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

{"sheet":"Introduction","index":0,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[[32,6,32,9],[28,6,28,9],[31,6,31,9],[26,6,26,9],[27,6,27,9],[29,6,29,9],[30,6,30,9],[21,6,21,9],[22,6,22,9],[23,6,23,9],[24,6,24,9],[25,6,25,9]]}
["Greater London Authority - Circular Economy Statement template "]
[]
["How to use this spreadsheet"]
["This template should be used by planning applicants to fulfil the requirements of the Mayor's Circular Economy (CE) Statement policy set out in London Plan Policy SI 7 'Reducing waste and supporting the Circular Economy’. Before completing and submitting this spreadsheet to the GLA, applicants should read the CE statement guidance: https://www.london.gov.uk/what-we-do/planning/implementing-london-plan/london-plan-guidance-and-spgs/circular-economy-statement-guidance-consultation-draft "]
[]
["Applicant are required to submit CE statement information to the GLA at the following three stages: pre-applicaton, outline/detailed planning submission and post-construction. Separate tabs are provided in this spreadsheet for each stage. An outline of the information required at each stage and how to submit it is provided below. Please enter information to the light yellow-coloured cells only, do not enter information in the grey cells as these will be automatically calculated. The light green-coloured cells should be completed to achieve 'pioneering' status."]
[]
["1. Pre-application stage"]
["At pre-application stage, applicants are required to complete the pre-application information tab of this template which requires applicants to confirm details about the site and to provide details of the circular economy design approaches that are informing the existing and new development (including by building layer for the latter). All tables should be completed. This should be submitted to the GLA along with all other pre-application material."]
[]
["2. Outline/detailed planning submission stage"]
["At this stage, applicants are required to complete the outline or detailed planning stage tab of this template (whichever is relevant) and submit it to the GLA along with their planning application. Applicants are required to complete all tables, including the Bill of Materials and Recycling and Waste Reporting tables. Please enter information to the light yellow-coloured cells only, do not enter information in the grey cells as these will be automatically calculated. The light green-coloured cells should be completed to achieve 'pioneering' status."]
[]
["3. Post-construction stage"]
["At the final stage of the CE statement process, applicants should complete the post-construction tab of this template and submit it to the GLA within three months of practical completion. This will require an update of the information provided at planning submission stage and for the actual figures to be reported using actual material quantities during construction. Information should be submitted to: circulareconomystatements@london.gov.uk   "]
[]
["Queries"]
["Any queries or feedback on this template should be submitted to:"]
["circulareconomystatements@london.gov.uk"]
[]
[]
["Requirement by application stage (see relevant section of guidance for more information)","Pre-application stage (suggested)","Outline application[1]","Full application / reserved matters[2]","Post-construction","Checklist","Information Reference (Please indicate whether this has been included in the report to accompany this template or as a separate submission)"]
["CE targets (see section 4.2)","Encouraged","Yes ","Yes  ","Yes (Performance reported)",null,"Evidence in CES template spreadsheet"]
["CE design approaches (see sections 2.3 - 2.5 and 4.3)","Yes ","Yes ","Yes ","N/A",null,"Evidence in CES template spreadsheet"]
["CE design principles (see sections 2.1, 4.4 - 4.5)","Yes","No","No","No",null,"Evidence in CES template spreadsheet"]
["CE design principles by building layer (see sections 4.5)","No","Yes","Yes","No",null,"Evidence in CES template spreadsheet"]
["Pre-redevelopment audit (see section 4.6)","Encouraged ","Yes","Yes","N/A"]
["Pre-demolition audit (see section 4.6)","Encouraged","Yes","Yes","N/A"]
["Bill of materials (including calculations – see section 4.7)","No","Yes (Estimated)","Yes (Estimated) ","Yes (Actual)",null,"Evidence in CES template spreadsheet"]
["End of life strategy (see section 4.7)","No","No","Yes ","Encouraged"]
["Operational waste management plan (see section 4.8)","No","No","Yes ","Encouraged"]
["Recycling and waste reporting (see Section 4.9)","No","Yes (Estimated)","Yes (Estimated) ","Yes (Actual)",null,"Evidence in CES template spreadsheet"]
["Lessons learnt and key achievements (see section 4.10)","N/A","N/A","N/A","Yes ",null,"Evidence in CES template spreadsheet"]
[]
["[1] Also applicable to the outline and detailed part of hybrid applications."]
["[2] Also applicable to the outline and detailed part of hybrid applications."]

{"sheet":"Pre-App Stage","index":1,"n_rows":88,"n_cols":7,"rows_kept":88,"cut":false,"hidden":false,"merged":[[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","The Ropeyards"]
[null,null,"Planning application reference number (if applicable)"]
[null,null,"Applicant","Berkeley Homes (East Thames) Ltd"]
[null,null,"London Borough","Royal Borough of Greenwich"]
[null,null,"Brief description of the project","Submission of Reserved Matters (Appearance, Landscaping, Layout and Scale) pursuant to Condition 2 of planning permission reference 16/3025/MA, dated 17.03.2017, for residential units and non-residential floorspace within Plots D and K, along with public / private landscaping details, car / cycle parking, refuse / recycling facilities and play provision."]
[null,null,"Author/s","R Durrant"]
[null,null,"Date of assessment","01.03.24"]
[null,null,"Number of Use Types",2]
[null,null,"Use Class / Type","Floor Area by use type (m2)"]
[null,null,"Use Class C3",64652.800000000003]
[null,null,"Use Class E",983.1]
[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":65635.900000000009}]
[]
[]
[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,"No"]
[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,"No"]
[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","Whole site","There are no existing buildings or hardstanding present on site."]
[null,"Partial Retention and Refurbishment","Whole site","There are no existing buildings or hardstanding present on site."]
[null,"Disassemble and Reuse","Whole site","There are no existing buildings or hardstanding present on site."]
[null,"Demolish and Recycle","Whole site","There are no existing buildings or hardstanding present on site."]
[null,"Circular Economy Design Approaches for New Buildings, Infrastructure and Layers Over the Lifetime of the Development",null,"Applicant Response"]
[null,"Is the whole building designed to have a short life on its current site? (e.g. less than 10 yrs)",null,"No"]
[null,"Is there likely to be a need for building of a similar size (etc.) in different locations in the future?",null,"No"]
[null,"Is it foreseeable that the building will need to change use/function within its design life?",null,"No"]
[null,"The preferred strategy is:",null,"Design for BUILDING RELOCATION"]
[null,"The preferred strategy is:",null,"Design for COMPONENT / MATERIAL REUSE"]
[null,"The preferred strategy is:",null,"Design for ADAPTABILITY"]
[null,"All developments should apply the 6 Circular Economy principles, including:",null,"Designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised"]
[null,"Circular Economy Design Approach","Phase/Building/Area/Layer","Strategic Response"]
[null,"Building relocation","Site","It is not expected that the building will need to be relocated in the future. There is a high demand for accomodation within London, and it is therefore not expected that the use of the building will change or need to be relocated. Those points discussed within adaptability and flexibility minimise the need for building relocation."]
[null,"Component or material reuse","Superstructure and Skin","The design proposal has considered the materials used for their longevity and reusability. The proposed brick facades ensure that should the development need to be repurposed or deconstructed, the materials are highly reusable, and in their current state. This will reduce future material requirements, as well as the impacts from recycling and repurposing methods that can be energy and time intensive. "]
[null,"Adaptability","Superstructure","The design of the building has considered how it can be adapted structurally in the future if desired. The building utilises the available space on site and has ensures maximum space is used while minimising the total material use, and considering future requirements of the building. "]
[null,"Flexibility","Superstructure","The interal space within the development has been designed with flexibility in mind. The internal living areas can be rearranged, if required, through the use of lightweight partitions. Also, furniture and room layouts can be changed as per future resident requirements and functions. "]
[null,"Replaceability","Stuff","The materials considered within the design have been chosen based on therir durability and longevity, with the aim to reduce the requirement for replacement. However, with replacement in mind, the development will aim to avoid welding or gluing of materials, and instead opt for bolting. This will help to ensure that they can be replaced should this be required. "]
[null,"Disassembly","Stuff","As per the above, where viable in terms of safety, the development will aim to avoid welding and gluing of materials, and instead opt for bolting and methods that optimise disassembly. "]
[null,"Longevity","Superstructure and Stuff, Shell and Skin","As per the above comments, materials that are durable have been sought after. This helps to improve the longevity of the design. The next stage of the design will continue to optimise the longevity, through development key construction targets and methodologies that promote the longevity of the development and hence improve the quality of building. "]
[]
[]
[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","No","No","No","No","No","No","N/A"]
[null,"Is it likely the layer (or components within it) will need to be changed, upgraded or replaced within 5-15 years, e.g. for improved performance, aesthetics",null,null,"N/A","No","No","No","No","No","No","N/A"]
[null,"The preferred strategy is:",null,null,"-",{"$f":"IF(F73=\"Yes\",\"Design for FLEXIBILITY\",IF(F74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(F73=\"No\",F74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":"Design for ADAPTABILITY"},{"$f":"IF(G73=\"Yes\",\"Design for FLEXIBILITY\",IF(G74=\"Yes\",\"Design for REPLACEABILITY\",IF(AND(G73=\"No\",G74=\"No\"),\"Design for ADAPTABILITY\",\"\")))","v":"Design for ADAPTABILITY"},"Design for ADAPTABILITY","Design for ADAPTABILITY","Design for ADAPTABILITY","Design for ADAPTABILITY","-"]
[null,"Design Principles",null,null,"All developments should apply the 6 circular economy principles, including designing for DISASSEMBLY and ADAPTABILITY, MATERIAL REUSE ON-SITE and/or RECYCLING should be maximised."]
[null,"Designing out waste",null,"Module A - Product Sourcing and Construction Stage","The site designated for development is presently vacant and therefore there is no opportunity for retention or reuse of materials. As such, no pre-demolition or pre-redevelopment audit was undertaken.\n\nBerkeley Homes (East Thames) will operate within the wider Berkeley Group Sustainable Procurement Strategy. They define sustainable specification and procurement to be the responsible selection and sourcing of products and services, considering environmental, social, economic and ethical aspects over their whole lifecycle.\n\n> The design team will regularly review material efficiency strategies to ensure a lean design that reduces material quantities without inhibiting future flexibility. Engagement with the design team has been undertaken to address the end-of-life strategy for the material.                                                                                                > Built on land that is already developed which prevents the development of virgin land.\n>Cut and fill exercise completed.","In addition to ensuring products are procured sustainably, Berkeley Homes (East Thames) are also committed to minimise the use of virgin materials. The following measures are being implemented to support this:\n>All concrete that is used on site will be made up of 10% recycled aggregate content, positives for this help with the reduction of waste on site and help to increase the amount of recycled content. \n>Blockwork and concrete paving used will be made with up to 50% recycled content allowing for a reduced amount of raw materials used with the development. Therefore, having a lower environmental impact.\n>Insulation on site will be made up of 50% recycled content, the purpose of which will help to conserve natural resources and reduce waste and energy consumption. \n>Subbase and hard landscaping will use up to 50% recycled materials, this in turn will reduce the number of materials on site. ",">Concrete structures will be designed out to reduce concrete volumes, reduce floor to ceiling heights, which helps to reduce need for non-standardised plasterboard sizes.\n>Stairwells (from second floor upwards) are all exposed concrete, minimising the use of surplus materials. By using exposed concrete there will be less need for replacement as the product has higher resilience to wear and tear. The product is also highly recyclable at the end of life and has been identified as such in the Whole Life Carbon Assessment.\n>Concrete structures will be designed out to reduce concrete volumes, reduce floor to ceiling heights, which helps to reduce need for non-standardised plasterboard sizes.  \n>Measures to reduce the overall volume of concrete as much as possible across the site have been undertaken. The Structural Engineers for the project have limited the use of concrete to areas in which its properties are most advantageous and have taken care to ensure that cover levels and member thicknesses are minimised. The structural engineers have also worked hard to optimise slab thicknesses, column sizes and floor types throughout. This significantly reduces material use and it also has a positive impact on the embodied carbon emissions for the proposed development. ",null,"> The development will achieve a total reduction in regulated CO2 emissions of more than 35% over the Building Regulations baseline through be lean, be clean and be green on-site measures and will provide homes that are energy efficient and incorporate Low and Zero Carbon technologies.                                                                                    >All new dwellings will target a minimum internal water efficiency standard of 105 litres/person/day in accordance with the recently adopted London Plan Policy SI5 and the optional tighter Building Regulations Approved Document G requirement (110 litres/person/day).","> The landscape strategy is proposing to reuse the historic gasworks granite sets within the final design. The materials within the existing pits will be used within treatment, bonding, and paving elements.","> Paving used within the landscaping will be designed to minimise cutting where possible, enabling surplus material to be used elsewhere on the site. The paving product used will also be 100% recyclable at the end of its life.                                                                                                           >AliDeck have been chosen as the manufacturer for balcony decking, their products are made up of 67% recycled materials which supports the project in meeting its 20% recycled content target.","Site set up will consist of longitudinal temporary modular welfare cabins sized adequately for the predicted number of operatives and management on site. These have been installed on site for the previous Phases of Kidbrooke Phase 5 and will be re-used on future phases, they will then be re-used on different sites once construction is complete. This re-use is facilitated by the modular nature of the welfare compounds.",null,"Ensuring the contractor completes the SWMP during construction and achieve the targets set.\n\nSustainable procurement plan is not implemented during construction.\n\nHigher recycled content targets may limit supply chain.\n\nSite welfare facilities are not sufficiently sized or appropriate for use on site","Regular reviews of the SWMP to be done by site manager. \n\nEnsure the procurement plan iand requirements (e.g. for plasterboard) are included in all tender documents, especially those relating to recycled content. Preconstruction supply chain engagement to take place.\n\nImplementation of these actions will be checked in the post construction statement\n\nThe site welfare will evolve along the duration of the project so it is the site managers responsibility to ensure that an appropriate number of welfare modules are in situ during the right stages. It is expected that the scale of facilities will be less at the start and end of the project.","Regular reviews of the SWMP\n\nMaterial efficiency review exercise at next stage\nof design to ensure ongoing consideration is made\nwithin the design.\n\nBill of materials to be provided to confirm final recycled content of materials. This should also be monitored during construction\n\nRegular review of the project programme to ensure the site welfare facilities are suitable."]
[null,null,null,"Module B - In-Use Stage","The waste store will be clearly labelled to ensure accurate segregation of refuse, mixed recycling, and food waste\n\nResidents will be required to transport their own waste from their apartments directly to the main waste storage area using the passenger lifts, where they will segregate their waste into the appropriately labelled bins\n\nThe onsite Facilities Management team will be responsible for monitoring, managing, and cleaning the communal commercial waste storage area\n\nNew residents and property occupants will be encouraged to reduce and prevent waste through good practice measures such as providing information packs to residents about how the waste segregation and recycling scheme operates\n\nFurthermore, the development is built on brownfield land which prevents the development of virgin land. ",null,null,null,"All new dwellings will target a minimum internal water efficiency standard of 105 litres/person/day in accordance with the recently adopted London Plan Policy SI5 and the optional tighter Building Regulations Approved Document G requirement (110 litres/person/day) \n\nThe development will achieve a total reduction in regulated CO2 emissions of more than 35% over the Building Regulations baseline through be lean, be clean and be green on-site measures and will provide homes that are energy efficient and incorporate Low and Zero Carbon technologies","All residential apartments and ancillary spaces will be provided with a user guide to promote the principles of circular economy",null,"A Project Waste Management Plan was produced by the applicant. The plan includes details on waste minimisation strategies incorporated in design and procurement stages. It also includes information on how waste will be managed during the construction phase, along with predictions for various waste streams. This example SWMP has been provided in Appendix C and should be referred to for more detail",null,"The main challenge will be ensuring appropriate actions take place at post-construction stage to ensure the handover and commissioning takes place effectively, and also to ensure the building performs as per the predictions from the energy\nmodel.\n\nSpace requirements for the waste storage facility","Ensure that the specification is incorporated into all tender specifications\n\nHandover and commissioning must be planned prior to completion to ensure relevant parties are informed of their responsibilities. Post-occupancy evaluation could take place to understand any key divergence of the real building performance compared to the predicted energy model. Steps should be taken to correct any issues as soon as practicable.\n\nDesign team to incorporate requirements into base build e.g. waste store","Design stage and as built energy BRUKL\nRelevant commissioning information to be provided"]
[null,null,null,"Module C - End-of-Life Stage","Berkeley Homes (East Thames) commit to selecting materials and systems that are designed ensuring safe disassembly and removal at the end of their service life, thus increasing the amount of material which might be recycled or reuse and reducing the overall environmental impact of the proposed development. The development is committed to meet the mayor’s 65% target for municipal waste recycling by 2030 (75% for commercial spaces) and will strive to ensure no biodegradable or recyclable waste is sent to landfill by 2026, once the proposed development is operational. Building Information will be stored for the entire duration of the building’s lifetime to facilitate end of life strategy, disassembly, future reuse, waste avoidance, and waste reduction.",null,"Permanent fixing of products, such as by glue and cement mortar, will be minimised where feasible, to enable end of life deconstruction and salvage of building elements. The material \nspecification and manufacturers data sheets will be stored and updated as and when additional \nworks are undertaken which can inform end of life strategies, dissambly, future reuse, waste avoidance and waste reduction.",null,null,"The development has not been designed with disassembly in mind given the residential use proposed, but it will comprise high quality elements which should hopefully stand the test of time and reduce the amount of replacement required",null,null,null,"Misplacement of material specifications and \nmanufacturers data sheets.","Detailed online document recording methods \nclearly communicated to all who will be \ninvolved to ensure consistent and successful \nlogging of necessary data sheets."]
[null,null,null,"Module D - Benefits and Loads Beyond the System Boundary","Berkeley Homes (East Thames) commit to selecting materials and systems that are designed ensuring safe disassembly and removal at the end of their service life, thus increasing the amount of material which might be recycled or reuse and reducing the overall environmental impact. The One Click Building Circularity tool has been used to estimate opportunities for the materials at the end of their life, as the site is cleared, there are XXX% virgin materials but as noted elsewhere in this report, The Applicant will look to increase recycled materials to better the developments circularity.",null,null," The building envelope will predominantly comprise of brickwork, and therefore at the end-of-life stage, all brick material will be repurposed.",null,null,null,null,null,"Procurement issues\n","Pre tender interviews with supply chain to ensure  materials and systems that are designed to allow for the safe disassembly and removal at the end of their service life\n","Regular reviews of the supply chain and the materials to be provided\n"]
[null,"Designing for longevity",null,null,"The proposed development will seek to design with longevity in mind. Examples include protecting materials from degradation due to environmental conditions, adopting passive design strategies to provide resilience, and sizing systems to cope with future climate scenarios.",null,"> The frame of the buildings will consist of reinforced concrete – a durable material that can be separated and recycled in its constituent parts at the end of its life. In addition, the external façade will comprise of brickwork which can also be reused and recycled at the end of its life. These materials provide a highly durable superstructure.                                                                                >All glazing, including doors and windows has been designed to be composite – both timber and aluminium. Composite windows and doors benefit from the thermal performance and warm feel of timber windows, whilst also receiving the durability and maintenance benefits of aluminium windows. ","> Roofs and facades have been designed to prevent water damage, ingress and detrimental ponding. Convenient access has also been considered and integrated within design to make cleaning, replacement and repair possible. ",">Energy saving sustainable initiatives are recommended to be included in the design such as highly insulated external fabric and walls and low energy lighting throughout. This extends the lifespan of the materials and reduces requirements to replacement materials at later stages of the design life. ",null,null,null,null,"Ensuring robustness and longevity don't compromise other CE principles\n\nEnsure maintenance is considered throughout design","Review of specifications at each stage and regular \nworkshops with the design team\n\nEnsure the lifts will fit all windows/other plant/MEP  to enable a suitable maintenence strategy","Maintenance and plant replacement strategy"]
[null,"Designing for adaptability or flexibility",null,null,"> A resilient hard landscaping design has been proposed which enables efficient servicing and maintainability. The design of the site layout incorporates opportunities to make it adaptable, including the use of moveable planters, demountable play equipment and a limited use of adhesives and fixings.              \n                                                                               ",null,"> Within the commercial space the ground floor is made to be easily adaptable by having external openings, this will allow for alternative door positioning and to allow for the spaces to be divided or changed.  In addition, high ceilings have been allowed for in the commercial units.                                                                                                      >The partitions have been designed to be lightweight and can be removed in future if there is a requirement for a change in layout or function to this area. The building services design has also been designed to account for this potential change future use.","> The project has been designed to include many bolt on balconies in place of concrete ones. This enables the balcony to be manufactured off site, installed with ease, and provides a positive end-of-life scenario as the product can be removed and recycled.                                                                                               > Suspended ceilings constructed from plasterboard on a metal frame which allows for disassembly.\n>The following elements are being considered for offsite manufacturing at the proposed development - Bolt on balconies, Internal doorsets, Precast facade on block F, Precast stairs, Prefabricated utility cupboards and backing boards, Precast columns., Some cladding elements, Bridges (in landscaping over swales).","> Circulation / fire strategy incorporation to anticipate future adaptation, such as locating corridors that can be extended at a later stage\n>It will be possible to remove and replace all major items of plant within the building without needed to demolish sections of wall or floor. Lifting beams and hoists will be incorporated into the design where necessary. ",null,">Reconfigurable furniture that can be repurposed to allow for easy reconfiguration of rooms for other purposes, such as small office units.                                                                                                               >Where possible standard RAL colours have been selected for all framing and metalwork, allowing straightforward procurement when future maintenance is required.                                                                                                     >The development is designed for accessibility and there is a variety of apartment size, catering for individuals and family living with adequate storage for buggies and wheelchairs (Part M). ",null,null,"Ensuring the design is not over engineered.\nNeed to ensure that the off site manufacturing takes place and where this is not possible, agree an alternative that is better or of equal performance ","Detailed workshops to plan the most appropriate \nadapability studies within the contraints of the project","Regular design reviews and workshops"]
[null,"Designing for disassembly",null,null,null,null,null,"> All glazing will be able to be replaced from inside the building, aiding the replacement and maintenance cycles.                                                                                                   > All external openings have been built to standard brick dimensions which allows for easier replicability when maintenance or replacement is required. External openings will also be detailed to enable a simple disassembly without the need to damage other parts of the facade.                                                                                                 >All external metalwork is formed of standard components / sizes therefore can be simply replaced or repurposed as a whole element or reduced to individual bars.",null,"In addition, the following disassembly and recoverability measures are proposed:\n>Non-welded connections e.g. bridging clamps or interlocks.\n>Bolted connections for steel elements.\n>Independent cladding layer such that cladding panels can be removable for maintenance and replacement.\n>Independent structure to allow other elements to be replaced where necessary.","> The proposed play space will comprise a timber platform, climbing wall and stepping poles, all of which can be disassembled and relocated when necessary.",null,null,"Potentially compromising the initial design concept\nhaving to account for different design considerations  and principles which might have previously been overseen.\n\nEnsuring the layouts/lift specifications account for the window sizes to aid replacement","Design team to consider and incorporate measures\nwithin the design where feasible.","Review exercise at next stage of design and confirm the key\n design consideration made in line with aspirations."]
[null,"Using systems, elements or materials that can be re-used and recycled",null,null,"Berkeley Homes (East Thames) Ltd is committed to targeting a benchmark of 20% reused or recycled content by value, where feasible. A brief bill of materials summary table has been provided in the GLA Circular Economy Template, submitted alongside this application. This bill of materials has been created using the inputs provided in the Whole Life Carbon Assessment (Hodkinson Consultancy, February 2024) and will need to be updated as the project progresses.",null,"Where practicable and feasible, offsite construction and manufacturing will be considered for the proposed development. \n-Bolt on balconies and prefabricated facades, doorsets and utility cupboards help to minimise construction waste, optimise material use, and potentially reduce energy consumption during the manufacturing process.\n-Materials will be used more efficiently in controlled factory settings, reducing waste and minimising material consumption.","Where practicable and feasible, offsite construction and manufacturing will be considered for the proposed development. \n-The development will utilise the off-site construction of utility rooms. The rooms will be manufactured off-site and brought on once ready. This decreases the amount of waste from bespoke cutting and excess packing on-site. \n","Where practicable and feasible, offsite construction and manufacturing will be considered for the proposed development. \n",null,"Where practicable and feasible, offsite construction and manufacturing will be considered for the proposed development. \n- Prefabricated balconies will be used to accommodate the shape of the building.                        - Reuse of soil to for landscaping alongside, temporary park street furniture, lighting and bin store fencing to be removed, stored and reused at the end of the project.",null,null,"Ensuring users are aware of these schemes to reduce waste.\n\nAlso ensuring waste is monitored appropriately. \n\nEnsure the modular/offsite options don't hinder LCA results and other elements (e.g, energy performance or space requirements for MEPH).\n","Ensure building management are aware of these\nrequirements for the 65%/75% waste reduction and that an individual is appointed to put the user guide together. ","Review copies of the user guide before its issued"]
[]
[]
[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":26864825.539999999},{"$f":"IF(AND(F155<>0,$D$31<>0),F155/$D$31,0)","v":409.3007872216271},{"$f":"SUMPRODUCT((C91:D454=\"Substructure\")*G91:G454)","v":{"$error":"#REF!"}},"-",{"$f":"SUM(J156:J175)","v":0},"-","-","-","-",{"$f":"SUM(O156:O175)","v":640.84},"-",{"$f":"SUM(Q156:Q175)","v":0},"-","-",{"$f":"IF(W155<>0,W155/($F$155+$O$155),0)","v":1.4505610827218404E-2},{"$f":"IF(Y155<>0,Y155/($F$155+$O$155),0)","v":0.98514206400313387},3.5232516964778249E-4,{"$f":"SUM(W156:W175)","v":389700},5.9372995571021336,{"$f":"SUM(Y156:Y175)","v":26466301},403.2290408145542]
[null,1,"Substructure",null,"Ready-mix concrete, high strength, generic, C50/60 (7252/8702 PSI) with CEM I (430 kg/m3; 26.8 lbs/ft3 total cement) (One Click LCA)",10843200,{"$f":"IF(AND(F156<>0,$D$31<>0),F156/$D$31,0)","v":165.2022749745185},"-",0,{"$f":"I156*F156","v":0},null,null,60,{"$f":"IF(M156<>0,INT(59/M156),0)","v":0},{"$f":"F156*N156","v":0},0,{"$f":"O156*P156","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 500 kg / m3",0,1,0,0,0,10843200,165.2022749745185]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615",483688,{"$f":"IF(AND(F157<>0,$D$31<>0),F157/$D$31,0)","v":7.3692598105609877},"-",0,0,null,null,60,{"$f":"IF(M157<>0,INT(59/M157),0)","v":0},{"$f":"F157*N157","v":0},0,{"$f":"O157*P157","v":0},"No","Steel recycling",0,1,{"$f":"1-T157-U157","v":0},{"$f":"T157*(F157+O157)","v":0},{"$f":"IF(AND(W157<>0,$D$31<>0),W157/$D$31,0)","v":0},{"$f":"U157*(F157+O157)","v":483688},7.3692598105609877]
[null,null,null,null,"Ready-mix concrete, normal strength, generic, C35/45 (5000/6500 PSI) with CEM I, 0% recycled binders (340 kg/m3; 21.2 lbs/ft3 total cement)",9888000,{"$f":"IF(AND(F158<>0,$D$31<>0),F158/$D$31,0)","v":150.649263588981},"-",0,0,null,null,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,9888000,150.649263588981]
[null,null,null,null,"Phenolic insulation, glass tissue double faced, L = 0.018 W/mK, R = 3 m2K/W, 54 mm, 1.89 kg/m2, 35 kg/m3, Kooltherm K103 (Kingspan)",8183.7,0.12468329069914481,"-",0,0,null,null,60,0,0,0,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Insulating vapour control layer and air barrier, 0.148 kg/m2, Protect VC Foil Ultra (Building Product Design Ltd)",640.84,9.7635592716790644E-3,"-",0,0,null,null,30,1,640.84,0,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Self-levelling screed, 1 mm, 2.25 kg/m2, Gyvlon® EXCELIO (Anhydritec)",389700,5.9372995571021336,"-",0,0,null,null,60,0,0,0,0,"No","Cement/mortar use in a backfill",1,0,0,389700,5.9372995571021336,0,0]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615",559848,8.5296004168450494,"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,559848,8.5296004168450494]
[null,null,null,null,"Ready-mix concrete, high strength, generic, C50/60 (7252/8702 PSI) with CEM I (430 kg/m3; 26.8 lbs/ft3 total cement) (One Click LCA)",4440000,67.645907194081275,"-",0,0,null,null,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 500 kg / m3",0,1,0,0,0,4440000,67.645907194081275]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615",251565,3.8327348295673551,"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,251565,3.8327348295673551]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F170<>0,$D$31<>0),F170/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F171<>0,$D$31<>0),F171/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F172<>0,$D$31<>0),F172/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$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,null,null,1,0,0,0,0]
[null,2.1,"Superstructure: Frame",null,"-",{"$f":"SUM(F177:F196)","v":52034031},{"$f":"IF(AND(F176<>0,$D$31<>0),F176/$D$31,0)","v":792.76784503602437},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Frame\")*G91:G454)","v":{"$error":"#REF!"}},"-",{"$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$176),0)","v":1},0,{"$f":"SUM(W177:W196)","v":0},0,{"$f":"SUM(Y177:Y196)","v":52034031},792.76784503602437]
[null,2.1,"Superstructure: Frame",null,"Precast concrete wall elements (solid, uninsulated), generic, C30/37 (4400/5400 PSI), 40% recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3),  incl.  reinforcement",40573920,{"$f":"IF(AND(F177<>0,$D$31<>0),F177/$D$31,0)","v":618.16658261713474},"-",0,{"$f":"I177*F177","v":0},null,null,60,{"$f":"IF(M177<>0,INT(59/M177),0)","v":0},{"$f":"F177*N177","v":0},0,{"$f":"O177*P177","v":0},"No","Rebar separated (2 %), concrete to aggregate",0,1,0,0,0,40573920,618.16658261713474]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 0% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",1118400,{"$f":"IF(AND(F178<>0,$D$31<>0),F178/$D$31,0)","v":17.039455541860473},"-",0,0,null,null,60,{"$f":"IF(M178<>0,INT(59/M178),0)","v":0},{"$f":"F178*N178","v":0},0,{"$f":"O178*P178","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,1118400,17.039455541860473]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 0% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",2400000,{"$f":"IF(AND(F179<>0,$D$31<>0),F179/$D$31,0)","v":36.565355240043935},"-",0,0,null,null,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,2400000,36.565355240043935]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 0% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",2505600,38.174230870605868,"-",0,0,null,null,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,2505600,38.174230870605868]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 0% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",4716000,71.850923046686333,"-",0,0,null,null,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,4716000,71.850923046686333]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615",9316,0.14193452059010386,"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,9316,0.14193452059010386]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615",189121,2.8813652284801452,"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,189121,2.8813652284801452]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615",233266,3.5539392314267033,"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,233266,3.5539392314267033]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615",288408,4.3940587391960797,"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,288408,4.3940587391960797]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F191<>0,$D$31<>0),F191/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F192<>0,$D$31<>0),F192/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F193<>0,$D$31<>0),F193/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F194<>0,$D$31<>0),F194/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"-",{"$f":"SUM(F198:F217)","v":33544090.5},{"$f":"IF(AND(F197<>0,$D$31<>0),F197/$D$31,0)","v":511.06316055695123},{"$f":"SUMPRODUCT((C176:D459=\"Superstructure: Upper Floors\")*G176:G459)","v":{"$error":"#REF!"}},"-",{"$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$197),0)","v":0.97754306380731948},2.2456936192680521E-2,{"$f":"SUM(W198:W217)","v":0},0,{"$f":"SUM(Y198:Y217)","v":32790793},499.58624776989416]
[null,2.2000000000000002,"Superstructure: Upper Floors",null,"Fire protective calcium-silicate board reinforced with selected fibres and fillers, L = 0.242 W/mK, 12 mm, 12.9 kg/m2, 1073 kg/m3, Lambda=0.242 W/(m.K), SUPALUX® (Etex Building Performance International)",753297.5,{"$f":"IF(AND(F198<>0,$D$31<>0),F198/$D$31,0)","v":11.476912787057081},"-",0,{"$f":"I198*F198","v":0},null,null,60,{"$f":"IF(M198<>0,INT(59/M198),0)","v":0},{"$f":"F198*N198","v":0},0,{"$f":"O198*P198","v":0},"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C30/37 (4400/5400 PSI), 10% (typical) recycled binders in cement (300 kg/m3 / 18.72 lbs/ft3)",1909440,{"$f":"IF(AND(F199<>0,$D$31<>0),F199/$D$31,0)","v":29.091396628978956},"-",0,0,null,null,60,{"$f":"IF(M199<>0,INT(59/M199),0)","v":0},{"$f":"F199*N199","v":0},0,{"$f":"O199*P199","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,1909440,29.091396628978956]
[null,null,null,null,"Reinforcement steel (rebar), generic, 90% recycled content, A615",95472,{"$f":"IF(AND(F200<>0,$D$31<>0),F200/$D$31,0)","v":1.4545698314489477},"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,95472,1.4545698314489477]
[null,null,null,null,"Ready-mix concrete, normal strength, generic, C35/45 (5000/6500 PSI) with CEM I, 0% recycled binders (340 kg/m3; 21.2 lbs/ft3 total cement)",29263200,445.84137644185569,"-",0,0,null,null,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,29263200,445.84137644185569]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615",1522681,23.198904867610558,"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,1522681,23.198904867610558]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F212<>0,$D$31<>0),F212/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F213<>0,$D$31<>0),F213/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F214<>0,$D$31<>0),F214/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F215<>0,$D$31<>0),F215/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I217*F217","v":0},null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,2.2999999999999998,"Superstructure: Roof",null,"-",{"$f":"SUM(F219:F238)","v":7344946.8399999999},{"$f":"IF(AND(F218<>0,$D$31<>0),F218/$D$31,0)","v":111.90441267659922},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Roof\")*G91:G454)","v":{"$error":"#REF!"}},"-",{"$f":"SUM(J219:J238)","v":0},"-","-","-","-",{"$f":"SUM(O219:O238)","v":1991.8400000000001},"-",{"$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$218),0)","v":0.99273906012783009},7.2609398721699137E-3,{"$f":"SUM(W219:W238)","v":0},0,{"$f":"SUM(Y219:Y238)","v":7293593},111.12200792554073]
[null,2.2999999999999998,"Superstructure: Roof",null,"Ready-mix concrete, normal strength, generic, C35/45 (5000/6500 PSI) with CEM I, 0% recycled binders (340 kg/m3; 21.2 lbs/ft3 total cement)",2532000,{"$f":"IF(AND(F219<>0,$D$31<>0),F219/$D$31,0)","v":38.576449778246349},"-",0,{"$f":"I219*F219","v":0},null,null,60,{"$f":"IF(M219<>0,INT(59/M219),0)","v":0},{"$f":"F219*N219","v":0},0,{"$f":"O219*P219","v":0},"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,0,0,0,2532000,38.576449778246349]
[null,null,null,null,"Geotextile, generic, 312 g/m2 (1.02 oz/ft2), Composition: PP net, non-woven PE felt",1351,{"$f":"IF(AND(F220<>0,$D$31<>0),F220/$D$31,0)","v":2.0583247887208066E-2},"-",0,0,null,null,30,{"$f":"IF(M220<>0,INT(59/M220),0)","v":1},{"$f":"F220*N220","v":1351},0,{"$f":"O220*P220","v":0},"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Ready-mix concrete, normal strength, generic, C35/45 (5000/6500 PSI) with CEM III/A, 40% GGBS content (340 kg/m3; 21.2 lbs/ft3 total cement)",4300800,{"$f":"IF(AND(F221<>0,$D$31<>0),F221/$D$31,0)","v":65.525116590158731},"-",0,0,null,null,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 300 kg / m3",0,1,{"$f":"1-T221-U221","v":0},{"$f":"T221*(F221+O221)","v":0},{"$f":"IF(AND(W221<>0,$D$31<>0),W221/$D$31,0)","v":0},{"$f":"U221*(F221+O221)","v":4300800},65.525116590158731]
[null,null,null,null,"Insulating vapour control layer and air barrier, 0.148 kg/m2, Protect VC Foil Ultra (Building Product Design Ltd)",640.84,9.7635592716790644E-3,"-",0,0,null,null,30,1,640.84,0,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"XPS insulation panels, L=0.035 W/mK, R=2.85 m2K/W, 100 mm, 3.8 kg/m2, 38 kg/m3, compressive strength 500 kPa, 40% recycled polystyrene, CO2 blowing agent, Lambda=0.035 W/(m.K) (One Click LCA)",49362,0.75205794389960368,"-",0,0,null,null,60,0,0,0,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615",131969,2.0106222356972325,"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,131969,2.0106222356972325]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615",328824,5.0098193214384192,"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,328824,5.0098193214384192]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F233<>0,$D$31<>0),F233/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F234<>0,$D$31<>0),F234/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F235<>0,$D$31<>0),F235/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F236<>0,$D$31<>0),F236/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,2.4,"Superstructure: Stairs and Ramps",null,"-",{"$f":"SUM(F240:F254)","v":9753370.1999999993},{"$f":"IF(AND(F239<>0,$D$31<>0),F239/$D$31,0)","v":148.5981025627743},"-","-",{"$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$239),0)","v":1},0,{"$f":"SUM(W240:W254)","v":0},0,{"$f":"SUM(Y240:Y254)","v":9753370.1999999993},148.5981025627743]
[null,2.4,"Superstructure: Stairs and Ramps",null,"Prefabricated steel balcony with steel railings, W: 380 cm H: 120 cm D: 140 cm, 561 kg/unit, Steel grade: S235/S275/S355 (CSK Stålindustri AS)",371943,{"$f":"IF(AND(F240<>0,$D$31<>0),F240/$D$31,0)","v":5.6667616350198591},"-",0,{"$f":"I240*F240","v":0},null,null,60,{"$f":"IF(M240<>0,INT(59/M240),0)","v":0},{"$f":"F240*N240","v":0},0,{"$f":"O240*P240","v":0},"Yes","Steel recycling",0,1,0,0,0,371943,5.6667616350198591]
[null,null,null,null,"Precast concrete staircase, 140 cm, 2035.9 kg/m (SORIBA)",9381427.1999999993,{"$f":"IF(AND(F241<>0,$D$31<>0),F241/$D$31,0)","v":142.93134092775443},"-",0,0,null,null,60,{"$f":"IF(M241<>0,INT(59/M241),0)","v":0},{"$f":"F241*N241","v":0},0,{"$f":"O241*P241","v":0},"No","Rebar separated (2 %), concrete to aggregate",0,1,0,0,0,9381427.1999999993,142.93134092775443]
[null,null,null,null,null,null,{"$f":"IF(AND(F242<>0,$D$31<>0),F242/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F254<>0,$D$31<>0),F254/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,2.5,"Superstructure: External Walls",null,"-",{"$f":"SUM(F256:F275)","v":14754582.060000001},{"$f":"IF(AND(F255<>0,$D$31<>0),F255/$D$31,0)","v":224.7943893509497},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":{"$error":"#REF!"}},"-",{"$f":"SUM(J256:J275)","v":0},"-","-","-","-",{"$f":"SUM(O256:O275)","v":72453.149999999994},"-",{"$f":"SUM(Q256:Q275)","v":0},"-","-",{"$f":"IF(W255<>0,W255/($F$255+$O$255),0)","v":{"$error":"#REF!"}},{"$f":"IF(Y255<>0,Y255/($F$255+$O$255),0)","v":0.7413250460609111},{"$error":"#REF!"},{"$f":"SUM(W256:W275)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(Y256:Y275)","v":10991652.560000001},167.46403355480766]
[null,2.5,"Superstructure: External Walls",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))",3276374.06,{"$f":"IF(AND(F256<>0,$D$31<>0),F256/$D$31,0)","v":49.917408917985426},"-",0,{"$f":"I256*F256","v":0},null,null,60,{"$f":"IF(M256<>0,INT(59/M256),0)","v":0},{"$f":"F256*N256","v":0},0,{"$f":"O256*P256","v":0},"Yes","Brick/stone crushed to aggregate (for sub-base layers)",0,1,0,0,0,3276374.06,49.917408917985426]
[null,null,null,null,"Masonry mortar/facing wall mortar/mortar with special properties, 1500 kg/m3, EPD coverage: >1500 kg/m3 (IWM)",2421562.5,{"$f":"IF(AND(F257<>0,$D$31<>0),F257/$D$31,0)","v":36.893872103528707},"-",0,0,null,null,60,{"$f":"IF(M257<>0,INT(59/M257),0)","v":0},{"$f":"F257*N257","v":0},0,{"$f":"O257*P257","v":0},"No","Cement/mortar use in a backfill",1,0,0,2421562.5,36.893872103528707,0,0]
[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)",807187.5,{"$f":"IF(AND(F258<>0,$D$31<>0),F258/$D$31,0)","v":12.297957367842901},"-",0,0,null,null,60,0,0,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Gypsum plaster board, regular, generic, 6.5-25 mm (0.25-0.98 in), 10.725 kg/m2 (2.20 lbs/ft2) (for 12.5 mm/0.49 in), 858 kg/m3 (53.6 lbs/ft3)",461726.35,7.0346616714328576,"-",0,0,null,null,60,0,0,0,0,"No","Gypsum recycling",0,1,{"$f":"1-T259-T260","v":1},0,0,{"$f":"T260*(F259+O259)","v":0},0]
[null,null,null,null,"Gypsum plaster, 1100 kg/m3 (Bundesverband der Gipsindustrie)",71032.5,1.0822202483701753,"-",0,0,null,null,30,1,71032.5,0,0,"No","Landfilling (for inert materials)",0,0,{"$f":"1-#REF!-U260","v":{"$error":"#REF!"}},{"$f":"#REF!*(F260+O260)","v":{"$error":"#REF!"}},{"$error":"#REF!"},0,0]
[null,null,null,null,"Fire retarder membrane from HDPE, 0.066 kg/m2, Tyvek® Firecurb™ (2566B) (DuPont de Nemours (Luxembourg) s.à r.l.)",1420.65,2.1644404967403507E-2,"-",0,0,null,null,30,1,1420.65,0,0,"No","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Galvanized steel façade cladding panel, 9.5 kg/m2, 70% recycled content (One Click LCA)",204487.5,3.1154825331868685,"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,204487.5,3.1154825331868685]
[null,null,null,null,"Ready-mix concrete, normal-strength, generic, C40/50 (5800/7300 PSI), 0% recycled binders in cement (400 kg/m3 / 24.97 lbs/ft3)",7084800,107.9409286686097,"-",0,0,null,null,60,0,0,0,0,"No","Concrete crushed to aggregate (for sub-base layers), Portland Cement 400 kg / m3",0,1,0,0,0,7084800,107.9409286686097]
[null,null,null,null,"Reinforcement steel (rebar), generic, 97% recycled content (typical), A615",425991,6.4902134350256482,"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,425991,6.4902134350256482]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F270<>0,$D$31<>0),F270/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F271<>0,$D$31<>0),F271/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F272<>0,$D$31<>0),F272/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F273<>0,$D$31<>0),F273/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,2.6,"Superstructure: Windows and External Doors",null,"-",{"$f":"SUM(F277:F291)","v":750251.59},{"$f":"IF(AND(F276<>0,$D$31<>0),F276/$D$31,0)","v":11.430506628232413},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: External Walls\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Windows and External Doors\")*G91:G454)","v":{"$error":"#REF!"}},"-",{"$f":"SUM(J277:J291)","v":0},"-","-","-","-",{"$f":"SUM(O277:O291)","v":714787.59},"-",{"$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$276),0)","v":0.64615198891813941},0.35384801108186059,{"$f":"SUM(W277:W291)","v":0},0,{"$f":"SUM(Y277:Y291)","v":946637.98},14.422564176007334]
[null,2.6,"Superstructure: Windows and External Doors",null,"Window, triple glazed, wood-alu frame, inward tilt and turn, 1.23x1.48 mx105 mm, U-value 0.81, NTech Inward opening tilt & turn 105/80 (NorDan)",453846.99,{"$f":"IF(AND(F277<>0,$D$31<>0),F277/$D$31,0)","v":6.9146151724894445},"-",0,0,null,null,40,{"$f":"IF(M277<>0,INT(59/M277),0)","v":1},{"$f":"F277*N277","v":453846.99},0,{"$f":"O277*P277","v":0},"Yes","Glass-containing product recycling (80 % glass)",0,1,0,0,0,907693.98,13.829230344978889]
[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)",1740,{"$f":"IF(AND(F278<>0,$D$31<>0),F278/$D$31,0)","v":2.6509882549031853E-2},"-",0,0,null,null,30,{"$f":"IF(M278<>0,INT(59/M278),0)","v":1},{"$f":"F278*N278","v":1740},0,{"$f":"O278*P278","v":0},"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,3480,5.3019765098063706E-2]
[null,null,null,null,"Outward opening wooden frame door with aluminium cladding, triple glazed, 1230x2180 mm, 102.94 kg/unit, NTech Villa Balcony door (security) - TE 105/80 (NorDan AS)",136498.44,{"$f":"IF(AND(F279<>0,$D$31<>0),F279/$D$31,0)","v":2.0796308117965929},"-",0,0,null,null,40,1,136498.44,0,0,"No","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Fire resistant wooden door with metal frame, biogenic CO2 not subtracted (for CML), 26.23 kg/m2, BLOCOFEU EI30 Simple Action BLOCOFEU EI60 Simple Action PHONIBLOC EI60 REHABLOC (DEYA)",36512.160000000003,0.5562833754088844,"-",0,0,null,null,40,1,36512.160000000003,0,0,"No","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Aluminium framed double glazed doors, per m2, 79.5% glass, 15.7% aluminium, 2.2% steel, 44 kg/m2, width:1.23m, height:2.18m, 6mm toughened and 8.8mm laminated glass, Edge Symmetry (Optima)",35464,0.54031406593038256,"-",0,0,null,null,60,0,0,0,0,"Yes","Glass-containing product recycling (80 % glass)",0,1,0,0,0,35464,0.54031406593038256]
[null,null,null,null,"Doors with wooden frame, interior, Portes intérieures de communication avec huisserie bois (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",86190,1.3131533200580778,"-",0,0,null,null,40,1,86190,0,0,"No","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,{"$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,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F291<>0,$D$31<>0),F291/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"-",{"$f":"SUM(F293:F312)","v":1014900.0200000001},{"$f":"IF(AND(F292<>0,$D$31<>0),F292/$D$31,0)","v":15.462574901844874},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":{"$error":"#REF!"}},"-",{"$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$292),0)","v":0.90005439156459965},9.9945608435400346E-2,{"$f":"SUM(W293:W312)","v":0},0,{"$f":"SUM(Y293:Y312)","v":913465.22000000009},13.917158445302038]
[null,2.7,"Superstructure: Internal Walls and Partitions",null,"Gypsum plaster board, regular, generic, 6.5-25 mm (0.25-0.98 in), 10.725 kg/m2 (2.20 lbs/ft2) (for 12.5 mm/0.49 in), 858 kg/m3 (53.6 lbs/ft3)",906603.17,{"$f":"IF(AND(F293<>0,$D$31<>0),F293/$D$31,0)","v":13.812611238666642},"-",0,0,null,null,60,{"$f":"IF(M293<>0,INT(59/M293),0)","v":0},{"$f":"F293*N293","v":0},0,{"$f":"O293*P293","v":0},"No","Gypsum recycling",0,1,0,0,0,906603.17,13.812611238666642]
[null,null,null,null,"Acoustic partition roll insulation, unfaced, L = 0.043 W/mK, R = 2.3 m2K/W, 100 mm, 1.2 kg/m2, 12 kg/m3, (APR 1200) 100mm (Saint-Gobain ISOVER UK)",101434.8,{"$f":"IF(AND(F294<>0,$D$31<>0),F294/$D$31,0)","v":1.545416456542837},"-",0,0,null,null,60,{"$f":"IF(M294<>0,INT(59/M294),0)","v":0},{"$f":"F294*N294","v":0},0,{"$f":"O294*P294","v":0},"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Stainless steel handrail, diam. 45mm, Donnee par default (MDEGD)",6862.05,{"$f":"IF(AND(F295<>0,$D$31<>0),F295/$D$31,0)","v":0.10454720663539312},"-",0,0,null,null,60,0,0,0,0,"Yes","Stainless steel recycling",0,1,0,0,0,6862.05,0.10454720663539312]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F307<>0,$D$31<>0),F307/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F308<>0,$D$31<>0),F308/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F309<>0,$D$31<>0),F309/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F310<>0,$D$31<>0),F310/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,2.8,"Superstructure: Internal Doors",null,"-",{"$f":"SUM(F314:F328)","v":86190},{"$f":"IF(AND(F313<>0,$D$31<>0),F313/$D$31,0)","v":1.3131533200580778},{"$f":"SUMPRODUCT((C91:D454=\"Superstructure: Internal Doors\")*G91:G454)+SUMPRODUCT((C91:D454=\"Superstructure: Internal Walls and Partitions\")*G91:G454)","v":{"$error":"#REF!"}},"-",{"$f":"SUM(J314:J328)","v":0},"-","-","-","-",{"$f":"SUM(O314:O328)","v":86190},"-",{"$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,{"$f":"SUM(Y314:Y328)","v":0},0]
[null,2.8,"Superstructure: Internal Doors",null,"Doors with wooden frame, interior, Portes intérieures de communication avec huisserie bois (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",86190,{"$f":"IF(AND(F314<>0,$D$31<>0),F314/$D$31,0)","v":1.3131533200580778},"-",0,0,null,null,40,{"$f":"IF(M314<>0,INT(59/M314),0)","v":1},{"$f":"F314*N314","v":86190},0,{"$f":"O314*P314","v":0},"Yes","Wood-containing product incineration (80% wood)",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,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F316<>0,$D$31<>0),F316/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,{"$f":"I320*F320","v":0},null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F328<>0,$D$31<>0),F328/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,3,"Finishes",null,"-",{"$f":"SUM(F330:F349)","v":510977.54999999993},{"$f":"IF(AND(F329<>0,$D$31<>0),F329/$D$31,0)","v":7.7850315147655458},"-","-",{"$f":"SUM(J330:J349)","v":0},"-","-","-","-",{"$f":"SUM(O330:O349)","v":991534.5},"-",{"$f":"SUM(Q330:Q349)","v":0},"-","-",{"$f":"IF(W329<>0,W329/($F$329+$O$329),0)","v":0.21762961568261635},{"$f":"IF(Y329<>0,Y329/($F$329+$O$329),0)","v":1.4609733080010909E-2},0.7677606512373728,{"$f":"SUM(W330:W349)","v":326991.12},4.9818943596415979,{"$f":"SUM(Y330:Y349)","v":21951.300000000003},0.33444045103365688]
[null,3,"Finishes",null,"Kitchen faucets, 2.45 kg/unit, 4508000 HG Metris kitchen mixer 280 USA 32841000 HG Talis M52 kitchen mixer 170 73880000 HG Focus M41 kitchen mixer 240 10821001 AX Starck kitchen mixer USA 32842000 HG Talis M52 kitchen mixer 170 73885000 HG Focus M41 kitchen mixer 160 13814000 HG MyCube kitchen mixer S 32851000 HG Talis M52 kitchen mixer 170 73886000 HG Focus M41 kitchen mixer 160 13815000 HG MyCube kitchen mixer M 34822001 AX Citterio kitchen mixer USA 71280000 HG Logis M31 kitchen mixer 220 13816000 HG MyCube kitchen mixer L 39835001 AX Citterio kitchen mixer USA 4076000 HG Allegro E kitchen mixer 220 USA 13860000 HG MySport kitchen mixer S 39835007 AX Citterio kitchen mixer CN 4215000 HG Talis C kitchen mixer 240 USA 13861000 HG MySport kitchen mixer M 39840001 AX Citterio kitchen mixer USA 4247000 HG Talis S kitchen mixer 290 USA 13862000 HG MySport kitchen mixer L 39860007 AX Citterio Select kitchen mixer CN 4286000 HG Talis S 2 kitchen mixer 200 USA 14802000 HG Cento kitchen mixer L 39861007 AX Citterio Select kitchen mixer CN 4287000 HG Talis S kitchen mixer 320 USA 14803000 HG Cento kitchen mixer XL 71800000 HG Focus M42 kitchen mixer 220 4310001 HG Talis S 2 kitchen mixer 230 USA 14806000 HG Cento kitchen mixer XXL 71800007 HG Focus M42 kitchen mixer 220 CN 4505000 HG Focus kitchen mixer 230 USA 14806007 HG Cento kitchen mixer XXL CN 71801000 HG Focus M42 kitchen mixer 180 4506001 HG Focus kitchen mixer 200 USA 14815000 HG Ecos kitchen mixer M 71802000 HG Focus M42 kitchen mixer 220 4507001 HG Focus kitchen mixer 270 USA 14816000 HG Ecos kitchen mixer L 71805000 HG Focus M42 kitchen mixer 120 4558000 HG Cento kitchen mixer XXL USA 14820000 HG Metris M71 kitchen mixer 320 71807000 HG Focus M42 kitchen mixer 120 4571005 HG Cento kitchen mixer XL USA 14820001 HG Metris kitchen mixer 320 USA 71812000 HG Focus M43 kitchen mixer 220 4700005 HG Logis kitchen mixer 190 USA 14821000 HG Metris M71 kitchen mixer 320 71814000 HG Focus M42 kitchen mixer 150 4705005 HG Cento kitchen mixer XL USA 14845007 HG Metris Select M71 kitchen mixer 200 CN 71816000 HG Focus M43 kitchen mixer 120 4710005 HG Talis kitchen mixer 180 USA 14870000 HG Talis M52 kitchen mixer 270 71818000 HG Focus M43 kitchen mixer 100 6462000 HG Talis S kitchen mixer 170 USA 14875000 HG Talis M52 kitchen mixer 270 71830000 HG Logis M31 kitchen mixer 120 14853000 HG Talis M52 kitchen mixer 260 14884000 HG Metris Sel M71 kitchen mixer 320 71831000 HG Logis M31 kitchen mixer 120 14872000 HG Talis M52 kitchen mixer 260 31780000 HG Focus M41 kitchen mixer 160 71832000 HG Logis M31 kitchen mixer 160 14872001 HG Talis S 2 kitchen mixer 260 USA 31784000 HG Focus M41 kitchen mixer 160 71833000 HG Logis M31 kitchen mixer 160 14872007 HG Talis M52 kitchen mixer 260 CN 31803000 HG Focus M41 kitchen mixer 200 71835000 HG Logis M31 kitchen mixer 260 14877000 HG Talis M52 kitchen mixer 220 31804000 HG Focus M41 kitchen mixer 160 71835003 HG Logis M31 kitchen mixer 260 AUS 14877001 HG Talis S 2 kitchen mixer 220 USA 31806000 HG Focus M41 kitchen mixer 160 71836000 HG Logis M31 kitchen mixer wall-mounted Lowspout 14877007 HG Talis M52 kitchen mixer 220 CN 31806003 HG Focus M41 kitchen mixer 160 AUS 71837000 HG Logis M31 kitchen mixer 120 31813000 HG Focus M41 kitchen mixer 240 31806019 HG Focus M41 kitchen mixer 160 SGP 71839000 HG Logis M31 kitchen mixer 160 71800001 HG Focus N kitchen mixer 220 USA 31806223 HG Decor kitchen mixer 160 RSA 71842000 HG Focus M43 kitchen mixer 150 10821000 AX Starck kitchen mixer 270 31815000 HG Focus M41 kitchen mixer 240 72800000 HG Talis M54 kitchen mixer 210 14836000 HG Ecos kitchen mixer L 31815004 HG Focus M41 kitchen mixer 240 JP 72800001 HG Talis N kitchen mixer 210 USA 14843000 HG Cento kitchen mixer XXL 31815007 HG Focus M41 kitchen mixer 240 CN 72802000 HG Talis M54 kitchen mixer 210 14888000 HG Metris M71 kitchen mixer 320 31815019 HG Focus M41 kitchen mixer 240 SGP 72804000 HG Talis M54 kitchen mixer 220 14904000 HG Tica kitchen mixer 160 31815223 HG Decor kitchen mixer 240 RSA 72806000 HG Talis M54 kitchen mixer 220 14905000 HG Tica kitchen mixer 260 31816000 HG Focus M41 kitchen mixer 160 72808000 HG Talis M54 kitchen mixer 270 31801000 HG Ecos kitchen mixer L DZR 31817000 HG Focus M41 kitchen mixer 280 72809000 HG Talis M54 kitchen mixer 270 31834000 HG Focus M41 kitchen mixer 260 DZR 31820000 HG Focus M41 kitchen mixer 260 72810000 HG Talis M51 kitchen mixer 260 31838000 HG Ecos kitchen mixer L DZR 31820007 HG Focus kitchen mixer 260 CN 72813000 HG Talis M51 kitchen mixer 200 31842000 HG Focus M41 kitchen mixer 200 DZR 31820019 HG Focus kitchen mixer 260 SGP 72813001 HG Talis S kitchen mixer 200 USA 31846000 HG Focus M41 kitchen mixer 240 DZR 31820223 HG Decor kitchen mixer 260 RSA 72815000 HG Talis M51 kitchen mixer 160 32846000 HG Talis M52 kitchen mixer 270 DZR 31821000 HG Focus M41 kitchen mixer 260 72820000 HG Talis Select M51 kitchen mixer 300 39840000 AX Citterio kitchen mixer 230 31822000 HG Focus M41 kitchen mixer 260 72823001 HG Talis Select S kitchen mixer 300 USA 71859000 HG Logis M31 kitchen mixer 230 DZR 31823000 HG Focus M41 kitchen mixer 260 72840000 HG Talis M54 kitchen mixer 270 73899000 HG Metris M71 kitchen mixer 320 DZR 31825000 HG Focus M41 kitchen mixer wall-mounted Lowspout 72846001 HG Talis N kitchen mixer 180 USA 31831000 HG Focus M41 kitchen mixer 260 73820001 HG Metris Select kitchen mixer 320 USA  (HANSGROHE SE)",1624.35,{"$f":"IF(AND(F330<>0,$D$31<>0),F330/$D$31,0)","v":2.4747889493402234E-2},"-",0,0,null,null,60,{"$f":"IF(M330<>0,INT(59/M330),0)","v":0},{"$f":"F330*N330","v":0},0,{"$f":"O330*P330","v":0},"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,1624.35,2.4747889493402234E-2]
[null,null,null,null,"Stainless steel sink, 5.57 kg/unit, Evier en acier inoxydable [Long. 860 mm Larg. 500 mm Haut. 140 mm] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",3692.91,{"$f":"IF(AND(F331<>0,$D$31<>0),F331/$D$31,0)","v":5.6263569174796101E-2},"-",0,0,null,null,60,{"$f":"IF(M331<>0,INT(59/M331),0)","v":0},{"$f":"F331*N331","v":0},0,{"$f":"O331*P331","v":0},"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Engineered stone quartz countertop surfaces, default thickness: 30 mm, 2370 kg/m3, Viatera (LG Hausys)",62212.5,{"$f":"IF(AND(F332<>0,$D$31<>0),F332/$D$31,0)","v":0.94784256786301391},"-",0,0,null,null,30,1,62212.5,0,0,"Yes","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Stainless steel mailboxes, 4.54 kg/unit (ARGE)",4290.3,6.5365143160983546E-2,"-",0,0,null,null,60,0,0,0,0,"Yes","Stainless steel recycling",0,1,0,0,0,4290.3,6.5365143160983546E-2]
[null,null,null,null,"Suspended aluminium ceiling system, 5.438 kg/m2, SAS System 200 (Aluminum) (SAS International)",5345.55,8.1442472793090359E-2,"-",0,0,null,null,26,2,10691.1,0,0,"No","Steel recycling",0,1,0,0,0,16036.650000000001,0.24432741837927108]
[null,null,null,null,"Porcelain stoneware tiles, 9 mm, 20.55 kg/m2, 2283.33 kg/m3 (Italgraniti Group S.p.A.)",33304.65,0.50741514933138721,"-",0,0,null,null,30,1,33304.65,0,0,"Yes","Brick/stone crushed to aggregate (for sub-base layers)",1,0,0,66609.3,1.0148302986627744,0,0]
[null,null,null,null,"Laminate worktop, 30 mm x 600 mm x 1000 mm, 11.7 kg/unit (Nobia Denmark A/S)",17128.8,0.26096694034819357,"-",0,0,null,null,12,4,68515.199999999997,0,0,"Yes","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"Engineered wood flooring, biogenic CO2 not subtracted (for CML), 7.04 kg/m2 (Bois de France)",41184,0.6274614959191539,"-",0,0,null,null,15,3,123552,0,0,"Yes","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Porcelain stoneware tiles, 9 mm, 20.55 kg/m2, 2283.33 kg/m3 (Italgraniti Group S.p.A.)",130190.91,1.9835320304894117,"-",0,0,null,null,30,1,130190.91,0,0,"Yes","Brick/stone crushed to aggregate (for sub-base layers)",1,0,0,260381.82,3.9670640609788235,0,0]
[null,null,null,null,"Laminated skirting board, biogenic CO2 not subtracted (for CML), 1.05 kg/m, 10-14 mm, height 70-100 mm, sustainable management, Plinthe parquet stratifié [haut. De 7 à 10cm et ép. De 1 à 1,4 cm] [Gestion durable] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",14700,0.22396280084526909,"-",0,0,null,null,15,3,44100,0,0,"Yes","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Luxury vinyl flooring tile, 2.5 mm, 4.3 kg/m2, wear layer: 0.5 mm (One Click LCA)",113201.8,1.7246933461718357,"-",0,0,null,null,25,2,226403.6,0,0,"Yes","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Broadloom carpet with nylon 6.6 pile material, 2.43 kg/m2, maximum surface pile weight 1000 g/m2 (One Click LCA)",63972.18,0.97465228632501411,"-",0,0,null,null,15,3,191916.54,0,0,"Yes","Plastic-based material incineration",0,0,1,0,0,0,0]
[null,null,null,null,"Emulsion matt paint for allround interior use, Pigment: Lightfast Pigments, binder: PVA Copolymer emulsion , solvent: Water, 1.443 kg/l, 18m2/l, 0.16 kg/m2, Supermatt White, Almond White, Gardenia, Magnolia, Light Base, Medium Base (Dulux Trade)",20129.599999999999,0.30668582284999513,"-",0,0,null,null,10,5,100648,0,0,"No","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,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F344<>0,$D$31<>0),F344/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F345<>0,$D$31<>0),F345/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F346<>0,$D$31<>0),F346/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(AND(F347<>0,$D$31<>0),F347/$D$31,0)","v":0},"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,1,0,0,0,0]
[null,null,null,null,null,null,0,"-",0,0,null,null,null,0,0,0,0,null,null,null,null,{"$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,"-",{"$f":"SUM(F351:F370)","v":543929.44999999995},{"$f":"IF(AND(F350<>0,$D$31<>0),F350/$D$31,0)","v":8.2870723186548805},"-","-",{"$f":"SUM(J351:J370)","v":0},"-","-","-","-",{"$f":"SUM(O351:O370)","v":886521.26},"-",{"$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$350),0)","v":0.46362690120234901},0.53637309879765094,{"$f":"SUM(W351:W370)","v":0},0,{"$f":"SUM(Y351:Y370)","v":663195.42999999993},10.104156871468204]
[null,4,"Fittings, furnishings & equipment (FFE)",null,"Wall mounted,hanging cupboards, per m3 storage space, 1200mm x 761mm x 501mm, 0.39m3, 57.68kg (Wesemann GmbH)",145860,{"$f":"IF(AND(F351<>0,$D$31<>0),F351/$D$31,0)","v":2.22225946471367},"-",0,0,null,null,12,{"$f":"IF(M351<>0,INT(59/M351),0)","v":4},{"$f":"F351*N351","v":583440},0,{"$f":"O351*P351","v":0},"Yes","Wood-containing product incineration (80% wood)",0,0,1,0,0,0,0]
[null,null,null,null,"START OF SERVICES MEP (ROW 353 ONWARDS)",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,"Flexible shower hose, 0.3 kg/unit, 28116000 AX flexible de douche métallique 1600mm 28127000 AX flexible de douche 1250mm 28128000 AX flexible de douche 1600mm 28132000 HG Sensoflex flexible de douche 1250mm 28134000 HG Sensoflex flexible de douche 2000mm 28136000 HG Sensoflex flexible de douche 1600mm 28153000 HG MARIFLEX flexible de douche 1500mm 28154000 HG MARIFLEX flexible de douche 2000mm 28155000 HG MARIFLEX flexible de douche 1750mm 28161000 XX Metaflex C flexible de douche 1250mm 28164000 XX Metaflex C flexible de douche 2000mm 28166000 XX Metaflex C flexible de douche 1600mm 28167000 HG Comfortflex flexible de douche 1250mm 28168000 HG Comfortflex flexible de douche 1600mm 28169000 HG Comfortflex flexible de douche 2000mm 28245004 HG Isiflex B flexible de douche 1750mm 28248000 HG Isiflex flexible de douche 1600mm 28249000 HG Isiflex flexible de douche 1250mm 28262000 HG Metaflex C flexible de douche 1250mm 28263000 HG Metaflex C flexible de douche 1500mm 28264000 HG Metaflex C flexible de douche 2000mm 28266000 HG Metaflex C flexible de douche 1600mm 28266007 HG Metaflex C flexible de douche 1600mm 28272000 HG Isiflex B flexible de douche 1250mm 28274000 HG Isiflex B flexible de douche 2000mm 28276000 HG Isiflex B flexible de douche 1600mm 28276003 HG Techniflex flexible de douche 63 28276007 HG Isiflex B flexible de douche 1600mm 28278000 HG Isiflex B flexible de douche 800mm 28282000 AX Starck flexible de douche 1250mm 28284000 AX Starck flexible de douche 2000mm 28286000 AX Starck flexible de douche 1600mm 28622000 AX flexible de douche 1250mm 28624000 AX flexible de douche 2000mm 28626000 AX flexible de douche 1600mm 28645002 HG Metaflex C flexible de douche 1500mm 28646002 HG Metaflex C flexible de douche 1750mm 28647002 HG Metaflex C flexible de douche 2000mm 28712002 HG Isiflex B flexible de douche 1500mm 28714002 HG Isiflex B flexible de douche 2000mm 28734002 HG Sensoflex flexible de douche 1500mm 28736002 HG Sensoflex flexible de douche 2000mm  (HANSGROHE SE)",283.5,{"$f":"IF(AND(F353<>0,$D$31<>0),F353/$D$31,0)","v":4.3192825877301898E-3},"-",0,0,null,null,60,0,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Flexible shower hose, 0.3 kg/unit, 28116000 AX flexible de douche métallique 1600mm 28127000 AX flexible de douche 1250mm 28128000 AX flexible de douche 1600mm 28132000 HG Sensoflex flexible de douche 1250mm 28134000 HG Sensoflex flexible de douche 2000mm 28136000 HG Sensoflex flexible de douche 1600mm 28153000 HG MARIFLEX flexible de douche 1500mm 28154000 HG MARIFLEX flexible de douche 2000mm 28155000 HG MARIFLEX flexible de douche 1750mm 28161000 XX Metaflex C flexible de douche 1250mm 28164000 XX Metaflex C flexible de douche 2000mm 28166000 XX Metaflex C flexible de douche 1600mm 28167000 HG Comfortflex flexible de douche 1250mm 28168000 HG Comfortflex flexible de douche 1600mm 28169000 HG Comfortflex flexible de douche 2000mm 28245004 HG Isiflex B flexible de douche 1750mm 28248000 HG Isiflex flexible de douche 1600mm 28249000 HG Isiflex flexible de douche 1250mm 28262000 HG Metaflex C flexible de douche 1250mm 28263000 HG Metaflex C flexible de douche 1500mm 28264000 HG Metaflex C flexible de douche 2000mm 28266000 HG Metaflex C flexible de douche 1600mm 28266007 HG Metaflex C flexible de douche 1600mm 28272000 HG Isiflex B flexible de douche 1250mm 28274000 HG Isiflex B flexible de douche 2000mm 28276000 HG Isiflex B flexible de douche 1600mm 28276003 HG Techniflex flexible de douche 63 28276007 HG Isiflex B flexible de douche 1600mm 28278000 HG Isiflex B flexible de douche 800mm 28282000 AX Starck flexible de douche 1250mm 28284000 AX Starck flexible de douche 2000mm 28286000 AX Starck flexible de douche 1600mm 28622000 AX flexible de douche 1250mm 28624000 AX flexible de douche 2000mm 28626000 AX flexible de douche 1600mm 28645002 HG Metaflex C flexible de douche 1500mm 28646002 HG Metaflex C flexible de douche 1750mm 28647002 HG Metaflex C flexible de douche 2000mm 28712002 HG Isiflex B flexible de douche 1500mm 28714002 HG Isiflex B flexible de douche 2000mm 28734002 HG Sensoflex flexible de douche 1500mm 28736002 HG Sensoflex flexible de douche 2000mm  (HANSGROHE SE)",1083.6099999999999,1.6509410246526669E-2,"-",0,0,null,null,30,1,1083.6099999999999,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Electric elevator elements dependent of the number of floors, 229.6 kg/unit, max load: 630 kg, Eléments d`ascenseur électrique dépendants du nombre d`étages (câbles, guides et portes palières) [charge max. = 630kg] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",3214.4,4.8973199118165514E-2,"-",0,0,null,null,40,1,3214.4,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,6428.8,9.7946398236331028E-2]
[null,null,null,null,"Router, 0.18 kg/unit, Zigbee Router (Assa Abloy)",25.95,3.9536290353297501E-4,"-",0,0,null,null,15,3,77.849999999999994,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Surveillance camera, French average, Equipements pour la capture d’image (caméras) (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",27.04,4.1196966903782832E-4,"-",0,0,null,null,15,3,81.12,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Manometers, 2.702 kg/unit, Manomètre (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",97.4,1.4839440001584497E-3,"-",0,0,null,null,30,1,97.4,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Cast iron globe valves, DN = 50 mm,15kg, Robinet à soupape en fonte (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",1351.81,2.0595588694601579E-2,"-",0,0,null,null,30,1,1351.81,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Brass quarter-turn valve, 6 kg/unit, diameter: 20-100 mm, Vanne quart-de-tour en laiton [DN de 20 à 100mm] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",583.98,8.8972650637836898E-3,"-",0,0,null,null,30,1,583.98,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,1167.96,1.779453012756738E-2]
[null,null,null,null,"Brass quarter-turn valve, 0.3 kg/unit, diameter: 20 mm, Vanne quart-de-tour en laiton [DN = 20mm] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",60.56,9.2266579722377531E-4,"-",0,0,null,null,30,1,60.56,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,121.12,1.8453315944475506E-3]
[null,null,null,null,"District heating transfer unit, 24.43 kg/unit, VVX-I-R-FI (Gemina Termix A/S)",16197.09,0.24677181237706799,"-",0,0,null,null,35,1,16197.09,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Corrugated plastic pipes, 0.138 kg/m, FFKuS-EM-F-105 co2ntrol (Fränkische Rohrwerke Gebr. Kirchner GmbH & Co.)",130.13999999999999,1.9827563878913822E-3,"-",0,0,null,null,30,1,130.13999999999999,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,260.27999999999997,3.9655127757827644E-3]
[null,null,null,null,"Steel pipes for heating and cooling system, DN=65mm, 6.63 kg/m, Tube en acier noir pour usage en chauffage et climatisation (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",11519.82,0.17551096275056788,"-",0,0,null,null,30,1,11519.82,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,23039.64,0.35102192550113576]
[null,null,null,null,"PVC pipes for water supply networks, Dia = 110 - 160 mm, Thickness = 2.4 - 3.5 mm, 16 bar, 3.24 kg/m, DN 110,DN 140, DN 160 (Pipelife France)",11957.71,{"$f":"IF(AND(F365<>0,$D$31<>0),F365/$D$31,0)","v":0.18218246416976072},"-",0,0,null,null,20,2,23915.42,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,35873.129999999997,0.54654739250928219]
[null,null,null,null,"Steel pipes for heating and cooling system, DN=125mm, 13.5 kg/m, Tube en acier noir pour usage en chauffage et climatisation (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",123414.98,{"$f":"IF(AND(F366<>0,$D$31<>0),F366/$D$31,0)","v":1.8802969106845489},"-",0,0,null,null,30,1,123414.98,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,246829.96,3.7605938213690977]
[null,null,null,null,"Corrugated plastic pipes, 0.138 kg/m, FFKuS-EM-F-105 co2ntrol (Fränkische Rohrwerke Gebr. Kirchner GmbH & Co.)",1343.16,{"$f":"IF(AND(F367<>0,$D$31<>0),F367/$D$31,0)","v":2.0463801060090589E-2},"-",0,0,null,null,15,3,4029.4800000000005,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,5372.64,8.1855204240362356E-2]
[null,null,null,null,"Steel pipes for heating and cooling system, DN=32mm, 3.17 kg/m, Tube en acier noir pour usage en chauffage et climatisation (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",105679.88,{"$f":"IF(AND(F368<>0,$D$31<>0),F368/$D$31,0)","v":1.6100926474688393},"-",0,0,null,null,30,1,105679.88,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,211359.76,3.2201852949376786]
[null,null,null,null,"Heat distribution piping network, per m2 heated area, all building types",11643.72,0.17739864921483514,"-",0,0,null,null,45,1,11643.72,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,23287.439999999999,0.35479729842967028]
[null,null,null,null," PVC drainage systems, diameter 110 mm, 1.74 kg/m, Terrain (Polypipe Building Services)",109454.7,1.6676041617468487,"-",0,0,null,null,60,0,0,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,109454.7,1.6676041617468487]
[null,5,"Services (MEP)",null,"-",{"$f":"SUM(F372:F391)","v":729491.63},{"$f":"IF(AND(F371<>0,$D$31<>0),F371/$D$31,0)","v":11.114216914828621},"-","-",{"$f":"SUM(J372:J391)","v":0},"-","-","-","-",{"$f":"SUM(O372:O391)","v":1007935.8999999998},"-",{"$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$371),0)","v":0.97801991775737562},2.1980082242624377E-2,{"$f":"SUM(W372:W391)","v":0},0,{"$f":"SUM(Y372:Y391)","v":1699238.73},25.888861583371291]
[null,5,"Services (MEP)",null,"Circular ceiling vent, flush ceiling plate, integrated (Plenum not included), Q min. = 500 m3/h, Q max. = 1000 m3/h, Diffuseur d´air circulaire sur plénum avec plaque de faux plafond intégré (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",222.26,{"$f":"IF(AND(F372<>0,$D$31<>0),F372/$D$31,0)","v":3.3862566065217354E-3},"-",0,0,null,null,20,{"$f":"IF(M372<>0,INT(59/M372),0)","v":2},{"$f":"F372*N372","v":444.52},0,{"$f":"O372*P372","v":0},"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,666.78,1.0158769819565205E-2]
[null,null,null,null,"Butterfly valve, fire suppressing, Diamètre entre 160 et 200mm, Cartouche coupe feu ou pare-flamme (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",37.93,{"$f":"IF(AND(F373<>0,$D$31<>0),F373/$D$31,0)","v":5.7788496843952765E-4},"-",0,0,null,null,20,{"$f":"IF(M373<>0,INT(59/M373),0)","v":2},{"$f":"F373*N373","v":75.86},0,{"$f":"O373*P373","v":0},"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,113.78999999999999,1.733654905318583E-3]
[null,null,null,null,"Rectangular fire damper, per unit, 14 kg/unit, ISONE 2 Rectangulaire 400x500 mm  (ALDES)",1148.2,{"$f":"IF(AND(F374<>0,$D$31<>0),F374/$D$31,0)","v":1.7493475369424354E-2},"-",0,0,null,null,20,2,2296.4,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,3444.6000000000004,5.2480426108273061E-2]
[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)",371.73,5.6635164597423054E-3,"-",0,0,null,null,20,2,743.46,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,1115.19,1.6990549379226914E-2]
[null,null,null,null,"Ventilation ducting, per m linear, D: 250 mm (9.84 in)",2471.15,3.7649365667264408E-2,"-",0,0,null,null,20,2,4942.3,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,7413.4500000000007,0.11294809700179322]
[null,null,null,null,"Mechanical ventilation system, with air purifier filter, 14.2 kg/unit, VMI® Purevent®  (VENTILAIRSEC)",9414.6,0.14343674726788236,"-",0,0,null,null,25,2,18829.2,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,28243.800000000003,0.43031024180364708]
[null,null,null,null,"Electric heated towel rail, 12.1 kg/piece, T39EL/3 – chromed brass (VOLA)",8022.3,0.12222427055925186,"-",0,0,null,null,25,2,16044.6,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,24066.9,0.36667281167775562]
[null,null,null,null,"Ventilator for decentralized ventilation (wall, ceiling mounted), capacity: 60 m3/h, 0.9 kg/unit",1383.8,2.1082974408821998E-2,"-",0,0,null,null,20,2,2767.6,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,4151.3999999999996,6.3248923226465983E-2]
[null,null,null,null,"Water circulation radiator, per 1kW / unit",328804.44,5.0095213137932131,"-",0,0,null,null,45,1,328804.44,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,657608.88,10.019042627586426]
[null,null,null,null,"Electricity distribution system, cabling and central, for all building types, per m2 GFA",249103.8,3.79523705776869,"-",0,0,null,null,45,1,249103.8,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,498207.6,7.5904741155373801]
[null,null,null,null,"Ventilation cap, DN du conduit VMC 250mm, 8.05kg, Chapeau de toiture pour VMC (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",1650.54,2.5146908932459213E-2,"-",0,0,null,null,20,2,3301.08,0,0,"No","Steel recycling",0,1,0,0,0,4951.62,7.544072679737765E-2]
[null,null,null,null,"Indoor downlights for accent lighting (spotlights), P=6 W, 1.44 kg/unit, Encastrés intérieurs pour éclairage d`accentuation (spots) [P=6W] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",9547.2000000000007,0.14545698314489477,"-",0,0,null,null,17,3,28641.600000000002,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Monitoring equipements, Equipements de monitoring (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",13.62,2.0750839098724932E-4,"-",0,{"$f":"I384*F384","v":0},null,null,15,3,40.86,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,54.48,8.300335639489973E-4]
[null,null,null,null,"Combined refrigerator-freezer, 277 L net volume model, Outer dimensions: 186 x 60 x 64 cm (73 x 24 x 25 in), 69.65 kg/unit (153.55 lb/unit)",26605.919999999998,0.40535621512007902,"-",0,0,null,null,15,3,79817.759999999995,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,106423.67999999999,1.6214248604803161]
[null,null,null,null,"Washing machine, 7kg capacity model, 85 x 60 x 54 cm (32 x 24 x 21 in), 66.69 kg/unit (147.01 lb/unit)",25473.29,{"$f":"IF(AND(F386<>0,$D$31<>0),F386/$D$31,0)","v":0.38809995749277448},"-",0,0,null,null,15,3,76419.87,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,101893.16,1.5523998299710979]
[null,null,null,null,"Adaptator female/female, RJ45 180°, Adaptator RJ45 female/female 180° (Hager SE)",27.41,{"$f":"IF(AND(F387<>0,$D$31<>0),F387/$D$31,0)","v":4.1760682797066843E-4},"-",0,0,null,null,15,3,82.23,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,109.64,1.6704273118826737E-3]
[null,null,null,null,"Electric built-in oven, 60 x 60 x 56 cm (24 x 24 x 22 in), 28.42 kg/unit (62.66 lb/unit)",18840.47,{"$f":"IF(AND(F388<>0,$D$31<>0),F388/$D$31,0)","v":0.28704519934974609},"-",0,0,null,null,15,3,56521.41,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,75361.88,1.1481807973989844]
[null,null,null,null,"Cooktop with four induction hobs, 5 x 60 x 52 cm (2 x 24 x 21 in), 11.55 kg/unit (25.46 lb/unit)",7660.3,{"$f":"IF(AND(F389<>0,$D$31<>0),F389/$D$31,0)","v":0.11670899614387857},"-",0,0,null,null,15,3,22980.9,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,30641.200000000001,0.46683598457551428]
[null,null,null,null,"10-place-setting dishwasher, 82 x 45 x 55 cm (32 x 18 x 22 in), 47.77 kg/unit (105.30 lb/unit)",31668.19,0.48248275714966954,"-",0,0,null,null,15,3,95004.569999999992,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,126672.76,1.9299310285986782]
[null,null,null,null,"Microwave, 280 x 402 x 212 mm (11.0 x 15.9 x 8.3 in), 17L capacity, 10.6 kg/unit (23.4 lbs/unit)",7024.48,0.10702191940690992,"-",0,0,null,null,15,3,21073.439999999999,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,28097.919999999998,0.42808767762763966]
[null,6,"Prefabricated Buildings and Building Units",null,"-",{"$f":"SUM(F393:F412)","v":14295.43},{"$f":"IF(AND(F392<>0,$D$31<>0),F392/$D$31,0)","v":0.21779894844132552},"-","-",{"$f":"SUM(J393:J412)","v":0},"-","-","-","-",{"$f":"SUM(O393:O412)","v":9833.2300000000014},"-",{"$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$392),0)","v":0.65635472504482206},0.34364527495517794,{"$f":"SUM(W393:W412)","v":0},0,{"$f":"SUM(Y393:Y412)","v":15836.96},0.24128502846765257]
[null,6,"Prefabricated Buildings and Building Units",null,"CONTINUED MEP FROM ABOVE",null,{"$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,"Composite water meter, 0.867 kg/unit, Compteur d`eau en composite (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",574.82000000000005,{"$f":"IF(AND(F394<>0,$D$31<>0),F394/$D$31,0)","v":8.7577072912841895E-3},"-",0,0,null,null,45,{"$f":"IF(M394<>0,INT(59/M394),0)","v":1},{"$f":"F394*N394","v":574.82000000000005},0,{"$f":"O394*P394","v":0},"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,1149.6400000000001,1.7515414582568379E-2]
[null,null,null,null,"Electric meter, Compteur électrique (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",2652,{"$f":"IF(AND(F395<>0,$D$31<>0),F395/$D$31,0)","v":4.0404717540248547E-2},"-",0,0,null,null,45,1,2652,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,5304,8.0809435080497094E-2]
[null,null,null,null,"Air-to-air heat pump, internal unit, heating (4.66 kW) and cooling (4.32 kW), DAIKIN : FXSQ32A - MITSUBISHI  ELECTRIC : PEFY-P40VMA-E - YACK & MITSUBISHI HEAVY INDUSTRIES : FDUM45KXE6F (Uniclima)",1,1.523556468335164E-5,"-",0,0,null,null,22,2,2,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,3,4.5706694050054915E-5]
[null,null,null,null,"Galvanized steel railing for supporting partitions or plasterboard, 0.415 kg/m, Fourrure F47, Fourrure F45, Fourrure MOB, Fourrure CD 60, Fourrure F60 OMEGA, Fourrure FL55, Entretoise F47. (KNAUF)",2.0499999999999998,3.1232907600870857E-5,"-",0,0,null,null,30,1,2.0499999999999998,0,0,"No","Steel recycling",0,1,0,0,0,4.0999999999999996,6.2465815201741715E-5]
[null,null,null,null,"Flush metal enclosure with door, 23.1 kg/unit, 401449 + 401459 Ref door : 401441/401451, 401442/401452 , 401443/401453, 401447/401457, 401448 401458, 401449/401459 (LEGRAND)",20.5,3.1232907600870863E-4,"-",0,0,null,null,30,1,20.5,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,41,6.2465815201741726E-4]
[null,null,null,null,"Aluminium die-cast parts, 2700 kg/m3",41,6.2465815201741726E-4,"-",0,0,null,null,30,1,41,0,0,"No","Aluminium recycling",0,1,0,0,0,82,1.2493163040348345E-3]
[null,null,null,null,"Metallic electrical equipment box/cabinet, 904421N (LEGRAND)",451.19,6.8741344294814257E-3,"-",0,0,null,null,15,3,1353.57,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,1804.76,2.7496537717925703E-2]
[null,null,null,null,"Electrical control panel, IB+ Touch Building Controller (SOMFY)",93.11,1.4185834276668711E-3,"-",0,0,null,null,15,3,279.33,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,372.44,5.6743337106674842E-3]
[null,null,null,null,"Power supply, 0.04 kg/unit, Securitron AQD6 Series Power Supplies (Assa Abloy)",2.52,3.8393623002046134E-5,"-",0,0,null,null,15,3,7.5600000000000005,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,10.08,1.5357449200818454E-4]
[null,null,null,null,"Multimedia box with telephone, TV and LAN outputs, 1.485 kg/unit, RJ45 413218 413218 - 413219 (LEGRAND)",93.42,1.4233064527187102E-3,"-",0,0,null,null,15,3,280.26,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,373.68,5.6932258108748409E-3]
[null,null,null,null,"Audible signaling device (siren), Matériel de signalisation phonique (sirène) (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",372.78,5.6795138026598238E-3,"-",0,0,null,null,15,3,1118.3399999999999,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,1491.12,2.2718055210639295E-2]
[null,null,null,null,"Galvanized steel railing for supporting partitions or plasterboard, 0.415 kg/m, Fourrure F47, Fourrure F45, Fourrure MOB, Fourrure CD 60, Fourrure F60 OMEGA, Fourrure FL55, Entretoise F47. (KNAUF)",205.04,3.1239001826744201E-3,"-",0,0,null,null,20,2,410.08,0,0,"No","Steel recycling",0,1,0,0,0,615.12,9.3717005480232606E-3]
[null,null,null,null,"Aluminium wire rod for electrical applications, Aluminium Wire rod - series 6000 (TRIMET France)",215.87,3.2889013481951185E-3,"-",0,0,null,null,30,1,215.87,0,0,"No","Aluminium recycling",0,1,0,0,0,431.74,6.5778026963902369E-3]
[null,null,null,null,"Ceramic shower tray, 33.3 kg/unit, 900 × 900 × 80 mm (One Click LCA)",8291.7000000000007,{"$f":"IF(AND(F407<>0,$D$31<>0),F407/$D$31,0)","v":0.12632873168494679},"-",0,0,null,null,60,0,0,0,0,"Yes","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Autonomous fire alarm system, BAASL Sa (1 405 31)  (Legrand)",182.74,{"$f":"IF(AND(F408<>0,$D$31<>0),F408/$D$31,0)","v":2.7841470902356786E-3},"-",0,0,null,null,15,3,548.22,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,730.96,1.1136588360942714E-2]
[null,null,null,null,"Output module, flush mounted, 0.123 kg/unit, TXB692F TYB692F; TYB602F; TYB601B; TXB692F; TXB602F; TXB601B (Hager SE)",38.69,{"$f":"IF(AND(F409<>0,$D$31<>0),F409/$D$31,0)","v":5.8946399759887485E-4},"-",0,0,null,null,15,3,116.07,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,154.76,2.3578559903954994E-3]
[null,null,null,null,"Gas pipe protection channel from stainless steel, largeur 90 mm, 1.4kg/m, Goulotte de protection en acier inox pour conduite de gaz se situant à une hauteur inférieure à 2m (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",479.72,{"$f":"IF(AND(F410<>0,$D$31<>0),F410/$D$31,0)","v":7.3088050898974487E-3},"-",0,0,null,null,30,1,479.72,0,0,"No","Stainless steel recycling",0,1,0,0,0,959.44,1.4617610179794897E-2]
[null,null,null,null,"Indicator light push buttom, 0.0505 kg/unit, A9E18037 0 (SCHNEIDER ELECTRIC INDUSTRIES SAS)",31.77,4.8403388999008156E-4,"-",0,0,null,null,15,3,95.31,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,127.08,1.9361355599603262E-3]
[null,null,null,null,"Electromagnetic door holders and releasers, 0.8672 kg/unit, Rixson 99X Series Electromagnetic door holders/releases: Models 994M, 996M, 997M, 998M (Assa Abloy)",545.51,8.3111528904151518E-3,"-",0,0,null,null,15,3,1636.53,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,2182.04,3.3244611561660607E-2]
[null,7,"Work to Existing Building",null,"-",{"$f":"SUM(F414:F433)","v":301352.40000000002},{"$f":"IF(AND(F413<>0,$D$31<>0),F413/$D$31,0)","v":4.5912739826832567},"-","-",{"$f":"SUM(J414:J433)","v":0},"-","-","-","-",{"$f":"SUM(O414:O433)","v":486969.36},"-",{"$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$413),0)","v":0.13921740533966742},{"$f":"1-T413-U413","v":0.86078259466033258},{"$f":"SUM(W414:W433)","v":0},{"$f":"IF(AND(W413<>0,$D$31<>0),W413/$D$31,0)","v":0},{"$f":"SUM(Y414:Y433)","v":109748.11000000002},1.6720744287805911]
[null,7,"Work to Existing Building",null,"CONTINUED MEP FROM ABOVE",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,null,null,1,{"$f":"T414*(F414+O414)","v":0},0,{"$f":"U414*(F414+O414)","v":0},0]
[null,null,null,null,"Precast concrete paver, 60 mm, 135.78 kg/m2 (CENTRE D`ETUDES ET DE RECHERCHES DE L`INDUSTRIE DU BÉTON)",656.02,{"$f":"IF(AND(F415<>0,$D$31<>0),F415/$D$31,0)","v":9.994835143572342E-3},"-",0,0,null,null,30,{"$f":"IF(M415<>0,INT(59/M415),0)","v":1},{"$f":"F415*N415","v":656.02},0,{"$f":"O415*P415","v":0},"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,1312.04,1.9989670287144684E-2]
[null,null,null,null,"Exterior lighting casings to be embedded in the ground or walls, French average, P=2x54W, Luminaires extérieurs de balisage à encastrer dans le sol ou les murs (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",7458.75,{"$f":"IF(AND(F416<>0,$D$31<>0),F416/$D$31,0)","v":0.11363826808194905},"-",0,0,null,null,45,1,7458.75,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Low voltage cable, Section conductrice de 5 mm2 à 120 mm2, Câble basse tension 0,6/1kV (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",980.51,1.4938623527673115E-2,"-",0,0,null,null,15,3,2941.5299999999997,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Element for wall-hung WC, 18.2 kg/unit, Référence 457.565.00.2. Bâti-support Geberit Duofix pour WC suspendu, 112 cm, avec réservoir à encastrer Delta 12 cm, autoportant  (GEBERIT)",14123.2,0.21517492713591188,"-",0,0,null,null,60,0,0,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,14123.2,0.21517492713591188]
[null,null,null,null,"Photovoltaic monocrystalline panel, per m2, 14.5 kg/m2, 224 Wp (One Click LCA)",13122.5,0.19992869755728188,"-",0,0,null,null,20,2,26245,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Ceramic bathroom washbasin, 16.7 kg/unit, 850 × 460 × 150 mm (One Click LCA)",15781.5,0.2404400640503139,"-",0,0,null,null,60,0,0,0,0,"Yes","Metal-containing product recycling (90 % metal)",0,1,0,0,0,15781.5,0.2404400640503139]
[null,null,null,null,"Installation element for wall-hung WC with concealed cistern, 13.6 kg/unit, Duofix (Geberit International AG)",12852,0.19580747731043527,"-",0,0,null,null,25,2,25704,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Basin faucet (single lever mixer), 3.68 kg/unit (Dornbracht AG & Co. KG)",3477.6,5.2983199742823658E-2,"-",0,0,null,null,60,0,0,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,3477.6,5.2983199742823658E-2]
[null,null,null,null,"Thermostatic unit for controlling the mixing of hot and cold water, 2.39 kg/unit, 10720000 AX Starck thermostat 18357000 AX thermostatic module Select 13151000 HG ShowerTablet Select 300 bath thermostat 10751000 AX ShowerSolutions thermostatic module 34705000 AX Citterio M thermostat 13151400 HG ShowerTablet Select 300 bath thermostat 10751001 AX ShowerSolutions thermostatic module USA 34725000 AX Citterio M thermostat 13151407 HG ShowerTablet Select 300 bath thermostat CN 14731000 HG Sanibel 5001 thermostat 36703000 AX Citterio E thermostatic module 13154000 HG MyFox bath thermostat 14732000 HG Sanibel 5001 thermostat 36704000 AX Citterio E thermostatic module 13156000 HG MyFox shower thermostat 14738000 HG Sanibel 5001 thermostat 36705000 AX ShowerSelect thermostat 13161000 HG Ecostat Select shower thermostat 15355000 HG RainSelect thermostat 36707000 AX ShowerSelect thermostat 13161400 HG Ecostat Select shower thermostat 15355400 HG RainSelect thermostat 36712000 AX ShowerSelect thermostat 13161407 HG Ecostat Select shower thermostat CN 15356000 HG RainSelect thermostat 36715000 AX ShowerSelect thermostat 13164000 HG MyFox shower thermostat Sweden 15356400 HG RainSelect thermostat 36715007 AX ShowerSelect thermostat 13166000 HG MyFox shower thermostat Nordic 15357000 HG RainSelect thermostat 36723000 AX ShowerSelect thermostat 13171000 HG ShowerTablet Select 300 shower thermostat 15357400 HG RainSelect thermostat 38480000 AX Uno thermostat 13201000 HG Ecostat 1001 CL bath thermostat 15380000 HG RainSelect thermostat 38700000 AX Uno thermostat 13211000 HG Ecostat 1001 CL shower thermostat 15382000 HG RainSelect thermostat 38720000 AX Uno thermostat 13211007 HG Ecostat 1001 CL shower thermostat CN 15705000 HG Ecostat E thermostat 45712000 AX One thermostatic module 13213000 HG Ecostat 1001 CL shower thermostat Nordic 15707000 HG Ecostat E thermostat 45713000 AX One thermostatic module 13214000 HG Ecostat 1001 CL bath thermostat Nordic 15707001 HG Ecostat E thermostat USA 4230000 HG Ecostat thermostat S 13217000 HG Ecostat 1001 CL shower thermostat Sweden 15708000 HG Ecostat E thermostat 4231000 HG Ecostat thermostat S 13288000 HG Ecostat Comfort shower thermostat 15708007 HG Ecostat E thermostat CN 4232000 HG Ecostat shut-off/ diverter valve S 14642000 HG Sanibel shower thermostat 15712000 HG Ecostat Square thermostat 4233000 HG Ecostat shower mixer S pressure balance 15348000 HG Versostat 2 bath thermostat 15714000 HG Ecostat Square thermostat 4353000 HG Ecostat thermostat S/E 15348007 HG Versostat 2 bath thermostat CN 15714007 HG Ecostat Square thermostat CN 4354000 HG Ecostat shut-off/ diverter valve S/E 15368000 HG Versostat 2 shower thermostat 15734400 HG ShowerSelect Glass thermostat 4355000 HG Ecostat shower mixer S/E pressure balance 15368007 HG Versostat 2 shower thermostat CN 15735400 HG ShowerSelect Glass thermostat 4447000 HG Ecostat bath mixer S pressure balance 15773000 HG Ecostat E shower thermostat 15735407 HG ShowerSelect Glass thermostat CN 4448000 HG Ecostat bath mixer S/E pressure balance 15774000 HG Ecostat E bath thermostat 15736400 HG ShowerSelect Glass valve 4449000 HG Ecostat Classic bath mixer pressure balance 34635000 AX Citterio M shower thermostat 15736407 HG ShowerSelect Glass valve CN 15404001 HG Ecostat Classic shower mixer pressure balance 45440000 AX thermostat 800 15736600 HG ShowerSelect Glass valve 15708001 HG Ecostat E thermostat USA 13114007 HG Ecostat Comfort bath thermostat CN 15737400 HG ShowerSelect Glass thermostat 15712001 HG Ecostat Square thermostat USA 13116007 HG Ecostat Comfort shower thermostat CN 15738400 HG ShowerSelect Glass thermostat 15714001 HG Ecostat Square thermostat USA 13123007 HG Ecostat Universal bath thermostat CN 15738407 HG ShowerSelect Glass thermostat CN 15718001 HG Ecostat E shower mixer pressure balance 13118000 HG Ecostat bath thermostat Comfort 15738600 HG ShowerSelect Glass thermostat 15724001 HG Ecostat Square PBV USA 13119000 HG Ecostat shower thermostat Comfort 15741000 HG ShowerSelect S thermostat 15728001 HG Metropol C thermostat USA 13165000 HG MyFox bath thermostat 160cc Sweden 15743000 HG ShowerSelect S thermostat 15739001 HG Ecostat S PBV USA 13167000 HG MyFox bath thermostat Nordic 15744000 HG ShowerSelect S thermostat 15743001 HG ShowerSelect S thermostat USA 13186000 HG Ecostat bath thermostat Comfort DZR 15745000 HG ShowerSelect S valve 15744001 HG ShowerSelect S thermostat USA 13193000 HG Ecostat shower thermostat Comfort DZR 15748000 HG ShowerSelect S mixer 15752001 HG Ecostat Classic thermostat CH 13206000 HG Ecostat shower thermostat 1001 CL Nordic-DZR 15755000 HG Ecostat S thermostat 15753001 HG Ecostat Classic thermostat 13207000 HG Ecostat bath thermostat 1001 CL Nordic-DZR 15756000 HG Ecostat S thermostat 15757001 HG Ecostat S thermostat USA 13208000 HG MyFox bath thermostat DZR 15757000 HG Ecostat S thermostat 15758001 HG Ecostat S thermostat USA 13209000 HG MyFox shower thermostat DZR 15758000 HG Ecostat S thermostat 15762001 HG ShowerSelect thermostat USA 13218000 HG Ecostat bath thermostat 1001 CL Sweden 15760000 HG ShowerSelect thermostat 15771001 HG PuraVida thermostat USA 13251000 HG Tica shower thermostat 15760007 HG ShowerSelect thermostat CN 15771401 HG PuraVida thermostat USA 13252000 HG Tica shower thermostat Nordic 15761000 HG ShowerSelect thermostat 15775001 HG PuraVida thermostat USA 13253000 HG Tica bath thermostat 15762000 HG ShowerSelect thermostat 15934001 HG Ecostat Classic shut-off/ diverter valve C 13279000 HG Ecostat shower thermostat Comfort 160cc Sweden 15762007 HG ShowerSelect thermostat CN 13102000 HG ShowerTablet 350 shower thermostat 13286000 HG Ecostat bath thermostat Comfort Sweden 15763000 HG ShowerSelect thermostat 13107407 HG ShowerTablet 350 bath thermostat CN 15361000 HG Ecostat E shower thermostat 150cc Nordic-DZR 15763001 HG ShowerSelect thermostat USA 13113000 HG Ecostat Comfort shower thermostat 15367000 HG Ecostat E bath thermostat 150cc Nordic-DZR 15763003 HG ShowerSelect thermostat DZR 13114000 HG Ecostat Comfort bath thermostat 15784000 HG Ecostat E shower thermostat 150cc Nordic 15763007 HG ShowerSelect thermostat CN 13116000 HG Ecostat Comfort shower thermostat 15785000 HG Ecostat E bath thermostat 150cc Nordic 15764000 HG ShowerSelect valve 13117000 HG Ecostat Comfort shower thermostat 15786000 HG Ecostat E shower thermostat 160cc Sweden 15764007 HG ShowerSelect valve CN 13120000 HG Ecostat Comfort shower thermostat CH 15794000 HG Ecostat E bath thermostat 160cc Sweden 15765000 HG ShowerSelect thermostat 13122000 HG Ecostat Universal shower thermostat 15358000 HG RainSelect thermostat 15765007 HG ShowerSelect thermostat CN 13122007 HG Ecostat Universal shower thermostat CN 15359000 HG RainSelect thermostat 15767000 HG ShowerSelect mixer 13123000 HG Ecostat Universal bath thermostat 15381000 HG RainSelect thermostat 15768000 HG ShowerSelect mixer 13137000 HG Ecostat Comfort C3 shower thermostat 15384000 HG RainSelect thermostat 15768007 HG ShowerSelect mixer CN 13138000 HG Ecostat Comfort C3 bath thermostat 18356000 AX ShowerSolutions thermostatic module Select 16820000 AX Montreux thermostat 13141000 HG Ecostat Select bath thermostat 18358000 AX ShowerSolutions thermostatic module Select 16821000 AX Montreux thermostat 13141400 HG Ecostat Select bath thermostat 18355000 AX thermostatic module Select 13141407 HG Ecostat Select bath thermostat CN (HANSGROHE SE)",2258.5500000000002,3.4410284615583847E-2,"-",0,0,null,null,25,2,4517.1000000000004,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,6775.6500000000005,0.10323085384675154]
[null,null,null,null,"Hand shower, 0.295 kg/unit, New Tempesta 100 II hand shower (GROHE)",278.77,4.2472183667779358E-3,"-",0,0,null,null,60,0,0,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Shower head, 0.3 kg/unit, HALO181-3 HALO181-4 (SMART AND BLUE)",283.5,4.3192825877301898E-3,"-",0,0,null,null,60,0,0,0,0,"No","Stainless steel recycling",0,1,0,0,0,283.5,4.3192825877301898E-3]
[null,null,null,null,"Steel, stainless, hot rolled, 7900 kg/m3 (Outokumpu)",945,1.43976086257673E-2,"-",0,0,null,null,60,0,0,0,0,"No","Metal-containing product recycling (90 % metal)",0,0.1,0.9,0,0,94.5,1.4397608625767299E-3]
[null,null,null,null,"Simple extraction ventilation unit, 202.2 kg/unit, 4000-12000 m3/h, Caisson de ventilation simple extraction [Débit de 4000 m3/h à 12000 m3/h] (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",191079,2.911196464130148,"-",0,0,null,null,25,2,382158,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Fluorescent lamp, T8-36W, 0.146805 kg/unit",138.72999999999999,{"$f":"IF(AND(F428<>0,$D$31<>0),F428/$D$31,0)","v":2.1136298885213729E-3},"-",0,0,null,null,17,3,416.18999999999994,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,554.91999999999996,8.4545195540854916E-3]
[null,null,null,null,"LED strips and strips (power supply included), French average, P=20W, Barrettes et bandes flexibles à LED (alimentation incluse) (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",945,{"$f":"IF(AND(F429<>0,$D$31<>0),F429/$D$31,0)","v":1.43976086257673E-2},"-",0,0,null,null,45,1,945,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,1890,2.87952172515346E-2]
[null,null,null,null,"Cooker hoods, 11.36 kg/unit, 25 l/s, CASA Folk 600 (Swegon Group AB)",10735.2,{"$f":"IF(AND(F430<>0,$D$31<>0),F430/$D$31,0)","v":0.16355683398871654},"-",0,0,null,null,15,3,32205.600000000002,0,0,"Yes","Glass-containing product recycling (80 % glass)",0,1,0,0,0,42940.800000000003,0.65422733595486615]
[null,null,null,null,"Glass shower screen with aluminium frame, 21.2 kg/m2, Paroi de douche en verre [ep = 8mm] - DONNEE ENVIRONNEMENTALE PAR DEFAUT (MINISTERE DE L’ENVIRONNEMENT, DE L’ENERGIE ET DE LA MER  -  MINISTERE DU LOGEMENT ET DE L´HABITAT DURABLE)",22514.400000000001,{"$f":"IF(AND(F431<>0,$D$31<>0),F431/$D$31,0)","v":0.34301959750685218},"-",0,0,null,null,60,0,0,0,0,"No","Steel recycling",0,1,0,0,0,22514.400000000001,0.34301959750685218]
[null,null,null,null,"Steel sheet hot dip galvanized, 2-20 mm, 7840 kg/m3",1732.3,2.6392568700970044E-2,"-",0,0,null,null,30,1,1732.3,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Waterborne alkyd modified acrylic paint for industrial painting of metals, anti-corrosive, 1.2 kg/L, solids/weight 50%, spreading rate 5-10 m2/L, Fontecryl SC 50, Fontecryl SC-EF 50 (Tikkurila Group)",1989.87,3.0316793096460924E-2,"-",0,0,null,null,30,1,1989.87,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,8,"External works",null,"-",{"$f":"SUM(F442:F454)","v":12525835.399999999},{"$f":"IF(AND(F434<>0,$D$31<>0),F434/$D$31,0)","v":190.83817544971572},"-","-",{"$f":"SUM(J435:J454)","v":{"$error":"#REF!"}},"-","-","-","-",{"$f":"SUM(O435:O454)","v":{"$error":"#REF!"}},"-",{"$f":"SUM(Q435:Q454)","v":{"$error":"#REF!"}},"-","-",{"$f":"IF(W434<>0,W434/($F$434+$O$434),0)","v":{"$error":"#REF!"}},{"$f":"IF(Y434<>0,Y434/($F$434+$O$434),0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(W435:W454)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(Y435:Y454)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,8,"External works",null,"CONTINUED MEP FROM ABOVE, Fiber optic cable, 0.047 kg/m, diameter: 6.5 mm, INTEX12OM4C  (CAE GROUPE)",2956.54,{"$f":"IF(AND(F448<>0,$D$31<>0),F448/$D$31,0)","v":2.3569418565144985E-2},"-",0,{"$f":"I435*F448","v":0},null,null,30,{"$f":"IF(M435<>0,INT(59/M435),0)","v":1},{"$f":"F448*N435","v":1547},0,{"$f":"O435*P435","v":0},"No","Landfilling (for inert materials)",0,0,1,{"$f":"T435*(F448+O435)","v":0},0,{"$f":"U435*(F448+O435)","v":0},0]
[null,null,null,null,"Copper data cable, plenum rated, 0.0454 kg/m, 10Gain XP 6A (Superior Essex)",142.79,{"$f":"IF(AND(F449<>0,$D$31<>0),F449/$D$31,0)","v":51.879383081514838},"-",0,{"$f":"I436*F449","v":0},null,null,15,{"$f":"IF(M436<>0,INT(59/M436),0)","v":3},{"$f":"F449*N436","v":10215450},0,{"$f":"O436*P436","v":0},"No","Landfilling (for inert materials)",0,0,1,{"$f":"T436*(F449+O436)","v":0},0,{"$f":"U436*(F449+O436)","v":0},0]
[null,null,null,null,"Smoke detector, French average, Détecteurs de fumée (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",1824.25,{"$f":"IF(AND(F450<>0,$D$31<>0),F450/$D$31,0)","v":1.3363628745854021},"-",0,{"$f":"I437*F450","v":0},null,null,15,3,{"$f":"F450*N437","v":263140.14},0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,{"$f":"T437*(F450+O437)","v":0},0,{"$f":"U437*(F450+O437)","v":350853.52},5.3454514983416086]
[null,null,null,null,"Hot dip galvanized steel, 0.73 mm, 5.72 kg/m2",5244.68,{"$f":"IF(AND(F451<>0,$D$31<>0),F451/$D$31,0)","v":18.265537609753196},"-",0,{"$f":"I438*F451","v":0},null,null,30,1,{"$f":"F451*N438","v":1198875},0,0,"No","Steel recycling",0,1,0,{"$f":"T438*(F451+O438)","v":0},0,{"$f":"U438*(F451+O438)","v":2397750},36.531075219506391]
[null,null,null,null,"PVC resin pipes, for sewerage, drainage and conduits application, 16 - 315 mm, 1350 - 1550 kg/m3 (Rifeng)",7863.13,{"$f":"IF(AND(F452<>0,$D$31<>0),F452/$D$31,0)","v":57.406388881694312},"-",0,{"$f":"I439*F452","v":0},null,null,15,3,{"$f":"F452*N439","v":11303760},0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,{"$f":"T439*(F452+O439)","v":0},0,{"$f":"U439*(F452+O439)","v":15071680},229.62555552677725]
[null,null,null,null,"Stainless steel sheet, 7900.0 kg/m^3",9140.77,{"$f":"IF(AND(F453<>0,$D$31<>0),F453/$D$31,0)","v":9.2733397424275417},"-",0,{"$f":"I440*F453","v":0},null,null,30,1,{"$f":"F453*N440","v":608664},0,0,"No","Stainless steel recycling",0,1,0,{"$f":"T440*(F453+O440)","v":0},0,{"$f":"U440*(F453+O440)","v":1217328},18.546679484855083]
[null,null,null,null,"Outlet cover for sockets and switches, 0.0163 kg/unit (One Click LCA)",216.14,{"$f":"IF(AND(F454<>0,$D$31<>0),F454/$D$31,0)","v":39.746541145927758},"-",0,{"$f":"I441*F454","v":0},null,null,45,1,{"$f":"F454*N441","v":2608800},0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,{"$f":"T441*(F454+O441)","v":0},0,{"$f":"U441*(F454+O441)","v":5217600},79.493082291855515]
[null,null,null,null,"LED Downlight, 0.91 kg/unit,  13.2 W, CHAL 200 LED1400-840 HF RSB (Thorn Lighting Limited)",12066.6,{"$f":"IF(AND(F442<>0,$D$31<>0),F442/$D$31,0)","v":0.18384146480813091},"-",0,0,null,null,45,1,{"$f":"F442*N442","v":12066.6},0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,24133.200000000001,0.36768292961626181]
[null,null,null,null,"LED lighting, P = 40 à 60 W, Réglette LED (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",26161.599999999999,0.39858674901997221,"-",0,0,null,null,17,3,78484.799999999988,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Fire sprinkler, 0.072 kg/unit, Sprinkler pendant (DONNEE ENVIRONNEMENTALE GENERIQUE PAR DEFAUT)",1051.17,1.6015168528198745E-2,"-",0,0,null,null,30,1,1051.17,0,0,"No","Steel recycling",0,1,0,0,0,2102.34,3.203033705639749E-2]
[null,null,null,null,"LAN cable, 0.16 kg/m, CAT6A F/UTP, 032878  (LEGRAND), Communication cable, 0.231 kg/m, Câble PTT 288 [14 paires] - DONNEE ENVIRONNEMENTALE PAR DEFAUT (MINISTERE DE L’ENVIRONNEMENT, DE L’ENERGIE ET DE LA MER  -  MINISTERE DU LOGEMENT ET DE L´HABITAT DURABLE)",14436.09,0.21994198296968576,"-",0,0,null,null,15,3,43308.270000000004,0,0,"No","Landfilling (for inert materials)",0,0,1,0,0,0,0]
[null,null,null,null,"Drinking water supply piping network, per m2 GIFA (residential buildings), Sewage water drainage piping network, per m2 GIFA (residential buildings), Recycled PVC pipes, for wastewater, 1.81 kg/m, HOMETECH (NICOLL)",793450.56,12.088667329921583,"-",0,0,null,null,60,0,0,0,0,"No","Metal-containing product recycling (90 % metal)",0,1,0,0,0,793450.56,12.088667329921583]
[null,null,null,null,"EXTERNAL WORKS (ROW 448 TO 454)",null,0,"-",0,0,null,null,null,0,0,0,0,null,null,0,0,1,0,0,0,0]
[null,null,null,null,"Stainless steel bicycle rack, 1.3 kg/unit, Ratelier à vélo - DONNEE ENVIRONNEMENTALE PAR DEFAUT (MINISTERE DE L’ENVIRONNEMENT, DE L’ENERGIE ET DE LA MER  -  MINISTERE DU LOGEMENT ET DE L´HABITAT DURABLE)",1547,{"$f":"IF(AND(#REF!<>0,$D$31<>0),#REF!/$D$31,0)","v":{"$error":"#REF!"}},"-",0,{"$f":"I448*#REF!","v":{"$error":"#REF!"}},null,null,60,0,{"$f":"#REF!*N448","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},"Yes","Stainless steel recycling",0,1,0,{"$f":"T448*(#REF!+O448)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"U448*(#REF!+O448)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,"Precast concrete paving products, 2350 kg/m3 (BPCF)",3405150,{"$f":"IF(AND(#REF!<>0,$D$31<>0),#REF!/$D$31,0)","v":{"$error":"#REF!"}},"-",0,{"$f":"I449*#REF!","v":{"$error":"#REF!"}},null,null,60,0,{"$f":"#REF!*N449","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},"No","Rebar separated (2 %), concrete to aggregate",1,0,0,{"$f":"T449*(#REF!+O449)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"U449*(#REF!+O449)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,"Recycled rubber flooring for playgrounds, 2.5in, 140 oz/ft2, 19.5x19.5in, 24x24in, PlayTiles (Dinoflex)",87713.38,{"$f":"IF(AND(#REF!<>0,$D$31<>0),#REF!/$D$31,0)","v":{"$error":"#REF!"}},"-",0,{"$f":"I450*#REF!","v":{"$error":"#REF!"}},null,null,25,2,{"$f":"#REF!*N450","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},"Yes","Plastic-based material incineration",0,0,1,{"$f":"T450*(#REF!+O450)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"U450*(#REF!+O450)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,"Asphalt road - Cold construction method",1198875,{"$f":"IF(AND(#REF!<>0,$D$31<>0),#REF!/$D$31,0)","v":{"$error":"#REF!"}},"-",0,{"$f":"I451*#REF!","v":{"$error":"#REF!"}},null,null,60,0,{"$f":"#REF!*N451","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},"No","Asphalt reuse via reprocessing",1,0,0,{"$f":"T451*(#REF!+O451)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"U451*(#REF!+O451)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,"Sawn hardwood timber, 1040 kg/m3, 22.9% moisture content, strenght class D70 (Gilmour and Aitken)",3767920,{"$f":"IF(AND(#REF!<>0,$D$31<>0),#REF!/$D$31,0)","v":{"$error":"#REF!"}},"-",0,{"$f":"I452*#REF!","v":{"$error":"#REF!"}},null,null,60,0,{"$f":"#REF!*N452","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},"Yes","Wood incineration",0,0,1,{"$f":"T452*(#REF!+O452)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"U452*(#REF!+O452)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,"Gravel, dry bulk density, 1680 kg/m3",608664,{"$f":"IF(AND(#REF!<>0,$D$31<>0),#REF!/$D$31,0)","v":{"$error":"#REF!"}},"-",0,{"$f":"I453*#REF!","v":{"$error":"#REF!"}},null,null,60,0,{"$f":"#REF!*N453","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},"No","",1,0,0,{"$f":"T453*(#REF!+O453)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"U453*(#REF!+O453)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,null,"Asphalt, average, -10 to 40 degC (Tarmac CRH)",2608800,{"$f":"IF(AND(#REF!<>0,$D$31<>0),#REF!/$D$31,0)","v":{"$error":"#REF!"}},"-",0,{"$f":"I454*#REF!","v":{"$error":"#REF!"}},null,null,30,1,{"$f":"#REF!*N454","v":{"$error":"#REF!"}},0,{"$f":"O454*P454","v":{"$error":"#REF!"}},"No","Asphalt reuse via reprocessing",1,0,0,{"$f":"T454*(#REF!+O454)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"U454*(#REF!+O454)","v":{"$error":"#REF!"}},{"$f":"IF(AND(Y454<>0,$D$31<>0),Y454/$D$31,0)","v":{"$error":"#REF!"}}]
[null,null,"Overall",null,null,{"$f":"SUM(F91,F107,F123,F139,F155,F176,F197,F218,F239,F255,F276,F292,F313,F329,F350,F371,F392,F413,F434)","v":160773069.61000001},2449.4685013841508,null,null,{"$f":"SUM(J91,J107,J123,J139,J155,J176,J197,J218,J239,J255,J276,J292,J313,J329,J350,J371,J392,J413,J434)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"SUM(O91,O107,O123,O139,O155,O176,O197,O218,O239,O255,O276,O292,O313,O329,O350,O371,O392,O413,O434)","v":{"$error":"#REF!"}},null,{"$f":"SUM(Q91,Q107,Q123,Q139,Q155,Q176,Q197,Q218,Q239,Q255,Q276,Q292,Q313,Q329,Q350,Q371,Q392,Q413,Q434)","v":{"$error":"#REF!"}},null,null,{"$f":"IF(AND($F$455<>0,$O$455<>0),SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)/($F$455+$O$455),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($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$455),0)","v":{"$error":"#REF!"}},{"$f":"1-T455-U455","v":{"$error":"#REF!"}},{"$f":"SUM(W91,W107,W123,W139,W155,W176,W197,W218,W239,W255,W276,W292,W313,W329,W350,W371,W392,W413,W434)","v":{"$error":"#REF!"}},{"$f":"SUM(X91,X107,X123,X139,X155,X176,X197,X218,X239,X255,X276,X292,X313,X329,X350,X371,X392,X413,X434)","v":{"$error":"#REF!"}},{"$f":"SUM(Y91,Y107,Y123,Y139,Y155,Y176,Y197,Y218,Y239,Y255,Y276,Y292,Y313,Y329,Y350,Y371,Y392,Y413,Y434)","v":{"$error":"#REF!"}},{"$f":"SUM(Z91,Z107,Z123,Z139,Z155,Z176,Z197,Z218,Z239,Z255,Z276,Z292,Z313,Z329,Z350,Z371,Z392,Z413,Z434)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[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,0,{"$f":"IF($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,36300,{"$f":"IF($D$31>0,IF(E467>0,E467/$D$31,0),0)","v":0.55305099800566448},{"$f":"F467","v":0.55305099800566448},0.03,0.01,0.01,0.95,null,null,{"$f":"SUM(H467:I467)","v":0.04},{"$f":"SUM(J467:K467)","v":0.96},{"$f":"SUM(N467:O467)","v":1},{"$f":"SUM(H467:M467)","v":1}]
[null,2.8,"Construction Waste",null,9751,{"$f":"IF($D$31>0,IF(E468>0,E468/$D$31,0),0)","v":0.14856199122736183},{"$f":"F468","v":0.14856199122736183},0,0,0,0.95,"Max 5%","Max 5%",{"$f":"SUM(H468:I468)","v":0},{"$f":"SUM(J468:K468)","v":0.95},{"$f":"SUM(N468:O468)","v":0.95},{"$f":"SUM(H468:M468)","v":0.95}]
[null,null,null,null,"USE STAGE (MODULE B)"]
[null,3,"Demolition / Strip-out Waste",null,{"$f":"IF(ISNUMBER(O455),O455/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E470>0,E470/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H470:I470)","v":0},{"$f":"SUM(J470:K470)","v":0},{"$f":"SUM(N470:O470)","v":0},{"$f":"SUM(H470:M470)","v":0}]
[null,4,"Construction Waste",null,{"$f":"IF(ISNUMBER(Q455),Q455/1000,0)","v":0},{"$f":"IF($D$31>0,IF(E471>0,E471/$D$31,0),0)","v":0},"-",null,null,null,null,null,null,{"$f":"SUM(H471:I471)","v":0},{"$f":"SUM(J471:K471)","v":0},{"$f":"SUM(N471:O471)","v":0},{"$f":"SUM(H471:M471)","v":0}]
[null,null,null,null,"Overall Waste (tonnes/annum)","Overall Waste (tonnes/annum\n/m2)","Performance Indicator (LPG Appendix 1)","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,5,"Municipal Waste","Residential Waste",1238.1199999999999,{"$f":"IF($D$31>0,IF(E473>0,E473/$D$31,0),0)","v":1.886345734575133E-2},{"$f":"F473","v":1.886345734575133E-2},0,0,0,0.51,0.49,0,{"$f":"SUM(H473:I473)","v":0},{"$f":"SUM(J473:K473)","v":0.51},{"$f":"SUM(N473:O473)","v":0.51},{"$f":"SUM(H473:M473)","v":1}]
[null,6,"Industrial Waste (if applicable)",null,null,"-","-",null,null,null,null,null,null,{"$f":"SUM(H474:I474)","v":0},{"$f":"SUM(J474:K474)","v":0},{"$f":"SUM(N474:O474)","v":0},{"$f":"SUM(H474:M474)","v":0}]
[null,null,null,null,"MODULE A - MODULE C"]
[null,null,null,null,"Overall Materials \n(tonnes)","Overall Materials (Modules A-C) (tonnes\n/m2)","-","Reuse Onsite (%)","Reuse Offsite (%)","Recycle Offsite(%)","Recycle Offsite (%)","To Landfill (%)","To Other Management (%)","Total Reuse (%)","Total Recycle (%)","Total Reuse and Recycle (%)","Total Waste Reported (%)"]
[null,7,"Total Materials",null,{"$f":"IF(AND(ISNUMBER(F455),ISNUMBER(J455),ISNUMBER(O455),ISNUMBER(Q455)),((Q455+O455+F455+J455)/1000),0)","v":0},{"$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},{"$f":"SUM(H477:M477)","v":0}]
[]
[]
[null,"Circular Economy Targets"]
[null,"Circular economy targets for existing and new development",null,"Policy Requirement","Target Aiming For (%)","Policy Met?","Explanation (How will performance against this metric be secured through design, implementation and monitoring?)"]
[null,"Demolition waste materials (non-hazardous)",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.98,{"$f":"IF(ISNUMBER(E482),IF(E482=95%,\"Yes\",IF(E482>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Exceeds Policy"},"If generated - Berkeley Homes (East Thames) are committed to reducing construction waste from landfill and they will be required to regularly monitor and record the site’s waste reduction performance. A weekly progress report will be produced once construction works begin and will contain data for waste movements. This will be assembled by senior contract managers who shall review the previous week’s activity during report compilation. "]
[null,"Excavation waste materials",null,"Minimum of 95% diverted from landfill for beneficial reuse.",0.98,{"$f":"IF(ISNUMBER(E483),IF(E483=95%,\"Yes\",IF(E483>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Exceeds Policy"},"Berkeley Homes (East Thames) are committed to reducing construction waste from landfill and they will be required to regularly monitor and record the site’s waste reduction performance. A weekly progress report will be produced once construction works begin and will contain data for waste movements. This will be assembled by senior contract managers who shall review the previous week’s activity during report compilation. "]
[null,"Construction waste materials",null,"Minimum of 95% diverted from landfill for reuse, recycling or recovery.",0.98,{"$f":"IF(ISNUMBER(E484),IF(E484=95%,\"Yes\",IF(E484>95%,\"Exceeds Policy\",\"No\")),\"\")","v":"Exceeds Policy"},"Berkeley Homes (East Thames) are committed to reducing construction waste from landfill and they will be required to regularly monitor and record the site’s waste reduction performance. A weekly progress report will be produced once construction works begin and will contain data for waste movements. This will be assembled by senior contract managers who shall review the previous week’s activity during report compilation. "]
[null,"Municipal waste",null,"Minimum 65% recycling rate by 2030.",0.65,{"$f":"IF(ISNUMBER(E485),IF(E485=65%,\"Yes\",IF(E485>65%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"The development is committed to meet the Mayor's 65% target for municipal waste (residential) recycling by 2030 and will strive to ensure no biodegradable or recyclable waste is sent to landfill by 2026, once the proposed development, is operational. The development will also meet the Mayor’s 75% target for municipal waste (commercial) recycling by 2030."]
[null,"Recycled content",null,"Minimum 20% of the building material elements to be comprised of recycled or reused content.",0.2,{"$f":"IF(ISNUMBER(E486),IF(E486=20%,\"Yes\",IF(E486>20%,\"Exceeds Policy\",\"No\")),\"\")","v":"Yes"},"Berkeley Homes (East Thames) are committed to target a benchmark of 20% reused or recycled content by value., where feasible. A brief bill of materials summary table has been provided in the GLA Circular Economy Template, submitted alongside this application. This bill of materials has been created using the inputs provided in the Whole Life Carbon Assessment (Hodkinson Consultancy, October 2023) and will need to be updated as the project progresses. "]
[null,"Additional requirements",null,"Policy Requirement","Please acknowledge acceptance for a planning condition",null,"Please set out an indicative timescale and responsible party for the provision of this information"]
[null,"Post-Construction Report",null,"A CE Statement is required at post-construction (i.e. upon commencement of RIBA Stage 6 and prior to the building being handed over, if applicable. Generally, it would be expected that the assessment would be received no more than three months post-construction)","It is accepted that the Post Construction Reporting will be conditioned",null,"The Client will ensure that the post-construction report is complete upon occupation of the building. "]

{"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.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E482),'Detailed Application Stage'!E482,\"\")","v":0.98},null,{"$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.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E483),'Detailed Application Stage'!E483,\"\")","v":0.98},null,{"$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.",{"$f":"IF(ISNUMBER('Detailed Application Stage'!E484),'Detailed Application Stage'!E484,\"\")","v":0.98},null,{"$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"]