/($F$139+$O$139),0)","v":0},{"$f":"IF(Y139<>0,Y139/($F$139+$O$139),0)","v":0},1,{"$f":"SUM(W140:W154)","v":0},0,{"$f":"SUM(Y140:Y154)","v":0},0]
[null,0.4,"Specialist Ground Works",null,null,null,{"$f":"IF(AND(F140<>0,$D$31<>0),F140/$D$31,0)","v":0},"-",0,{"$f":"I140*F140","v":0},null,null,null,{"$f":"IF(M140<>0,INT(59/M140),0)","v":0},{"$f":"F140*N140","v":0},0,{"$f":"O140*P140","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F141<>0,$D$31<>0),F141/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M141<>0,INT(59/M141),0)","v":0},{"$f":"F141*N141","v":0},0,{"$f":"O141*P141","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F142<>0,$D$31<>0),F142/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$f":"SUM(F156:F175)","v":0},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":0},"-",{"$f":"SUM(J156:J175)","v":0},"-","-","-","-",{"$f":"SUM(O156:O175)","v":0},"-",{"$f":"SUM(Q156:Q175)","v":0},"-","-",{"$f":"IF(W155<>0,W155/($F$155+$O$155),0)","v":0},{"$f":"IF(Y155<>0,Y155/($F$155+$O$155),0)","v":0},1,{"$f":"SUM(W156:W175)","v":0},0,{"$f":"SUM(Y156:Y175)","v":0},0]
[null,1,"Substructure",null,null,null,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":0},"-",0,{"$f":"I156*F156","v":0},null,null,null,{"$f":"IF(M156<>0,INT(59/M156),0)","v":0},{"$f":"F156*N156","v":0},0,{"$f":"O156*P156","v":0},null,null,0,0,1,{"$f":"T156*(F156+O156)","v":0},0,{"$f":"U156*(F156+O156)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M157<>0,INT(59/M157),0)","v":0},{"$f":"F157*N157","v":0},0,{"$f":"O157*P157","v":0},null,null,0,0,{"$f":"1-T157-U157","v":1},0,{"$f":"IF(AND(W157<>0,$D$31<>0),W157/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F170<>0,$D$31<>0),F170/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F171<>0,$D$31<>0),F171/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F172<>0,$D$31<>0),F172/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F175<>0,$D$31<>0),F175/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M175<>0,INT(59/M175),0)","v":0},0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F177:F196)","v":0},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":0},"-",{"$f":"SUM(J177:J196)","v":0},"-","-","-","-",{"$f":"SUM(O177:O196)","v":0},"-",{"$f":"SUM(Q177:Q196)","v":0},"-","-",{"$f":"IF(W176<>0,W176/($F$176+$O$176),0)","v":0},{"$f":"IF(Y176<>0,Y176/($F$176+$O$176),0)","v":0},1,{"$f":"SUM(W177:W196)","v":0},0,{"$f":"SUM(Y177:Y196)","v":0},0]
[null,2.1,"Superstructure: Frame",null,null,null,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":0},"-",0,{"$f":"I177*F177","v":0},null,null,null,{"$f":"IF(M177<>0,INT(59/M177),0)","v":0},{"$f":"F177*N177","v":0},0,{"$f":"O177*P177","v":0},null,null,0,0,1,{"$f":"T177*(F177+O177)","v":0},0,{"$f":"U177*(F177+O177)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M178<>0,INT(59/M178),0)","v":0},{"$f":"F178*N178","v":0},0,{"$f":"O178*P178","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F191<>0,$D$31<>0),F191/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F192<>0,$D$31<>0),F192/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F193<>0,$D$31<>0),F193/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F194<>0,$D$31<>0),F194/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F198:F217)","v":0},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":0},"-",{"$f":"SUM(J198:J217)","v":0},"-","-","-","-",{"$f":"SUM(O198:O217)","v":0},"-",{"$f":"SUM(Q198:Q217)","v":0},"-","-",{"$f":"IF(W197<>0,W197/($F$197+$O$197),0)","v":0},{"$f":"IF(Y197<>0,Y197/($F$197+$O$197),0)","v":0},1,{"$f":"SUM(W198:W217)","v":0},0,{"$f":"SUM(Y198:Y217)","v":0},0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,null,null,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":0},"-",0,{"$f":"I198*F198","v":0},null,null,null,{"$f":"IF(M198<>0,INT(59/M198),0)","v":0},{"$f":"F198*N198","v":0},0,{"$f":"O198*P198","v":0},null,null,0,0,1,{"$f":"T198*(F198+O198)","v":0},0,{"$f":"U198*(F198+O198)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M199<>0,INT(59/M199),0)","v":0},{"$f":"F199*N199","v":0},0,{"$f":"O199*P199","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F212<>0,$D$31<>0),F212/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F213<>0,$D$31<>0),F213/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F214<>0,$D$31<>0),F214/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F215<>0,$D$31<>0),F215/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I217*F217","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F219:F238)","v":0},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":0},"-",{"$f":"SUM(J219:J238)","v":0},"-","-","-","-",{"$f":"SUM(O219:O238)","v":0},"-",{"$f":"SUM(Q219:Q238)","v":0},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":0},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":0},1,{"$f":"SUM(W219:W238)","v":0},0,{"$f":"SUM(Y219:Y238)","v":0},0]
[null,2.2999999999999998,"Superstructure: Roof",null,null,null,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":0},"-",0,{"$f":"I219*F219","v":0},null,null,null,{"$f":"IF(M219<>0,INT(59/M219),0)","v":0},{"$f":"F219*N219","v":0},0,{"$f":"O219*P219","v":0},null,null,0,0,1,{"$f":"T219*(F219+O219)","v":0},0,{"$f":"U219*(F219+O219)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M220<>0,INT(59/M220),0)","v":0},{"$f":"F220*N220","v":0},0,{"$f":"O220*P220","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T221-U221","v":1},0,{"$f":"IF(AND(W221<>0,$D$31<>0),W221/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F233<>0,$D$31<>0),F233/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F234<>0,$D$31<>0),F234/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F235<>0,$D$31<>0),F235/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F236<>0,$D$31<>0),F236/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F240:F254)","v":0},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":0},"-","-",{"$f":"SUM(J240:J254)","v":0},"-","-","-","-",{"$f":"SUM(O240:O254)","v":0},"-",{"$f":"SUM(Q240:Q254)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$239+$O$239),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$239+$O$239),0)","v":0},1,{"$f":"SUM(W240:W254)","v":0},0,{"$f":"SUM(Y240:Y254)","v":0},0]
[null,2.4,"Superstructure: Stairs and Ramps",null,null,null,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":0},"-",0,{"$f":"I240*F240","v":0},null,null,null,{"$f":"IF(M240<>0,INT(59/M240),0)","v":0},{"$f":"F240*N240","v":0},0,{"$f":"O240*P240","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M241<>0,INT(59/M241),0)","v":0},{"$f":"F241*N241","v":0},0,{"$f":"O241*P241","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F256:F275)","v":0},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":0},"-",{"$f":"SUM(J256:J275)","v":0},"-","-","-","-",{"$f":"SUM(O256:O275)","v":0},"-",{"$f":"SUM(Q256:Q275)","v":0},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":0},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":0},1,{"$f":"SUM(W256:W275)","v":0},0,{"$f":"SUM(Y256:Y275)","v":0},0]
[null,2.5,"Superstructure: External Walls",null,null,null,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0},"-",0,{"$f":"I256*F256","v":0},null,null,null,{"$f":"IF(M256<>0,INT(59/M256),0)","v":0},{"$f":"F256*N256","v":0},0,{"$f":"O256*P256","v":0},null,null,0,0,1,{"$f":"T256*(F256+O256)","v":0},0,{"$f":"U256*(F256+O256)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M257<>0,INT(59/M257),0)","v":0},{"$f":"F257*N257","v":0},0,{"$f":"O257*P257","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F270<>0,$D$31<>0),F270/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F271<>0,$D$31<>0),F271/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F272<>0,$D$31<>0),F272/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F273<>0,$D$31<>0),F273/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F277:F291)","v":0},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":0},"-",{"$f":"SUM(J277:J291)","v":0},"-","-","-","-",{"$f":"SUM(O277:O291)","v":0},"-",{"$f":"SUM(Q277:Q291)","v":0},"-","-",{"$f":"IF(W276<>0,W276/($F$276+$O$276),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$276+$O$276),0)","v":0},1,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":0},0]
[null,2.6,"Superstructure: Windows and External Doors",null,null,null,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":0},"-",0,{"$f":"I277*F277","v":0},null,null,null,{"$f":"IF(M277<>0,INT(59/M277),0)","v":0},{"$f":"F277*N277","v":0},0,{"$f":"O277*P277","v":0},null,null,0,0,1,{"$f":"T277*(F277+O277)","v":0},0,{"$f":"U277*(F277+O277)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M278<>0,INT(59/M278),0)","v":0},{"$f":"F278*N278","v":0},0,{"$f":"O278*P278","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T285-U285","v":1},0,{"$f":"IF(AND(W285<>0,$D$31<>0),W285/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F291<>0,$D$31<>0),F291/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F293:F312)","v":0},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":0},"-",{"$f":"SUM(J293:J312)","v":0},"-","-","-","-",{"$f":"SUM(O293:O312)","v":0},"-",{"$f":"SUM(Q293:Q312)","v":0},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":0},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0},1,{"$f":"SUM(W293:W312)","v":0},0,{"$f":"SUM(Y293:Y312)","v":0},0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,null,null,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":0},"-",0,{"$f":"I293*F293","v":0},null,null,null,{"$f":"IF(M293<>0,INT(59/M293),0)","v":0},{"$f":"F293*N293","v":0},0,{"$f":"O293*P293","v":0},null,null,0,0,1,{"$f":"T293*(F293+O293)","v":0},0,{"$f":"U293*(F293+O293)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M294<>0,INT(59/M294),0)","v":0},{"$f":"F294*N294","v":0},0,{"$f":"O294*P294","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F307<>0,$D$31<>0),F307/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F308<>0,$D$31<>0),F308/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F309<>0,$D$31<>0),F309/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F310<>0,$D$31<>0),F310/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F314:F328)","v":0},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":0},"-",{"$f":"SUM(J314:J328)","v":0},"-","-","-","-",{"$f":"SUM(O314:O328)","v":0},"-",{"$f":"SUM(Q314:Q328)","v":0},"-","-",{"$f":"IF(W313<>0,W313/($F$313+$O$313),0)","v":0},{"$f":"IF(Y313<>0,Y313/($F$313+$O$313),0)","v":0},1,{"$f":"SUM(W314:W328)","v":0},0,{"$f":"SUM(Y314:Y328)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,null,null,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":0},"-",0,{"$f":"I314*F314","v":0},null,null,null,{"$f":"IF(M314<>0,INT(59/M314),0)","v":0},{"$f":"F314*N314","v":0},0,{"$f":"O314*P314","v":0},null,null,0,0,1,{"$f":"T314*(F314+O314)","v":0},0,{"$f":"U314*(F314+O314)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M315<>0,INT(59/M315),0)","v":0},{"$f":"F315*N315","v":0},0,{"$f":"O315*P315","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F316<>0,$D$31<>0),F316/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F328<>0,$D$31<>0),F328/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$f":"SUM(F330:F349)","v":0},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":0},"-","-",{"$f":"SUM(J330:J349)","v":0},"-","-","-","-",{"$f":"SUM(O330:O349)","v":0},"-",{"$f":"SUM(Q330:Q349)","v":0},"-","-",{"$f":"IF(W329<>0,W329/($F$329+$O$329),0)","v":0},{"$f":"IF(Y329<>0,Y329/($F$329+$O$329),0)","v":0},1,{"$f":"SUM(W330:W349)","v":0},0,{"$f":"SUM(Y330:Y349)","v":0},0]
[null,3,"Finishes",null,null,null,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M330<>0,INT(59/M330),0)","v":0},{"$f":"F330*N330","v":0},0,{"$f":"O330*P330","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M331<>0,INT(59/M331),0)","v":0},{"$f":"F331*N331","v":0},0,{"$f":"O331*P331","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F344<>0,$D$31<>0),F344/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F345<>0,$D$31<>0),F345/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F346<>0,$D$31<>0),F346/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F347<>0,$D$31<>0),F347/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T349-U349","v":1},0,{"$f":"IF(AND(W349<>0,$D$31<>0),W349/$D$31,0)","v":0},0,0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"-",{"$f":"SUM(F351:F370)","v":0},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":0},"-","-",{"$f":"SUM(J351:J370)","v":0},"-","-","-","-",{"$f":"SUM(O351:O370)","v":0},"-",{"$f":"SUM(Q351:Q370)","v":0},"-","-",{"$f":"IF(W350<>0,W350/($F$350+$O$350),0)","v":0},{"$f":"IF(Y350<>0,Y350/($F$350+$O$350),0)","v":0},1,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,null,null,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M351<>0,INT(59/M351),0)","v":0},{"$f":"F351*N351","v":0},0,{"$f":"O351*P351","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M352<>0,INT(59/M352),0)","v":0},{"$f":"F352*N352","v":0},0,{"$f":"O352*P352","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F365<>0,$D$31<>0),F365/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F366<>0,$D$31<>0),F366/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F367<>0,$D$31<>0),F367/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F368<>0,$D$31<>0),F368/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F372:F391)","v":0},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":0},"-","-",{"$f":"SUM(J372:J391)","v":0},"-","-","-","-",{"$f":"SUM(O372:O391)","v":0},"-",{"$f":"SUM(Q372:Q391)","v":0},"-","-",{"$f":"IF(W371<>0,W371/($F$371+$O$371),0)","v":0},{"$f":"IF(Y371<>0,Y371/($F$371+$O$371),0)","v":0},1,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":0},0]
[null,5,"Services (MEP)",null,null,null,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M372<>0,INT(59/M372),0)","v":0},{"$f":"F372*N372","v":0},0,{"$f":"O372*P372","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M373<>0,INT(59/M373),0)","v":0},{"$f":"F373*N373","v":0},0,{"$f":"O373*P373","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I378*F378","v":0},null,null,null,0,0,0,0,null,null,0,0,1,{"$f":"T378*(F378+O378)","v":0},0,{"$f":"U378*(F378+O378)","v":0},0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F386<>0,$D$31<>0),F386/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F387<>0,$D$31<>0),F387/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F388<>0,$D$31<>0),F388/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F389<>0,$D$31<>0),F389/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F393:F412)","v":0},{"$f":"IF(AND(F392<>0,$D$31<>0),F392/$D$31,0)","v":0},"-","-",{"$f":"SUM(J393:J412)","v":0},"-","-","-","-",{"$f":"SUM(O393:O412)","v":0},"-",{"$f":"SUM(Q393:Q412)","v":0},"-","-",{"$f":"IF(W392<>0,W392/($F$392+$O$392),0)","v":0},{"$f":"IF(Y392<>0,Y392/($F$392+$O$392),0)","v":0},1,{"$f":"SUM(W393:W412)","v":0},0,{"$f":"SUM(Y393:Y412)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,{"$f":"IF(AND(F393<>0,$D$31<>0),F393/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M393<>0,INT(59/M393),0)","v":0},{"$f":"F393*N393","v":0},0,{"$f":"O393*P393","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F394<>0,$D$31<>0),F394/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M394<>0,INT(59/M394),0)","v":0},{"$f":"F394*N394","v":0},0,{"$f":"O394*P394","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F395<>0,$D$31<>0),F395/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F407<>0,$D$31<>0),F407/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F408<>0,$D$31<>0),F408/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F409<>0,$D$31<>0),F409/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F410<>0,$D$31<>0),F410/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F414:F433)","v":0},{"$f":"IF(AND(F413<>0,$D$31<>0),F413/$D$31,0)","v":0},"-","-",{"$f":"SUM(J414:J433)","v":0},"-","-","-","-",{"$f":"SUM(O414:O433)","v":0},"-",{"$f":"SUM(Q414:Q433)","v":0},"-","-",{"$f":"IF(W413<>0,W413/($F$413+$O$413),0)","v":0},{"$f":"IF(Y413<>0,Y413/($F$413+$O$413),0)","v":0},{"$f":"1-T413-U413","v":1},{"$f":"SUM(W414:W433)","v":0},{"$f":"IF(AND(W413<>0,$D$31<>0),W413/$D$31,0)","v":0},{"$f":"SUM(Y414:Y433)","v":0},0]
[null,7,"Work to Existing Building",null,null,null,{"$f":"IF(AND(F414<>0,$D$31<>0),F414/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M414<>0,INT(59/M414),0)","v":0},{"$f":"F414*N414","v":0},0,{"$f":"O414*P414","v":0},null,null,0,0,1,{"$f":"T414*(F414+O414)","v":0},0,{"$f":"U414*(F414+O414)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F415<>0,$D$31<>0),F415/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M415<>0,INT(59/M415),0)","v":0},{"$f":"F415*N415","v":0},0,{"$f":"O415*P415","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F416<>0,$D$31<>0),F416/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F428<>0,$D$31<>0),F428/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F429<>0,$D$31<>0),F429/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F430<>0,$D$31<>0),F430/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F431<>0,$D$31<>0),F431/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F435:F454)","v":0},{"$f":"IF(AND(F434<>0,$D$31<>0),F434/$D$31,0)","v":0},"-","-",{"$f":"SUM(J435:J454)","v":0},"-","-","-","-",{"$f":"SUM(O435:O454)","v":0},"-",{"$f":"SUM(Q435:Q454)","v":0},"-","-",{"$f":"IF(W434<>0,W434/($F$434+$O$434),0)","v":0},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":0},1,{"$f":"SUM(W435:W454)","v":0},0,{"$f":"SUM(Y435:Y454)","v":0},0]
[null,8,"External works",null,null,null,{"$f":"IF(AND(F435<>0,$D$31<>0),F435/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M435<>0,INT(59/M435),0)","v":0},{"$f":"F435*N435","v":0},0,{"$f":"O435*P435","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M436<>0,INT(59/M436),0)","v":0},{"$f":"F436*N436","v":0},0,{"$f":"O436*P436","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I442*F442","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I453*F453","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I454*F454","v":0},null,null,null,0,{"$f":"F454*N454","v":0},0,{"$f":"O454*P454","v":0},null,null,0,0,1,{"$f":"T454*(F454+O454)","v":0},0,0,{"$f":"IF(AND(Y454<>0,$D$31<>0),Y454/$D$31,0)","v":0}]
[null,null,"Overall",null,null,{"$f":"SUM(F91,F107,F123,F139,F155,F176,F197,F218,F239,F255,F276,F292,F313,F329,F350,F371,F392,F413,F434)","v":0},0,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":0},null,null,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":0},null,{"$f":"SUM(Q91,Q107,Q123,Q139,Q155,Q176,Q197,Q218,Q239,Q255,Q276,Q292,Q313,Q329,Q350,Q371,Q392,Q413,Q434)","v":0},null,null,{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)/($F$455+$O$455),0)","v":0},{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)/($F$455+$O$455),0)","v":0},{"$f":"1-T455-U455","v":1},{"$f":"SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)","v":0},{"$f":"SUM(X91,X107,X123,X139,X155,X176,X197,X218,X239,X255,X276,X292,X313,X329,X350,X371,X392,X413,X434)","v":0},{"$f":"SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)","v":0},{"$f":"SUM(Z91,Z107,Z123,Z139,Z155,Z176,Z197,Z218,Z239,Z255,Z276,Z292,Z313,Z329,Z350,Z371,Z392,Z413,Z434)","v":0}]
[]
[]
[]
[]
[null,"Recycling and Waste Reporting table"]
[null,"The light green-coloured cells should be completed to achieve 'pioneering' status."]
[null,null,null,null,"TOTAL ESTIMATES OF WASTE",null,null,"WASTE MANAGEMENT ROUTES",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,null,null,null,"REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL"]
[null,null,"Type of Waste","Source of Information","Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite (%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste",null,null,{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":0},{"$f":"F466","v":0},null,null,null,null,null,null,{"$f":"SUM(H466:I466)","v":0},{"$f":"SUM(J466:K466)","v":0},{"$f":"SUM(N466:O466)","v":0},{"$f":"SUM(H466:M466)","v":0}]
[null,2.1,"Excavation Waste",null,null,{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":0},{"$f":"F467","v":0},null,null,null,null,null,null,{"$f":"SUM(H467:I467)","v":0},{"$f":"SUM(J467:K467)","v":0},{"$f":"SUM(N467:O467)","v":0},{"$f":"SUM(H467:M467)","v":0}]
[null,2.8,"Construction Waste",null,null,{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":0},{"$f":"F468","v":0},null,null,null,null,null,null,{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":0},{"$f":"SUM(N468:O468)","v":0},{"$f":"SUM(H468:M468)","v":0}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(O455),O455/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E470>0,E470/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H470:I470)","v":0},{"$f":"SUM(J470:K470)","v":0},{"$f":"SUM(N470:O470)","v":0},{"$f":"SUM(H470:M470)","v":0}]
[null,4,"Construction Waste",null,{"$f":"IF(ISNUMBER(Q455),Q455/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E471>0,E471/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H471:I471)","v":0},{"$f":"SUM(J471:K471)","v":0},{"$f":"SUM(N471:O471)","v":0},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite (%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste",null,null,{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":0},{"$f":"F473","v":0},null,null,null,null,null,null,{"$f":"SUM(H473:I473)","v":0},{"$f":"SUM(J473:K473)","v":0},{"$f":"SUM(N473:O473)","v":0},{"$f":"SUM(H473:M473)","v":0}]
[null,6,"Industrial Waste (if applicable)",null,null,"-","-",null,null,null,null,null,null,{"$f":"SUM(H474:I474)","v":0},{"$f":"SUM(J474:K474)","v":0},{"$f":"SUM(N474:O474)","v":0},{"$f":"SUM(H474:M474)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","-","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite (%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F455),ISNUMBER(J455),ISNUMBER(O455),ISNUMBER(Q455)),((Q455+O455+F455+J455)/1000),0)","v":0},{"$f":"IF($D$31>0,IF(E477>0,E477/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H477:I477)","v":0},{"$f":"SUM(J477:K477)","v":0},{"$f":"SUM(N477:O477)","v":0},{"$f":"SUM(H477:M477)","v":0}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E482),IF(E482=95%,\"Yes\",IF(E482>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",null,{"$f":"IF(ISNUMBER(E483),IF(E483=95%,\"Yes\",IF(E483>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",null,{"$f":"IF(ISNUMBER(E484),IF(E484=95%,\"Yes\",IF(E484>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",null,{"$f":"IF(ISNUMBER(E485),IF(E485=65%,\"Yes\",IF(E485>65%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",null,{"$f":"IF(ISNUMBER(E486),IF(E486=20%,\"Yes\",IF(E486>20%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Additional requirements",null,"Policy Requirement","Please acknowledge acceptance for a planning condition",null,"Please set out an indicative timescale and responsible party for the provision of this information"]
[null,"Reserved Matters Reporting",null,"A condition will be attached to an approval of a referable outline planning permission, securing the submission of a CE Statement as a reserved matter. Applications for reserved matters will be required to review and address the information provided at outline stage and update any default values used as far as possible. "]

{"sheet":"Detailed Application Stage","index":3,"n_rows":488,"n_cols":26,"rows_kept":488,"cut":false,"hidden":false,"merged":[[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],[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],[155,1,174,1],[155,2,174,3],[175,2,175,3],[176,1,195,1],[176,2,195,3],[75,1,75,3],[73,1,73,3],[74,1,74,3],[88,17,88,21],[106,2,106,3],[91,1,105,1],[91,2,105,3],[80,1,80,2],[81,1,81,2],[82,1,82,2],[83,1,83,2],[75,4,75,11],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[70,4,70,11],[72,1,72,3],[462,9,462,10],[462,7,462,8],[461,7,461,12],[461,4,461,6],[76,1,79,2],[88,2,88,3],[89,2,89,3],[90,2,90,3],[123,1,137,1],[123,2,137,3],[138,2,138,3],[139,1,153,1],[139,2,153,3],[107,1,121,1],[107,2,121,3],[122,2,122,3],[196,2,196,3],[461,13,461,16],[486,6,486,8],[487,6,487,8],[487,4,487,5],[480,6,480,8],[481,6,481,8],[482,6,482,8],[483,6,483,8],[484,6,484,8],[485,6,485,8],[462,11,462,12],[462,13,462,16],[154,2,154,3],[238,2,238,3]]}
[]
[]
[]
["Detailed Application Stage - Circular Economy Statement"]
[]
[null,null,null,"Project Details"]
[null,null,"Project name","Great North Leisure Park"]
[null,null,"Planning application reference number (if applicable)","ref. 25/0213/FUL"]
[null,null,"Applicant","Regal London"]
[null,null,"London Borough","Barnet"]
[null,null,"Brief description of the project","The redevelopment consists of demolition of existing buildings and phased redevelopment to provide up to 1485 residential dwellings (Use Class C3) across 20 buildings (with links) up to 25 storeys in height; a new 2 storey leisure centre (Use Class E(d)); flexible commercial space (Use Class E); a single storey sports changing pavilion (Use Class F2(c)); and landscaping, parking, access, and associated works."]
[null,null,"Author/s","Vector Design"]
[null,null,"Date of assessment"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Whole site",{"$f":"2590+3787.7+122.5+148393","v":154893.20000000001}]
[null,null,"Leisure Centre",100]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Residential","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":154993.20000000001}]
[]
[]
[null,"Circular Economy Design Approaches"]
[null,"Circular Economy Design Approaches for Existing Structures / Buildings",null,"Applicant Response"]
[null,"Is there an existing building on the site?",null,"Yes"]
[null,"Is it technically feasible to retain the building(s) in whole or in part?",null,"No"]
[null,"Are there any building materials or elements available on site that can be used?"]
[null,"Is the existing building, or parts of the building, suited to the requirements for the site?"]
[null,"Is it technically feasible to recover the 'residual value' of the buildings elements or materials?",null,"Yes"]
[null,"The preferred strategy is:",null,"NEW BUILDING"]
[null,"The preferred strategy is:",null,"RETAIN and RETROFIT"]
[null,"The preferred strategy is:",null,"PARTIAL RETENTION and REFURBISHMENT"]
[null,"The preferred strategy is:",null,"DISASSEMBLE/DECONSTRUCT AND REUSE"]
[null,"The preferred strategy is:",null,"DEMOLISH/DECONSTRUCT AND RECYCLE"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Retain and Retrofit","Existing buildings on the proposed site","Due to the London Plan requirement to optimise brownfield sites for residential development, and the unsuitability of the existing buildings for this use, these buildings would need to be demolished. Therefore, full retention and retrofit was not a suitable route for this development."]
[null,"Partial Retention and Refurbishment","Existing buildings on the proposed site","As above"]
[null,"Disassemble and Reuse","Existing buildings on the proposed site","Deconstruction of existing structures and reclaiming components or materials is feasible. However, this only relates to the existing steel on site which will need to be tested to establish its suitability with use on the new development."]
[null,"Demolish and Recycle","Existing buildings on the proposed site","At this stage in the development, the intention for the existing site is a phase-by-phase demolition or disassembly of existing buildings with waste arisings being reused, downcycled or recycled according to the waste hierarchy. This will be explored a later design stage to see if reuse is feasible over recycling."]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)",null,"No"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?",null,"No"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Building relocation","Proposed buildings","Due to the buildings being intended to be long-term permanent structures on site, building relocation is not applicable"]
[null,"Component or material reuse","Proposed buildings","The buildings are designed to have a long lifespan. Wherever possible, the buildings will be designed so any materials not at the end of their natural life can be reused. Substructure and superstructure materials, for example, 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.\nBefore purchasing new products or materials, a circular option is to consider the potential for reuse in procurement. This can be either through the purchase of recovered building components, products and materials (where applicable and suitable) or reuse of building products from within existing building stock."]
[null,"Adaptability","Proposed buildings","The commercial units are a shell and core design and, as such, can easily be adapted to accommodate different uses.\nAdaptability is not relevant for residential use, as it is expected there will continue to be demand for such use long into the future"]
[null,"Flexibility","Proposed buildings","The commercial units have been designed as open spaces meaning that they have the flexibility to have multiple uses.\nFlexibility is not relevant for residential use, as it is expected there will continue to be demand for such use long into the future"]
[null,"Replaceability","Proposed buildings","Certain layers of the building will need to be replaced within the lifespan of the buildings. The design enables this to be done without affecting other layers through the following examples:\n\n•\tCreate a suitable and simplified maintenance strategy. Provide safe access to M&E services for maintenance and replacement.\n\n•\tBuilding materials are designed to last the lifespan of the building or can be replaced/ maintained easily.\n\n•\tCore Building services are provided within a dedicated room with easy access to existing pipework. This facilitates easy maintenance of building services enabling grater repair of units opposed to replacement. This extends product lifespans and reduces the buildings’ embodied carbon emissions."]
[null,"Disassembly","Proposed buildings","•\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\n•\tSpecify low health impact materials such as low VOC content in paints to facilitate safe disassembly and reuse."]
[null,"Longevity","Proposed buildings","The development proposals will ensure longevity is prioritised in the design of the building, through informed material selection. Given the predominant use the scheme as residential, it will be unlikely significant change to the overall structure design will take place within the buildings’ lifespans. Therefore, selection of durable and resilient materials is paramount. This is especially true for materials that make up the substructure and superstructure."]
[]
[]
[null,"Circular Economy Design Principles by Building Layer"]
[null,"The Circular Economy Design Principles by Building Layer table should consider where the Applicant seeks to go beyond standard practice. If there are multiple phases / buildings / areas with different measures / strategies, please specify these separately within the table below."]
[null,null,null,null,"Building Layer",null,null,null,null,null,null,null,"Summary","Challenges","Actions & Counter-Actions, Who and When","Plan to Prove and Quantify"]
[null,null,null,null,"Site","Substructure","Superstructure","Shell/Skin","Services","Space ","Stuff","Construction Stuff"]
[null,"Is it likely the layer (or components within it) will need to be moved or otherwise modified within 5-15 years, e.g. due to changing use patterns or user requirements?",null,null,"N/A",null,null,null,null,null,null,"N/A"]
[null,"Is it likely the layer (or components within it) will need to be changed, upgraded or replaced within 5-15 years, e.g. for improved performance, aesthetics",null,null,"N/A",null,null,null,null,null,null,"N/A"]
[null,"The preferred strategy is:",null,null,"-",{"$f":"IF(F73=\"Yes\",\"Design for FLEXIBILITY\",IF(F74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(F73=\"No\",F74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":""},{"$f":"IF(G73=\"Yes\",\"Design for FLEXIBILITY\",IF(G74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(G73=\"No\",G74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":""},"","","","","-"]
[null,"Design Principles",null,null,"All developments should apply the 6 circular economy principles, including designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised."]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage","•\tPre-demolition audit to evaluate how materials can be recovered from the existing buildings and hardstanding. Note: vacant possession of these buildings has not been achieved to allow such an audit to take place.\n\n•\tDesigning out demolition waste: At least 95% of demolition waste will be recycled/reused following the various demolition protocols and waste hierarchy. Where practicable, demolition.\n\n•\tManaging demolition waste: Where materials cannot be recycled or re-used on site, the demolition contractor will refer to the London Waste Map to consider opportunities for using local sites to manage materials and waste. Following their appointment, the demolition contractor will contact local waste facilities to ensure that local landfill has capacity to receive any construction or demolition waste that cannot be recycled. Prior to commencement of demolition and excavation, a pre-demolition audit will be undertaken to identify the likely waste arisings. This will identify the possibility for activating recovery methods for the different materials present.\n\n","•\tMinimising the quantities of other resources used:\n\nThe use of an efficient form factor within the design and lowering the building weight, shall help reduce the use of materials in the foundations and lower ground floors, as less concrete and reinforcement steel shall be required as part of their structural design.\n\n•\tDesigning out excavation waste:\n\nAt least 95% of waste from excavation works associated with construction of foundations will be diverted from landfill and put to beneficial use. For example, topsoil will be given special attention due to its high value. \n\n•\tOpportunities to explore:\n\nOpportunities will be sought for the excavation waste to be used on site, in other local construction projects or other beneficial uses such as quarry restoration; these options should be prioritised above sending waste to landfill.","•\tMinimising the quantities of materials used:\n\n\tStandard window sizing with few different   window types proposed across facades.\n\n\tLightweight internal wall construction\n\n\tEfficient building form \n\n\tCommon repeating details \n\n\tOptimising column spacing  \n\n•\tTo meet the GLA’s requirements, a minimum 20% of the building material elements are to be comprised of recycled or reused content.\n\n•\tThe main contractor will be encouraged to source materials from manufacturers holding EPD certificates, thus further precision can be gained when carrying out Whole Life Carbon (WLC) Assessments.","As per Superstructure.\n\nMinimising the quantities of other resources used:\nAs part of the energy strategy of the development, a ‘fabric first’ approach has been considered to reduce the energy demand and CO2 emissions, with all elements targeting an improvement upon the Part L 2021 minimum standards using SAP10 carbon factors. One of the objectives for the building façade for the proposed scheme is to achieve the optimum balance between providing natural daylighting benefits to reduce the use of artificial lighting, the provision of passive solar heating to limit the need for space heating in winter and limiting summertime solar gains to reduce space cooling demands. ","Minimising the quantities of other resources used:\nBuilding services have been reduced as far as possible by implementing a ‘fabric first’ approach. This approach primarily aims to reduce the heating and cooling requirements of a development, thus reducing the demands required from HVAC systems.","Minimising the quantities of other resources used:\nBy adopting standardised residential units, materials can be used efficiently and reduce waste.","Not in scope of works.","•\tMinimising the quantities of other resources used: The contractor is to set targets for energy and water used on site and ensure measures are put in place to minimise consumption of these resources.\n\n•\tMinimising the quantities of materials used: Measures will be taken by the main contractor to reduce the amount of packaging used and to coordinate deliveries. This will include agreements with material suppliers to reduce the amount of packaging, to use reusable packaging or to participate in a packaging take-back scheme (e.g. bricks delivered on recycled pallets) and the implementation of a ‘just-in-time’ material delivery system to avoid materials being stockpiled, which would increase the risk of their damage and disposal as waste. In addition, particular attention will be paid to material quantity requirements, to avoid over-ordering and generation of waste materials.\n\n•\tDesigning out construction waste: A Site Waste Management Plan has been carried out by Iceni (November). Construction waste will be separated into recyclable waste streams before removal from site for reuse or disposal. ","To meet GLA requirements:\n•\tWhere feasible, demolition waste will be reused on site, with potential for demolished building materials to be reused.\n\n•\tMaterial efficiency measures will be used to reduce the quantity of new materials procured including reuse of materials wherever feasible, segregation of waste at source where practical, and reuse and recycling of materials off-site, where reuse on-site is not practical (e.g., through use of an offsite waste segregation facility and re-sale for direct reuse or re-processing).\n\n•\tSourcing materials with Environmental Management Systems/ Building Environmental Systems certificates\n\n•\tPrioritising products having Environmental Product Declaration certificates.\n\n•\tMonitoring energy and water use during construction.\n\n•\tMonitoring transport of materials to and from site.","•\tTo be reviewed and updated at the next project stage once a contractor has been appointed. \n\n•\tLimited availability of manufacturers with certificates.","To be reviewed and updated at the next project\nstage once a contractor has been appointed. ","•\tSustainable Procurement Plan \n•\tMeasuring responsible souring – copies of EMS/BES etc certificates \n•\tMonitoring of construction site impacts \n•\tEnvironmental impacts from construction products – copies of EPD certificates  \n•\tPre-demolition report \n•\tDemolition and Construction Management Plan \n•\tSite Waste Management Plan \n•\tWhole Life Cycle Assessment \n•\tDaylight, Sunlight and Overshadowing Assessment \n•\tArchitectural Stage 2/3 information \n•\tStructural Stage 2/3 information \n•\tMEP Stage 2/3 information"]
[null,null,null,"Module B - In-Use Stage","Site-level maintenance requirements are minimal; however, landscape and hardstanding materials will be selected, where feasible, to allow repair or partial replacement rather than full removal.","Substructure elements are expected to remain in place for the full life of the building. Waste in use will primarily be minimised through the use of durable, long‑life materials that limit the need for intrusive maintenance or early intervention.","The structural frame is designed to minimise the need for replacement during the building’s life. Opportunities for targeted strengthening or minor alterations, rather than major demolition, will be reviewed if future maintenance issues arise.","As outlined in the Energy & Sustainability Statement, the proposed development aims to reduce the energy demand by implementing the GLA Energy Hierarchy:\n•\tBe Lean - use less energy\n•\tBe Clean - supply energy efficiently\n•\tBe Green - use renewable energy\n•\tBe Seen - monitoring","•\tThe proposed development will be fitted with water efficient fixtures and fittings, with water meters provided to enable the monitoring of water consumption. The development shall be designed to achieve mains water consumption of 105 litres or less per head per day (excluding allowance of up to five litres for external water consumption) in line with Policy SI 5 Water Infrastructure of the London Plan 2021.\n\n•\tBuilding service systems with a significant water demand will have additional water monitoring equipment fitted to them. A leak detection system will be employed on the main water supply \n\n•\tThrough either good practice design or specification, a meaningful reduction in the total water demand of the building will be made.\n\n•\tA plant replacement strategy will be developed to ensure that building services equipment can be replaced when required (at end of life) without damage to building fabric or structure.","•\tEncourage users to adopt low energy / energy efficient equipment to reduce energy demand (included within Building User Guide).\n\n•\tProvide users with advice/methods of how to reduce energy consumption (Building User Guide).","Managing municipal waste:\nThe project has been designed to allow occupiers to achieve the required 65% recycling rate for municipal waste. Separate on-site waste areas will be provided for the proposed development: \n•\tIs designed with adequate, flexible, and easily accessible storage space. \n•\tSupports the separate collection of dry recyclables (e.g. – paper, mixed plastics, metals, glass etc.).\n•\tSupports the separate collection of food waste. \nThe operational waste will be managed in accordance with the waste hierarchy. \nThe principal contractor will follow the ‘Mayor’s Business Waste Management Strategy’ to reduce the amount of waste generated. \nA Building User Guide shall be provided, which will include information on how, when and where building occupiers should store and deposit recyclables and dispose of waste and promote recycling.","N/A","To meet the GLA >65% recycling of municipal rate target, the following measures will be adopted: \n• Non-technical Building User Guide \n• Building operational energy and water to be sub metered as appropriate  ","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","•\tBuilding User Guide \n•\tOperational energy and water targets will be implemented  \n•\tContractor to appoint nominated individual to monitor construction energy and water use \n•\tPlant Replacement Strategy   \n•\tOperational Waste Management Plan /Strategy \n•\tDelivery and Servicing Management Plan"]
[null,null,null,"Module C - End-of-Life Stage","The proposed development has been designed for repurpose and independent replacement of individual elements, due to their design life periods, as most building elements have a service life < 60 years and will be replaced at least once over the building’s 60-year lifespan. An approach of ‘building in layers’ is proposed to ensure that layers with shorter lifespans can be replaced without damage to layers which have longer lifespans – for example, building services will be designed and installed with dedicated access for maintenance/replacement, so that there is minimal disruption to the substructure/superstructure of the development.  \nThe following principles will be implemented to ensure materials can be recovered in as high a value state as possible at end of life: \n•\tDurability \n•\tDesign for Disassembly \n•\tMaterial Passports \n•\tLayer Independence  \n•\tStandardisation","The substructure incorporates durable, long‑life concrete mixes and corrosion‑resistant reinforcement to minimise end‑of‑life interventions. Excavation and foundation materials will be recorded within a Materials Passport to facilitate reuse in any future redevelopment. As substructure replacement is rare, the focus is on maximising durability and reducing maintenance‑driven waste.","The reinforced concrete frame is designed for longevity, with clear spans and a flexible grid that reduces the likelihood of premature demolition. Structural elements are detailed to enable future strengthening or adaptation (e.g. - new apertures, vertical extensions) without heavy demolition, reducing whole‑life waste.","Cladding and glazing systems have planned replacement cycles shorter than the structure. Panels are selected for recyclability, and the façade is designed to be dismantled in layers, allowing selective replacement (e.g. - glazing upgrades, insulation improvements) without disturbing structural elements.","Building services follow shorter design lives. All MEP systems are installed in accessible risers and ceiling zones to allow component‑level replacement without damaging walls or structure. Modular MEP components minimise replacement waste at end‑of‑life.","Internal spaces may be arranged to support low-waste adaptation.","Loose items may be selected to support reuse or recycling.","N/A","The building’s structure has been designed with \nan indicative design life of over 60 years (based on current British Standards). However, it is anticipated that the building’s lifespan will greatly exceed 60 years.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","Whole-Life Carbon Assessment"]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary","There is no scope to export energy from the site.\nA Whole-Life Carbon Assessment (WLCA) will identify potential components for reuse and materials for recycling that could be resources for future use. Module D quantifies the net environmental benefits or loads resulting from reuse and recycling resulting from the net flows of materials exiting the system boundary.","Excavation materials and concrete waste can be crushed and reused as secondary aggregates in future projects. Steel reinforcement has high recycling value at end‑of‑life.","Reinforcement steel and formwork materials have clear post‑use recycling pathways and will contribute to positive Module D benefits quantified through WLCA.","Cladding and glazing are prioritised for metals and glass with established recycling streams, maximising reuse and reducing disposal impacts.","Copper, aluminium, steel ductwork and mechanical equipment components are all recyclable and will have recoverable material value.","Internal partitions and finishes will be disassembled and segregated for recycling where possible, with WLCA capturing diversion rates.","Furniture and equipment have reuse potential and may be diverted to reuse schemes before recycling.","N/A","The WLCA makes it possible to quantify the reuse, \nrecovery and recycling potential of a building or product.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","Whole-Life Carbon Assessment"]
[null,"Designing for longevity",null,null,"N/A","•\tThe proposed scheme has been designed to adapt to and mitigate the effects of climate change, specifically in terms of overheating and flood risks.\n\n•\tTo mitigate the effects of climate change and resulting overheating risks, the development has followed the cooling hierarchy principles as a means of reducing the amount of solar and internal gains as a first step to maintaining comfortable internal temperatures.\n\n•\tThe exposed parts of the building will be protected from material degradation.","The structural grid and loading strategy allow for future changes of use or layout without major structural alterations. Protective coatings and cover depths extend structural life, reducing mid‑life waste.","Façade materials are selected for UV resistance, weather protection and replaceable outer layers. Joints and seals are designed for maintainability, extending façade service life.","A plant replacement strategy will be developed to ensure that building services equipment can be replaced when required (at end of life) without damage to building fabric or structure. Plant will be located either externally (e.g. condenser units) or within the ground floor plant room. The plant room will be accessible. It will be possible to disassemble larger items of plant - for example the water tank, which will be installed in sections.","•\tThe surface materials shall be designed durable and easy to maintain.\n \n•\tVulnerable parts of the building shall be protected from accidental or malicious damage, thus expanding material lifespan, and reducing replacement.","Not in scope of works","N/A","•\tThe building will be designed to avoid a premature end of life for all components.\n\n•\tSpecifying durable material finishes.\n\n•\tDesigning for climate change scenarios.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","•\tImplementing Overheating, Flood Risk Assessment Drainage Strategy recommendations.\n\n•\tPlant Replacement Strategy."]
[null,"Designing for adaptability or flexibility",null,null,"N/A","N/A","The commercial spaces of the development have been designed to allow flexibility in terms of internal \nfi-out and arrangement to suite the changing needs of the occupant.","N/A","It will be possible to remove and replace major items of plant without needed to demolish sections of wall or floor. ","For the commercial units - recommendations to enable and facilitate disassembly and functional adaptation are to be developed.","Not in scope of works","Circular Economy measures will be reviewed during construction to ensure that recommendations are implemented.  ","The commercial units will be designed to be \nadaptable to multiple uses.  ","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","Plant Replacement Strategy \n– developed to ensure that building services equipment can be replaced when required (at end of life) without damage to building fabric or structure."]
[null,"Designing for disassembly",null,null,"N/A","•\tAs most building elements have a service life <60 years, the proposed development has been designed to enable the replacement of individual elements based on their design life periods, therefore meaning that some could be replaced at least once over the building’s 60-year lifespan. \n•\tAn approach of ‘building in layers’ is proposed to ensure that layers with shorter lifespans can be replaced without damage to layers which have longer life spans - for example, building services will be designed and installed with dedicated access for maintenance/replacement, so that there is minimal disruption to the substructure/superstructure of the development. \n•\tModularity allows elements to be slotted together or taken apart to promote disassembly. The feasibility of inclusion of modular elements will be evaluated post planning.\n•\tComponents and products will be designed and selected to allow for disassembly and reuse at the end of their useful life. Building Information will be stored to facilitate end of life strategy, disassembly, future reuse, waste avoidance, and waste reduction. Exposed and reversible connections will be utilised where possible to facilitate disassembly and ensure materials can be recovered in a high value state.\n•\tRC frames should be kept within the operational phase of the building life cycle for as long as possible. The information regarding the construction of the building shall be easily communicable for future building professionals to aid future redevelopments that maximise the repurposing of the building with minimal demolition.\n•\tBuilding Information will be stored to facilitate end of life strategy, disassembly, future reuse, waste avoidance, and waste reduction.","Structural connections allow selective dismantling. Structural elements are recorded for future reuse or recycling.","Façade panels attached with reversible fixings allow piece‑by‑piece dismantling and sorting by material type.","Service routes considered for removal.","Partitions considered for easy removal.","Not in scope of works.","N/A","The development will be designed to allow for \ndisassembly, where feasible.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","For commercial buildings: \nBREEAM Wst 06 Design for Disassembly and Adaptability"]
[null,"Using systems, elements or materials that can be re-used and recycled",null,null,"N/A","•\tStandardised  materials sizes will be used where possible as these help to facilitate reuse. \n\n•\tThe reinforced concrete frame will not be appropriate for reuse.\n\n•\tBuilding Information will be stored to facilitate end of life strategy, disassembly, future reuse, waste avoidance, and waste reduction. Exposed and reversible connections will be utilised where possible to facilitate disassembly and ensure materials can be recovered in a high value state. Standard types of connections will be used as these can be separated and reused more easily.","Structural materials reviewed for recycling feasibility.","Envelope materials may be selected for recyclability.","Services with take-back/recycling options explored.","Plant and equipment are specified with components capable of remanufacture or reuse where available.","Not in scope of works.","N/A","The development will be designed to allow for \ndisassembly, where feasible.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","To be reviewed and updated at the next \nproject stage once a contractor has been appointed.","•\tFor commercial buildings: BREEAM Wst 06 Design for Disassembly and Adaptability.\n•\tWhole-Life Carbon Assessment\n•\tEnd of life strategy"]
[]
[]
[null,"Bill of Materials"]
[null,"Please click the + symbol to the left hand side of the Bill of Materials table to view or hide the input rows for each Building Element Category. The rows for substructure and frame have been unhidden to highlight this. A fixed number of rows has been provided for each Building Element Category based on a sub-set of typical WLCA submissions. Should the number of rows provided not be sufficient to allow input of all materials for a given Building Element Category, Applicants should prioritise the inclusion of the materials with the highest quantity. "]
[null,null,"BUILDING ELEMENT CATEGORY -  LEVEL 1 (based on the RICS New Rules of\nMeasurement (NRM) classification system level 2 sub-elements https://www.rics.org/globalassets/rics-website/media/products/data-products/bcis-construction/bcis-elemental-standard-form-cost-analysis-4th-nrm-edition-2012.pdf)",null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)",null,null,null,null,null,null,null,"USE STAGE (MODULE B)",null,null,null,null,"END OF LIFE STAGE (MODULE C)",null,null,null,null,"BENEFITS BEYOND THE SYSTEM BOUNDARY (MODULE D)"]
[null,null,"Building Element Category",null,"Material Type","Material quantity\n(Module A)\n(kg)","Material intensity \n(Module A) \n(kg/m2 GIA)","Performance Indicator (LPG Appendix 1)","Construction Waste Factor \n(Module A)","Construction Waste \n(Module A)\n(kg)","Recycled Content \nby mass (kg)","Recycled Content \nby value (%)","Expected Lifespan\n(years)","Number of Replacements (over assumed 60-year period)","Repair and Replacement quantities of materials\n(Module B)\n (kg)","Construction Waste Factor \n(Module B)","Construction Waste \n(Module B)\n(kg)","Design for Disassembly","Assumed End of Life Scenario\n(Description)","% Reusing ","% Recycling","% Landfill","Estimated reusable materials (kg)","Estimated reusable materials intensity\n(kg/m2 GIA)","Estimated recyclable materials (kg)","Estimated recyclable materials intensity\n(kg/m2 GIA)"]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,"-",{"$f":"SUM(F92:F106)","v":0},{"$f":"IF(AND(F91<>0,$D$31<>0),F91/$D$31,0)","v":0},"-","-",{"$f":"SUM(J92:J106)","v":0},"-","-","-","-",{"$f":"SUM(O92:O106)","v":0},"-",{"$f":"SUM(Q92:Q106)","v":0},"-","-",{"$f":"IF(W91<>0,W91/($F$91+$O$91),0)","v":0},{"$f":"IF(Y91<>0,Y91/($F$91+$O$91),0)","v":0},{"$f":"1-T91-U91","v":1},{"$f":"SUM(W92:W106)","v":0},{"$f":"IF(AND(W91<>0,$D$31<>0),W91/$D$31,0)","v":0},{"$f":"SUM(Y92:Y106)","v":0},{"$f":"IF(AND(Y91<>0,$D$31<>0),Y91/$D$31,0)","v":0}]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,null,null,{"$f":"IF(AND(F92<>0,$D$31<>0),F92/$D$31,0)","v":0},"-",0,{"$f":"F92*I92","v":0},null,null,null,{"$f":"IF(M92<>0,INT(59/M92),0)","v":0},{"$f":"F92*N92","v":0},0,{"$f":"O92*P92","v":0},null,null,0,0,{"$f":"1-T92-U92","v":1},{"$f":"T92*(F92+O92)","v":0},{"$f":"IF(AND(W92<>0,$D$31<>0),W92/$D$31,0)","v":0},{"$f":"U92*(F92+O92)","v":0},{"$f":"IF(AND(Y92<>0,$D$31<>0),Y92/$D$31,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(F93<>0,$D$31<>0),F93/$D$31,0)","v":0},"-",0,{"$f":"F93*I93","v":0},null,null,null,{"$f":"IF(M93<>0,INT(59/M93),0)","v":0},{"$f":"F93*N93","v":0},0,{"$f":"O93*P93","v":0},null,null,0,0,{"$f":"1-T93-U93","v":1},{"$f":"T93*(F93+O93)","v":0},{"$f":"IF(AND(W93<>0,$D$31<>0),W93/$D$31,0)","v":0},{"$f":"U93*(F93+O93)","v":0},0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.2,"Major Demolition Works",null,"-",{"$f":"SUM(F108:F122)","v":0},{"$f":"IF(AND(F107<>0,$D$31<>0),F107/$D$31,0)","v":0},"-","-",{"$f":"SUM(J108:J122)","v":0},"-","-","-","-",{"$f":"SUM(O108:O122)","v":0},"-",{"$f":"SUM(Q108:Q122)","v":0},"-","-",{"$f":"IF(W107<>0,W107/($F$107+$O$107),0)","v":0},{"$f":"IF(Y107<>0,Y107/($F$107+$O$107),0)","v":0},{"$f":"1-T107-U107","v":1},{"$f":"SUM(W108:W122)","v":0},0,{"$f":"SUM(Y108:Y122)","v":0},0]
[null,0.2,"Major Demolition Works",null,null,null,{"$f":"IF(AND(F108<>0,$D$31<>0),F108/$D$31,0)","v":0},"-",0,{"$f":"I108*F108","v":0},null,null,null,{"$f":"IF(M108<>0,INT(59/M108),0)","v":0},{"$f":"F108*N108","v":0},0,{"$f":"O108*P108","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F109<>0,$D$31<>0),F109/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M109<>0,INT(59/M109),0)","v":0},{"$f":"F109*N109","v":0},0,{"$f":"O109*P109","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F110<>0,$D$31<>0),F110/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$f":"SUM(F124:F138)","v":0},{"$f":"IF(AND(F123<>0,$D$31<>0),F123/$D$31,0)","v":0},"-","-",{"$f":"SUM(J124:J138)","v":0},"-","-","-","-",{"$f":"SUM(O124:O138)","v":0},"-",{"$f":"SUM(Q124:Q138)","v":0},"-","-",{"$f":"IF(W123<>0,W123/($F$123+$O$123),0)","v":0},{"$f":"IF(Y123<>0,Y123/($F$123+$O$123),0)","v":0},1,{"$f":"SUM(W124:W138)","v":0},0,{"$f":"SUM(Y124:Y138)","v":0},0]
[null,0.3,"Temporary Support to Adjacent Structures",null,null,null,{"$f":"IF(AND(F124<>0,$D$31<>0),F124/$D$31,0)","v":0},"-",0,{"$f":"I124*F124","v":0},null,null,null,{"$f":"IF(M124<>0,INT(59/M124),0)","v":0},{"$f":"F124*N124","v":0},0,{"$f":"O124*P124","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F125<>0,$D$31<>0),F125/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M125<>0,INT(59/M125),0)","v":0},{"$f":"F125*N125","v":0},0,{"$f":"O125*P125","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$f":"SUM(F140:F154)","v":0},{"$f":"IF(AND(F139<>0,$D$31<>0),F139/$D$31,0)","v":0},"-","-",{"$f":"SUM(J140:J154)","v":0},"-","-","-","-",{"$f":"SUM(O140:O154)","v":0},"-",{"$f":"SUM(Q140:Q154)","v":0},"-","-",{"$f":"IF(W139<>0,W139/($F$139+$O$139),0)","v":0},{"$f":"IF(Y139<>0,Y139/($F$139+$O$139),0)","v":0},1,{"$f":"SUM(W140:W154)","v":0},0,{"$f":"SUM(Y140:Y154)","v":0},0]
[null,0.4,"Specialist Ground Works",null,null,null,{"$f":"IF(AND(F140<>0,$D$31<>0),F140/$D$31,0)","v":0},"-",0,{"$f":"I140*F140","v":0},null,null,null,{"$f":"IF(M140<>0,INT(59/M140),0)","v":0},{"$f":"F140*N140","v":0},0,{"$f":"O140*P140","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F141<>0,$D$31<>0),F141/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M141<>0,INT(59/M141),0)","v":0},{"$f":"F141*N141","v":0},0,{"$f":"O141*P141","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F142<>0,$D$31<>0),F142/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$f":"SUM(F156:F175)","v":27727938.779999997},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":178.89777603146459},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":181.46044845838395},"-",{"$f":"SUM(J156:J175)","v":1328490.3252000001},"-","-","-","-",{"$f":"SUM(O156:O175)","v":0},"-",{"$f":"SUM(Q156:Q175)","v":0},"-","-",{"$f":"IF(W155<>0,W155/($F$155+$O$155),0)","v":0},{"$f":"IF(Y155<>0,Y155/($F$155+$O$155),0)","v":0.97946573223067401},2.0534267769325987E-2,{"$f":"SUM(W156:W175)","v":0},0,{"$f":"SUM(Y156:Y175)","v":27158565.860399999},175.22424119509756]
[null,1,"Substructure",null,"Ready-mix concrete, low-strength, generic, C12/15 (1700/2200 PSI), 0% recycled binders in cement (220 kg/m3 / 13.73 lbs/ft3) (One Click LCA)",397196.79999999999,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":2.5626724269193741},"-",0.04,{"$f":"I156*F156","v":15887.871999999999},"0",null,60,{"$f":"IF(M156<>0,INT(59/M156),0)","v":0},{"$f":"F156*N156","v":0},0.04,{"$f":"O156*P156","v":0},null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,0.98,2.0000000000000018E-2,0,0,389252.864,2.5114189783809868]
[null,null,null,null,"Ready-mix concrete, low-strength, generic, C12/15 (1700/2200 PSI), 0% recycled binders in cement (220 kg/m3 / 13.73 lbs/ft3) (One Click LCA)",944905.5,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":6.0964319724994382},"-",0.05,47245.275000000001,"0",null,60,{"$f":"IF(M157<>0,INT(59/M157),0)","v":0},{"$f":"F157*N157","v":0},0.05,{"$f":"O157*P157","v":0},null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,0.98,{"$f":"1-T157-U157","v":2.0000000000000018E-2},{"$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":926007.39},5.9745033330494497]
[null,null,null,null,"Ready-mix concrete, low-strength, generic, C12/15 (1700/2200 PSI), 30% recycled binders in cement (220 kg/m3 / 13.73 lbs/ft3) (One Click LCA)",226726.5,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":1.4628157880474755},"-",0.05,11336.325000000001,68017.95,null,60,0,0,0.05,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 200 kg / m3",0,0.98,2.0000000000000018E-2,0,0,222191.97,1.4335594722865259]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C30/37 (4400/5400 PSI), 0% recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3) (One Click LCA)",7062174,45.56441185806861,"-",0.05,353108.7,"0",null,60,0,0,0.05,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,6920930.5199999996,44.65312362090723]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C30/37 (4400/5400 PSI), 10% (typical) recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3) (One Click LCA)",4914700.84,31.709138465429447,"-",0.05,245735.04200000002,491470.08400000003,null,60,0,0,0.05,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,4816406.8231999995,31.074955696120856]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C30/37 (4400/5400 PSI), 30% recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3) (One Click LCA)",2133555.9,13.765480679152374,"-",0.05,106677.795,640066.7699999999,null,60,0,0,0.05,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,2090884.7819999999,13.490171065569326]
[null,null,null,null,"Reinforcement steel (rebar), generic, 15% recycled content, A615 (One Click LCA)",959617.89,6.1913547820162433,"-",0.05,47980.894500000002,143942.68349999998,null,60,0,0,0.05,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,940425.53220000002,6.067527686375918]
[null,null,null,null,"EPS Insulation, L= 0.031 W/mK, R= 1 m2K/W, 600x1200x31 mm, 16 kg/m3, pressure class 80 kN/m² (EPS-gruppen)",57129.78,0.36859539644319878,"-",0.04,2285.1912000000002,"0",null,60,0,0,0.04,0,null,"Plastic-based material incineration",0,0.95,5.0000000000000044E-2,0,0,54273.290999999997,0.35016562662103884]
[null,null,null,null,"EPS Insulation, L= 0.031 W/mK, R= 1 m2K/W, 600x1200x31 mm, 16 kg/m3, pressure class 80 kN/m² (EPS-gruppen)",3093.93,1.9961714449408099E-2,"-",7.0000000000000007E-2,216.57510000000002,"0",null,60,0,0,7.0000000000000007E-2,0,null,"Plastic-based material incineration",0,0.95,5.0000000000000044E-2,0,0,2939.2334999999998,1.8963628726937694E-2]
[null,null,null,null,"Plastic vapour control layer, 0.2 mm (Tommen Gram)",2770.85,1.7877235904542908E-2,"-",0.1,277.08499999999998,"0",null,60,0,0,0.1,0,null,"Plastic-based material incineration",0,0.95,5.0000000000000044E-2,0,0,2632.3074999999999,1.698337410931576E-2]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C30/37 (4400/5400 PSI), 10% (typical) recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3) (One Click LCA)",8725766.4000000004,56.29773693297512,"-",0.04,349030.65600000002,872576.64000000013,null,60,0,0,0.04,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,8551251.0720000006,55.171782194315618]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C30/37 (4400/5400 PSI), 30% recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3) (One Click LCA)",1484028,9.5747942490380211,"-",0.05,74201.400000000009,445208.39999999997,null,60,0,0,0.05,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,1454347.44,9.3832983640572607]
[null,null,null,null,"Reinforcement steel (rebar), generic, 15% recycled content, A615 (One Click LCA)",385462.15,2.4869616860610657,"-",4.8000000000000001E-2,18502.183200000003,57819.322500000002,null,60,0,0,4.8000000000000001E-2,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,377752.90700000001,2.4372224523398445]
[null,null,null,null,"Self levelling mortar, for floors, walls and overhead appl., 3-50 mm, 1400 kg/m3, Pericret (PCI Augsburg)",430810.24,2.779542844460273,"-",0.13,56005.331200000001,"0",null,60,0,0,0.13,0,null,"Cement/mortar use in a backfill",0,0.95,5.0000000000000044E-2,0,0,409269.72799999994,2.6405657022372591]
[null,null,null,null,null,null,{"$f":"IF(AND(F170<>0,$D$31<>0),F170/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F171<>0,$D$31<>0),F171/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F172<>0,$D$31<>0),F172/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F175<>0,$D$31<>0),F175/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M175<>0,INT(59/M175),0)","v":0},0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F177:F196)","v":8365052.2300000004},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":53.970446638949319},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":54.00702888900932},"-",{"$f":"SUM(J177:J196)","v":129258.90716999999},"-","-","-","-",{"$f":"SUM(O177:O196)","v":0},"-",{"$f":"SUM(Q177:Q196)","v":0},"-","-",{"$f":"IF(W176<>0,W176/($F$176+$O$176),0)","v":0},{"$f":"IF(Y176<>0,Y176/($F$176+$O$176),0)","v":0.98000000000000009},1.9999999999999907E-2,{"$f":"SUM(W177:W196)","v":0},0,{"$f":"SUM(Y177:Y196)","v":8197751.1854000008},52.891037706170337]
[null,2.1,"Superstructure: Frame",null,"Ready-mix concrete, normal strength, generic, C32/40 (4600/5800 PSI) with CEM II/A-V, 10% fly ash content in cement (300 kg/m3; 18.7 lbs/ft3 total cement) (One Click LCA)",5670,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":3.6582250060002632E-2},"-",0.05,{"$f":"I177*F177","v":283.5},567,null,60,{"$f":"IF(M177<>0,INT(59/M177),0)","v":0},{"$f":"F177*N177","v":0},0.05,{"$f":"O177*P177","v":0},null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,5556.5999999999995,3.5850605058802575E-2]
[null,null,null,null,"Reinforcement steel (rebar), generic, 15% recycled content, A615 (One Click LCA)",767.81,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":4.9538302325521366E-3},"-",0.05,38.390500000000003,115.17149999999998,null,60,{"$f":"IF(M178<>0,INT(59/M178),0)","v":0},{"$f":"F178*N178","v":0},0.05,{"$f":"O178*P178","v":0},null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,752.45379999999989,4.8547536279010938E-3]
[null,null,null,null,"Ready-mix concrete, normal strength, generic, C32/40 (4600/5800 PSI) with CEM II/A-V, 10% fly ash content in cement (300 kg/m3; 18.7 lbs/ft3 total cement) (One Click LCA)",26906.880000000001,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":0.17360039021066731},"-",0.04,1076.2752,2690.6880000000001,null,60,0,0,0.04,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,26368.742399999999,0.17012838240645395]
[null,null,null,null,"Ready-mix concrete, normal strength, generic, C32/40 (4600/5800 PSI) with CEM II/A-V, 10% fly ash content in cement (300 kg/m3; 18.7 lbs/ft3 total cement) (One Click LCA)",3628.8,2.3412640038401683E-2,"-",0.05,181.44000000000003,362.88000000000005,null,60,0,0,0.05,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,3556.2240000000002,2.2944387237633649E-2]
[null,null,null,null,"Reinforcement steel (rebar), generic, 15% recycled content, A615 (One Click LCA)",3493.98,2.2542795425863842E-2,"-",0.05,174.69900000000001,524.09699999999998,null,60,0,0,0.05,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,3424.1003999999998,2.2091939517346566E-2]
[null,null,null,null,"Structural steel profiles, generic, 15% recycled content (only virgin materials),  I, H, U, L, and T sections, S235, S275 and S355 (One Click LCA)",6400291.0700000003,41.294012059883919,"-",0.01,64002.910700000008,960043.6605,null,60,0,0,0.01,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,6272285.2486000005,40.468131818686238]
[null,null,null,null,"Structural steel profiles, generic, 15% recycled content (only virgin materials),  I, H, U, L, and T sections, S235, S275 and S355 (One Click LCA)",1924293.69,12.415342673097916,"-",3.3000000000000002E-2,63501.691769999998,288644.05349999998,null,60,0,0,3.3000000000000002E-2,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,1885807.8162,12.167035819635958]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F191<>0,$D$31<>0),F191/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F192<>0,$D$31<>0),F192/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F193<>0,$D$31<>0),F193/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F194<>0,$D$31<>0),F194/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F198:F217)","v":36215781.409999996},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":233.66045355538174},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":233.81529770338307},"-",{"$f":"SUM(J198:J217)","v":1520400.6401000002},"-","-","-","-",{"$f":"SUM(O198:O217)","v":112283.09000000001},"-",{"$f":"SUM(Q198:Q217)","v":4201.3580000000002},"-","-",{"$f":"IF(W197<>0,W197/($F$197+$O$197),0)","v":0},{"$f":"IF(Y197<>0,Y197/($F$197+$O$197),0)","v":0.97708198962815651},2.2918010371843489E-2,{"$f":"SUM(W198:W217)","v":0},0,{"$f":"SUM(Y198:Y217)","v":35495497.541000001},229.01325697514471]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"Aluminium profiles glass railings, 1.0 x 1.0 m, 20.71 kg/m2, Les fabricants pouvant utiliser les FDES collectives UDM-FFB sont les membres de l Union des Métalliers, les fabricants membres de la section garde-corps du SNFA ainsi que les entreprises qui fabriquent à partir de systèmes commercialisés par les concepteurs gammistes membres du SNFA. La liste complète des membres de L Union des Métalliers peut être consultée sur le site www.metal-pro.org rubrique. Trouver un professionnel. Afin de confirmer que leurs produits remplissent l ensemble des conditions présentées dans le cadre de validité, les métalliers doivent produire une attestation de conformité au cadre de validité, au sein de laquelle sont listés les produits concernés. (UNION DES METALLIERS)",23999.79,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":0.15484414800133167},"-",0,{"$f":"I198*F198","v":0},"0",null,50,{"$f":"IF(M198<>0,INT(59/M198),0)","v":1},{"$f":"F198*N198","v":23999.79},0,{"$f":"O198*P198","v":0},null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ceramic wall tiles, glazed or unglazed, 7.5 mm, 18 kg/m2 (Seranit (2020), Inönü plant)",214408.32000000001,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":1.3833401723430447},"-",0.06,12864.4992,"0",null,60,{"$f":"IF(M199<>0,INT(59/M199),0)","v":0},{"$f":"F199*N199","v":0},0.06,{"$f":"O199*P199","v":0},null,"Brick/stone crushed to aggregate (for sub-base layers)",0,0.95,5.0000000000000044E-2,0,0,203687.90400000001,1.3141731637258924]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C30/37 (4400/5400 PSI), 10% (typical) recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3) (One Click LCA)",24624989.379999999,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":158.87786935168768},"-",0.04,984999.57519999996,2462498.9380000001,null,60,0,0,0.04,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,24132489.592399999,155.70031196465391]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C30/37 (4400/5400 PSI), 10% (typical) recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3) (One Click LCA)",5309640,34.257244833966908,"-",0.05,265482,530964,null,60,0,0,0.05,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,5203447.2,33.572099937287568]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C30/37 (4400/5400 PSI), 30% recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3) (One Click LCA)",4017636,25.921369453627641,"-",0.05,200881.80000000002,1205290.8,null,60,0,0,0.05,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,3937283.28,25.402942064555088]
[null,null,null,null,"Reinforcement steel (rebar), generic, 15% recycled content, A615 (One Click LCA)",570535.35,3.6810347163617498,"-",0.05,28526.767500000002,85580.302499999991,null,60,0,0,0.05,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,559124.64299999992,3.6074140220345141]
[null,null,null,null,"Reinforcement steel (rebar), generic, 90% recycled content, A615 (One Click LCA)",265482,1.7128622416983454,"-",0.05,13274.1,238933.80000000002,null,60,0,0,0.05,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,260172.36,1.6786049968643784]
[null,null,null,null,"Steel sheets, generic, 15% recycled content, S235, S275 and S355 (One Click LCA)",1117557.92,7.2103674225707959,"-",0.01,11175.5792,167633.68799999999,null,60,0,0,0.01,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,1095206.7615999999,7.0661600741193791]
[null,null,null,null,"Tile adhesive, 5 kg/m2, webercol pro (SAINT GOBAIN WEBER FRANCE)",54782,0.35344776415997603,"-",0.04,2191.2800000000002,"0",null,50,1,54782,0.04,2191.2800000000002,null,"Cement/mortar use in a backfill",0,0.95,5.0000000000000044E-2,0,0,104085.79999999999,0.67155075190395441]
[null,null,null,null,"Waterproof, protective, flexible coating, 1.5 kg/l, Lastogum (PCI Augsburg)",16750.650000000001,0.10807345096430038,"-",0.06,1005.0390000000001,"0",null,20,2,33501.300000000003,0.06,2010.0780000000002,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F212<>0,$D$31<>0),F212/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F213<>0,$D$31<>0),F213/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F214<>0,$D$31<>0),F214/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F215<>0,$D$31<>0),F215/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I217*F217","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F219:F238)","v":389807.33},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":2.5149963353230977},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":2.5210637627973354},"-",{"$f":"SUM(J219:J238)","v":13778.233149999998},"-","-","-","-",{"$f":"SUM(O219:O238)","v":2770.85},"-",{"$f":"SUM(Q219:Q238)","v":277.08499999999998},"-","-",{"$f":"IF(W218<>0,W218/($F$218+$O$218),0)","v":0},{"$f":"IF(Y218<>0,Y218/($F$218+$O$218),0)","v":0.70115595752163296},0.29884404247836704,{"$f":"SUM(W219:W238)","v":0},0,{"$f":"SUM(Y219:Y238)","v":275258.52969999996},1.7759393941153543]
[null,2.2999999999999998,"Superstructure: Roof",null,"Aluminium rainscreen cladding for façade, 10.8 kg/m2, Vantage® IP Interlocking Plank System (BTS Facades & Fabrications)",940.41,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":6.0674274742375791E-3},"-",7.4999999999999997E-2,{"$f":"I219*F219","v":70.530749999999998},"0",null,60,{"$f":"IF(M219<>0,INT(59/M219),0)","v":0},{"$f":"F219*N219","v":0},7.4999999999999997E-2,{"$f":"O219*P219","v":0},null,"Aluminium recycling",0,0.95,5.0000000000000044E-2,0,0,893.38949999999988,5.7640561005256989E-3]
[null,null,null,null,"Concrete roof tiles, Avg. thickness per m2: 22.4 mm, 334x420 mm, 2100 kg/m3 (Eternit)",5131.12,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":3.3105452368232924E-2},"-",0.01,51.311199999999999,"0",null,60,{"$f":"IF(M220<>0,INT(59/M220),0)","v":0},{"$f":"F220*N220","v":0},0.01,{"$f":"O220*P220","v":0},null,"Rebar separated (2 %), concrete to aggregate",0,0.95,5.0000000000000044E-2,0,0,4874.5639999999994,3.1450179749821276E-2]
[null,null,null,null,"Glass wool insulation panels, unfaced, generic, L = 0.031 W/mK, R = 3.23 m2K/W (18 ft2°Fh/BTU), 25 kg/m3 (1.56 lbs/ft3), (applicable for densities: 0-25 kg/m3 (0-1.56 lbs/ft3)), Lambda=0.031 W/(m.K) (One Click LCA)",110108.81,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":0.71041058575472982},"-",0.08,8808.7047999999995,"0",null,60,0,0,0.08,0,null,"Landfilling (for inert materials)",0,0,{"$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,"Plastic vapour control layer, 0.2 mm (Tommen Gram)",2770.85,1.7877235904542908E-2,"-",0.1,277.08499999999998,"0",null,30,1,2770.85,0.1,277.08499999999998,null,"Plastic-based material incineration",0,0.95,5.0000000000000044E-2,0,0,5264.6149999999998,3.3966748218631521E-2]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C30/37 (4400/5400 PSI), 10% (typical) recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3) (One Click LCA)",40435.199999999997,0.26088370328504729,"-",0.04,1617.4079999999999,4043.52,null,60,0,0,0.04,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,38413.439999999995,0.24783951812079494]
[null,null,null,null,"Reinforcement steel (rebar), generic, 15% recycled content, A615 (One Click LCA)",16224.6,0.10467943109762234,"-",0.05,811.23,2433.69,null,60,0,0,0.05,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,15900.108,0.10258584247566989]
[null,null,null,null,"Steel sheets, generic, 15% recycled content, S235, S275 and S355 (One Click LCA)",214196.34,1.3819724994386848,"-",0.01,2141.9634000000001,32129.450999999997,null,60,0,0,0.01,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,209912.41319999998,1.3543330494499111]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F233<>0,$D$31<>0),F233/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F234<>0,$D$31<>0),F234/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F235<>0,$D$31<>0),F235/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F236<>0,$D$31<>0),F236/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F240:F254)","v":7311598.629999999},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":47.173673619229739},"-","-",{"$f":"SUM(J240:J254)","v":364451.12190000003},"-","-","-","-",{"$f":"SUM(O240:O254)","v":3509.84},"-",{"$f":"SUM(Q240:Q254)","v":35.098400000000005},"-","-",{"$f":"IF(W239<>0,W239/($F$239+$O$239),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$239+$O$239),0)","v":0.98000000000000009},1.9999999999999907E-2,{"$f":"SUM(W240:W254)","v":0},0,{"$f":"SUM(Y240:Y254)","v":7168806.3005999997},46.25239236689093]
[null,2.4,"Superstructure: Stairs and Ramps",null,"Ready-mix concrete, in-situ, UK average, C40/50 (IStructE)",98841.600000000006,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":0.63771571914122682},"-",0.04,{"$f":"I240*F240","v":3953.6640000000002},"0",null,60,{"$f":"IF(M240<>0,INT(59/M240),0)","v":0},{"$f":"F240*N240","v":0},0.04,{"$f":"O240*P240","v":0},null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,0.98,2.0000000000000018E-2,0,0,96864.768000000011,0.62496140475840234]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C30/37 (4400/5400 PSI), 10% (typical) recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3) (One Click LCA)",6920877.5999999996,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":44.65278218657334},"-",0.05,346043.88,692087.76,null,60,{"$f":"IF(M241<>0,INT(59/M241),0)","v":0},{"$f":"F241*N241","v":0},0.05,{"$f":"O241*P241","v":0},null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.98,2.0000000000000018E-2,0,0,6782460.0479999995,43.759726542841875]
[null,null,null,null,"Reinforcement steel (rebar), generic, 90% recycled content, A615 (One Click LCA)",288369.59000000003,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":1.8605305910194769},"-",0.05,14418.479500000001,259532.63100000002,null,60,0,0,0.05,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,282602.19820000004,1.8233199791990875]
[null,null,null,null,"Stainless steel handrail, diam. 45mm, Donnee par default (MDEGD)",3509.84,2.2645122495696585E-2,"-",0.01,35.098400000000005,"0",null,50,1,3509.84,0.01,35.098400000000005,null,"Stainless steel recycling",0,0.98,2.0000000000000018E-2,0,0,6879.2864,4.4384440091565301E-2]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F256:F275)","v":10707988.33},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":69.08682658335978},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":74.356950369435552},"-",{"$f":"SUM(J256:J275)","v":411447.18574999995},"-","-","-","-",{"$f":"SUM(O256:O275)","v":229562.15999999997},"-",{"$f":"SUM(Q256:Q275)","v":9182.4863999999998},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":0},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":0.85919746314240786},0.14080253685759214,{"$f":"SUM(W256:W275)","v":0},0,{"$f":"SUM(Y256:Y275)","v":9397515.6339999996},60.631793098019777]
[null,2.5,"Superstructure: External Walls",null,"Dense facing brick from limestone aggregates and cement (Marshalls)",187897.5,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":1.212295120043976},"-",0.05,{"$f":"I256*F256","v":9394.875},0,null,60,{"$f":"IF(M256<>0,INT(59/M256),0)","v":0},{"$f":"F256*N256","v":0},0.05,{"$f":"O256*P256","v":0},null,"Brick/stone crushed to aggregate (for sub-base layers)",0,0.95,5.0000000000000044E-2,0,0,178502.625,1.1516803640417772]
[null,null,null,null,"Gypsum plaster board, regular, generic, 6.5-25 mm (0.25-0.98 in), 10.725 kg/m2 (2.20 lbs/ft2) (for 12.5 mm/0.49 in), 858 kg/m3 (53.6 lbs/ft3) (One Click LCA)",376905.98,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":2.4317581674550879},"-",0.04,15076.2392,0,null,60,{"$f":"IF(M257<>0,INT(59/M257),0)","v":0},{"$f":"F257*N257","v":0},0.04,{"$f":"O257*P257","v":0},null,"Gypsum recycling",0,0.95,5.0000000000000044E-2,0,0,358060.68099999998,2.3101702590823336]
[null,null,null,null,"Gypsum plaster, 1100 kg/m3 (Bundesverband der Gipsindustrie)",115967.26,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":0.74820869560729109},"-",0.04,4638.6903999999995,0,null,50,1,115967.26,0.04,4638.6903999999995,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Lightweight concrete block, with expanded clay aggregate, generic, 650 kg/m3 (40.6 lbs/ft3), 18 kg/block (39.7 lbs/block), 0.5x0.3x0.185 mm (0.019x0.012x0.007 in) (One Click LCA)",4511828.67,29.109849141768798,"-",0.01,45118.286699999997,0,null,60,0,0,0.01,0,null,"Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,0.95,5.0000000000000044E-2,0,0,4286237.2364999996,27.654356684680355]
[null,null,null,null,"Masonry mortar/facing wall mortar/mortar with special properties, 1500 kg/m3, EPD coverage: >1500 kg/m3 (IWM)",113594.9,0.73290247572151546,"-",0.04,4543.7960000000003,0,null,45,1,113594.9,0.04,4543.7960000000003,null,"Cement/mortar use in a backfill",0,0.95,5.0000000000000044E-2,0,0,215830.30999999997,1.3925147038708792]
[null,null,null,null,"Metal facade cladding from Nordic bronze, 1.5 mm, 15.7 kg/m2, Liberta Original, Liberta Elegant, Bespoke (Ruukki Construction Oy)",14531.53,9.3755919614537928E-2,"-",7.4999999999999997E-2,1089.86475,0,null,60,0,0,7.4999999999999997E-2,0,null,"Steel recycling",0,0.95,5.0000000000000044E-2,0,0,13804.9535,8.9068123633811017E-2]
[null,null,null,null,"Red brick, average production, UK, 215 mm x 102.5 mm x 65 mm, 2.13 kg/unit, 1485 kg/m3 (Brick Development Association (BDA) Ltd (2019))",4571382.22,29.494082450068774,"-",0.06,274282.93319999997,0,null,60,0,0,0.06,0,null,"Brick/stone crushed to aggregate (for sub-base layers)",0,0.95,5.0000000000000044E-2,0,0,4342813.1089999992,28.019378327565331]
[null,null,null,null,"Sandwich composite cladding with aluminum facings and PIR core, 7.6 kg/m2, Bardage composite sandwich avec parements en aluminium et un noyau minéral (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",2386.02,1.5394352784509254E-2,"-",0.15,357.90299999999996,0,null,60,0,0,0.15,0,null,"Recycling sandwich panel metals (20% metal)",0,0.95,5.0000000000000044E-2,0,0,2266.7190000000001,1.4624635145283792E-2]
[null,null,null,null,"Stone wool insulation panels, unfaced, generic, L = 0.037 W/mK, R = 2.70 m2K/W (15 ft2°Fh/BTU), 150 kg/m3 (9.36 lbs/ft3) (applicable for densities: 100-150 kg/m3 (6.24-9.36 lbs/ft3)), Lambda=0.037 W/(m.K) (One Click LCA)",813494.25,5.2485802602952898,"-",7.0000000000000007E-2,56944.597500000003,0,null,60,0,0,7.0000000000000007E-2,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F270<>0,$D$31<>0),F270/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F271<>0,$D$31<>0),F271/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F272<>0,$D$31<>0),F272/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F273<>0,$D$31<>0),F273/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F277:F291)","v":541874.05000000005},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":3.4961149908512117},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":74.356950369435552},"-",{"$f":"SUM(J277:J291)","v":0},"-","-","-","-",{"$f":"SUM(O277:O291)","v":426377.2},"-",{"$f":"SUM(Q277:Q291)","v":0},"-","-",{"$f":"IF(W276<>0,W276/($F$276+$O$276),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$276+$O$276),0)","v":0.95},5.0000000000000044E-2,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":919838.6875},5.9347035063473745]
[null,2.6,"Superstructure: Windows and External Doors",null,"Extruded aluminium profiles for window and door frames, generic, 40% recycled content, average world aluminium manufacturing technology (One Click LCA)",87061.8,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":0.56171367518058857},"-",0,0,null,null,60,{"$f":"IF(M277<>0,INT(59/M277),0)","v":0},{"$f":"F277*N277","v":0},0,{"$f":"O277*P277","v":0},null,"Aluminium recycling",0,0.95,5.0000000000000044E-2,0,0,82708.709999999992,0.53362799142155903]
[null,null,null,null,"Window glass, single, 10 kg/m2, EN15804+A2, ref. year 2021",414580,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":2.6748270246694692},"-",0,0,null,null,35,{"$f":"IF(M278<>0,INT(59/M278),0)","v":1},{"$f":"F278*N278","v":414580},0,{"$f":"O278*P278","v":0},null,"Glass recycling",0,0.95,5.0000000000000044E-2,0,0,787702,5.0821713468719913]
[null,null,null,null,"Multifunctional steel door, product group 1, 1000mm x 2125 mm, H 3 D, H 3 OD, H 3 VM, H 3 KT, RS 55, D 65 OD, D 65 (Hörmann)",11797.2,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":7.6114306950240393E-2},"-",0,0,null,null,50,1,11797.2,0,0,null,"Metal-containing product recycling (90 % metal)",0,0.95,5.0000000000000044E-2,0,0,22414.68,0.14461718320545675]
[null,null,null,null,"Aluminium framed windows, double leaf, 26.55 kg/m2 (SNFA)",28435.05,0.18345998405091318,"-",0,0,null,null,60,0,0,0,0,null,"Glass-containing product recycling (80 % glass)",0,0.95,5.0000000000000044E-2,0,0,27013.297499999997,0.17428698484836752]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T285-U285","v":1},{"$f":"T285*(F285+O285)","v":0},{"$f":"IF(AND(W285<>0,$D$31<>0),W285/$D$31,0)","v":0},{"$f":"U285*(F285+O285)","v":0},0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F291<>0,$D$31<>0),F291/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F293:F312)","v":4330117.7800000012},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":27.937469385753705},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":30.049966450141046},"-",{"$f":"SUM(J293:J312)","v":139716.20300000001},"-","-","-","-",{"$f":"SUM(O293:O312)","v":1053656.6200000001},"-",{"$f":"SUM(Q293:Q312)","v":0},"-","-",{"$f":"IF(W292<>0,W292/($F$292+$O$292),0)","v":0},{"$f":"IF(Y292<>0,Y292/($F$292+$O$292),0)","v":0.89272582747895191},0.10727417252104809,{"$f":"SUM(W293:W312)","v":0},0,{"$f":"SUM(Y293:Y312)","v":4806234.456199999},31.009324642629473]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"Glass wool insulation panels, unfaced, generic, L = 0.031 W/mK, R = 3.23 m2K/W (18 ft2°Fh/BTU), 25 kg/m3 (1.56 lbs/ft3), (applicable for densities: 0-25 kg/m3 (0-1.56 lbs/ft3)), Lambda=0.031 W/(m.K) (One Click LCA)",327422.68,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":2.1124970643873406},"-",7.0000000000000007E-2,22919.587600000003,34824.720000000001,null,60,{"$f":"IF(M293<>0,INT(59/M293),0)","v":0},{"$f":"F293*N293","v":0},7.0000000000000007E-2,{"$f":"O293*P293","v":0},null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Gypsum plaster board, regular, generic, 6.5-25 mm (0.25-0.98 in), 10.725 kg/m2 (2.20 lbs/ft2) (for 12.5 mm/0.49 in), 858 kg/m3 (53.6 lbs/ft3) (One Click LCA)",2839835.26,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":18.322321624432554},"-",0.04,113593.41039999999,"0",null,60,{"$f":"IF(M294<>0,INT(59/M294),0)","v":0},{"$f":"F294*N294","v":0},0.04,{"$f":"O294*P294","v":0},null,"Gypsum recycling",0,0.95,5.0000000000000044E-2,0,0,2697843.4969999995,17.406205543210923]
[null,null,null,null,"Structural steel profiles, generic, 15% recycled content (only virgin materials),  I, H, U, L, and T sections, S235, S275 and S355 (One Click LCA)",90010.74,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":0.58073992923560513},"-",0.01,900.1074000000001,"0",null,60,0,0,0.01,0,null,"Steel recycling",0,0.98,2.0000000000000018E-2,0,0,88210.525200000004,0.5691251306508931]
[null,null,null,null,"Wooden and engineered wood interior doors, biogenic CO2 not substracted, 485-1360 mm x 1597-2735 mm, min. thickness 39 mm, 41 kg/m2 (VHI)",1053656.6200000001,6.7980828836361855,"-",0,0,"0",null,35,1,1053656.6200000001,0,0,null,"Wood-containing product incineration (80% wood)",0,0.95,5.0000000000000044E-2,0,0,2001947.5780000002,12.916357478908752]
[null,null,null,null,"Internal wall system with glass wool core, gypsum board and steel frame, 56.49 kg/m2",19192.48,0.12382788406201045,"-",0.12,2303.0976000000001,0,null,60,0,0,0.12,0,null,"Gypsum recycling",0,0.95,5.0000000000000044E-2,0,0,18232.856,0.11763648985890993]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0.95,5.0000000000000044E-2,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0.95,5.0000000000000044E-2,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0.95,5.0000000000000044E-2,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F307<>0,$D$31<>0),F307/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F308<>0,$D$31<>0),F308/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F309<>0,$D$31<>0),F309/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F310<>0,$D$31<>0),F310/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F314:F328)","v":0},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":30.049966450141046},"-",{"$f":"SUM(J314:J328)","v":0},"-","-","-","-",{"$f":"SUM(O314:O328)","v":0},"-",{"$f":"SUM(Q314:Q328)","v":0},"-","-",{"$f":"IF(W313<>0,W313/($F$313+$O$313),0)","v":0},{"$f":"IF(Y313<>0,Y313/($F$313+$O$313),0)","v":0},1,{"$f":"SUM(W314:W328)","v":0},0,{"$f":"SUM(Y314:Y328)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,null,null,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M314<>0,INT(59/M314),0)","v":0},{"$f":"F314*N314","v":0},0,{"$f":"O314*P314","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M315<>0,INT(59/M315),0)","v":0},{"$f":"F315*N315","v":0},0,{"$f":"O315*P315","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F316<>0,$D$31<>0),F316/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I320*F320","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F328<>0,$D$31<>0),F328/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$f":"SUM(F330:F349)","v":2038107.72},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":13.149658952779863},"-","-",{"$f":"SUM(J330:J349)","v":97975.160200000028},"-","-","-","-",{"$f":"SUM(O330:O349)","v":218730.41999999998},"-",{"$f":"SUM(Q330:Q349)","v":16189.030400000003},"-","-",{"$f":"IF(W329<>0,W329/($F$329+$O$329),0)","v":0},{"$f":"IF(Y329<>0,Y329/($F$329+$O$329),0)","v":0.71725368085103347},0.28274631914896653,{"$f":"SUM(W330:W349)","v":0},0,{"$f":"SUM(Y330:Y349)","v":1618725.463},10.443848265601329]
[null,3,"Finishes",null,"Massive wooden flooring/parquet, 22‑450 × 44‑7000 × 8‑35 mm, 11.71 kg/m² (Verband der Deutschen Parkettindustrie)",776282,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":5.0084906950756549},"-",0.02,15525.64,0,null,60,{"$f":"IF(M330<>0,INT(59/M330),0)","v":0},{"$f":"F330*N330","v":0},0.02,{"$f":"O330*P330","v":0},null,"Wood incineration",0,0.95,5.0000000000000044E-2,0,0,737467.9,4.7580661603218717]
[null,null,null,null,"Ceramic wall tiles, 7.5 mm, 3000 kg/m² (Seranit Granit Seramik)",519670,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":3.3528567704905763},"-",0.06,31180.199999999997,0,null,60,{"$f":"IF(M331<>0,INT(59/M331),0)","v":0},{"$f":"F331*N331","v":0},0.06,{"$f":"O331*P331","v":0},null,"Brick/stone crushed to aggregate (for sub‑base layers)",0,0.95,5.0000000000000044E-2,0,0,493686.5,3.1852139319660475]
[null,null,null,null,"Glass wool, acoustic ceiling panel, 20 mm, 4.0 kg/m², Master Rigid DP (Ecophon)",430606,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":2.7782251092305983},"-",7.0000000000000007E-2,30142.420000000002,0,null,60,0,0,7.0000000000000007E-2,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Thin steel sheet beams for joists and studs, Z, Sigma, C‑shaped (CTICM)",79666,0.51399674308292231,"-",0.01,796.66,0,null,100,0,0,0.01,0,null,"Steel recycling",0,0.95,5.0000000000000044E-2,0,0,75682.7,0.48829690592877617]
[null,null,null,null,"Ceramic wall tiles, 7.5 mm, 3000 kg/m² (Seranit Granit Seramik)",8976,5.7912218084406282E-2,"-",0.1,897.6,0,null,60,0,0,0.1,0,null,"Brick/stone crushed to aggregate (for sub‑base layers)",0,0.95,5.0000000000000044E-2,0,0,8527.1999999999989,5.5016607180185959E-2]
[null,null,null,null,"Gypsum plaster board, regular, generic, 6.5–25 mm (One Click LCA)",42652.9,0.27519207294255488,"-",0.12,5118.348,0,null,60,0,0,0.12,0,null,"Gypsum recycling",0,0.95,5.0000000000000044E-2,0,0,40520.254999999997,0.26143246929542713]
[null,null,null,null,"Vinyl flooring, Be Natural Be Different Be Easy Be Smart (DICKSON‑CONSTANT)",36610,0.23620391088125153,"-",0.06,2196.6,0,null,20,2,73220,0.06,4393.2,null,"Plastic‑based material incineration",0,0.95,5.0000000000000044E-2,0,0,104338.5,0.67318114601156687]
[null,null,null,null,"Waterproof, protective, flexible coating, 1.5 kg/l, Lastogum (PCI Augsburg)",33979,0.21922897262589583,"-",0.06,2038.74,0,null,20,2,67958,0.06,4077.48,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Tile adhesive, all‑round, for ceramics, 1–5 mm, 1400 kg/m³, Verlegemörtel (PCI Augsburg)",29290,0.18897603249690953,"-",0.04,1171.6000000000001,0,null,60,0,0,0.04,0,null,"Cement/mortar use in a backfill",0,0.95,5.0000000000000044E-2,0,0,27825.5,0.17952723087206404]
[null,null,null,null,"Plastic vapour control layer, 0.2 mm (Tommen Gram)",20488,0.1321864443085245,"-",0.1,2048.8000000000002,0,null,60,0,0,0.1,0,null,"Plastic‑based material incineration",0,0.95,5.0000000000000044E-2,0,0,19463.599999999999,0.12557712209309826]
[null,null,null,null,"Carpet tiles, 4.462 kg/m², Taskworx (Shaw Europe)",23358.12,0.15070415992443537,"-",0.1,2335.8119999999999,0,null,15,3,70074.36,0.1,7007.4360000000006,null,"Plastic‑based material incineration",0,0.95,5.0000000000000044E-2,0,0,88760.855999999985,0.57267580771285431]
[null,null,null,null,"Thin steel sheet beams for joists and studs, Z, Sigma, C‑shaped (CTICM)",2931.3,1.8912442610385487E-2,"-",0.1,293.13000000000005,0,null,100,0,0,0.1,0,null,"Steel recycling",0,0.95,5.0000000000000044E-2,0,0,2784.7350000000001,1.7966820479866214E-2]
[null,null,null,null,"Glass wool, acoustic ceiling panel, 20 mm, 4.0 kg/m², Master Rigid DP (Ecophon)",14683.68,9.4737575583961092E-2,"-",0.08,1174.6944000000001,0,null,60,0,0,0.08,0,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Massive wooden flooring/parquet, same spec as above",15165.47,9.7846034535708656E-2,"-",0.18,2729.7846,0,null,60,0,0,0.18,0,null,"Wood incineration",0,0.95,5.0000000000000044E-2,0,0,14407.196499999998,9.2953732808923217E-2]
[null,null,null,null,"Vinyl flooring, same product",1214.29,{"$f":"IF(AND(F344<>0,$D$31<>0),F344/$D$31,0)","v":7.8344727381588347E-3},"-",0.1,121.429,0,null,20,2,2428.58,0.1,242.858,null,"Plastic‑based material incineration",0,0.95,5.0000000000000044E-2,0,0,3460.7264999999998,2.2328247303752678E-2]
[null,null,null,null,"Waterproof, protective, flexible coating, 1.5 kg/l, Lastogum (PCI Augsburg)",561,{"$f":"IF(AND(F345<>0,$D$31<>0),F345/$D$31,0)","v":3.6195136302753926E-3},"-",0.1,56.1,0,null,20,2,1122,0.1,112.2,null,"Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ceramic wall tiles, 7.5 mm, 3000 kg/m² (Seranit Granit Seramik)",119.57,{"$f":"IF(AND(F346<>0,$D$31<>0),F346/$D$31,0)","v":7.7145319923712773E-4},"-",0.06,7.174199999999999,0,null,60,0,0,0.06,0,null,"Brick/stone crushed to aggregate (for sub‑base layers)",0,0.95,5.0000000000000044E-2,0,0,113.59149999999998,7.3288053927527124E-4]
[null,null,null,null,"Gypsum plaster board, regular, generic (One Click LCA)",545.23,{"$f":"IF(AND(F347<>0,$D$31<>0),F347/$D$31,0)","v":3.5177672310785246E-3},"-",0.04,21.809200000000001,0,null,60,0,0,0.04,0,null,"Gypsum recycling",0,0.95,5.0000000000000044E-2,0,0,517.96849999999995,3.3418788695245981E-3]
[null,null,null,null,"Carpet tiles, 4.462 kg/m², Taskworx (Shaw Europe)",307.43,1.9835063731828235E-3,"-",0.06,18.445799999999998,0,null,15,3,922.29,0.06,55.337399999999995,null,"Plastic‑based material incineration",0,0.95,5.0000000000000044E-2,0,0,1168.2339999999999,7.5373242180947287E-3]
[null,null,null,null,"Water‑borne interior paints, 1.36 kg/L (Teknos)",1001.73,6.4630577341457558E-3,"-",0.1,100.173,0,null,15,3,3005.19,0.1,300.51900000000001,null,"Landfilling (for inert materials)",0,0,{"$f":"1-T349-U349","v":1},{"$f":"T349*(F349+O349)","v":0},{"$f":"IF(AND(W349<>0,$D$31<>0),W349/$D$31,0)","v":0},{"$f":"U349*(F349+O349)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"-",{"$f":"SUM(F351:F370)","v":0},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":0},"-","-",{"$f":"SUM(J351:J370)","v":0},"-","-","-","-",{"$f":"SUM(O351:O370)","v":0},"-",{"$f":"SUM(Q351:Q370)","v":0},"-","-",{"$f":"IF(W350<>0,W350/($F$350+$O$350),0)","v":0},{"$f":"IF(Y350<>0,Y350/($F$350+$O$350),0)","v":0},1,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,null,null,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M351<>0,INT(59/M351),0)","v":0},{"$f":"F351*N351","v":0},0,{"$f":"O351*P351","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F352<>0,$D$31<>0),F352/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M352<>0,INT(59/M352),0)","v":0},{"$f":"F352*N352","v":0},0,{"$f":"O352*P352","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F365<>0,$D$31<>0),F365/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F366<>0,$D$31<>0),F366/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F367<>0,$D$31<>0),F367/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F368<>0,$D$31<>0),F368/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F372:F391)","v":1590620.29},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":10.262516613632082},"-","-",{"$f":"SUM(J372:J391)","v":15951.6759},"-","-","-","-",{"$f":"SUM(O372:O391)","v":1969496.83},"-",{"$f":"SUM(Q372:Q391)","v":16028.971299999999},"-","-",{"$f":"IF(W371<>0,W371/($F$371+$O$371),0)","v":0},{"$f":"IF(Y371<>0,Y371/($F$371+$O$371),0)","v":0.97},3.0000000000000027E-2,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":3453313.6063999999},22.28042008552633]
[null,5,"Services (MEP)",null,"District heat distribution center, per 1kW (One Click LCA)",34051.120000000003,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":0.21969428336210878},"-",0.01,340.51120000000003,0,null,30,{"$f":"IF(M372<>0,INT(59/M372),0)","v":1},{"$f":"F372*N372","v":34051.120000000003},0.01,{"$f":"O372*P372","v":340.51120000000003},null,"Metal-containing product recycling (90 % metal)",0,0.97,3.0000000000000027E-2,0,0,66059.1728,0.42620690972249103]
[null,null,null,null,"Heat distribution piping network, per m2 heated area, all building types (One Click LCA)",22055.5,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":0.1422997912166469},"-",0.06,1323.33,0,null,30,{"$f":"IF(M373<>0,INT(59/M373),0)","v":1},{"$f":"F373*N373","v":22055.5},0.06,{"$f":"O373*P373","v":1323.33},null,"Metal-containing product recycling (90 % metal)",0,0.97,3.0000000000000027E-2,0,0,42787.67,0.27606159496029498]
[null,null,null,null,"Water circulation radiator, per 1kW / unit (One Click LCA)",593442.73,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":3.8288307487038136},"-",0.01,5934.4273000000003,0,null,30,1,593442.73,0.01,5934.4273000000003,null,"Metal-containing product recycling (90 % metal)",0,0.97,3.0000000000000027E-2,0,0,1151278.8961999998,7.4279316524853982]
[null,null,null,null,"Air handling unit, with heat recovery through plate heat exchanger, 10 000 m3/h (5885.8 ft3/min), 1256 kg/unit (2769 lbs/unit) (One Click LCA)",35035.129999999997,0.22604301349994707,"-",0.01,350.35129999999998,0,null,25,2,70070.259999999995,0.01,700.70259999999996,null,"Metal-containing product recycling (90 % metal)",0,0.97,3.0000000000000027E-2,0,0,101952.22829999999,0.65778516928484587]
[null,null,null,null,"Aluminium air intake vent, 200 x 200 mm, 0.04 m2/unit, 1.295 kg/unit, Grille extérieure de ventilation de type pare-pluie en alminium 200x200 (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",2452.41,1.5822694156904946E-2,"-",0.01,24.524100000000001,0,null,25,2,4904.82,0.01,49.048200000000001,null,"Metal-containing product recycling (90 % metal)",0,0.97,3.0000000000000027E-2,0,0,7136.5130999999992,4.6044039996593393E-2]
[null,null,null,null,"Ventilation ducting, per m linear, D: 63 mm (2.48 in) (One Click LCA)",29758,0.19199551980344942,"-",0.01,297.58,0,null,60,0,0,0.01,0,null,"Metal-containing product recycling (90 % metal)",0,0.97,3.0000000000000027E-2,0,0,28865.26,0.18623565420934593]
[null,null,null,null,"Drinking water supply piping network, per m2 GIFA (residential buildings) (One Click LCA)",31111.25,0.20072654800339626,"-",0.06,1866.675,0,null,30,1,31111.25,0.06,1866.675,null,"Metal-containing product recycling (90 % metal)",0,0.97,3.0000000000000027E-2,0,0,60355.824999999997,0.38940950312658873]
[null,null,null,null,"Electricity distribution system, cabling and central, for all building types, per m2 GFA (One Click LCA)",449595.04,2.9007404195796975,"-",0.01,4495.9503999999997,0,null,30,1,449595.04,0.01,4495.9503999999997,null,"Metal-containing product recycling (90 % metal)",0,0.97,3.0000000000000027E-2,0,0,872214.37759999989,5.6274364139846123]
[null,null,null,null,"Elevator for passenger use, 10031 kg/unit, MiniSpace™ DX (KONE)",371147,2.3946018276930858,"-",0,0,0,null,25,2,742294,0,0,null,"Metal-containing product recycling (90 % metal)",0,0.97,3.0000000000000027E-2,0,0,1080037.77,6.9682913185868793]
[null,null,null,null,"Sewage water drainage piping network, per m2 GIFA (residential buildings) (One Click LCA)",21972.11,0.14176176761303075,"-",0.06,1318.3266000000001,0,null,30,1,21972.11,0.06,1318.3266000000001,null,"Metal-containing product recycling (90 % metal)",0,0.97,3.0000000000000027E-2,0,0,42625.893400000001,0.27501782916927969]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I384*F384","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F386<>0,$D$31<>0),F386/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F387<>0,$D$31<>0),F387/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F388<>0,$D$31<>0),F388/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F389<>0,$D$31<>0),F389/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F393:F412)","v":0},{"$f":"IF(AND(F392<>0,$D$31<>0),F392/$D$31,0)","v":0},"-","-",{"$f":"SUM(J393:J412)","v":0},"-","-","-","-",{"$f":"SUM(O393:O412)","v":0},"-",{"$f":"SUM(Q393:Q412)","v":0},"-","-",{"$f":"IF(W392<>0,W392/($F$392+$O$392),0)","v":0},{"$f":"IF(Y392<>0,Y392/($F$392+$O$392),0)","v":0},1,{"$f":"SUM(W393:W412)","v":0},0,{"$f":"SUM(Y393:Y412)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,{"$f":"IF(AND(F393<>0,$D$31<>0),F393/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M393<>0,INT(59/M393),0)","v":0},{"$f":"F393*N393","v":0},0,{"$f":"O393*P393","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F394<>0,$D$31<>0),F394/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M394<>0,INT(59/M394),0)","v":0},{"$f":"F394*N394","v":0},0,{"$f":"O394*P394","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F395<>0,$D$31<>0),F395/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F407<>0,$D$31<>0),F407/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F408<>0,$D$31<>0),F408/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F409<>0,$D$31<>0),F409/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F410<>0,$D$31<>0),F410/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F414:F433)","v":0},{"$f":"IF(AND(F413<>0,$D$31<>0),F413/$D$31,0)","v":0},"-","-",{"$f":"SUM(J414:J433)","v":0},"-","-","-","-",{"$f":"SUM(O414:O433)","v":0},"-",{"$f":"SUM(Q414:Q433)","v":0},"-","-",{"$f":"IF(W413<>0,W413/($F$413+$O$413),0)","v":0},{"$f":"IF(Y413<>0,Y413/($F$413+$O$413),0)","v":0},{"$f":"1-T413-U413","v":1},{"$f":"SUM(W414:W433)","v":0},{"$f":"IF(AND(W413<>0,$D$31<>0),W413/$D$31,0)","v":0},{"$f":"SUM(Y414:Y433)","v":0},0]
[null,7,"Work to Existing Building",null,null,null,{"$f":"IF(AND(F414<>0,$D$31<>0),F414/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M414<>0,INT(59/M414),0)","v":0},{"$f":"F414*N414","v":0},0,{"$f":"O414*P414","v":0},null,null,0,0,1,{"$f":"T414*(F414+O414)","v":0},0,{"$f":"U414*(F414+O414)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F415<>0,$D$31<>0),F415/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M415<>0,INT(59/M415),0)","v":0},{"$f":"F415*N415","v":0},0,{"$f":"O415*P415","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F416<>0,$D$31<>0),F416/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F428<>0,$D$31<>0),F428/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F429<>0,$D$31<>0),F429/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F430<>0,$D$31<>0),F430/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F431<>0,$D$31<>0),F431/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F435:F454)","v":0},{"$f":"IF(AND(F434<>0,$D$31<>0),F434/$D$31,0)","v":0},"-","-",{"$f":"SUM(J435:J454)","v":0},"-","-","-","-",{"$f":"SUM(O435:O454)","v":0},"-",{"$f":"SUM(Q435:Q454)","v":0},"-","-",{"$f":"IF(W434<>0,W434/($F$434+$O$434),0)","v":0},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":0},1,{"$f":"SUM(W435:W454)","v":0},0,{"$f":"SUM(Y435:Y454)","v":0},0]
[null,8,"External works",null,null,null,{"$f":"IF(AND(F435<>0,$D$31<>0),F435/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M435<>0,INT(59/M435),0)","v":0},{"$f":"F435*N435","v":0},0,{"$f":"O435*P435","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F436<>0,$D$31<>0),F436/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M436<>0,INT(59/M436),0)","v":0},{"$f":"F436*N436","v":0},0,{"$f":"O436*P436","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F437<>0,$D$31<>0),F437/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F438<>0,$D$31<>0),F438/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I448*F448","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I453*F453","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I454*F454","v":0},null,null,null,0,{"$f":"F454*N454","v":0},0,{"$f":"O454*P454","v":0},null,null,0,0,1,{"$f":"T454*(F454+O454)","v":0},0,0,{"$f":"IF(AND(Y454<>0,$D$31<>0),Y454/$D$31,0)","v":0}]
[null,null,"Overall",null,null,{"$f":"SUM(F91,F107,F123,F139,F155,F176,F197,F218,F239,F255,F276,F292,F313,F329,F350,F371,F392,F413,F434)","v":99218886.549999982},640.14993270672505,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":4021469.4523700005},null,null,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":4016387.0100000002},null,{"$f":"SUM(Q91,Q107,Q123,Q139,Q155,Q176,Q197,Q218,Q239,Q255,Q276,Q292,Q313,Q329,Q350,Q371,Q392,Q413,Q434)","v":45914.029500000004},null,null,{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)/($F$455+$O$455),0)","v":0},{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)/($F$455+$O$455),0)","v":0.95404897829768509},{"$f":"1-T455-U455","v":4.5951021702314909E-2},{"$f":"SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)","v":0},{"$f":"SUM(X91,X107,X123,X139,X155,X176,X197,X218,X239,X255,X276,X292,X313,X329,X350,X371,X392,X413,X434)","v":0},{"$f":"SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)","v":98491507.264200017},{"$f":"SUM(Z91,Z107,Z123,Z139,Z155,Z176,Z197,Z218,Z239,Z255,Z276,Z292,Z313,Z329,Z350,Z371,Z392,Z413,Z434)","v":635.4569572355432}]
[]
[]
[]
[]
[null,"Recycling and Waste Reporting table"]
[null,"The light green-coloured cells should be completed to achieve 'pioneering' status."]
[null,null,null,null,"TOTAL ESTIMATES OF WASTE",null,null,"WASTE MANAGEMENT ROUTES",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,null,null,null,"REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL"]
[null,null,"Type of Waste","Source of Information","Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste","Estimate given site size",120000,{"$f":"IF($D$31>0,IF(E466>0,E466/$D$31,0),0)","v":0.77422751449741012},{"$f":"F466","v":0.77422751449741012},0,0,0,0.95,0.05,0,{"$f":"SUM(H466:I466)","v":0},{"$f":"SUM(J466:K466)","v":0.95},{"$f":"SUM(N466:O466)","v":0.95},{"$f":"SUM(H466:M466)","v":1}]
[null,2.1,"Excavation Waste","Cut and Fill calculation (SD Engineers - November 2025)",13600,{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":8.7745784976373156E-2},{"$f":"F467","v":8.7745784976373156E-2},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 (Iceni - November 2024)",23980,{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":0.15471646498039912},{"$f":"F468","v":0.15471646498039912},0,0,0,0.95,0.05,0,{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":0.95},{"$f":"SUM(N468:O468)","v":0.95},{"$f":"SUM(H468:M468)","v":1}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste","As calculated above in Bill of Materials",{"$f":"IF(ISNUMBER(O455),O455/1000,0)","v":4016.3870100000004},{"$f":"IF($D$31>0,IF(E470>0,E470/$D$31,0),0)","v":2.5913311100099874E-2},"-",0,0,0,0.95,0.05,0,{"$f":"SUM(H470:I470)","v":0},{"$f":"SUM(J470:K470)","v":0.95},{"$f":"SUM(N470:O470)","v":0.95},{"$f":"SUM(H470:M470)","v":1}]
[null,4,"Construction Waste","As calculated above in Bill of Materials",{"$f":"IF(ISNUMBER(Q455),Q455/1000,0)","v":45.914029500000005},{"$f":"IF($D$31>0,IF(E471>0,E471/$D$31,0),0)","v":2.9623254116954809E-4},"-",null,null,null,null,null,null,{"$f":"SUM(H471:I471)","v":0},{"$f":"SUM(J471:K471)","v":0},{"$f":"SUM(N471:O471)","v":0},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste","Operational Waste Management Strategy (Iceni)",12954.34,{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":8.3580053834619833E-2},{"$f":"F473","v":8.3580053834619833E-2},0,0,0,0.65,0.27,0.08,{"$f":"SUM(H473:I473)","v":0},{"$f":"SUM(J473:K473)","v":0.65},{"$f":"SUM(N473:O473)","v":0.65},{"$f":"SUM(H473:M473)","v":1}]
[null,6,"Industrial Waste (if applicable)",null,0,"-","-",0,0,0,0,0,0,{"$f":"SUM(H474:I474)","v":0},{"$f":"SUM(J474:K474)","v":0},{"$f":"SUM(N474:O474)","v":0},{"$f":"SUM(H474:M474)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","-","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F455),ISNUMBER(J455),ISNUMBER(O455),ISNUMBER(Q455)),((Q455+O455+F455+J455)/1000),0)","v":107302.65704186998},{"$f":"IF($D$31>0,IF(E477>0,E477/$D$31,0),0)","v":0.69230557883745858},"-",0,0,0,0.95,0.05,0,{"$f":"SUM(H477:I477)","v":0},{"$f":"SUM(J477:K477)","v":0.95},{"$f":"SUM(N477:O477)","v":0.95},{"$f":"SUM(H477:M477)","v":1}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,{"$f":"IF(ISNUMBER(E482),IF(E482=95%,\"Yes\",IF(E482>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"At least 95% of demolition waste will be recycled/reused following the various demolition protocols and waste hierarchy. Where practicable, demolition waste will be reused on site, for example there is the potential for demolished building materials to be reused as hardcore. If it is not feasible to use demolition waste on-site (due to site constraints), crushed aggregate from previous projects will be brought to site and reused; thereby reducing the quantity of new aggregate that needs to be procured."]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",0.95,{"$f":"IF(ISNUMBER(E483),IF(E483=95%,\"Yes\",IF(E483>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"At least 95% of waste from excavation works associated with construction of foundations will be diverted from landfill and put to beneficial use. For example, topsoil will be given special attention due to its high value.\n\nOpportunities will be sought for the excavation waste to be used on site, in other local construction projects or other beneficial uses such as quarry restoration; these options should be prioritised above sending waste to landfill."]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.95,{"$f":"IF(ISNUMBER(E484),IF(E484=95%,\"Yes\",IF(E484>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"At least 95% of construction waste will be recycled (i.e. diverted from landfill). In accordance with government targets, the demolition and construction contractor will be required to maximise the proportion of recycled. The main contractor shall monitor these this target throughout construction works as well as implementing the Site Waste Management Plan/Construction Management Plan to manage/reduce construction waste. "]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",0.65,{"$f":"IF(ISNUMBER(E485),IF(E485=65%,\"Yes\",IF(E485>65%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"To meet the GLA >65% recycling of municipal rate target, the following measures will be adopted:\n\n• Non-technical Building User Guide \n• Building operational energy and water to be sub metered as appropriate  "]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",0.2,{"$f":"IF(ISNUMBER(E486),IF(E486=20%,\"Yes\",IF(E486>20%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"To meet the GLA’s requirements, a minimum 20% of the building material elements are to be comprised of recycled or reused content. Separating reused and recycled targets is encouraged and promoted. This will require the main contractor to develop and adopt a Sustainable Procurement Plan which will guide specification towards sustainable construction products. This must guide procurement throughout the project and include the following:  \n\n\tIdentification of risks and opportunities against a broad range of social, environmental, and economic issues.\n\n\tAims, objectives and targets to guide sustainable procurement activities.\n\n\tA strategic assessment of sustainably sourced materials available locally and nationally.  \n\n\tA policy to procure materials locally where possible. \n\n\tProcedures to check and verify that the sustainable procurement plan is being implemented and adhered to (for example setting out measurement criteria, methodology and performance indicators to assess progress and demonstrate success)."]
[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)"]

{"sheet":"Post-Construction Stage","index":4,"n_rows":458,"n_cols":26,"rows_kept":458,"cut":false,"hidden":false,"merged":[[275,2,275,3],[409,13,409,16],[276,1,295,1],[276,2,295,3],[359,2,359,3],[360,1,379,1],[360,2,379,3],[380,2,380,3],[381,1,400,1],[381,2,400,3],[296,2,296,3],[297,1,316,1],[297,2,316,3],[317,2,317,3],[318,1,337,1],[318,2,337,3],[338,2,338,3],[339,1,358,1],[339,2,358,3],[222,2,222,3],[223,1,237,1],[223,2,237,3],[238,2,238,3],[239,1,258,1],[239,2,258,3],[259,2,259,3],[260,1,274,1],[260,2,274,3],[164,2,164,3],[165,1,184,1],[165,2,184,3],[185,2,185,3],[186,1,200,1],[186,2,200,3],[201,2,201,3],[202,1,221,1],[202,2,221,3],[35,17,35,21],[35,22,35,25],[449,5,449,6],[450,5,450,6],[449,1,449,2],[450,1,450,2],[437,1,437,2],[427,7,427,9],[38,1,52,1],[38,2,52,3],[54,1,68,1],[54,2,68,3],[69,2,69,3],[70,1,84,1],[70,2,84,3],[85,2,85,3],[86,1,100,1],[86,2,100,3],[101,2,101,3],[408,13,408,16],[53,2,53,3],[431,7,431,9],[432,7,432,9],[102,1,121,1],[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],[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],[428,7,428,9],[429,7,429,9],[430,7,430,9],[35,2,35,3],[36,2,36,3],[37,2,37,3],[35,4,35,11],[0,0,1,6],[3,0,3,5],[4,0,4,2],[4,4,4,5],[408,4,408,6],[408,7,408,12],[409,7,409,8],[409,9,409,10],[409,11,409,12],[35,12,35,16],[102,2,121,3],[122,2,122,3],[123,1,142,1],[123,2,142,3],[143,2,143,3],[144,1,163,1],[144,2,163,3]]}
[]
[]
[]
["Post-Construction Stage - Circular Economy Statement"]
[]
[null,null,null,"Project Details"]
[null,null,"Project name"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant"]
[null,null,"London Borough"]
[null,null,"Brief description of the project"]
[null,null,"Author/s"]
[null,null,"Date of assessment"]
[null,null,"Number of Use Types"]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class / Type 1","Use Class / Type 1 GIA"]
[null,null,"Use Class / Type 2","Use Class / Type 2 GIA"]
[null,null,"Use Class / Type 3","Use Class / Type 3 GIA"]
[null,null,"Use Class / Type 4","Use Class / Type 4 GIA"]
[null,null,"Use Class / Type 5","Use Class / Type 5 GIA"]
[null,null,"Use Class / Type 6","Use Class / Type 6 GIA"]
[null,null,"Use Class / Type 7","Use Class / Type 7 GIA"]
[null,null,"Use Class / Type 8","Use Class / Type 8 GIA"]
[null,null,"Use Class / Type 9","Use Class / Type 9 GIA"]
[null,null,"Use Class / Type 10","Use Class / Type 10 GIA"]
[null,null,"Use Class / Type 11","Use Class / Type 11 GIA"]
[null,null,"Use Class / Type 12","Use Class / Type 12 GIA"]
[null,null,"Use Class / Type 13","Use Class / Type 13 GIA"]
[null,null,"Use Class / Type 14","Use Class / Type 14 GIA"]
[null,null,"Use Class / Type 15","Use Class / Type 15 GIA"]
[null,null,"Overall GIA (m2)",{"$f":"SUM(D16:D30)","v":0}]
[]
[]
[null,"Bill of Materials"]
[null,"Please click the + symbol to the left hand side of the Bill of Materials table to view or hide the input rows for each Building Element Category. The rows for substructure and frame have been unhidden to highlight this. A fixed number of rows has been provided for each Building Element Category based on a sub-set of typical WLCA submissions. Should the number of rows provided not be sufficient to allow input of all materials for a given Building Element Category, Applicants should prioritise the inclusion of the materials with the highest quantity. "]
[null,null,"BUILDING ELEMENT CATEGORY -  LEVEL 1 (based on the RICS New Rules of\nMeasurement (NRM) classification system level 2 sub-elements https://www.rics.org/globalassets/rics-website/media/products/data-products/bcis-construction/bcis-elemental-standard-form-cost-analysis-4th-nrm-edition-2012.pdf)",null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)",null,null,null,null,null,null,null,"USE STAGE (MODULE B)",null,null,null,null,"END OF LIFE STAGE (MODULE C)",null,null,null,null,"BENEFITS BEYOND THE SYSTEM BOUNDARY (MODULE D)"]
[null,null,"Building Element Category",null,"Material Type","Material quantity\n(Module A)\n(kg)","Material intensity \n(Module A) \n(kg/m2 GIA)","Performance Indicator (LPG Appendix 1)","Construction Waste Factor \n(Module A)","Construction Waste \n(Module A)\n(kg)","Recycled Content \nby mass (kg)","Recycled Content \nby value (%)","Expected Lifespan\n(years)","Number of Replacements (over assumed 60-year period)","Repair and Replacement quantities of materials\n(Module B)\n (kg)","Construction Waste Factor \n(Module B)","Construction Waste \n(Module B)\n(kg)","Design for Disassembly","Assumed End of Life Scenario\n(Description)","% Reusing ","% Recycling","% Landfill","Estimated reusable materials (kg)","Estimated reusable materials intensity\n(kg/m2 GIA)","Estimated recyclable materials (kg)","Estimated recyclable materials intensity\n(kg/m2 GIA)"]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,"-",{"$f":"SUM(F39:F53)","v":0},{"$f":"IF(AND(F38<>0,$D$31<>0),F38/$D$31,0)","v":0},"-","-",{"$f":"SUM(J39:J53)","v":0},"-","-","-","-",{"$f":"SUM(O39:O53)","v":0},"-",{"$f":"SUM(Q39:Q53)","v":0},"-","-",{"$f":"IF(W38<>0,W38/($F$91+$O$91),0)","v":0},{"$f":"IF(Y38<>0,Y38/($F$91+$O$91),0)","v":0},{"$f":"1-T38-U38","v":1},{"$f":"SUM(W39:W53)","v":0},{"$f":"IF(AND(W38<>0,$D$31<>0),W38/$D$31,0)","v":0},{"$f":"SUM(Y39:Y53)","v":0},{"$f":"IF(AND(Y38<>0,$D$31<>0),Y38/$D$31,0)","v":0}]
[null,0.1,"Demolition: Toxic/Hazardous/Contaminated Material Treatment",null,null,null,{"$f":"IF(AND(F39<>0,$D$31<>0),F39/$D$31,0)","v":0},"-",0,{"$f":"F39*I39","v":0},null,null,null,{"$f":"IF(M39<>0,INT(59/M39),0)","v":0},{"$f":"F39*N39","v":0},0,{"$f":"O39*P39","v":0},null,null,0,0,{"$f":"1-T39-U39","v":1},{"$f":"T39*(F39+O39)","v":0},{"$f":"IF(AND(W39<>0,$D$31<>0),W39/$D$31,0)","v":0},{"$f":"U39*(F39+O39)","v":0},{"$f":"IF(AND(Y39<>0,$D$31<>0),Y39/$D$31,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(AND(F40<>0,$D$31<>0),F40/$D$31,0)","v":0},"-",0,{"$f":"F40*I40","v":0},null,null,null,{"$f":"IF(M40<>0,INT(59/M40),0)","v":0},{"$f":"F40*N40","v":0},0,{"$f":"O40*P40","v":0},null,null,0,0,{"$f":"1-T40-U40","v":1},{"$f":"T40*(F40+O40)","v":0},{"$f":"IF(AND(W40<>0,$D$31<>0),W40/$D$31,0)","v":0},{"$f":"U40*(F40+O40)","v":0},0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.2,"Major Demolition Works",null,"-",{"$f":"SUM(F55:F69)","v":0},{"$f":"IF(AND(F54<>0,$D$31<>0),F54/$D$31,0)","v":0},"-","-",{"$f":"SUM(J55:J69)","v":0},"-","-","-","-",{"$f":"SUM(O55:O69)","v":0},"-",{"$f":"SUM(Q55:Q69)","v":0},"-","-",{"$f":"IF(W54<>0,W54/($F$107+$O$107),0)","v":0},{"$f":"IF(Y54<>0,Y54/($F$107+$O$107),0)","v":0},{"$f":"1-T54-U54","v":1},{"$f":"SUM(W55:W69)","v":0},0,{"$f":"SUM(Y55:Y69)","v":0},0]
[null,0.2,"Major Demolition Works",null,null,null,{"$f":"IF(AND(F55<>0,$D$31<>0),F55/$D$31,0)","v":0},"-",0,{"$f":"I55*F55","v":0},null,null,null,{"$f":"IF(M55<>0,INT(59/M55),0)","v":0},{"$f":"F55*N55","v":0},0,{"$f":"O55*P55","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F56<>0,$D$31<>0),F56/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M56<>0,INT(59/M56),0)","v":0},{"$f":"F56*N56","v":0},0,{"$f":"O56*P56","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F57<>0,$D$31<>0),F57/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.3,"Temporary Support to Adjacent Structures",null,"-",{"$f":"SUM(F71:F85)","v":0},{"$f":"IF(AND(F70<>0,$D$31<>0),F70/$D$31,0)","v":0},"-","-",{"$f":"SUM(J71:J85)","v":0},"-","-","-","-",{"$f":"SUM(O71:O85)","v":0},"-",{"$f":"SUM(Q71:Q85)","v":0},"-","-",{"$f":"IF(W70<>0,W70/($F$123+$O$123),0)","v":0},{"$f":"IF(Y70<>0,Y70/($F$123+$O$123),0)","v":0},1,{"$f":"SUM(W71:W85)","v":0},0,{"$f":"SUM(Y71:Y85)","v":0},0]
[null,0.3,"Temporary Support to Adjacent Structures",null,null,null,{"$f":"IF(AND(F71<>0,$D$31<>0),F71/$D$31,0)","v":0},"-",0,{"$f":"I71*F71","v":0},null,null,null,{"$f":"IF(M71<>0,INT(59/M71),0)","v":0},{"$f":"F71*N71","v":0},0,{"$f":"O71*P71","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F72<>0,$D$31<>0),F72/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M72<>0,INT(59/M72),0)","v":0},{"$f":"F72*N72","v":0},0,{"$f":"O72*P72","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F73<>0,$D$31<>0),F73/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,0.4,"Specialist Ground Works",null,"-",{"$f":"SUM(F87:F101)","v":0},{"$f":"IF(AND(F86<>0,$D$31<>0),F86/$D$31,0)","v":0},"-","-",{"$f":"SUM(J87:J101)","v":0},"-","-","-","-",{"$f":"SUM(O87:O101)","v":0},"-",{"$f":"SUM(Q87:Q101)","v":0},"-","-",{"$f":"IF(W86<>0,W86/($F$139+$O$139),0)","v":0},{"$f":"IF(Y86<>0,Y86/($F$139+$O$139),0)","v":0},1,{"$f":"SUM(W87:W101)","v":0},0,{"$f":"SUM(Y87:Y101)","v":0},0]
[null,0.4,"Specialist Ground Works",null,null,null,{"$f":"IF(AND(F87<>0,$D$31<>0),F87/$D$31,0)","v":0},"-",0,{"$f":"I87*F87","v":0},null,null,null,{"$f":"IF(M87<>0,INT(59/M87),0)","v":0},{"$f":"F87*N87","v":0},0,{"$f":"O87*P87","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F88<>0,$D$31<>0),F88/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M88<>0,INT(59/M88),0)","v":0},{"$f":"F88*N88","v":0},0,{"$f":"O88*P88","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F89<>0,$D$31<>0),F89/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,1,"Substructure",null,"-",{"$f":"SUM(F103:F122)","v":0},{"$f":"IF(AND(F102<>0,$D$31<>0),F102/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Substructure\")*G38:G401)","v":0},"-",{"$f":"SUM(J103:J122)","v":0},"-","-","-","-",{"$f":"SUM(O103:O122)","v":0},"-",{"$f":"SUM(Q103:Q122)","v":0},"-","-",{"$f":"IF(W102<>0,W102/($F$155+$O$155),0)","v":0},{"$f":"IF(Y102<>0,Y102/($F$155+$O$155),0)","v":0},1,{"$f":"SUM(W103:W122)","v":0},0,{"$f":"SUM(Y103:Y122)","v":0},0]
[null,1,"Substructure",null,null,null,{"$f":"IF(AND(F103<>0,$D$31<>0),F103/$D$31,0)","v":0},"-",0,{"$f":"I103*F103","v":0},null,null,null,{"$f":"IF(M103<>0,INT(59/M103),0)","v":0},{"$f":"F103*N103","v":0},0,{"$f":"O103*P103","v":0},null,null,0,0,1,{"$f":"T103*(F103+O103)","v":0},0,{"$f":"U103*(F103+O103)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F104<>0,$D$31<>0),F104/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M104<>0,INT(59/M104),0)","v":0},{"$f":"F104*N104","v":0},0,{"$f":"O104*P104","v":0},null,null,0,0,{"$f":"1-T104-U104","v":1},0,{"$f":"IF(AND(W104<>0,$D$31<>0),W104/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F105<>0,$D$31<>0),F105/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F117<>0,$D$31<>0),F117/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F118<>0,$D$31<>0),F118/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F119<>0,$D$31<>0),F119/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F122<>0,$D$31<>0),F122/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M122<>0,INT(59/M122),0)","v":0},0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F124:F143)","v":0},{"$f":"IF(AND(F123<>0,$D$31<>0),F123/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: Frame\")*G38:G401)","v":0},"-",{"$f":"SUM(J124:J143)","v":0},"-","-","-","-",{"$f":"SUM(O124:O143)","v":0},"-",{"$f":"SUM(Q124:Q143)","v":0},"-","-",{"$f":"IF(W123<>0,W123/($F$176+$O$176),0)","v":0},{"$f":"IF(Y123<>0,Y123/($F$176+$O$176),0)","v":0},1,{"$f":"SUM(W124:W143)","v":0},0,{"$f":"SUM(Y124:Y143)","v":0},0]
[null,2.1,"Superstructure: Frame",null,null,null,{"$f":"IF(AND(F124<>0,$D$31<>0),F124/$D$31,0)","v":0},"-",0,{"$f":"I124*F124","v":0},null,null,null,{"$f":"IF(M124<>0,INT(59/M124),0)","v":0},{"$f":"F124*N124","v":0},0,{"$f":"O124*P124","v":0},null,null,0,0,1,{"$f":"T124*(F124+O124)","v":0},0,{"$f":"U124*(F124+O124)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F125<>0,$D$31<>0),F125/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M125<>0,INT(59/M125),0)","v":0},{"$f":"F125*N125","v":0},0,{"$f":"O125*P125","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F126<>0,$D$31<>0),F126/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F138<>0,$D$31<>0),F138/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F139<>0,$D$31<>0),F139/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F140<>0,$D$31<>0),F140/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F141<>0,$D$31<>0),F141/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F145:F164)","v":0},{"$f":"IF(AND(F144<>0,$D$31<>0),F144/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C123:D406=\"Superstructure: Upper Floors\")*G123:G406)","v":0},"-",{"$f":"SUM(J145:J164)","v":0},"-","-","-","-",{"$f":"SUM(O145:O164)","v":0},"-",{"$f":"SUM(Q145:Q164)","v":0},"-","-",{"$f":"IF(W144<>0,W144/($F$197+$O$197),0)","v":0},{"$f":"IF(Y144<>0,Y144/($F$197+$O$197),0)","v":0},1,{"$f":"SUM(W145:W164)","v":0},0,{"$f":"SUM(Y145:Y164)","v":0},0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,null,null,{"$f":"IF(AND(F145<>0,$D$31<>0),F145/$D$31,0)","v":0},"-",0,{"$f":"I145*F145","v":0},null,null,null,{"$f":"IF(M145<>0,INT(59/M145),0)","v":0},{"$f":"F145*N145","v":0},0,{"$f":"O145*P145","v":0},null,null,0,0,1,{"$f":"T145*(F145+O145)","v":0},0,{"$f":"U145*(F145+O145)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F146<>0,$D$31<>0),F146/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M146<>0,INT(59/M146),0)","v":0},{"$f":"F146*N146","v":0},0,{"$f":"O146*P146","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F147<>0,$D$31<>0),F147/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F159<>0,$D$31<>0),F159/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F160<>0,$D$31<>0),F160/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F161<>0,$D$31<>0),F161/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F162<>0,$D$31<>0),F162/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I164*F164","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F166:F185)","v":0},{"$f":"IF(AND(F165<>0,$D$31<>0),F165/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: Roof\")*G38:G401)","v":0},"-",{"$f":"SUM(J166:J185)","v":0},"-","-","-","-",{"$f":"SUM(O166:O185)","v":0},"-",{"$f":"SUM(Q166:Q185)","v":0},"-","-",{"$f":"IF(W165<>0,W165/($F$218+$O$218),0)","v":0},{"$f":"IF(Y165<>0,Y165/($F$218+$O$218),0)","v":0},1,{"$f":"SUM(W166:W185)","v":0},0,{"$f":"SUM(Y166:Y185)","v":0},0]
[null,2.2999999999999998,"Superstructure: Roof",null,null,null,{"$f":"IF(AND(F166<>0,$D$31<>0),F166/$D$31,0)","v":0},"-",0,{"$f":"I166*F166","v":0},null,null,null,{"$f":"IF(M166<>0,INT(59/M166),0)","v":0},{"$f":"F166*N166","v":0},0,{"$f":"O166*P166","v":0},null,null,0,0,1,{"$f":"T166*(F166+O166)","v":0},0,{"$f":"U166*(F166+O166)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F167<>0,$D$31<>0),F167/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M167<>0,INT(59/M167),0)","v":0},{"$f":"F167*N167","v":0},0,{"$f":"O167*P167","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F168<>0,$D$31<>0),F168/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T168-U168","v":1},0,{"$f":"IF(AND(W168<>0,$D$31<>0),W168/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F180<>0,$D$31<>0),F180/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F181<>0,$D$31<>0),F181/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F182<>0,$D$31<>0),F182/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F183<>0,$D$31<>0),F183/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F187:F201)","v":0},{"$f":"IF(AND(F186<>0,$D$31<>0),F186/$D$31,0)","v":0},"-","-",{"$f":"SUM(J187:J201)","v":0},"-","-","-","-",{"$f":"SUM(O187:O201)","v":0},"-",{"$f":"SUM(Q187:Q201)","v":0},"-","-",{"$f":"IF(W186<>0,W186/($F$239+$O$239),0)","v":0},{"$f":"IF(Y186<>0,Y186/($F$239+$O$239),0)","v":0},1,{"$f":"SUM(W187:W201)","v":0},0,{"$f":"SUM(Y187:Y201)","v":0},0]
[null,2.4,"Superstructure: Stairs and Ramps",null,null,null,{"$f":"IF(AND(F187<>0,$D$31<>0),F187/$D$31,0)","v":0},"-",0,{"$f":"I187*F187","v":0},null,null,null,{"$f":"IF(M187<>0,INT(59/M187),0)","v":0},{"$f":"F187*N187","v":0},0,{"$f":"O187*P187","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F188<>0,$D$31<>0),F188/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M188<>0,INT(59/M188),0)","v":0},{"$f":"F188*N188","v":0},0,{"$f":"O188*P188","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F189<>0,$D$31<>0),F189/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F201<>0,$D$31<>0),F201/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F203:F222)","v":0},{"$f":"IF(AND(F202<>0,$D$31<>0),F202/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: External Walls\")*G38:G401)+SUMPRODUCT((C38:D401=\"Superstructure: Windows and External Doors\")*G38:G401)","v":0},"-",{"$f":"SUM(J203:J222)","v":0},"-","-","-","-",{"$f":"SUM(O203:O222)","v":0},"-",{"$f":"SUM(Q203:Q222)","v":0},"-","-",{"$f":"IF(W202<>0,W202/($F$255+$O$255),0)","v":0},{"$f":"IF(Y202<>0,Y202/($F$255+$O$255),0)","v":0},1,{"$f":"SUM(W203:W222)","v":0},0,{"$f":"SUM(Y203:Y222)","v":0},0]
[null,2.5,"Superstructure: External Walls",null,null,null,{"$f":"IF(AND(F203<>0,$D$31<>0),F203/$D$31,0)","v":0},"-",0,{"$f":"I203*F203","v":0},null,null,null,{"$f":"IF(M203<>0,INT(59/M203),0)","v":0},{"$f":"F203*N203","v":0},0,{"$f":"O203*P203","v":0},null,null,0,0,1,{"$f":"T203*(F203+O203)","v":0},0,{"$f":"U203*(F203+O203)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F204<>0,$D$31<>0),F204/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M204<>0,INT(59/M204),0)","v":0},{"$f":"F204*N204","v":0},0,{"$f":"O204*P204","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F205<>0,$D$31<>0),F205/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F217<>0,$D$31<>0),F217/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F224:F238)","v":0},{"$f":"IF(AND(F223<>0,$D$31<>0),F223/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: External Walls\")*G38:G401)+SUMPRODUCT((C38:D401=\"Superstructure: Windows and External Doors\")*G38:G401)","v":0},"-",{"$f":"SUM(J224:J238)","v":0},"-","-","-","-",{"$f":"SUM(O224:O238)","v":0},"-",{"$f":"SUM(Q224:Q238)","v":0},"-","-",{"$f":"IF(W223<>0,W223/($F$276+$O$276),0)","v":0},{"$f":"IF(Y223<>0,Y223/($F$276+$O$276),0)","v":0},1,{"$f":"SUM(W224:W238)","v":0},0,{"$f":"SUM(Y224:Y238)","v":0},0]
[null,2.6,"Superstructure: Windows and External Doors",null,null,null,{"$f":"IF(AND(F224<>0,$D$31<>0),F224/$D$31,0)","v":0},"-",0,{"$f":"I224*F224","v":0},null,null,null,{"$f":"IF(M224<>0,INT(59/M224),0)","v":0},{"$f":"F224*N224","v":0},0,{"$f":"O224*P224","v":0},null,null,0,0,1,{"$f":"T224*(F224+O224)","v":0},0,{"$f":"U224*(F224+O224)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F225<>0,$D$31<>0),F225/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M225<>0,INT(59/M225),0)","v":0},{"$f":"F225*N225","v":0},0,{"$f":"O225*P225","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F226<>0,$D$31<>0),F226/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T232-U232","v":1},0,{"$f":"IF(AND(W232<>0,$D$31<>0),W232/$D$31,0)","v":0},0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F238<>0,$D$31<>0),F238/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F240:F259)","v":0},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: Internal Doors\")*G38:G401)+SUMPRODUCT((C38:D401=\"Superstructure: Internal Walls and Partitions\")*G38:G401)","v":0},"-",{"$f":"SUM(J240:J259)","v":0},"-","-","-","-",{"$f":"SUM(O240:O259)","v":0},"-",{"$f":"SUM(Q240:Q259)","v":0},"-","-",{"$f":"IF(W239<>0,W239/($F$292+$O$292),0)","v":0},{"$f":"IF(Y239<>0,Y239/($F$292+$O$292),0)","v":0},1,{"$f":"SUM(W240:W259)","v":0},0,{"$f":"SUM(Y240:Y259)","v":0},0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,null,null,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":0},"-",0,{"$f":"I240*F240","v":0},null,null,null,{"$f":"IF(M240<>0,INT(59/M240),0)","v":0},{"$f":"F240*N240","v":0},0,{"$f":"O240*P240","v":0},null,null,0,0,1,{"$f":"T240*(F240+O240)","v":0},0,{"$f":"U240*(F240+O240)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M241<>0,INT(59/M241),0)","v":0},{"$f":"F241*N241","v":0},0,{"$f":"O241*P241","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F261:F275)","v":0},{"$f":"IF(AND(F260<>0,$D$31<>0),F260/$D$31,0)","v":0},{"$f":"SUMPRODUCT((C38:D401=\"Superstructure: Internal Doors\")*G38:G401)+SUMPRODUCT((C38:D401=\"Superstructure: Internal Walls and Partitions\")*G38:G401)","v":0},"-",{"$f":"SUM(J261:J275)","v":0},"-","-","-","-",{"$f":"SUM(O261:O275)","v":0},"-",{"$f":"SUM(Q261:Q275)","v":0},"-","-",{"$f":"IF(W260<>0,W260/($F$313+$O$313),0)","v":0},{"$f":"IF(Y260<>0,Y260/($F$313+$O$313),0)","v":0},1,{"$f":"SUM(W261:W275)","v":0},0,{"$f":"SUM(Y261:Y275)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,null,null,{"$f":"IF(AND(F261<>0,$D$31<>0),F261/$D$31,0)","v":0},"-",0,{"$f":"I261*F261","v":0},null,null,null,{"$f":"IF(M261<>0,INT(59/M261),0)","v":0},{"$f":"F261*N261","v":0},0,{"$f":"O261*P261","v":0},null,null,0,0,1,{"$f":"T261*(F261+O261)","v":0},0,{"$f":"U261*(F261+O261)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F262<>0,$D$31<>0),F262/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M262<>0,INT(59/M262),0)","v":0},{"$f":"F262*N262","v":0},0,{"$f":"O262*P262","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F263<>0,$D$31<>0),F263/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F275<>0,$D$31<>0),F275/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$f":"SUM(F277:F296)","v":0},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":0},"-","-",{"$f":"SUM(J277:J296)","v":0},"-","-","-","-",{"$f":"SUM(O277:O296)","v":0},"-",{"$f":"SUM(Q277:Q296)","v":0},"-","-",{"$f":"IF(W276<>0,W276/($F$329+$O$329),0)","v":0},{"$f":"IF(Y276<>0,Y276/($F$329+$O$329),0)","v":0},1,{"$f":"SUM(W277:W296)","v":0},0,{"$f":"SUM(Y277:Y296)","v":0},0]
[null,3,"Finishes",null,null,null,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M277<>0,INT(59/M277),0)","v":0},{"$f":"F277*N277","v":0},0,{"$f":"O277*P277","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M278<>0,INT(59/M278),0)","v":0},{"$f":"F278*N278","v":0},0,{"$f":"O278*P278","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F291<>0,$D$31<>0),F291/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,{"$f":"1-T296-U296","v":1},0,{"$f":"IF(AND(W296<>0,$D$31<>0),W296/$D$31,0)","v":0},0,0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"-",{"$f":"SUM(F298:F317)","v":0},{"$f":"IF(AND(F297<>0,$D$31<>0),F297/$D$31,0)","v":0},"-","-",{"$f":"SUM(J298:J317)","v":0},"-","-","-","-",{"$f":"SUM(O298:O317)","v":0},"-",{"$f":"SUM(Q298:Q317)","v":0},"-","-",{"$f":"IF(W297<>0,W297/($F$350+$O$350),0)","v":0},{"$f":"IF(Y297<>0,Y297/($F$350+$O$350),0)","v":0},1,{"$f":"SUM(W298:W317)","v":0},0,{"$f":"SUM(Y298:Y317)","v":0},0]
[null,4,"Fittings, furnishings & equipment (FFE)",null,null,null,{"$f":"IF(AND(F298<>0,$D$31<>0),F298/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M298<>0,INT(59/M298),0)","v":0},{"$f":"F298*N298","v":0},0,{"$f":"O298*P298","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F299<>0,$D$31<>0),F299/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M299<>0,INT(59/M299),0)","v":0},{"$f":"F299*N299","v":0},0,{"$f":"O299*P299","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F300<>0,$D$31<>0),F300/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F312<>0,$D$31<>0),F312/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F315<>0,$D$31<>0),F315/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F319:F338)","v":0},{"$f":"IF(AND(F318<>0,$D$31<>0),F318/$D$31,0)","v":0},"-","-",{"$f":"SUM(J319:J338)","v":0},"-","-","-","-",{"$f":"SUM(O319:O338)","v":0},"-",{"$f":"SUM(Q319:Q338)","v":0},"-","-",{"$f":"IF(W318<>0,W318/($F$371+$O$371),0)","v":0},{"$f":"IF(Y318<>0,Y318/($F$371+$O$371),0)","v":0},1,{"$f":"SUM(W319:W338)","v":0},0,{"$f":"SUM(Y319:Y338)","v":0},0]
[null,5,"Services (MEP)",null,null,null,{"$f":"IF(AND(F319<>0,$D$31<>0),F319/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M319<>0,INT(59/M319),0)","v":0},{"$f":"F319*N319","v":0},0,{"$f":"O319*P319","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F320<>0,$D$31<>0),F320/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M320<>0,INT(59/M320),0)","v":0},{"$f":"F320*N320","v":0},0,{"$f":"O320*P320","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F321<>0,$D$31<>0),F321/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I325*F325","v":0},null,null,null,0,0,0,0,null,null,0,0,1,{"$f":"T325*(F325+O325)","v":0},0,{"$f":"U325*(F325+O325)","v":0},0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F333<>0,$D$31<>0),F333/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F334<>0,$D$31<>0),F334/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F335<>0,$D$31<>0),F335/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F336<>0,$D$31<>0),F336/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F340:F359)","v":0},{"$f":"IF(AND(F339<>0,$D$31<>0),F339/$D$31,0)","v":0},"-","-",{"$f":"SUM(J340:J359)","v":0},"-","-","-","-",{"$f":"SUM(O340:O359)","v":0},"-",{"$f":"SUM(Q340:Q359)","v":0},"-","-",{"$f":"IF(W339<>0,W339/($F$392+$O$392),0)","v":0},{"$f":"IF(Y339<>0,Y339/($F$392+$O$392),0)","v":0},1,{"$f":"SUM(W340:W359)","v":0},0,{"$f":"SUM(Y340:Y359)","v":0},0]
[null,6,"Prefabricated Buildings and Building Units",null,null,null,{"$f":"IF(AND(F340<>0,$D$31<>0),F340/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M340<>0,INT(59/M340),0)","v":0},{"$f":"F340*N340","v":0},0,{"$f":"O340*P340","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F341<>0,$D$31<>0),F341/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M341<>0,INT(59/M341),0)","v":0},{"$f":"F341*N341","v":0},0,{"$f":"O341*P341","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F342<>0,$D$31<>0),F342/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F354<>0,$D$31<>0),F354/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F355<>0,$D$31<>0),F355/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F356<>0,$D$31<>0),F356/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F357<>0,$D$31<>0),F357/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F361:F380)","v":0},{"$f":"IF(AND(F360<>0,$D$31<>0),F360/$D$31,0)","v":0},"-","-",{"$f":"SUM(J361:J380)","v":0},"-","-","-","-",{"$f":"SUM(O361:O380)","v":0},"-",{"$f":"SUM(Q361:Q380)","v":0},"-","-",{"$f":"IF(W360<>0,W360/($F$413+$O$413),0)","v":0},{"$f":"IF(Y360<>0,Y360/($F$413+$O$413),0)","v":0},{"$f":"1-T360-U360","v":1},{"$f":"SUM(W361:W380)","v":0},{"$f":"IF(AND(W360<>0,$D$31<>0),W360/$D$31,0)","v":0},{"$f":"SUM(Y361:Y380)","v":0},0]
[null,7,"Work to Existing Building",null,null,null,{"$f":"IF(AND(F361<>0,$D$31<>0),F361/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M361<>0,INT(59/M361),0)","v":0},{"$f":"F361*N361","v":0},0,{"$f":"O361*P361","v":0},null,null,0,0,1,{"$f":"T361*(F361+O361)","v":0},0,{"$f":"U361*(F361+O361)","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(AND(F362<>0,$D$31<>0),F362/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M362<>0,INT(59/M362),0)","v":0},{"$f":"F362*N362","v":0},0,{"$f":"O362*P362","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F363<>0,$D$31<>0),F363/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F375<>0,$D$31<>0),F375/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F376<>0,$D$31<>0),F376/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F377<>0,$D$31<>0),F377/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F378<>0,$D$31<>0),F378/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F382:F401)","v":0},{"$f":"IF(AND(F381<>0,$D$31<>0),F381/$D$31,0)","v":0},"-","-",{"$f":"SUM(J382:J401)","v":0},"-","-","-","-",{"$f":"SUM(O382:O401)","v":0},"-",{"$f":"SUM(Q382:Q401)","v":0},"-","-",{"$f":"IF(W381<>0,W381/($F$434+$O$434),0)","v":0},{"$f":"IF(Y381<>0,Y381/($F$434+$O$434),0)","v":0},1,{"$f":"SUM(W382:W401)","v":0},0,{"$f":"SUM(Y382:Y401)","v":0},0]
[null,8,"External works",null,null,null,{"$f":"IF(AND(F382<>0,$D$31<>0),F382/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M382<>0,INT(59/M382),0)","v":0},{"$f":"F382*N382","v":0},0,{"$f":"O382*P382","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F383<>0,$D$31<>0),F383/$D$31,0)","v":0},"-",0,0,null,null,null,{"$f":"IF(M383<>0,INT(59/M383),0)","v":0},{"$f":"F383*N383","v":0},0,{"$f":"O383*P383","v":0},null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F384<>0,$D$31<>0),F384/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F385<>0,$D$31<>0),F385/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I389*F389","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I400*F400","v":0},null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I401*F401","v":0},null,null,null,0,{"$f":"F401*N401","v":0},0,{"$f":"O401*P401","v":0},null,null,0,0,1,{"$f":"T401*(F401+O401)","v":0},0,0,{"$f":"IF(AND(Y401<>0,$D$31<>0),Y401/$D$31,0)","v":0}]
[null,null,"Overall",null,null,{"$f":"SUM(F38,F54,F70,F86,F102,F123,F144,F165,F186,F202,F223,F239,F260,F276,F297,F318,F339,F360,F381)","v":0},0,null,null,{"$f":"SUM(J38,J54,J70,J86,J102,J123,J144,J165,J186,J202,J223,J239,J260,J276,J297,J318,J339,J360,J381)","v":0},null,null,null,null,{"$f":"SUM(O38,O54,O70,O86,O102,O123,O144,O165,O186,O202,O223,O239,O260,O276,O297,O318,O339,O360,O381)","v":0},null,{"$f":"SUM(Q38,Q54,Q70,Q86,Q102,Q123,Q144,Q165,Q186,Q202,Q223,Q239,Q260,Q276,Q297,Q318,Q339,Q360,Q381)","v":0},null,null,{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(W38,W54,W70,W86,W102,W123,W144,W165,W186,W202,W223,W239,W260,W276,W297,W318,W339,W360,W381)/($F$455+$O$455),0)","v":0},{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(Y38,Y54,Y70,Y86,Y102,Y123,Y144,Y165,Y186,Y202,Y223,Y239,Y260,Y276,Y297,Y318,Y339,Y360,Y381)/($F$455+$O$455),0)","v":0},{"$f":"1-T402-U402","v":1},{"$f":"SUM(W38,W54,W70,W86,W102,W123,W144,W165,W186,W202,W223,W239,W260,W276,W297,W318,W339,W360,W381)","v":0},{"$f":"SUM(X38,X54,X70,X86,X102,X123,X144,X165,X186,X202,X223,X239,X260,X276,X297,X318,X339,X360,X381)","v":0},{"$f":"SUM(Y38,Y54,Y70,Y86,Y102,Y123,Y144,Y165,Y186,Y202,Y223,Y239,Y260,Y276,Y297,Y318,Y339,Y360,Y381)","v":0},{"$f":"SUM(Z38,Z54,Z70,Z86,Z102,Z123,Z144,Z165,Z186,Z202,Z223,Z239,Z260,Z276,Z297,Z318,Z339,Z360,Z381)","v":0}]
[]
[]
[]
[]
[null,"Recycling and Waste Reporting table"]
[null,"The light green-coloured cells should be completed to achieve 'pioneering' status."]
[null,null,null,null,"TOTAL ESTIMATES OF WASTE",null,null,"WASTE MANAGEMENT ROUTES",null,null,null,null,null,"SUMMARY"]
[null,null,null,null,null,null,null,"REUSE ",null,"RECYCLE",null,"OTHER DISPOSAL"]
[null,null,"Type of Waste","Source of Information","Overall Waste \n(tonnes)","Overall Waste\n(tonnes/m2 GIA)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Onsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,null,null,null,"PRODUCT AND CONSTRUCTION STAGE (MODULE A)"]
[null,1,"Demolition Waste",null,null,{"$f":"IF($D$31>0,IF(E413>0,E413/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F466<>0,'Post-Construction Stage'!F413<>0),IF('Detailed Application Stage'!F466='Post-Construction Stage'!F413,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F466<'Post-Construction Stage'!F413,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H413:I413)","v":0},{"$f":"SUM(J413:K413)","v":0},{"$f":"SUM(N413:O413)","v":0},{"$f":"SUM(H413:M413)","v":0}]
[null,2.1,"Excavation Waste",null,null,{"$f":"IF($D$31>0,IF(E414>0,E414/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F467<>0,'Post-Construction Stage'!F414<>0),IF('Detailed Application Stage'!F467='Post-Construction Stage'!F414,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F467<'Post-Construction Stage'!F414,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H414:I414)","v":0},{"$f":"SUM(J414:K414)","v":0},{"$f":"SUM(N414:O414)","v":0},{"$f":"SUM(H414:M414)","v":0}]
[null,2.8,"Construction Waste",null,null,{"$f":"IF($D$31>0,IF(E415>0,E415/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F468<>0,'Post-Construction Stage'!F415<>0),IF('Detailed Application Stage'!F468='Post-Construction Stage'!F415,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F468<'Post-Construction Stage'!F415,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H415:I415)","v":0},{"$f":"SUM(J415:K415)","v":0},{"$f":"SUM(N415:O415)","v":0},{"$f":"SUM(H415:M415)","v":0}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(O402),O402/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E417>0,E417/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F470<>0,'Post-Construction Stage'!F417<>0),IF('Detailed Application Stage'!F470='Post-Construction Stage'!F417,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F470<'Post-Construction Stage'!F417,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H417:I417)","v":0},{"$f":"SUM(J417:K417)","v":0},{"$f":"SUM(N417:O417)","v":0},{"$f":"SUM(H417:M417)","v":0}]
[null,4,"Construction Waste",null,{"$f":"IF(ISNUMBER(Q402),Q402/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E418>0,E418/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F471<>0,'Post-Construction Stage'!F418<>0),IF('Detailed Application Stage'!F471='Post-Construction Stage'!F418,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F471<'Post-Construction Stage'!F418,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H418:I418)","v":0},{"$f":"SUM(J418:K418)","v":0},{"$f":"SUM(N418:O418)","v":0},{"$f":"SUM(H418:M418)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste",null,null,{"$f":"IF($D$31>0,IF(E420>0,E420/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F473<>0,'Post-Construction Stage'!F420<>0),IF('Detailed Application Stage'!F473='Post-Construction Stage'!F420,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F473<'Post-Construction Stage'!F420,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H420:I420)","v":0},{"$f":"SUM(J420:K420)","v":0},{"$f":"SUM(N420:O420)","v":0},{"$f":"SUM(H420:M420)","v":0}]
[null,6,"Industrial Waste (if applicable)",null,null,{"$f":"IF($D$31>0,IF(E421>0,E421/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F474<>0,'Post-Construction Stage'!F421<>0),IF('Detailed Application Stage'!F474='Post-Construction Stage'!F421,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F474<'Post-Construction Stage'!F421,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H421:I421)","v":0},{"$f":"SUM(J421:K421)","v":0},{"$f":"SUM(N421:O421)","v":0},{"$f":"SUM(H421:M421)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","Performance Indicator (Planning Stage Estimate)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F402),ISNUMBER(J402),ISNUMBER(O402),ISNUMBER(Q402)),((Q402+O402+F402+J402)/1000),0)","v":0},{"$f":"IF($D$31>0,IF(E424>0,E424/$D$31,0),0)","v":0},{"$f":"IF(AND('Detailed Application Stage'!F477<>0,'Post-Construction Stage'!F424<>0),IF('Detailed Application Stage'!F477='Post-Construction Stage'!F424,\"Equal to planning stage estimate\",IF('Detailed Application Stage'!F477<'Post-Construction Stage'!F424,\"Greater than planning stage estimate\",\"Less than planning stage estimate\")),\"\")","v":""},null,null,null,null,null,null,{"$f":"SUM(H424:I424)","v":0},{"$f":"SUM(J424:K424)","v":0},{"$f":"SUM(N424:O424)","v":0},{"$f":"SUM(H424:M424)","v":0}]
[]
[]
[null,"Circular Economy Targets "]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target at Application Stage (%)","Rate Achieved (%)","Policy Met?","Actions Undertaken / Explanation (How has this been achieved? What are the reasons for any differences between targets/performance?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E482),'Detailed Application Stage'!E482,\"\")","v":0.95},null,{"$f":"IF(ISNUMBER(F429),IF(F429=95%,\"Yes\",IF(F429>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E483),'Detailed Application Stage'!E483,\"\")","v":0.95},null,{"$f":"IF(ISNUMBER(F430),IF(F430=95%,\"Yes\",IF(F430>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E484),'Detailed Application Stage'!E484,\"\")","v":0.95},null,{"$f":"IF(ISNUMBER(F431),IF(F431=95%,\"Yes\",IF(F431>95%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E485),'Detailed Application Stage'!E485,\"\")","v":0.65},null,{"$f":"IF(ISNUMBER(F432),IF(F432=65%,\"Yes\",IF(F432>65%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E486),'Detailed Application Stage'!E486,\"\")","v":0.2},null,{"$f":"IF(ISNUMBER(F433),IF(F433=20%,\"Yes\",IF(F433>20%,\"Exceeds Policy\",\"No\")),\"\")","v":""}]
[]
[]
[null,"Key Achievements and Gap Assessment:"]
[null,"Summary of key actions undertaken to achieve circular economy outcomes, including achievements and reasons for any differences between targets/performance"]
[null,"Key Achievements",null,"Measure / Target Proposed at Application Stage (if applicable)",null,"Actions Undertaken / Explanation (How has this been achieved? What are the reasons for any differences between targets/performance?)"]
[null,"[This list does not need to be exhaustive but should identify the actions with the biggest impacts.]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Lessons Learnt:"]
[null,"Lessons learnt from the process of undertaking a CE Statement that will inform future projects"]
[null,"Description",null,"Explanation / Solution / Future Approach"]
[null,null,null,"[i.e. Design options or materials that could be used, design principles that could be applied.]"]

{"sheet":"Version Control","index":5,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":false,"merged":[[0,0,0,1],[2,0,2,1]]}
["Greater London Authority - Circular Economy Statement template "]
[]
["Version Control"]
["Current Issue",1.1000000000000001]
["Date","2023-06-01"]
["Author","Greater London Authority"]
[]
["Update Version",1.1000000000000001]
["Update Location","Description of changes made to GLA Circular Economy Statement Template"]
["Outline Application Stage /  Detailed Application Stage (Cell B70)","Update to wording to reference the Circular Economy Principles by Building Layer table."]
["Outline Application Stage /  Detailed Application Stage (Cell B88)\nPost-Construction Stage (B35)","Added wording to clarify the approach should the number of entries exceed the number of rows provided."]
["Outline Application Stage /  Detailed Application Stage / Post-Construction Stage (Bill of Mateirals, Column I and P)","Where it is anticipated this figure will come directly from OneClick, eTool LCA or other similar software, the Construction Waste Factor in Columns I and P is now input at a percentage for clarity and consistency."]
["Outline Application Stage / Detailed Application Stage (Bill of Materials, Columns K and L)","Cell colour has been amended to show that these are pioneering considerations."]
["Outline Application Stage /  Detailed Application Stage / Post-Construction Stage (Bill of Materials, Column N)","Calculation has been adjusted so that components with an Expected Lifespan of 60-years are not counted as being replaced over the assumed 60-year lifecycle period."]
["Outline Application Stage /  Detailed Application Stage / Post-Construction Stage (Bill of Materials, Column O)","Calculation has been updated to show correct multiplication of Material Quantity by Number of Replacements."]
["Outline Application Stage /  Detailed Application Stage / Post-Construction Stage (Bill of Materials, Column Q)","Calculation has been updated to show correct multiplication of Repair and Replacement quantities of materials by Construction Waste Factor."]
["Detailed Application Stage (Cells E470, E471 and E477) / Post-Construction Stage (Cell E417, E418 and E424)","Calculations in cells updated in line with the calculations in the Outline Application Stage tab."]
["Outline Application Stage / Detailed Application Stage (Cell Q455) / Post-Construction Stage (Cell Q402)","Calculation has been updated to show correct total for Construction Waste (Module B)."]
["Outline Application Stage / Detailed Application Stage (Cell W455, X455, Y455 and Z455) / Post-Construction Stage (Cell W402, X402, Y402 and Z402)","Calculation has been updated to show correct total for Benefits Beyond the System Boundary (Module D)."]
["Pre-App Stage / Outline Application Stage / Detailed Application Stage / Post-Construction Stage","Accessibility updates across all tabs wherever possible to provide alt text, address low contrast text/backgrounds and merged cells."]

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