{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Model Structure","Profile","Compliance Costs","Admin Costs","Reporting","Business Counts","Labour Costs","Version History","Controls","Translations","VersionCheck"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":165,"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":"Model Structure","index":0,"n_rows":18,"n_cols":4,"rows_kept":18,"cut":false,"hidden":false,"merged":[[7,0,7,1]]}
["Regulatory Costing Calculator 2.2"]
["For Support Contact:","Need Help? Email the developer! \nAvoir besoin d'aide? Envoyer un email au développeur !!"]
["Initial model based on the \"Regulatory Cost Model\", developed by the Government of Alberta, Regulatory Review Secretariat. Model adapted for the Government of Canada by the Regulatory Affairs Sector of the Treasury Board of Canada Secretariat.  "]
["Objective: ","Quantify and monetize (1) the direct administrative costs associated with INs and OUTs under the \"One-for-One\" Rule, and (2) the direct compliance and administrative costs associated with flexible options for the Small Business Lens."]
["Version Date:","2016-06-20"]
["Methodology:","Standard Cost Model:","http://www.oecd.org/gov/regulatory-policy/34227698.pdf"]
[]
["Refer to the TBS Guides for the “One-for-One” Rule and the Small Business Lens for definitions and instructions on the \"One-for-One\" Rule and the Small Business Lens. "]
["Guide for the \"One-for-One\" Rule","Guide sur la règle du « un pour un »"]
["Guide for the Small Business Lens","Guide sur la Lentille des petites entreprises"]
[]
["Step-by-Step Guide:"]
["Step","Instructions","Relevant sheets:"]
["Step 1","Ensure that macros are enabled (security level should be set at \"medium\" or \"low\" in Tools/Macros/Security (Excel 2003)). For Excel 2010 users, be sure to enable content when opening the file or through the file menu.","Model Structure"]
["Step 2","Complete the \"Profile\" Sheet and select all industries impacted (See instructions on the \"Profile\" and \"Business Counts_Canada\" sheets)","Profile","Business Counts"]
["Step 3","If applying the Small Business Lens, complete the \"Compliance Costs\" and \"Administrative Costs\" sheets. Custom forms are available to enter the required information.  These can be opened either via the \"Regulatory Cost Calculator\" Ribbon in the menu, or by control buttons on the sheets.   Alternatively, cost item can be entered manually in the spreadsheet. ","Compliance Costs","Admin Costs"]
["Step 4","If applying the One-for-One Rule, complete the \"Administrative Costs\" sheet only. ","Admin Costs"]
["Step 5","For the Small Business Lens regulatory flexibility analysis, run the calculator once for the initial option, export the Scenario File, and press \"Set Initial Option\".   This will copy the results to the \"Initial Option\"  in the below table.\n\n Next, change the required inputs  to match the  flexible option.  The table below will now have both the initial option results and the flexible option results and can be copy and pasted for inclusion in the Small Business Lens section of the RIAS. \n\nIt is a good idea to also export the flexible option to a separate scenario file for future reference.\n","Reporting"]

{"sheet":"Profile","index":1,"n_rows":109,"n_cols":12,"rows_kept":109,"cut":false,"hidden":false,"merged":[[38,1,39,1],[38,2,39,2],[38,3,39,3],[38,4,39,4]]}
["The Regulatory Costing Calculator - Treasury Board of Canada Secretariat"]
["1- Initiative Profile"]
[null,null,"Basic information","Assumptions / notes"]
[1,"Name of regulatory change:","Regulations Supporting the Safe International and Interprovincial Operation of Self-Driving Vehicles"]
[]
[2,"Select type:","\"IN\" (One-for-One Rule)"]
[]
[3,"Responsible Department (s):","Autonomous Vehicles Agency of Canada"]
[]
[4,"Brief description of the regulation:","This regulation is intended to set guidelines for the safe operation of self-driving vehicles (SDV) used for commercial purposes to transport goods between provinces and into neighboring countries.  The regulation sets up minimal standards required for businesses to be licensed operators of such vehicles and requires retailers to provide key data before being registered as approved sellers of such vehicles."]
[null,null,"Will be used as the first year for the analysis"]
[5,"Year of registration (YYYY)*:",2017]
[null,"*Will be used as base year for the analysis"]
[6,"Time period for the analysis (minimum 10 years)",10]
[null,"Period over which costs will be discounted. Minimum 10 years for Cost-Benefit Analyses, and must be set at 10 for INs and OUTs."]
[]
[7,"Discount rate*** for the analysis (7%)",7.0000000000000007E-2]
[null,"Must be set at 7% for INs and OUTs.",{"$f":"PeriodFactor(discount,timeperiod)","v":7.0235815409326019}]
[]
["2- Number of Stakeholders, by group and business size"]
[null,null,null,null,null,null,null,"Ratios:"]
[null,"Table of stakeholder groups and business sizes","A","B","C","D","E"]
[null,null,"1. Small","2. Medium and Large","3. All Businesses","Growth Rate","Is a Business",null,null,{"$f":"C23","v":"1. Small"},{"$f":"D23","v":"2. Medium and Large"},{"$f":"E23","v":"3. All Businesses"}]
[null,null,null,null,"ALL","ALL","ALL"]
[1,"Truck Transportation using SDV",{"$f":"SUM($C$43)","v":70269},{"$f":"SUM($D$43)","v":212},{"$f":"IF($B$25=\"Empty/Vide\",0,$C$25 + $D$25)","v":70481},0.1,null,{"$f":"IF(OR($E$35=\"\",$E$35=0),0,E25/$E$35)","v":0.99893701456998696},{"$f":"B25","v":"Truck Transportation using SDV"},{"$f":"IF(OR(ISBLANK(C25),C25=0),0,(C25/C$35))","v":0.99928895462108391},{"$f":"IF(OR(ISBLANK(D25), $D$35=0),0,(D25/D$35))","v":0.89451476793248941},{"$f":"IF(OR(E25=\"\",E25=0),0,(E25/E$35))","v":0.99893701456998696}]
[2,"Vehicle Dealers Selling SDV",50,25,{"$f":"IF($B$26=\"Empty/Vide\",0,$C$26 + $D$26)","v":75},0.1,null,1.0629854300130393E-3,"Vehicle Dealers Selling SDV",{"$f":"IF(OR(ISBLANK(C26),C26=0),0,(C26/C$35))","v":7.1104537891608242E-4},{"$f":"IF(OR(ISBLANK(D26), $D$35=0),0,(D26/D$35))","v":0.10548523206751055},{"$f":"IF(OR(E26=\"\",E26=0),0,(E26/E$35))","v":1.0629854300130393E-3}]
[3,"Empty/Vide",null,null,{"$f":"IF($B$27=\"Empty/Vide\",0,$C$27 + $D$27)","v":0},null,null,0,"Empty/Vide",0,0,0]
[4,"Empty/Vide",null,null,{"$f":"IF($B$28=\"Empty/Vide\",0,$C$28 + $D$28)","v":0},null,null,0,"Empty/Vide",0,0,0]
[5,"Empty/Vide",null,null,{"$f":"IF($B$29=\"Empty/Vide\",0,$C$29 + $D$29)","v":0},null,null,0,"Empty/Vide",0,0,0]
[6,"Empty/Vide",null,null,{"$f":"IF($B$30=\"Empty/Vide\",0,$C$30 + $D$30)","v":0},null,null,0,"Empty/Vide",0,0,0]
[7,"Empty/Vide",null,null,{"$f":"IF($B$31=\"Empty/Vide\",0,$C$31 + $D$31)","v":0},null,null,0,"Empty/Vide",0,0,0]
[8,"Empty/Vide",null,null,{"$f":"IF($B$32=\"Empty/Vide\",0,$C$32 + $D$32)","v":0},null,null,0,"Empty/Vide",0,0,0]
[9,"Empty/Vide",null,null,{"$f":"IF($B$33=\"Empty/Vide\",0,$C$33 + $D$33)","v":0},null,null,0,"Empty/Vide",0,0,0]
[10,"Empty/Vide",null,null,{"$f":"IF($B$34=\"Empty/Vide\",0,$C$34 + $D$34)","v":0},null,null,0,"Empty/Vide",0,0,0]
[null,"All groups / all selected industries",{"$f":"SUM(C25:C34)","v":70319},{"$f":"SUM(D25:D34)","v":237},{"$f":"SUM(E25:E34)","v":70556},{"$f":"SUMPRODUCT(F25:F34,H25:H34)","v":0.1},null,null,"All groups / all selected industries",{"$f":"IF(OR(C35=\"\",C35=0),\"\",(C35/C$35))","v":1},{"$f":"IF(OR(D35=\"\",D35=0),\"\",(D35/D$35))","v":1},{"$f":"IF(OR(E35=\"\",E35=0),\"\",(E35/E$35))","v":1}]
[]
[]
[null,"List of industries impacted (do not enter data here):"]
[null,"Industry","1. Small","2. Medium and Large","3. All Businesses"]
[]
[null,"All Selected Industries",{"$f":"SUM(C42:C5008)","v":73863},{"$f":"SUM(D42:D5008)","v":459},{"$f":"SUM(E42:E5008)","v":74322}]
[1,"441110 - New Car Dealers - Concessionnaires d'automobiles neuves",3594,247,3841]
[2,"484 - Truck Transportation - Transport par camion",70269,212,70481]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]

{"sheet":"Compliance Costs","index":2,"n_rows":130,"n_cols":75,"rows_kept":130,"cut":false,"hidden":false,"merged":[[5,31,6,31],[5,29,6,29],[5,30,6,30],[5,27,6,27],[5,46,5,48],[5,33,5,35],[5,49,5,51],[5,52,5,54],[5,55,5,57],[5,41,5,43],[5,37,5,39]]}
["The Regulatory Costing Calculator - Treasury Board of Canada Secretariat"]
["3- Compliance Costs"]
[null,"Note: all costs are in 2012 Canadian dollars"]
[null,"Discount Rate ",null,{"$f":"discount","v":7.0000000000000007E-2},null,"Time period (years)",null,{"$f":"Profile!C14","v":10}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital costs",null,"Labour costs"]
[null,"Activities",null,"Timing",null,null,null,"Stakeholders impacted",null,null,null,null,null,null,null,"Capital Costs",null,null,null,null,"Labour costs",null,null,null,null,null,null,"Assumptions / Notes",null,"Periodic discount rate","Periodic factor","Periodic discount rate","Periodic factor (PF)","Total costs (all business sizes)",null,null,null,"Total costs (small businesses)",null,null,null,"Total costs (medium and large businesses)",null,null,null,null,"Adjusted Business Counts - Labour",null,null,"Adjusted Business Counts - Capital",null,null,"Adjusted Business Counts - Labour",null,null,"Adjusted Count of Businesses - Capital"]
["Number","Description",null,"Timing","Start Year (only if custom)","End Year (only if custom)",null,"Stakeholder Group","Stakeholder Size","% of Stakeholders Impacted","UPFRONT TIMING - Include Existing Businesses &  New Entrants? / ONGOING TIMING - Include ONLY New Entrants?","# of Small Stakeholders Impacted","# of Medium & Large Stakeholders Impacted","Total # of Stakeholders Impacted",null,"Number of Units (Leave Blank if N/A)","Cost per Unit (Leave Blank if N/A)","Frequency (Times per Year)","Cost Per Event (Price)",null,"Internal or External Staff?","Staff Level (leave blank if N/A)","Time spent (hours)","Frequency (times per year)","Cost Per Hour (including Overhead)","Cost Per Event (Price)",null,null,null,null,"Custom costs - annuity discount factor",null,null,"Upfront costs (first year)","Total present value (all costs)","Annualized (all costs)",null,"Upfront costs (first year)","Total present value (all costs)","Annualized (all costs)",null,"Upfront costs (first year)","Total present value (all costs)","Annualized (all costs)",null,"Annual Growth Rate","Small","Medium+","Total","Small","Medium+","Totals","New Entrants Period 0 - Small","New Entrants Period 0 - Medium+","New Entrants Period 0 - Total","New Entrants Period 0 - Small","New Entrants Period 0 - Medium+","New Entrants Period 0 - Total",null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG7","v":0},{"$f":"'Admin Costs'!BH7","v":"Custom Year List"},{"$f":"'Admin Costs'!BI7","v":"Stakeholder List"}]
[1,"Install GPS Tracking Devices",null,"1. Upfront",{"$f":"fiscalyear","v":2017},{"$f":"fiscalyear","v":2017},null,"Truck Transportation using SDV","3. All Businesses",0.1,true,{"$f":"IF(ISBLANK($H8),\"\",(IF(OR(MID($I8,1,1)=\"1\",MID($I8,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H8,Profile!$B$23:$B$35,0),1),0)*$J8))","v":7026.9000000000005},{"$f":"IF(ISBLANK($H8),\"\",(IF(OR(MID($I8,1,1)=\"2\",MID($I8,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H8,Profile!$B$23:$B$35,0),2),0))*$J8)","v":21.200000000000003},{"$f":"IF(H8=\"\",\"\",L8+M8)","v":7048.1},null,15,340,1,{"$f":"IF(P8=\"\",\"\",P8*Q8)","v":5100},null,"Internal","26 Machine operators and assemblers",3,1,{"$f":"IF(OR(ISBLANK(U8),ISBLANK(V8)),\"\",(IF(MID(U8,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V8,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":25.9375},{"$f":"IF(Y8=\"\",\"\",Y8*W8)","v":77.8125},null,"10% of transportation companies contacted in consultations have expressed an interest in transferring fleets to SDV.  These comnanies will be required to install GPS tracking units, which cost $340, on all SDV used, an average of 15 vehicles per company.    The installation will be done by machine operators, internally employed by the companies and will take 3 hours to complete.",null,{"$f":"IF(ISNUMBER(IF(S8=\"\",0,PeriodRate(discount,R8))),IF(S8=\"\",0,PeriodRate(discount,R8)),0)","v":7.0000000000000062E-2},{"$f":"IF(ISNUMBER(IF(S8=\"\",0,PeriodFactor(AD8,(R8*(timeperiod))))),IF(S8=\"\",0,PeriodFactor(AD8,(R8*(timeperiod)))),0)","v":7.0235815409325966},{"$f":"IF(ISNUMBER(IF(Y8=\"\",0,PeriodRate(discount,X8))),IF(Y8=\"\",0,PeriodRate(discount,X8)),0)","v":7.0000000000000062E-2},{"$f":"IF(Z8=\"\",0,PeriodFactor(AF8,(X8*(timeperiod))))","v":7.0235815409325966},{"$f":"IF(MID($D8,1,1)=\"1\",IF(OR($X8<>\"\",$X8<>0),$Z8*$N8*$X8,0)+IF(OR($P8<>\"\",$P8<>0),$S8*$N8*$R8,0),0)","v":36493740.28125},{"$f":"$AH8+IF($AG8=0,0,$AG8*$AW8*$Z8)+IF($AE8=0,0,$AE8*$S8*$AZ8)","v":75241229.781350955},{"$f":"IF(NOT(ISNUMBER(AI8)),\"\",(AI8/AF))","v":10712658.39840457},null,{"$f":"IF(MID($D8,1,1)=\"1\",IF(OR($X8<>\"\",$X8<>0),$Z8*$L8*$X8,0)+IF(OR($P8<>\"\",$P8<>0),$S8*$L8*$R8,0),0)","v":36383970.65625},{"$f":"$AL8+IF($AG8=0,0,$AG8*$AU8*$Z8)+IF($AE8=0,0,$AE8*$S8*$AX8)","v":75014911.472677037},{"$f":"IF(NOT(ISNUMBER(AM8)),\"\",(AM8/AF))","v":10680435.762794098},null,{"$f":"IF(MID($D8,1,1)=\"1\",IF(OR($X8<>\"\",$X8<>0),$Z8*$M8*$X8,0)+IF(OR($P8<>\"\",$P8<>0),$S8*$M8*$R8,0),0)","v":109769.62500000001},{"$f":"$AP8+IF($AG8=0,0,$AG8*$AV8*$Z8)+IF($AE8=0,0,$AE8*$S8*$AY8)","v":226318.30867391778},{"$f":"IF(NOT(ISNUMBER(AQ8)),\"\",(AQ8/AF))","v":32222.635610473299},null,{"$f":"IF(H8<>\"\",OFFSET(Profile!$F$24,MATCH(H8,Profile!$B$25:$B$35,0),0),0)","v":0.1},{"$f":"IF($U8=\"\",0,IF(MID($D8,1,1)=\"1\",IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),popcorrect(BA8,$AT8,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X8,discount),0),popcorrect(IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),BA8,L8),$AT8,fiscalyear,$E8,$F8,$X8,discount)))","v":1062.2587977937615},{"$f":"IF($U8=\"\",0,IF(MID($D8,1,1)=\"1\",IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),popcorrect(BB8,$AT8,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X8,discount),0),popcorrect(IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),BB8,M8),$AT8,fiscalyear,$E8,$F8,$X8,discount)))","v":3.2048110138507355},{"$f":"IF($U8=\"\",0,IF(MID($D8,1,1)=\"1\",IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),popcorrect(BC8,$AT8,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X8,discount),0),popcorrect(IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),BC8,N8),$AT8,fiscalyear,$E8,$F8,$X8,discount)))","v":1065.4636088076122},{"$f":"IF($P8=\"\",0,IF(MID($D8,1,1)=\"1\",IF(OR(LOWER($K8)=\"vraiI\",LOWER($K8)=\"true\"),popcorrect(BD8,$AT8,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R8,discount),0),popcorrect(IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),BD8,L8),$AT8,fiscalyear,$E8,$F8,$R8,discount)))","v":1062.2587977937615},{"$f":"IF($P8=\"\",0,IF(MID($D8,1,1)=\"1\",IF(OR(LOWER($K8)=\"vraiI\",LOWER($K8)=\"true\"),popcorrect(BE8,$AT8,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R8,discount),0),popcorrect(IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),BE8,M8),$AT8,fiscalyear,$E8,$F8,$R8,discount)))","v":3.2048110138507355},{"$f":"IF($P8=\"\",0,IF(MID($D8,1,1)=\"1\",IF(OR(LOWER($K8)=\"vraiI\",LOWER($K8)=\"true\"),popcorrect(BF8,$AT8,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R8,discount),0),popcorrect(IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),BF8,N8),$AT8,fiscalyear,$E8,$F8,$R8,discount)))","v":1065.4636088076122},{"$f":"IF(AND($AT8<>0,$X8>0),(L8*(1+PeriodRate($AT8,$X8))-L8)/(1+PeriodRate($AT8,$X8)),0)","v":638.80909090909131},{"$f":"IF(AND($AT8<>0,$X8>0),(M8*(1+PeriodRate($AT8,$X8))-M8)/(1+PeriodRate($AT8,$X8)),0)","v":1.9272727272727279},{"$f":"IF(AND($AT8<>0,$X8>0),(N8*(1+PeriodRate($AT8,$X8))-N8)/(1+PeriodRate($AT8,$X8)),0)","v":640.73636363636399},{"$f":"IF(AND($AT8<>0,$R8>0),(L8*(1+PeriodRate($AT8,$R8))-L8)/(1+PeriodRate($AT8,$R8)),0)","v":638.80909090909131},{"$f":"IF(AND($AT8<>0,$R8>0),(M8*(1+PeriodRate($AT8,$R8))-M8)/(1+PeriodRate($AT8,$R8)),0)","v":1.9272727272727279},{"$f":"IF(AND($AT8<>0,$R8>0),(N8*(1+PeriodRate($AT8,$R8))-N8)/(1+PeriodRate($AT8,$R8)),0)","v":640.73636363636399},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG8","v":1},{"$f":"'Admin Costs'!BH8","v":2017},{"$f":"'Admin Costs'!BI8","v":"Truck Transportation using SDV"},null,null,null,null,"Activity","CInput1"]
[2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H9),\"\",(IF(OR(MID($I9,1,1)=\"1\",MID($I9,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H9,Profile!$B$23:$B$35,0),1),0)*$J9))","v":""},{"$f":"IF(ISBLANK($H9),\"\",(IF(OR(MID($I9,1,1)=\"2\",MID($I9,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H9,Profile!$B$23:$B$35,0),2),0))*$J9)","v":""},"",null,null,null,null,{"$f":"IF(P9=\"\",\"\",P9*Q9)","v":""},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U9),ISBLANK(V9)),\"\",(IF(MID(U9,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V9,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},{"$f":"IF(Y9=\"\",\"\",Y9*W9)","v":""},null,null,null,{"$f":"IF(ISNUMBER(IF(S9=\"\",0,PeriodRate(discount,R9))),IF(S9=\"\",0,PeriodRate(discount,R9)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y9=\"\",0,PeriodRate(discount,X9))),IF(Y9=\"\",0,PeriodRate(discount,X9)),0)","v":0},0,{"$f":"IF(MID($D9,1,1)=\"1\",IF(OR($X9<>\"\",$X9<>0),$Z9*$N9*$X9,0)+IF(OR($P9<>\"\",$P9<>0),$S9*$N9*$R9,0),0)","v":0},{"$f":"$AH9+IF($AG9=0,0,$AG9*$AW9*$Z9)+IF($AE9=0,0,$AE9*$S9*$AZ9)","v":0},0,null,{"$f":"IF(MID($D9,1,1)=\"1\",IF(OR($X9<>\"\",$X9<>0),$Z9*$L9*$X9,0)+IF(OR($P9<>\"\",$P9<>0),$S9*$L9*$R9,0),0)","v":0},{"$f":"$AL9+IF($AG9=0,0,$AG9*$AU9*$Z9)+IF($AE9=0,0,$AE9*$S9*$AX9)","v":0},0,null,{"$f":"IF(MID($D9,1,1)=\"1\",IF(OR($X9<>\"\",$X9<>0),$Z9*$M9*$X9,0)+IF(OR($P9<>\"\",$P9<>0),$S9*$M9*$R9,0),0)","v":0},{"$f":"$AP9+IF($AG9=0,0,$AG9*$AV9*$Z9)+IF($AE9=0,0,$AE9*$S9*$AY9)","v":0},{"$f":"IF(NOT(ISNUMBER(AQ9)),\"\",(AQ9/AF))","v":0},null,{"$f":"IF(H9<>\"\",OFFSET(Profile!$F$24,MATCH(H9,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U9=\"\",0,IF(MID($D9,1,1)=\"1\",IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),popcorrect(BA9,$AT9,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X9,discount),0),popcorrect(IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),BA9,L9),$AT9,fiscalyear,$E9,$F9,$X9,discount)))","v":0},{"$f":"IF($U9=\"\",0,IF(MID($D9,1,1)=\"1\",IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),popcorrect(BB9,$AT9,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X9,discount),0),popcorrect(IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),BB9,M9),$AT9,fiscalyear,$E9,$F9,$X9,discount)))","v":0},{"$f":"IF($U9=\"\",0,IF(MID($D9,1,1)=\"1\",IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),popcorrect(BC9,$AT9,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X9,discount),0),popcorrect(IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),BC9,N9),$AT9,fiscalyear,$E9,$F9,$X9,discount)))","v":0},{"$f":"IF($P9=\"\",0,IF(MID($D9,1,1)=\"1\",IF(OR(LOWER($K9)=\"vraiI\",LOWER($K9)=\"true\"),popcorrect(BD9,$AT9,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R9,discount),0),popcorrect(IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),BD9,L9),$AT9,fiscalyear,$E9,$F9,$R9,discount)))","v":0},{"$f":"IF($P9=\"\",0,IF(MID($D9,1,1)=\"1\",IF(OR(LOWER($K9)=\"vraiI\",LOWER($K9)=\"true\"),popcorrect(BE9,$AT9,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R9,discount),0),popcorrect(IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),BE9,M9),$AT9,fiscalyear,$E9,$F9,$R9,discount)))","v":0},{"$f":"IF($P9=\"\",0,IF(MID($D9,1,1)=\"1\",IF(OR(LOWER($K9)=\"vraiI\",LOWER($K9)=\"true\"),popcorrect(BF9,$AT9,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R9,discount),0),popcorrect(IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),BF9,N9),$AT9,fiscalyear,$E9,$F9,$R9,discount)))","v":0},{"$f":"IF(AND($AT9<>0,$X9>0),(L9*(1+PeriodRate($AT9,$X9))-L9)/(1+PeriodRate($AT9,$X9)),0)","v":0},{"$f":"IF(AND($AT9<>0,$X9>0),(M9*(1+PeriodRate($AT9,$X9))-M9)/(1+PeriodRate($AT9,$X9)),0)","v":0},{"$f":"IF(AND($AT9<>0,$X9>0),(N9*(1+PeriodRate($AT9,$X9))-N9)/(1+PeriodRate($AT9,$X9)),0)","v":0},{"$f":"IF(AND($AT9<>0,$R9>0),(L9*(1+PeriodRate($AT9,$R9))-L9)/(1+PeriodRate($AT9,$R9)),0)","v":0},{"$f":"IF(AND($AT9<>0,$R9>0),(M9*(1+PeriodRate($AT9,$R9))-M9)/(1+PeriodRate($AT9,$R9)),0)","v":0},{"$f":"IF(AND($AT9<>0,$R9>0),(N9*(1+PeriodRate($AT9,$R9))-N9)/(1+PeriodRate($AT9,$R9)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG9","v":2},{"$f":"'Admin Costs'!BH9","v":2018},{"$f":"'Admin Costs'!BI9","v":"Vehicle Dealers Selling SDV"},null,null,null,null,"Stakeholder","CInput2"]
[3,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H10),\"\",(IF(OR(MID($I10,1,1)=\"1\",MID($I10,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H10,Profile!$B$23:$B$35,0),1),0)*$J10))","v":""},{"$f":"IF(ISBLANK($H10),\"\",(IF(OR(MID($I10,1,1)=\"2\",MID($I10,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H10,Profile!$B$23:$B$35,0),2),0))*$J10)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U10),ISBLANK(V10)),\"\",(IF(MID(U10,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V10,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},{"$f":"IF(Y10=\"\",\"\",Y10*W10)","v":""},null,null,null,{"$f":"IF(ISNUMBER(IF(S10=\"\",0,PeriodRate(discount,R10))),IF(S10=\"\",0,PeriodRate(discount,R10)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y10=\"\",0,PeriodRate(discount,X10))),IF(Y10=\"\",0,PeriodRate(discount,X10)),0)","v":0},0,0,{"$f":"$AH10+IF($AG10=0,0,$AG10*$AW10*$Z10)+IF($AE10=0,0,$AE10*$S10*$AZ10)","v":0},0,null,0,0,0,null,0,0,{"$f":"IF(NOT(ISNUMBER(AQ10)),\"\",(AQ10/AF))","v":0},null,{"$f":"IF(H10<>\"\",OFFSET(Profile!$F$24,MATCH(H10,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U10=\"\",0,IF(MID($D10,1,1)=\"1\",IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),popcorrect(BA10,$AT10,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X10,discount),0),popcorrect(IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),BA10,L10),$AT10,fiscalyear,$E10,$F10,$X10,discount)))","v":0},{"$f":"IF($U10=\"\",0,IF(MID($D10,1,1)=\"1\",IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),popcorrect(BB10,$AT10,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X10,discount),0),popcorrect(IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),BB10,M10),$AT10,fiscalyear,$E10,$F10,$X10,discount)))","v":0},{"$f":"IF($U10=\"\",0,IF(MID($D10,1,1)=\"1\",IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),popcorrect(BC10,$AT10,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X10,discount),0),popcorrect(IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),BC10,N10),$AT10,fiscalyear,$E10,$F10,$X10,discount)))","v":0},{"$f":"IF($P10=\"\",0,IF(MID($D10,1,1)=\"1\",IF(OR(LOWER($K10)=\"vraiI\",LOWER($K10)=\"true\"),popcorrect(BD10,$AT10,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R10,discount),0),popcorrect(IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),BD10,L10),$AT10,fiscalyear,$E10,$F10,$R10,discount)))","v":0},{"$f":"IF($P10=\"\",0,IF(MID($D10,1,1)=\"1\",IF(OR(LOWER($K10)=\"vraiI\",LOWER($K10)=\"true\"),popcorrect(BE10,$AT10,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R10,discount),0),popcorrect(IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),BE10,M10),$AT10,fiscalyear,$E10,$F10,$R10,discount)))","v":0},{"$f":"IF($P10=\"\",0,IF(MID($D10,1,1)=\"1\",IF(OR(LOWER($K10)=\"vraiI\",LOWER($K10)=\"true\"),popcorrect(BF10,$AT10,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R10,discount),0),popcorrect(IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),BF10,N10),$AT10,fiscalyear,$E10,$F10,$R10,discount)))","v":0},{"$f":"IF(AND($AT10<>0,$X10>0),(L10*(1+PeriodRate($AT10,$X10))-L10)/(1+PeriodRate($AT10,$X10)),0)","v":0},{"$f":"IF(AND($AT10<>0,$X10>0),(M10*(1+PeriodRate($AT10,$X10))-M10)/(1+PeriodRate($AT10,$X10)),0)","v":0},{"$f":"IF(AND($AT10<>0,$X10>0),(N10*(1+PeriodRate($AT10,$X10))-N10)/(1+PeriodRate($AT10,$X10)),0)","v":0},{"$f":"IF(AND($AT10<>0,$R10>0),(L10*(1+PeriodRate($AT10,$R10))-L10)/(1+PeriodRate($AT10,$R10)),0)","v":0},{"$f":"IF(AND($AT10<>0,$R10>0),(M10*(1+PeriodRate($AT10,$R10))-M10)/(1+PeriodRate($AT10,$R10)),0)","v":0},{"$f":"IF(AND($AT10<>0,$R10>0),(N10*(1+PeriodRate($AT10,$R10))-N10)/(1+PeriodRate($AT10,$R10)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG10","v":3},{"$f":"'Admin Costs'!BH10","v":2019},{"$f":"'Admin Costs'!BI10","v":"Empty/Vide"},null,null,null,null,"Biz Size","CInput3"]
[4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H11),\"\",(IF(OR(MID($I11,1,1)=\"1\",MID($I11,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H11,Profile!$B$23:$B$35,0),1),0)*$J11))","v":""},{"$f":"IF(ISBLANK($H11),\"\",(IF(OR(MID($I11,1,1)=\"2\",MID($I11,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H11,Profile!$B$23:$B$35,0),2),0))*$J11)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U11),ISBLANK(V11)),\"\",(IF(MID(U11,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V11,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S11=\"\",0,PeriodRate(discount,R11))),IF(S11=\"\",0,PeriodRate(discount,R11)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y11=\"\",0,PeriodRate(discount,X11))),IF(Y11=\"\",0,PeriodRate(discount,X11)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,{"$f":"IF(NOT(ISNUMBER(AQ11)),\"\",(AQ11/AF))","v":0},null,{"$f":"IF(H11<>\"\",OFFSET(Profile!$F$24,MATCH(H11,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U11=\"\",0,IF(MID($D11,1,1)=\"1\",IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),popcorrect(BA11,$AT11,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X11,discount),0),popcorrect(IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),BA11,L11),$AT11,fiscalyear,$E11,$F11,$X11,discount)))","v":0},{"$f":"IF($U11=\"\",0,IF(MID($D11,1,1)=\"1\",IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),popcorrect(BB11,$AT11,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X11,discount),0),popcorrect(IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),BB11,M11),$AT11,fiscalyear,$E11,$F11,$X11,discount)))","v":0},{"$f":"IF($U11=\"\",0,IF(MID($D11,1,1)=\"1\",IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),popcorrect(BC11,$AT11,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X11,discount),0),popcorrect(IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),BC11,N11),$AT11,fiscalyear,$E11,$F11,$X11,discount)))","v":0},{"$f":"IF($P11=\"\",0,IF(MID($D11,1,1)=\"1\",IF(OR(LOWER($K11)=\"vraiI\",LOWER($K11)=\"true\"),popcorrect(BD11,$AT11,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R11,discount),0),popcorrect(IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),BD11,L11),$AT11,fiscalyear,$E11,$F11,$R11,discount)))","v":0},{"$f":"IF($P11=\"\",0,IF(MID($D11,1,1)=\"1\",IF(OR(LOWER($K11)=\"vraiI\",LOWER($K11)=\"true\"),popcorrect(BE11,$AT11,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R11,discount),0),popcorrect(IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),BE11,M11),$AT11,fiscalyear,$E11,$F11,$R11,discount)))","v":0},{"$f":"IF($P11=\"\",0,IF(MID($D11,1,1)=\"1\",IF(OR(LOWER($K11)=\"vraiI\",LOWER($K11)=\"true\"),popcorrect(BF11,$AT11,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R11,discount),0),popcorrect(IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),BF11,N11),$AT11,fiscalyear,$E11,$F11,$R11,discount)))","v":0},{"$f":"IF(AND($AT11<>0,$X11>0),(L11*(1+PeriodRate($AT11,$X11))-L11)/(1+PeriodRate($AT11,$X11)),0)","v":0},{"$f":"IF(AND($AT11<>0,$X11>0),(M11*(1+PeriodRate($AT11,$X11))-M11)/(1+PeriodRate($AT11,$X11)),0)","v":0},{"$f":"IF(AND($AT11<>0,$X11>0),(N11*(1+PeriodRate($AT11,$X11))-N11)/(1+PeriodRate($AT11,$X11)),0)","v":0},{"$f":"IF(AND($AT11<>0,$R11>0),(L11*(1+PeriodRate($AT11,$R11))-L11)/(1+PeriodRate($AT11,$R11)),0)","v":0},{"$f":"IF(AND($AT11<>0,$R11>0),(M11*(1+PeriodRate($AT11,$R11))-M11)/(1+PeriodRate($AT11,$R11)),0)","v":0},{"$f":"IF(AND($AT11<>0,$R11>0),(N11*(1+PeriodRate($AT11,$R11))-N11)/(1+PeriodRate($AT11,$R11)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG11","v":4},{"$f":"'Admin Costs'!BH11","v":2020},{"$f":"'Admin Costs'!BI11","v":"Empty/Vide"},null,null,null,null,"Portion","CInput4",1]
[5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H12),\"\",(IF(OR(MID($I12,1,1)=\"1\",MID($I12,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H12,Profile!$B$23:$B$35,0),1),0)*$J12))","v":""},{"$f":"IF(ISBLANK($H12),\"\",(IF(OR(MID($I12,1,1)=\"2\",MID($I12,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H12,Profile!$B$23:$B$35,0),2),0))*$J12)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U12),ISBLANK(V12)),\"\",(IF(MID(U12,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V12,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S12=\"\",0,PeriodRate(discount,R12))),IF(S12=\"\",0,PeriodRate(discount,R12)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y12=\"\",0,PeriodRate(discount,X12))),IF(Y12=\"\",0,PeriodRate(discount,X12)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,{"$f":"IF(NOT(ISNUMBER(AQ12)),\"\",(AQ12/AF))","v":0},null,{"$f":"IF(H12<>\"\",OFFSET(Profile!$F$24,MATCH(H12,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U12=\"\",0,IF(MID($D12,1,1)=\"1\",IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),popcorrect(BA12,$AT12,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X12,discount),0),popcorrect(IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),BA12,L12),$AT12,fiscalyear,$E12,$F12,$X12,discount)))","v":0},{"$f":"IF($U12=\"\",0,IF(MID($D12,1,1)=\"1\",IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),popcorrect(BB12,$AT12,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X12,discount),0),popcorrect(IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),BB12,M12),$AT12,fiscalyear,$E12,$F12,$X12,discount)))","v":0},{"$f":"IF($U12=\"\",0,IF(MID($D12,1,1)=\"1\",IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),popcorrect(BC12,$AT12,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X12,discount),0),popcorrect(IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),BC12,N12),$AT12,fiscalyear,$E12,$F12,$X12,discount)))","v":0},{"$f":"IF($P12=\"\",0,IF(MID($D12,1,1)=\"1\",IF(OR(LOWER($K12)=\"vraiI\",LOWER($K12)=\"true\"),popcorrect(BD12,$AT12,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R12,discount),0),popcorrect(IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),BD12,L12),$AT12,fiscalyear,$E12,$F12,$R12,discount)))","v":0},{"$f":"IF($P12=\"\",0,IF(MID($D12,1,1)=\"1\",IF(OR(LOWER($K12)=\"vraiI\",LOWER($K12)=\"true\"),popcorrect(BE12,$AT12,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R12,discount),0),popcorrect(IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),BE12,M12),$AT12,fiscalyear,$E12,$F12,$R12,discount)))","v":0},{"$f":"IF($P12=\"\",0,IF(MID($D12,1,1)=\"1\",IF(OR(LOWER($K12)=\"vraiI\",LOWER($K12)=\"true\"),popcorrect(BF12,$AT12,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R12,discount),0),popcorrect(IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),BF12,N12),$AT12,fiscalyear,$E12,$F12,$R12,discount)))","v":0},{"$f":"IF(AND($AT12<>0,$X12>0),(L12*(1+PeriodRate($AT12,$X12))-L12)/(1+PeriodRate($AT12,$X12)),0)","v":0},{"$f":"IF(AND($AT12<>0,$X12>0),(M12*(1+PeriodRate($AT12,$X12))-M12)/(1+PeriodRate($AT12,$X12)),0)","v":0},{"$f":"IF(AND($AT12<>0,$X12>0),(N12*(1+PeriodRate($AT12,$X12))-N12)/(1+PeriodRate($AT12,$X12)),0)","v":0},{"$f":"IF(AND($AT12<>0,$R12>0),(L12*(1+PeriodRate($AT12,$R12))-L12)/(1+PeriodRate($AT12,$R12)),0)","v":0},{"$f":"IF(AND($AT12<>0,$R12>0),(M12*(1+PeriodRate($AT12,$R12))-M12)/(1+PeriodRate($AT12,$R12)),0)","v":0},{"$f":"IF(AND($AT12<>0,$R12>0),(N12*(1+PeriodRate($AT12,$R12))-N12)/(1+PeriodRate($AT12,$R12)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG12","v":5},{"$f":"'Admin Costs'!BH12","v":2021},{"$f":"'Admin Costs'!BI12","v":"Empty/Vide"},null,null,null,null,"Timing","CInput5"]
[6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H13),\"\",(IF(OR(MID($I13,1,1)=\"1\",MID($I13,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H13,Profile!$B$23:$B$35,0),1),0)*$J13))","v":""},{"$f":"IF(ISBLANK($H13),\"\",(IF(OR(MID($I13,1,1)=\"2\",MID($I13,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H13,Profile!$B$23:$B$35,0),2),0))*$J13)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U13),ISBLANK(V13)),\"\",(IF(MID(U13,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V13,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S13=\"\",0,PeriodRate(discount,R13))),IF(S13=\"\",0,PeriodRate(discount,R13)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y13=\"\",0,PeriodRate(discount,X13))),IF(Y13=\"\",0,PeriodRate(discount,X13)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H13<>\"\",OFFSET(Profile!$F$24,MATCH(H13,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U13=\"\",0,IF(MID($D13,1,1)=\"1\",IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),popcorrect(BA13,$AT13,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X13,discount),0),popcorrect(IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),BA13,L13),$AT13,fiscalyear,$E13,$F13,$X13,discount)))","v":0},{"$f":"IF($U13=\"\",0,IF(MID($D13,1,1)=\"1\",IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),popcorrect(BB13,$AT13,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X13,discount),0),popcorrect(IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),BB13,M13),$AT13,fiscalyear,$E13,$F13,$X13,discount)))","v":0},{"$f":"IF($U13=\"\",0,IF(MID($D13,1,1)=\"1\",IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),popcorrect(BC13,$AT13,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X13,discount),0),popcorrect(IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),BC13,N13),$AT13,fiscalyear,$E13,$F13,$X13,discount)))","v":0},{"$f":"IF($P13=\"\",0,IF(MID($D13,1,1)=\"1\",IF(OR(LOWER($K13)=\"vraiI\",LOWER($K13)=\"true\"),popcorrect(BD13,$AT13,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R13,discount),0),popcorrect(IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),BD13,L13),$AT13,fiscalyear,$E13,$F13,$R13,discount)))","v":0},{"$f":"IF($P13=\"\",0,IF(MID($D13,1,1)=\"1\",IF(OR(LOWER($K13)=\"vraiI\",LOWER($K13)=\"true\"),popcorrect(BE13,$AT13,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R13,discount),0),popcorrect(IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),BE13,M13),$AT13,fiscalyear,$E13,$F13,$R13,discount)))","v":0},{"$f":"IF($P13=\"\",0,IF(MID($D13,1,1)=\"1\",IF(OR(LOWER($K13)=\"vraiI\",LOWER($K13)=\"true\"),popcorrect(BF13,$AT13,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R13,discount),0),popcorrect(IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),BF13,N13),$AT13,fiscalyear,$E13,$F13,$R13,discount)))","v":0},{"$f":"IF(AND($AT13<>0,$X13>0),(L13*(1+PeriodRate($AT13,$X13))-L13)/(1+PeriodRate($AT13,$X13)),0)","v":0},{"$f":"IF(AND($AT13<>0,$X13>0),(M13*(1+PeriodRate($AT13,$X13))-M13)/(1+PeriodRate($AT13,$X13)),0)","v":0},{"$f":"IF(AND($AT13<>0,$X13>0),(N13*(1+PeriodRate($AT13,$X13))-N13)/(1+PeriodRate($AT13,$X13)),0)","v":0},{"$f":"IF(AND($AT13<>0,$R13>0),(L13*(1+PeriodRate($AT13,$R13))-L13)/(1+PeriodRate($AT13,$R13)),0)","v":0},{"$f":"IF(AND($AT13<>0,$R13>0),(M13*(1+PeriodRate($AT13,$R13))-M13)/(1+PeriodRate($AT13,$R13)),0)","v":0},{"$f":"IF(AND($AT13<>0,$R13>0),(N13*(1+PeriodRate($AT13,$R13))-N13)/(1+PeriodRate($AT13,$R13)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG13","v":6},{"$f":"'Admin Costs'!BH13","v":2022},{"$f":"'Admin Costs'!BI13","v":"Empty/Vide"},null,null,null,null,"Start Year","CInput6"]
[7,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H14),\"\",(IF(OR(MID($I14,1,1)=\"1\",MID($I14,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H14,Profile!$B$23:$B$35,0),1),0)*$J14))","v":""},{"$f":"IF(ISBLANK($H14),\"\",(IF(OR(MID($I14,1,1)=\"2\",MID($I14,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H14,Profile!$B$23:$B$35,0),2),0))*$J14)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U14),ISBLANK(V14)),\"\",(IF(MID(U14,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V14,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S14=\"\",0,PeriodRate(discount,R14))),IF(S14=\"\",0,PeriodRate(discount,R14)),0)","v":0},{"$f":"IF(ISNUMBER(IF(S14=\"\",0,PeriodFactor(AD14,(R14*(timeperiod))))),IF(S14=\"\",0,PeriodFactor(AD14,(R14*(timeperiod)))),0)","v":0},{"$f":"IF(ISNUMBER(IF(Y14=\"\",0,PeriodRate(discount,X14))),IF(Y14=\"\",0,PeriodRate(discount,X14)),0)","v":0},{"$f":"IF(Z14=\"\",0,PeriodFactor(AF14,(X14*(timeperiod))))","v":0},0,0,{"$f":"IF(NOT(ISNUMBER(AI14)),\"\",(AI14/AF))","v":0},null,0,0,{"$f":"IF(NOT(ISNUMBER(AM14)),\"\",(AM14/AF))","v":0},null,0,0,0,null,{"$f":"IF(H14<>\"\",OFFSET(Profile!$F$24,MATCH(H14,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U14=\"\",0,IF(MID($D14,1,1)=\"1\",IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),popcorrect(BA14,$AT14,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X14,discount),0),popcorrect(IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),BA14,L14),$AT14,fiscalyear,$E14,$F14,$X14,discount)))","v":0},{"$f":"IF($U14=\"\",0,IF(MID($D14,1,1)=\"1\",IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),popcorrect(BB14,$AT14,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X14,discount),0),popcorrect(IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),BB14,M14),$AT14,fiscalyear,$E14,$F14,$X14,discount)))","v":0},{"$f":"IF($U14=\"\",0,IF(MID($D14,1,1)=\"1\",IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),popcorrect(BC14,$AT14,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X14,discount),0),popcorrect(IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),BC14,N14),$AT14,fiscalyear,$E14,$F14,$X14,discount)))","v":0},{"$f":"IF($P14=\"\",0,IF(MID($D14,1,1)=\"1\",IF(OR(LOWER($K14)=\"vraiI\",LOWER($K14)=\"true\"),popcorrect(BD14,$AT14,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R14,discount),0),popcorrect(IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),BD14,L14),$AT14,fiscalyear,$E14,$F14,$R14,discount)))","v":0},{"$f":"IF($P14=\"\",0,IF(MID($D14,1,1)=\"1\",IF(OR(LOWER($K14)=\"vraiI\",LOWER($K14)=\"true\"),popcorrect(BE14,$AT14,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R14,discount),0),popcorrect(IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),BE14,M14),$AT14,fiscalyear,$E14,$F14,$R14,discount)))","v":0},{"$f":"IF($P14=\"\",0,IF(MID($D14,1,1)=\"1\",IF(OR(LOWER($K14)=\"vraiI\",LOWER($K14)=\"true\"),popcorrect(BF14,$AT14,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R14,discount),0),popcorrect(IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),BF14,N14),$AT14,fiscalyear,$E14,$F14,$R14,discount)))","v":0},{"$f":"IF(AND($AT14<>0,$X14>0),(L14*(1+PeriodRate($AT14,$X14))-L14)/(1+PeriodRate($AT14,$X14)),0)","v":0},{"$f":"IF(AND($AT14<>0,$X14>0),(M14*(1+PeriodRate($AT14,$X14))-M14)/(1+PeriodRate($AT14,$X14)),0)","v":0},{"$f":"IF(AND($AT14<>0,$X14>0),(N14*(1+PeriodRate($AT14,$X14))-N14)/(1+PeriodRate($AT14,$X14)),0)","v":0},{"$f":"IF(AND($AT14<>0,$R14>0),(L14*(1+PeriodRate($AT14,$R14))-L14)/(1+PeriodRate($AT14,$R14)),0)","v":0},{"$f":"IF(AND($AT14<>0,$R14>0),(M14*(1+PeriodRate($AT14,$R14))-M14)/(1+PeriodRate($AT14,$R14)),0)","v":0},{"$f":"IF(AND($AT14<>0,$R14>0),(N14*(1+PeriodRate($AT14,$R14))-N14)/(1+PeriodRate($AT14,$R14)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG14","v":7},{"$f":"'Admin Costs'!BH14","v":2023},{"$f":"'Admin Costs'!BI14","v":"Empty/Vide"},null,null,null,null,"End Year","CInput7"]
[8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H15),\"\",(IF(OR(MID($I15,1,1)=\"1\",MID($I15,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H15,Profile!$B$23:$B$35,0),1),0)*$J15))","v":""},{"$f":"IF(ISBLANK($H15),\"\",(IF(OR(MID($I15,1,1)=\"2\",MID($I15,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H15,Profile!$B$23:$B$35,0),2),0))*$J15)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U15),ISBLANK(V15)),\"\",(IF(MID(U15,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V15,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S15=\"\",0,PeriodRate(discount,R15))),IF(S15=\"\",0,PeriodRate(discount,R15)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y15=\"\",0,PeriodRate(discount,X15))),IF(Y15=\"\",0,PeriodRate(discount,X15)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H15<>\"\",OFFSET(Profile!$F$24,MATCH(H15,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U15=\"\",0,IF(MID($D15,1,1)=\"1\",IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),popcorrect(BA15,$AT15,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X15,discount),0),popcorrect(IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),BA15,L15),$AT15,fiscalyear,$E15,$F15,$X15,discount)))","v":0},{"$f":"IF($U15=\"\",0,IF(MID($D15,1,1)=\"1\",IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),popcorrect(BB15,$AT15,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X15,discount),0),popcorrect(IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),BB15,M15),$AT15,fiscalyear,$E15,$F15,$X15,discount)))","v":0},{"$f":"IF($U15=\"\",0,IF(MID($D15,1,1)=\"1\",IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),popcorrect(BC15,$AT15,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X15,discount),0),popcorrect(IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),BC15,N15),$AT15,fiscalyear,$E15,$F15,$X15,discount)))","v":0},{"$f":"IF($P15=\"\",0,IF(MID($D15,1,1)=\"1\",IF(OR(LOWER($K15)=\"vraiI\",LOWER($K15)=\"true\"),popcorrect(BD15,$AT15,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R15,discount),0),popcorrect(IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),BD15,L15),$AT15,fiscalyear,$E15,$F15,$R15,discount)))","v":0},{"$f":"IF($P15=\"\",0,IF(MID($D15,1,1)=\"1\",IF(OR(LOWER($K15)=\"vraiI\",LOWER($K15)=\"true\"),popcorrect(BE15,$AT15,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R15,discount),0),popcorrect(IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),BE15,M15),$AT15,fiscalyear,$E15,$F15,$R15,discount)))","v":0},{"$f":"IF($P15=\"\",0,IF(MID($D15,1,1)=\"1\",IF(OR(LOWER($K15)=\"vraiI\",LOWER($K15)=\"true\"),popcorrect(BF15,$AT15,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R15,discount),0),popcorrect(IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),BF15,N15),$AT15,fiscalyear,$E15,$F15,$R15,discount)))","v":0},{"$f":"IF(AND($AT15<>0,$X15>0),(L15*(1+PeriodRate($AT15,$X15))-L15)/(1+PeriodRate($AT15,$X15)),0)","v":0},{"$f":"IF(AND($AT15<>0,$X15>0),(M15*(1+PeriodRate($AT15,$X15))-M15)/(1+PeriodRate($AT15,$X15)),0)","v":0},{"$f":"IF(AND($AT15<>0,$X15>0),(N15*(1+PeriodRate($AT15,$X15))-N15)/(1+PeriodRate($AT15,$X15)),0)","v":0},{"$f":"IF(AND($AT15<>0,$R15>0),(L15*(1+PeriodRate($AT15,$R15))-L15)/(1+PeriodRate($AT15,$R15)),0)","v":0},{"$f":"IF(AND($AT15<>0,$R15>0),(M15*(1+PeriodRate($AT15,$R15))-M15)/(1+PeriodRate($AT15,$R15)),0)","v":0},{"$f":"IF(AND($AT15<>0,$R15>0),(N15*(1+PeriodRate($AT15,$R15))-N15)/(1+PeriodRate($AT15,$R15)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG15","v":8},{"$f":"'Admin Costs'!BH15","v":2024},{"$f":"'Admin Costs'!BI15","v":"Empty/Vide"},null,null,null,null,"Number of Units","CInput8"]
[9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H16),\"\",(IF(OR(MID($I16,1,1)=\"1\",MID($I16,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H16,Profile!$B$23:$B$35,0),1),0)*$J16))","v":""},{"$f":"IF(ISBLANK($H16),\"\",(IF(OR(MID($I16,1,1)=\"2\",MID($I16,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H16,Profile!$B$23:$B$35,0),2),0))*$J16)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U16),ISBLANK(V16)),\"\",(IF(MID(U16,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V16,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S16=\"\",0,PeriodRate(discount,R16))),IF(S16=\"\",0,PeriodRate(discount,R16)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y16=\"\",0,PeriodRate(discount,X16))),IF(Y16=\"\",0,PeriodRate(discount,X16)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H16<>\"\",OFFSET(Profile!$F$24,MATCH(H16,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U16=\"\",0,IF(MID($D16,1,1)=\"1\",IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),popcorrect(BA16,$AT16,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X16,discount),0),popcorrect(IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),BA16,L16),$AT16,fiscalyear,$E16,$F16,$X16,discount)))","v":0},{"$f":"IF($U16=\"\",0,IF(MID($D16,1,1)=\"1\",IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),popcorrect(BB16,$AT16,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X16,discount),0),popcorrect(IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),BB16,M16),$AT16,fiscalyear,$E16,$F16,$X16,discount)))","v":0},{"$f":"IF($U16=\"\",0,IF(MID($D16,1,1)=\"1\",IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),popcorrect(BC16,$AT16,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X16,discount),0),popcorrect(IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),BC16,N16),$AT16,fiscalyear,$E16,$F16,$X16,discount)))","v":0},{"$f":"IF($P16=\"\",0,IF(MID($D16,1,1)=\"1\",IF(OR(LOWER($K16)=\"vraiI\",LOWER($K16)=\"true\"),popcorrect(BD16,$AT16,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R16,discount),0),popcorrect(IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),BD16,L16),$AT16,fiscalyear,$E16,$F16,$R16,discount)))","v":0},{"$f":"IF($P16=\"\",0,IF(MID($D16,1,1)=\"1\",IF(OR(LOWER($K16)=\"vraiI\",LOWER($K16)=\"true\"),popcorrect(BE16,$AT16,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R16,discount),0),popcorrect(IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),BE16,M16),$AT16,fiscalyear,$E16,$F16,$R16,discount)))","v":0},{"$f":"IF($P16=\"\",0,IF(MID($D16,1,1)=\"1\",IF(OR(LOWER($K16)=\"vraiI\",LOWER($K16)=\"true\"),popcorrect(BF16,$AT16,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R16,discount),0),popcorrect(IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),BF16,N16),$AT16,fiscalyear,$E16,$F16,$R16,discount)))","v":0},{"$f":"IF(AND($AT16<>0,$X16>0),(L16*(1+PeriodRate($AT16,$X16))-L16)/(1+PeriodRate($AT16,$X16)),0)","v":0},{"$f":"IF(AND($AT16<>0,$X16>0),(M16*(1+PeriodRate($AT16,$X16))-M16)/(1+PeriodRate($AT16,$X16)),0)","v":0},{"$f":"IF(AND($AT16<>0,$X16>0),(N16*(1+PeriodRate($AT16,$X16))-N16)/(1+PeriodRate($AT16,$X16)),0)","v":0},{"$f":"IF(AND($AT16<>0,$R16>0),(L16*(1+PeriodRate($AT16,$R16))-L16)/(1+PeriodRate($AT16,$R16)),0)","v":0},{"$f":"IF(AND($AT16<>0,$R16>0),(M16*(1+PeriodRate($AT16,$R16))-M16)/(1+PeriodRate($AT16,$R16)),0)","v":0},{"$f":"IF(AND($AT16<>0,$R16>0),(N16*(1+PeriodRate($AT16,$R16))-N16)/(1+PeriodRate($AT16,$R16)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG16","v":9},{"$f":"'Admin Costs'!BH16","v":2025},{"$f":"'Admin Costs'!BI16","v":"Empty/Vide"},null,null,null,null,"Cost Per Unit","CInput9"]
[10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H17),\"\",(IF(OR(MID($I17,1,1)=\"1\",MID($I17,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H17,Profile!$B$23:$B$35,0),1),0)*$J17))","v":""},{"$f":"IF(ISBLANK($H17),\"\",(IF(OR(MID($I17,1,1)=\"2\",MID($I17,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H17,Profile!$B$23:$B$35,0),2),0))*$J17)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U17),ISBLANK(V17)),\"\",(IF(MID(U17,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V17,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S17=\"\",0,PeriodRate(discount,R17))),IF(S17=\"\",0,PeriodRate(discount,R17)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y17=\"\",0,PeriodRate(discount,X17))),IF(Y17=\"\",0,PeriodRate(discount,X17)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H17<>\"\",OFFSET(Profile!$F$24,MATCH(H17,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U17=\"\",0,IF(MID($D17,1,1)=\"1\",IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),popcorrect(BA17,$AT17,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X17,discount),0),popcorrect(IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),BA17,L17),$AT17,fiscalyear,$E17,$F17,$X17,discount)))","v":0},{"$f":"IF($U17=\"\",0,IF(MID($D17,1,1)=\"1\",IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),popcorrect(BB17,$AT17,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X17,discount),0),popcorrect(IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),BB17,M17),$AT17,fiscalyear,$E17,$F17,$X17,discount)))","v":0},{"$f":"IF($U17=\"\",0,IF(MID($D17,1,1)=\"1\",IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),popcorrect(BC17,$AT17,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X17,discount),0),popcorrect(IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),BC17,N17),$AT17,fiscalyear,$E17,$F17,$X17,discount)))","v":0},{"$f":"IF($P17=\"\",0,IF(MID($D17,1,1)=\"1\",IF(OR(LOWER($K17)=\"vraiI\",LOWER($K17)=\"true\"),popcorrect(BD17,$AT17,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R17,discount),0),popcorrect(IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),BD17,L17),$AT17,fiscalyear,$E17,$F17,$R17,discount)))","v":0},{"$f":"IF($P17=\"\",0,IF(MID($D17,1,1)=\"1\",IF(OR(LOWER($K17)=\"vraiI\",LOWER($K17)=\"true\"),popcorrect(BE17,$AT17,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R17,discount),0),popcorrect(IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),BE17,M17),$AT17,fiscalyear,$E17,$F17,$R17,discount)))","v":0},{"$f":"IF($P17=\"\",0,IF(MID($D17,1,1)=\"1\",IF(OR(LOWER($K17)=\"vraiI\",LOWER($K17)=\"true\"),popcorrect(BF17,$AT17,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R17,discount),0),popcorrect(IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),BF17,N17),$AT17,fiscalyear,$E17,$F17,$R17,discount)))","v":0},{"$f":"IF(AND($AT17<>0,$X17>0),(L17*(1+PeriodRate($AT17,$X17))-L17)/(1+PeriodRate($AT17,$X17)),0)","v":0},{"$f":"IF(AND($AT17<>0,$X17>0),(M17*(1+PeriodRate($AT17,$X17))-M17)/(1+PeriodRate($AT17,$X17)),0)","v":0},{"$f":"IF(AND($AT17<>0,$X17>0),(N17*(1+PeriodRate($AT17,$X17))-N17)/(1+PeriodRate($AT17,$X17)),0)","v":0},{"$f":"IF(AND($AT17<>0,$R17>0),(L17*(1+PeriodRate($AT17,$R17))-L17)/(1+PeriodRate($AT17,$R17)),0)","v":0},{"$f":"IF(AND($AT17<>0,$R17>0),(M17*(1+PeriodRate($AT17,$R17))-M17)/(1+PeriodRate($AT17,$R17)),0)","v":0},{"$f":"IF(AND($AT17<>0,$R17>0),(N17*(1+PeriodRate($AT17,$R17))-N17)/(1+PeriodRate($AT17,$R17)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG17","v":10},{"$f":"'Admin Costs'!BH17","v":2026},{"$f":"'Admin Costs'!BI17","v":"Empty/Vide"},null,null,null,null,"Frequency (capital)","CInput10"]
[11,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H18),\"\",(IF(OR(MID($I18,1,1)=\"1\",MID($I18,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H18,Profile!$B$23:$B$35,0),1),0)*$J18))","v":""},{"$f":"IF(ISBLANK($H18),\"\",(IF(OR(MID($I18,1,1)=\"2\",MID($I18,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H18,Profile!$B$23:$B$35,0),2),0))*$J18)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U18),ISBLANK(V18)),\"\",(IF(MID(U18,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V18,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S18=\"\",0,PeriodRate(discount,R18))),IF(S18=\"\",0,PeriodRate(discount,R18)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y18=\"\",0,PeriodRate(discount,X18))),IF(Y18=\"\",0,PeriodRate(discount,X18)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H18<>\"\",OFFSET(Profile!$F$24,MATCH(H18,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U18=\"\",0,IF(MID($D18,1,1)=\"1\",IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),popcorrect(BA18,$AT18,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X18,discount),0),popcorrect(IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),BA18,L18),$AT18,fiscalyear,$E18,$F18,$X18,discount)))","v":0},{"$f":"IF($U18=\"\",0,IF(MID($D18,1,1)=\"1\",IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),popcorrect(BB18,$AT18,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X18,discount),0),popcorrect(IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),BB18,M18),$AT18,fiscalyear,$E18,$F18,$X18,discount)))","v":0},{"$f":"IF($U18=\"\",0,IF(MID($D18,1,1)=\"1\",IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),popcorrect(BC18,$AT18,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X18,discount),0),popcorrect(IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),BC18,N18),$AT18,fiscalyear,$E18,$F18,$X18,discount)))","v":0},{"$f":"IF($P18=\"\",0,IF(MID($D18,1,1)=\"1\",IF(OR(LOWER($K18)=\"vraiI\",LOWER($K18)=\"true\"),popcorrect(BD18,$AT18,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R18,discount),0),popcorrect(IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),BD18,L18),$AT18,fiscalyear,$E18,$F18,$R18,discount)))","v":0},{"$f":"IF($P18=\"\",0,IF(MID($D18,1,1)=\"1\",IF(OR(LOWER($K18)=\"vraiI\",LOWER($K18)=\"true\"),popcorrect(BE18,$AT18,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R18,discount),0),popcorrect(IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),BE18,M18),$AT18,fiscalyear,$E18,$F18,$R18,discount)))","v":0},{"$f":"IF($P18=\"\",0,IF(MID($D18,1,1)=\"1\",IF(OR(LOWER($K18)=\"vraiI\",LOWER($K18)=\"true\"),popcorrect(BF18,$AT18,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R18,discount),0),popcorrect(IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),BF18,N18),$AT18,fiscalyear,$E18,$F18,$R18,discount)))","v":0},{"$f":"IF(AND($AT18<>0,$X18>0),(L18*(1+PeriodRate($AT18,$X18))-L18)/(1+PeriodRate($AT18,$X18)),0)","v":0},{"$f":"IF(AND($AT18<>0,$X18>0),(M18*(1+PeriodRate($AT18,$X18))-M18)/(1+PeriodRate($AT18,$X18)),0)","v":0},{"$f":"IF(AND($AT18<>0,$X18>0),(N18*(1+PeriodRate($AT18,$X18))-N18)/(1+PeriodRate($AT18,$X18)),0)","v":0},{"$f":"IF(AND($AT18<>0,$R18>0),(L18*(1+PeriodRate($AT18,$R18))-L18)/(1+PeriodRate($AT18,$R18)),0)","v":0},{"$f":"IF(AND($AT18<>0,$R18>0),(M18*(1+PeriodRate($AT18,$R18))-M18)/(1+PeriodRate($AT18,$R18)),0)","v":0},{"$f":"IF(AND($AT18<>0,$R18>0),(N18*(1+PeriodRate($AT18,$R18))-N18)/(1+PeriodRate($AT18,$R18)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG18","v":11},{"$f":"'Admin Costs'!BH18","v":2027},{"$f":"'Admin Costs'!BI18","v":"All groups / all selected industries"},null,null,null,null,"Staff Level","CInput11"]
[12,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H19),\"\",(IF(OR(MID($I19,1,1)=\"1\",MID($I19,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H19,Profile!$B$23:$B$35,0),1),0)*$J19))","v":""},{"$f":"IF(ISBLANK($H19),\"\",(IF(OR(MID($I19,1,1)=\"2\",MID($I19,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H19,Profile!$B$23:$B$35,0),2),0))*$J19)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U19),ISBLANK(V19)),\"\",(IF(MID(U19,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V19,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S19=\"\",0,PeriodRate(discount,R19))),IF(S19=\"\",0,PeriodRate(discount,R19)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y19=\"\",0,PeriodRate(discount,X19))),IF(Y19=\"\",0,PeriodRate(discount,X19)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H19<>\"\",OFFSET(Profile!$F$24,MATCH(H19,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U19=\"\",0,IF(MID($D19,1,1)=\"1\",IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),popcorrect(BA19,$AT19,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X19,discount),0),popcorrect(IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),BA19,L19),$AT19,fiscalyear,$E19,$F19,$X19,discount)))","v":0},{"$f":"IF($U19=\"\",0,IF(MID($D19,1,1)=\"1\",IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),popcorrect(BB19,$AT19,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X19,discount),0),popcorrect(IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),BB19,M19),$AT19,fiscalyear,$E19,$F19,$X19,discount)))","v":0},{"$f":"IF($U19=\"\",0,IF(MID($D19,1,1)=\"1\",IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),popcorrect(BC19,$AT19,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X19,discount),0),popcorrect(IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),BC19,N19),$AT19,fiscalyear,$E19,$F19,$X19,discount)))","v":0},{"$f":"IF($P19=\"\",0,IF(MID($D19,1,1)=\"1\",IF(OR(LOWER($K19)=\"vraiI\",LOWER($K19)=\"true\"),popcorrect(BD19,$AT19,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R19,discount),0),popcorrect(IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),BD19,L19),$AT19,fiscalyear,$E19,$F19,$R19,discount)))","v":0},{"$f":"IF($P19=\"\",0,IF(MID($D19,1,1)=\"1\",IF(OR(LOWER($K19)=\"vraiI\",LOWER($K19)=\"true\"),popcorrect(BE19,$AT19,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R19,discount),0),popcorrect(IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),BE19,M19),$AT19,fiscalyear,$E19,$F19,$R19,discount)))","v":0},{"$f":"IF($P19=\"\",0,IF(MID($D19,1,1)=\"1\",IF(OR(LOWER($K19)=\"vraiI\",LOWER($K19)=\"true\"),popcorrect(BF19,$AT19,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R19,discount),0),popcorrect(IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),BF19,N19),$AT19,fiscalyear,$E19,$F19,$R19,discount)))","v":0},{"$f":"IF(AND($AT19<>0,$X19>0),(L19*(1+PeriodRate($AT19,$X19))-L19)/(1+PeriodRate($AT19,$X19)),0)","v":0},{"$f":"IF(AND($AT19<>0,$X19>0),(M19*(1+PeriodRate($AT19,$X19))-M19)/(1+PeriodRate($AT19,$X19)),0)","v":0},{"$f":"IF(AND($AT19<>0,$X19>0),(N19*(1+PeriodRate($AT19,$X19))-N19)/(1+PeriodRate($AT19,$X19)),0)","v":0},{"$f":"IF(AND($AT19<>0,$R19>0),(L19*(1+PeriodRate($AT19,$R19))-L19)/(1+PeriodRate($AT19,$R19)),0)","v":0},{"$f":"IF(AND($AT19<>0,$R19>0),(M19*(1+PeriodRate($AT19,$R19))-M19)/(1+PeriodRate($AT19,$R19)),0)","v":0},{"$f":"IF(AND($AT19<>0,$R19>0),(N19*(1+PeriodRate($AT19,$R19))-N19)/(1+PeriodRate($AT19,$R19)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG19","v":12},{"$f":"'Admin Costs'!BH19","v":""},{"$f":"'Admin Costs'!BI19","v":0},null,null,null,null,"Internal External","CInput12"]
[13,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H20),\"\",(IF(OR(MID($I20,1,1)=\"1\",MID($I20,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H20,Profile!$B$23:$B$35,0),1),0)*$J20))","v":""},{"$f":"IF(ISBLANK($H20),\"\",(IF(OR(MID($I20,1,1)=\"2\",MID($I20,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H20,Profile!$B$23:$B$35,0),2),0))*$J20)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U20),ISBLANK(V20)),\"\",(IF(MID(U20,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V20,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S20=\"\",0,PeriodRate(discount,R20))),IF(S20=\"\",0,PeriodRate(discount,R20)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y20=\"\",0,PeriodRate(discount,X20))),IF(Y20=\"\",0,PeriodRate(discount,X20)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H20<>\"\",OFFSET(Profile!$F$24,MATCH(H20,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U20=\"\",0,IF(MID($D20,1,1)=\"1\",IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),popcorrect(BA20,$AT20,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X20,discount),0),popcorrect(IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),BA20,L20),$AT20,fiscalyear,$E20,$F20,$X20,discount)))","v":0},{"$f":"IF($U20=\"\",0,IF(MID($D20,1,1)=\"1\",IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),popcorrect(BB20,$AT20,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X20,discount),0),popcorrect(IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),BB20,M20),$AT20,fiscalyear,$E20,$F20,$X20,discount)))","v":0},{"$f":"IF($U20=\"\",0,IF(MID($D20,1,1)=\"1\",IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),popcorrect(BC20,$AT20,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X20,discount),0),popcorrect(IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),BC20,N20),$AT20,fiscalyear,$E20,$F20,$X20,discount)))","v":0},{"$f":"IF($P20=\"\",0,IF(MID($D20,1,1)=\"1\",IF(OR(LOWER($K20)=\"vraiI\",LOWER($K20)=\"true\"),popcorrect(BD20,$AT20,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R20,discount),0),popcorrect(IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),BD20,L20),$AT20,fiscalyear,$E20,$F20,$R20,discount)))","v":0},{"$f":"IF($P20=\"\",0,IF(MID($D20,1,1)=\"1\",IF(OR(LOWER($K20)=\"vraiI\",LOWER($K20)=\"true\"),popcorrect(BE20,$AT20,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R20,discount),0),popcorrect(IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),BE20,M20),$AT20,fiscalyear,$E20,$F20,$R20,discount)))","v":0},{"$f":"IF($P20=\"\",0,IF(MID($D20,1,1)=\"1\",IF(OR(LOWER($K20)=\"vraiI\",LOWER($K20)=\"true\"),popcorrect(BF20,$AT20,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R20,discount),0),popcorrect(IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),BF20,N20),$AT20,fiscalyear,$E20,$F20,$R20,discount)))","v":0},{"$f":"IF(AND($AT20<>0,$X20>0),(L20*(1+PeriodRate($AT20,$X20))-L20)/(1+PeriodRate($AT20,$X20)),0)","v":0},{"$f":"IF(AND($AT20<>0,$X20>0),(M20*(1+PeriodRate($AT20,$X20))-M20)/(1+PeriodRate($AT20,$X20)),0)","v":0},{"$f":"IF(AND($AT20<>0,$X20>0),(N20*(1+PeriodRate($AT20,$X20))-N20)/(1+PeriodRate($AT20,$X20)),0)","v":0},{"$f":"IF(AND($AT20<>0,$R20>0),(L20*(1+PeriodRate($AT20,$R20))-L20)/(1+PeriodRate($AT20,$R20)),0)","v":0},{"$f":"IF(AND($AT20<>0,$R20>0),(M20*(1+PeriodRate($AT20,$R20))-M20)/(1+PeriodRate($AT20,$R20)),0)","v":0},{"$f":"IF(AND($AT20<>0,$R20>0),(N20*(1+PeriodRate($AT20,$R20))-N20)/(1+PeriodRate($AT20,$R20)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG20","v":13},{"$f":"'Admin Costs'!BH20","v":""},null,null,null,null,null,"Time (Hours)","CInput13"]
[14,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H21),\"\",(IF(OR(MID($I21,1,1)=\"1\",MID($I21,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H21,Profile!$B$23:$B$35,0),1),0)*$J21))","v":""},{"$f":"IF(ISBLANK($H21),\"\",(IF(OR(MID($I21,1,1)=\"2\",MID($I21,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H21,Profile!$B$23:$B$35,0),2),0))*$J21)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U21),ISBLANK(V21)),\"\",(IF(MID(U21,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V21,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S21=\"\",0,PeriodRate(discount,R21))),IF(S21=\"\",0,PeriodRate(discount,R21)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y21=\"\",0,PeriodRate(discount,X21))),IF(Y21=\"\",0,PeriodRate(discount,X21)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H21<>\"\",OFFSET(Profile!$F$24,MATCH(H21,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U21=\"\",0,IF(MID($D21,1,1)=\"1\",IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),popcorrect(BA21,$AT21,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X21,discount),0),popcorrect(IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),BA21,L21),$AT21,fiscalyear,$E21,$F21,$X21,discount)))","v":0},{"$f":"IF($U21=\"\",0,IF(MID($D21,1,1)=\"1\",IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),popcorrect(BB21,$AT21,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X21,discount),0),popcorrect(IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),BB21,M21),$AT21,fiscalyear,$E21,$F21,$X21,discount)))","v":0},{"$f":"IF($U21=\"\",0,IF(MID($D21,1,1)=\"1\",IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),popcorrect(BC21,$AT21,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X21,discount),0),popcorrect(IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),BC21,N21),$AT21,fiscalyear,$E21,$F21,$X21,discount)))","v":0},{"$f":"IF($P21=\"\",0,IF(MID($D21,1,1)=\"1\",IF(OR(LOWER($K21)=\"vraiI\",LOWER($K21)=\"true\"),popcorrect(BD21,$AT21,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R21,discount),0),popcorrect(IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),BD21,L21),$AT21,fiscalyear,$E21,$F21,$R21,discount)))","v":0},{"$f":"IF($P21=\"\",0,IF(MID($D21,1,1)=\"1\",IF(OR(LOWER($K21)=\"vraiI\",LOWER($K21)=\"true\"),popcorrect(BE21,$AT21,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R21,discount),0),popcorrect(IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),BE21,M21),$AT21,fiscalyear,$E21,$F21,$R21,discount)))","v":0},{"$f":"IF($P21=\"\",0,IF(MID($D21,1,1)=\"1\",IF(OR(LOWER($K21)=\"vraiI\",LOWER($K21)=\"true\"),popcorrect(BF21,$AT21,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R21,discount),0),popcorrect(IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),BF21,N21),$AT21,fiscalyear,$E21,$F21,$R21,discount)))","v":0},{"$f":"IF(AND($AT21<>0,$X21>0),(L21*(1+PeriodRate($AT21,$X21))-L21)/(1+PeriodRate($AT21,$X21)),0)","v":0},{"$f":"IF(AND($AT21<>0,$X21>0),(M21*(1+PeriodRate($AT21,$X21))-M21)/(1+PeriodRate($AT21,$X21)),0)","v":0},{"$f":"IF(AND($AT21<>0,$X21>0),(N21*(1+PeriodRate($AT21,$X21))-N21)/(1+PeriodRate($AT21,$X21)),0)","v":0},{"$f":"IF(AND($AT21<>0,$R21>0),(L21*(1+PeriodRate($AT21,$R21))-L21)/(1+PeriodRate($AT21,$R21)),0)","v":0},{"$f":"IF(AND($AT21<>0,$R21>0),(M21*(1+PeriodRate($AT21,$R21))-M21)/(1+PeriodRate($AT21,$R21)),0)","v":0},{"$f":"IF(AND($AT21<>0,$R21>0),(N21*(1+PeriodRate($AT21,$R21))-N21)/(1+PeriodRate($AT21,$R21)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG21","v":14},{"$f":"'Admin Costs'!BH21","v":""},null,null,null,null,null,"Frequency (Labour)","CInput14"]
[15,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H22),\"\",(IF(OR(MID($I22,1,1)=\"1\",MID($I22,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H22,Profile!$B$23:$B$35,0),1),0)*$J22))","v":""},{"$f":"IF(ISBLANK($H22),\"\",(IF(OR(MID($I22,1,1)=\"2\",MID($I22,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H22,Profile!$B$23:$B$35,0),2),0))*$J22)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U22),ISBLANK(V22)),\"\",(IF(MID(U22,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V22,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S22=\"\",0,PeriodRate(discount,R22))),IF(S22=\"\",0,PeriodRate(discount,R22)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y22=\"\",0,PeriodRate(discount,X22))),IF(Y22=\"\",0,PeriodRate(discount,X22)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H22<>\"\",OFFSET(Profile!$F$24,MATCH(H22,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U22=\"\",0,IF(MID($D22,1,1)=\"1\",IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),popcorrect(BA22,$AT22,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X22,discount),0),popcorrect(IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),BA22,L22),$AT22,fiscalyear,$E22,$F22,$X22,discount)))","v":0},{"$f":"IF($U22=\"\",0,IF(MID($D22,1,1)=\"1\",IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),popcorrect(BB22,$AT22,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X22,discount),0),popcorrect(IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),BB22,M22),$AT22,fiscalyear,$E22,$F22,$X22,discount)))","v":0},{"$f":"IF($U22=\"\",0,IF(MID($D22,1,1)=\"1\",IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),popcorrect(BC22,$AT22,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X22,discount),0),popcorrect(IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),BC22,N22),$AT22,fiscalyear,$E22,$F22,$X22,discount)))","v":0},{"$f":"IF($P22=\"\",0,IF(MID($D22,1,1)=\"1\",IF(OR(LOWER($K22)=\"vraiI\",LOWER($K22)=\"true\"),popcorrect(BD22,$AT22,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R22,discount),0),popcorrect(IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),BD22,L22),$AT22,fiscalyear,$E22,$F22,$R22,discount)))","v":0},{"$f":"IF($P22=\"\",0,IF(MID($D22,1,1)=\"1\",IF(OR(LOWER($K22)=\"vraiI\",LOWER($K22)=\"true\"),popcorrect(BE22,$AT22,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R22,discount),0),popcorrect(IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),BE22,M22),$AT22,fiscalyear,$E22,$F22,$R22,discount)))","v":0},{"$f":"IF($P22=\"\",0,IF(MID($D22,1,1)=\"1\",IF(OR(LOWER($K22)=\"vraiI\",LOWER($K22)=\"true\"),popcorrect(BF22,$AT22,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R22,discount),0),popcorrect(IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),BF22,N22),$AT22,fiscalyear,$E22,$F22,$R22,discount)))","v":0},{"$f":"IF(AND($AT22<>0,$X22>0),(L22*(1+PeriodRate($AT22,$X22))-L22)/(1+PeriodRate($AT22,$X22)),0)","v":0},{"$f":"IF(AND($AT22<>0,$X22>0),(M22*(1+PeriodRate($AT22,$X22))-M22)/(1+PeriodRate($AT22,$X22)),0)","v":0},{"$f":"IF(AND($AT22<>0,$X22>0),(N22*(1+PeriodRate($AT22,$X22))-N22)/(1+PeriodRate($AT22,$X22)),0)","v":0},{"$f":"IF(AND($AT22<>0,$R22>0),(L22*(1+PeriodRate($AT22,$R22))-L22)/(1+PeriodRate($AT22,$R22)),0)","v":0},{"$f":"IF(AND($AT22<>0,$R22>0),(M22*(1+PeriodRate($AT22,$R22))-M22)/(1+PeriodRate($AT22,$R22)),0)","v":0},{"$f":"IF(AND($AT22<>0,$R22>0),(N22*(1+PeriodRate($AT22,$R22))-N22)/(1+PeriodRate($AT22,$R22)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG22","v":15},{"$f":"'Admin Costs'!BH22","v":""},null,null,null,null,null,"Description","CInput15"]
[16,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H23),\"\",(IF(OR(MID($I23,1,1)=\"1\",MID($I23,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H23,Profile!$B$23:$B$35,0),1),0)*$J23))","v":""},{"$f":"IF(ISBLANK($H23),\"\",(IF(OR(MID($I23,1,1)=\"2\",MID($I23,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H23,Profile!$B$23:$B$35,0),2),0))*$J23)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U23),ISBLANK(V23)),\"\",(IF(MID(U23,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V23,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S23=\"\",0,PeriodRate(discount,R23))),IF(S23=\"\",0,PeriodRate(discount,R23)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y23=\"\",0,PeriodRate(discount,X23))),IF(Y23=\"\",0,PeriodRate(discount,X23)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H23<>\"\",OFFSET(Profile!$F$24,MATCH(H23,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U23=\"\",0,IF(MID($D23,1,1)=\"1\",IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),popcorrect(BA23,$AT23,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X23,discount),0),popcorrect(IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),BA23,L23),$AT23,fiscalyear,$E23,$F23,$X23,discount)))","v":0},{"$f":"IF($U23=\"\",0,IF(MID($D23,1,1)=\"1\",IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),popcorrect(BB23,$AT23,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X23,discount),0),popcorrect(IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),BB23,M23),$AT23,fiscalyear,$E23,$F23,$X23,discount)))","v":0},{"$f":"IF($U23=\"\",0,IF(MID($D23,1,1)=\"1\",IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),popcorrect(BC23,$AT23,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X23,discount),0),popcorrect(IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),BC23,N23),$AT23,fiscalyear,$E23,$F23,$X23,discount)))","v":0},{"$f":"IF($P23=\"\",0,IF(MID($D23,1,1)=\"1\",IF(OR(LOWER($K23)=\"vraiI\",LOWER($K23)=\"true\"),popcorrect(BD23,$AT23,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R23,discount),0),popcorrect(IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),BD23,L23),$AT23,fiscalyear,$E23,$F23,$R23,discount)))","v":0},{"$f":"IF($P23=\"\",0,IF(MID($D23,1,1)=\"1\",IF(OR(LOWER($K23)=\"vraiI\",LOWER($K23)=\"true\"),popcorrect(BE23,$AT23,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R23,discount),0),popcorrect(IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),BE23,M23),$AT23,fiscalyear,$E23,$F23,$R23,discount)))","v":0},{"$f":"IF($P23=\"\",0,IF(MID($D23,1,1)=\"1\",IF(OR(LOWER($K23)=\"vraiI\",LOWER($K23)=\"true\"),popcorrect(BF23,$AT23,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R23,discount),0),popcorrect(IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),BF23,N23),$AT23,fiscalyear,$E23,$F23,$R23,discount)))","v":0},{"$f":"IF(AND($AT23<>0,$X23>0),(L23*(1+PeriodRate($AT23,$X23))-L23)/(1+PeriodRate($AT23,$X23)),0)","v":0},{"$f":"IF(AND($AT23<>0,$X23>0),(M23*(1+PeriodRate($AT23,$X23))-M23)/(1+PeriodRate($AT23,$X23)),0)","v":0},{"$f":"IF(AND($AT23<>0,$X23>0),(N23*(1+PeriodRate($AT23,$X23))-N23)/(1+PeriodRate($AT23,$X23)),0)","v":0},{"$f":"IF(AND($AT23<>0,$R23>0),(L23*(1+PeriodRate($AT23,$R23))-L23)/(1+PeriodRate($AT23,$R23)),0)","v":0},{"$f":"IF(AND($AT23<>0,$R23>0),(M23*(1+PeriodRate($AT23,$R23))-M23)/(1+PeriodRate($AT23,$R23)),0)","v":0},{"$f":"IF(AND($AT23<>0,$R23>0),(N23*(1+PeriodRate($AT23,$R23))-N23)/(1+PeriodRate($AT23,$R23)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG23","v":16},{"$f":"'Admin Costs'!BH23","v":""},null,null,null,null,null,"New Entrants","CInput16",false]
[17,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H24),\"\",(IF(OR(MID($I24,1,1)=\"1\",MID($I24,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H24,Profile!$B$23:$B$35,0),1),0)*$J24))","v":""},{"$f":"IF(ISBLANK($H24),\"\",(IF(OR(MID($I24,1,1)=\"2\",MID($I24,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H24,Profile!$B$23:$B$35,0),2),0))*$J24)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U24),ISBLANK(V24)),\"\",(IF(MID(U24,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V24,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S24=\"\",0,PeriodRate(discount,R24))),IF(S24=\"\",0,PeriodRate(discount,R24)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y24=\"\",0,PeriodRate(discount,X24))),IF(Y24=\"\",0,PeriodRate(discount,X24)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H24<>\"\",OFFSET(Profile!$F$24,MATCH(H24,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U24=\"\",0,IF(MID($D24,1,1)=\"1\",IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),popcorrect(BA24,$AT24,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X24,discount),0),popcorrect(IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),BA24,L24),$AT24,fiscalyear,$E24,$F24,$X24,discount)))","v":0},{"$f":"IF($U24=\"\",0,IF(MID($D24,1,1)=\"1\",IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),popcorrect(BB24,$AT24,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X24,discount),0),popcorrect(IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),BB24,M24),$AT24,fiscalyear,$E24,$F24,$X24,discount)))","v":0},{"$f":"IF($U24=\"\",0,IF(MID($D24,1,1)=\"1\",IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),popcorrect(BC24,$AT24,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X24,discount),0),popcorrect(IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),BC24,N24),$AT24,fiscalyear,$E24,$F24,$X24,discount)))","v":0},{"$f":"IF($P24=\"\",0,IF(MID($D24,1,1)=\"1\",IF(OR(LOWER($K24)=\"vraiI\",LOWER($K24)=\"true\"),popcorrect(BD24,$AT24,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R24,discount),0),popcorrect(IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),BD24,L24),$AT24,fiscalyear,$E24,$F24,$R24,discount)))","v":0},{"$f":"IF($P24=\"\",0,IF(MID($D24,1,1)=\"1\",IF(OR(LOWER($K24)=\"vraiI\",LOWER($K24)=\"true\"),popcorrect(BE24,$AT24,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R24,discount),0),popcorrect(IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),BE24,M24),$AT24,fiscalyear,$E24,$F24,$R24,discount)))","v":0},{"$f":"IF($P24=\"\",0,IF(MID($D24,1,1)=\"1\",IF(OR(LOWER($K24)=\"vraiI\",LOWER($K24)=\"true\"),popcorrect(BF24,$AT24,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R24,discount),0),popcorrect(IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),BF24,N24),$AT24,fiscalyear,$E24,$F24,$R24,discount)))","v":0},{"$f":"IF(AND($AT24<>0,$X24>0),(L24*(1+PeriodRate($AT24,$X24))-L24)/(1+PeriodRate($AT24,$X24)),0)","v":0},{"$f":"IF(AND($AT24<>0,$X24>0),(M24*(1+PeriodRate($AT24,$X24))-M24)/(1+PeriodRate($AT24,$X24)),0)","v":0},{"$f":"IF(AND($AT24<>0,$X24>0),(N24*(1+PeriodRate($AT24,$X24))-N24)/(1+PeriodRate($AT24,$X24)),0)","v":0},{"$f":"IF(AND($AT24<>0,$R24>0),(L24*(1+PeriodRate($AT24,$R24))-L24)/(1+PeriodRate($AT24,$R24)),0)","v":0},{"$f":"IF(AND($AT24<>0,$R24>0),(M24*(1+PeriodRate($AT24,$R24))-M24)/(1+PeriodRate($AT24,$R24)),0)","v":0},{"$f":"IF(AND($AT24<>0,$R24>0),(N24*(1+PeriodRate($AT24,$R24))-N24)/(1+PeriodRate($AT24,$R24)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG24","v":17},{"$f":"'Admin Costs'!BH24","v":""},null,null,null,null,null,null,"WhatRow"]
[18,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H25),\"\",(IF(OR(MID($I25,1,1)=\"1\",MID($I25,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H25,Profile!$B$23:$B$35,0),1),0)*$J25))","v":""},{"$f":"IF(ISBLANK($H25),\"\",(IF(OR(MID($I25,1,1)=\"2\",MID($I25,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H25,Profile!$B$23:$B$35,0),2),0))*$J25)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U25),ISBLANK(V25)),\"\",(IF(MID(U25,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V25,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S25=\"\",0,PeriodRate(discount,R25))),IF(S25=\"\",0,PeriodRate(discount,R25)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y25=\"\",0,PeriodRate(discount,X25))),IF(Y25=\"\",0,PeriodRate(discount,X25)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H25<>\"\",OFFSET(Profile!$F$24,MATCH(H25,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U25=\"\",0,IF(MID($D25,1,1)=\"1\",IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),popcorrect(BA25,$AT25,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X25,discount),0),popcorrect(IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),BA25,L25),$AT25,fiscalyear,$E25,$F25,$X25,discount)))","v":0},{"$f":"IF($U25=\"\",0,IF(MID($D25,1,1)=\"1\",IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),popcorrect(BB25,$AT25,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X25,discount),0),popcorrect(IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),BB25,M25),$AT25,fiscalyear,$E25,$F25,$X25,discount)))","v":0},{"$f":"IF($U25=\"\",0,IF(MID($D25,1,1)=\"1\",IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),popcorrect(BC25,$AT25,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X25,discount),0),popcorrect(IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),BC25,N25),$AT25,fiscalyear,$E25,$F25,$X25,discount)))","v":0},{"$f":"IF($P25=\"\",0,IF(MID($D25,1,1)=\"1\",IF(OR(LOWER($K25)=\"vraiI\",LOWER($K25)=\"true\"),popcorrect(BD25,$AT25,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R25,discount),0),popcorrect(IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),BD25,L25),$AT25,fiscalyear,$E25,$F25,$R25,discount)))","v":0},{"$f":"IF($P25=\"\",0,IF(MID($D25,1,1)=\"1\",IF(OR(LOWER($K25)=\"vraiI\",LOWER($K25)=\"true\"),popcorrect(BE25,$AT25,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R25,discount),0),popcorrect(IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),BE25,M25),$AT25,fiscalyear,$E25,$F25,$R25,discount)))","v":0},{"$f":"IF($P25=\"\",0,IF(MID($D25,1,1)=\"1\",IF(OR(LOWER($K25)=\"vraiI\",LOWER($K25)=\"true\"),popcorrect(BF25,$AT25,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R25,discount),0),popcorrect(IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),BF25,N25),$AT25,fiscalyear,$E25,$F25,$R25,discount)))","v":0},{"$f":"IF(AND($AT25<>0,$X25>0),(L25*(1+PeriodRate($AT25,$X25))-L25)/(1+PeriodRate($AT25,$X25)),0)","v":0},{"$f":"IF(AND($AT25<>0,$X25>0),(M25*(1+PeriodRate($AT25,$X25))-M25)/(1+PeriodRate($AT25,$X25)),0)","v":0},{"$f":"IF(AND($AT25<>0,$X25>0),(N25*(1+PeriodRate($AT25,$X25))-N25)/(1+PeriodRate($AT25,$X25)),0)","v":0},{"$f":"IF(AND($AT25<>0,$R25>0),(L25*(1+PeriodRate($AT25,$R25))-L25)/(1+PeriodRate($AT25,$R25)),0)","v":0},{"$f":"IF(AND($AT25<>0,$R25>0),(M25*(1+PeriodRate($AT25,$R25))-M25)/(1+PeriodRate($AT25,$R25)),0)","v":0},{"$f":"IF(AND($AT25<>0,$R25>0),(N25*(1+PeriodRate($AT25,$R25))-N25)/(1+PeriodRate($AT25,$R25)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG25","v":18},{"$f":"'Admin Costs'!BH25","v":""}]
[19,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H26),\"\",(IF(OR(MID($I26,1,1)=\"1\",MID($I26,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H26,Profile!$B$23:$B$35,0),1),0)*$J26))","v":""},{"$f":"IF(ISBLANK($H26),\"\",(IF(OR(MID($I26,1,1)=\"2\",MID($I26,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H26,Profile!$B$23:$B$35,0),2),0))*$J26)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U26),ISBLANK(V26)),\"\",(IF(MID(U26,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V26,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S26=\"\",0,PeriodRate(discount,R26))),IF(S26=\"\",0,PeriodRate(discount,R26)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y26=\"\",0,PeriodRate(discount,X26))),IF(Y26=\"\",0,PeriodRate(discount,X26)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H26<>\"\",OFFSET(Profile!$F$24,MATCH(H26,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U26=\"\",0,IF(MID($D26,1,1)=\"1\",IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),popcorrect(BA26,$AT26,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X26,discount),0),popcorrect(IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),BA26,L26),$AT26,fiscalyear,$E26,$F26,$X26,discount)))","v":0},{"$f":"IF($U26=\"\",0,IF(MID($D26,1,1)=\"1\",IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),popcorrect(BB26,$AT26,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X26,discount),0),popcorrect(IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),BB26,M26),$AT26,fiscalyear,$E26,$F26,$X26,discount)))","v":0},{"$f":"IF($U26=\"\",0,IF(MID($D26,1,1)=\"1\",IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),popcorrect(BC26,$AT26,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X26,discount),0),popcorrect(IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),BC26,N26),$AT26,fiscalyear,$E26,$F26,$X26,discount)))","v":0},{"$f":"IF($P26=\"\",0,IF(MID($D26,1,1)=\"1\",IF(OR(LOWER($K26)=\"vraiI\",LOWER($K26)=\"true\"),popcorrect(BD26,$AT26,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R26,discount),0),popcorrect(IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),BD26,L26),$AT26,fiscalyear,$E26,$F26,$R26,discount)))","v":0},{"$f":"IF($P26=\"\",0,IF(MID($D26,1,1)=\"1\",IF(OR(LOWER($K26)=\"vraiI\",LOWER($K26)=\"true\"),popcorrect(BE26,$AT26,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R26,discount),0),popcorrect(IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),BE26,M26),$AT26,fiscalyear,$E26,$F26,$R26,discount)))","v":0},{"$f":"IF($P26=\"\",0,IF(MID($D26,1,1)=\"1\",IF(OR(LOWER($K26)=\"vraiI\",LOWER($K26)=\"true\"),popcorrect(BF26,$AT26,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R26,discount),0),popcorrect(IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),BF26,N26),$AT26,fiscalyear,$E26,$F26,$R26,discount)))","v":0},{"$f":"IF(AND($AT26<>0,$X26>0),(L26*(1+PeriodRate($AT26,$X26))-L26)/(1+PeriodRate($AT26,$X26)),0)","v":0},{"$f":"IF(AND($AT26<>0,$X26>0),(M26*(1+PeriodRate($AT26,$X26))-M26)/(1+PeriodRate($AT26,$X26)),0)","v":0},{"$f":"IF(AND($AT26<>0,$X26>0),(N26*(1+PeriodRate($AT26,$X26))-N26)/(1+PeriodRate($AT26,$X26)),0)","v":0},{"$f":"IF(AND($AT26<>0,$R26>0),(L26*(1+PeriodRate($AT26,$R26))-L26)/(1+PeriodRate($AT26,$R26)),0)","v":0},{"$f":"IF(AND($AT26<>0,$R26>0),(M26*(1+PeriodRate($AT26,$R26))-M26)/(1+PeriodRate($AT26,$R26)),0)","v":0},{"$f":"IF(AND($AT26<>0,$R26>0),(N26*(1+PeriodRate($AT26,$R26))-N26)/(1+PeriodRate($AT26,$R26)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG26","v":19},{"$f":"'Admin Costs'!BH26","v":""}]
[20,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H27),\"\",(IF(OR(MID($I27,1,1)=\"1\",MID($I27,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H27,Profile!$B$23:$B$35,0),1),0)*$J27))","v":""},{"$f":"IF(ISBLANK($H27),\"\",(IF(OR(MID($I27,1,1)=\"2\",MID($I27,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H27,Profile!$B$23:$B$35,0),2),0))*$J27)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U27),ISBLANK(V27)),\"\",(IF(MID(U27,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V27,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S27=\"\",0,PeriodRate(discount,R27))),IF(S27=\"\",0,PeriodRate(discount,R27)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y27=\"\",0,PeriodRate(discount,X27))),IF(Y27=\"\",0,PeriodRate(discount,X27)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H27<>\"\",OFFSET(Profile!$F$24,MATCH(H27,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U27=\"\",0,IF(MID($D27,1,1)=\"1\",IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),popcorrect(BA27,$AT27,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X27,discount),0),popcorrect(IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),BA27,L27),$AT27,fiscalyear,$E27,$F27,$X27,discount)))","v":0},{"$f":"IF($U27=\"\",0,IF(MID($D27,1,1)=\"1\",IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),popcorrect(BB27,$AT27,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X27,discount),0),popcorrect(IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),BB27,M27),$AT27,fiscalyear,$E27,$F27,$X27,discount)))","v":0},{"$f":"IF($U27=\"\",0,IF(MID($D27,1,1)=\"1\",IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),popcorrect(BC27,$AT27,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X27,discount),0),popcorrect(IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),BC27,N27),$AT27,fiscalyear,$E27,$F27,$X27,discount)))","v":0},{"$f":"IF($P27=\"\",0,IF(MID($D27,1,1)=\"1\",IF(OR(LOWER($K27)=\"vraiI\",LOWER($K27)=\"true\"),popcorrect(BD27,$AT27,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R27,discount),0),popcorrect(IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),BD27,L27),$AT27,fiscalyear,$E27,$F27,$R27,discount)))","v":0},{"$f":"IF($P27=\"\",0,IF(MID($D27,1,1)=\"1\",IF(OR(LOWER($K27)=\"vraiI\",LOWER($K27)=\"true\"),popcorrect(BE27,$AT27,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R27,discount),0),popcorrect(IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),BE27,M27),$AT27,fiscalyear,$E27,$F27,$R27,discount)))","v":0},{"$f":"IF($P27=\"\",0,IF(MID($D27,1,1)=\"1\",IF(OR(LOWER($K27)=\"vraiI\",LOWER($K27)=\"true\"),popcorrect(BF27,$AT27,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R27,discount),0),popcorrect(IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),BF27,N27),$AT27,fiscalyear,$E27,$F27,$R27,discount)))","v":0},{"$f":"IF(AND($AT27<>0,$X27>0),(L27*(1+PeriodRate($AT27,$X27))-L27)/(1+PeriodRate($AT27,$X27)),0)","v":0},{"$f":"IF(AND($AT27<>0,$X27>0),(M27*(1+PeriodRate($AT27,$X27))-M27)/(1+PeriodRate($AT27,$X27)),0)","v":0},{"$f":"IF(AND($AT27<>0,$X27>0),(N27*(1+PeriodRate($AT27,$X27))-N27)/(1+PeriodRate($AT27,$X27)),0)","v":0},{"$f":"IF(AND($AT27<>0,$R27>0),(L27*(1+PeriodRate($AT27,$R27))-L27)/(1+PeriodRate($AT27,$R27)),0)","v":0},{"$f":"IF(AND($AT27<>0,$R27>0),(M27*(1+PeriodRate($AT27,$R27))-M27)/(1+PeriodRate($AT27,$R27)),0)","v":0},{"$f":"IF(AND($AT27<>0,$R27>0),(N27*(1+PeriodRate($AT27,$R27))-N27)/(1+PeriodRate($AT27,$R27)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG27","v":20},{"$f":"'Admin Costs'!BH27","v":""}]
[21,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H28),\"\",(IF(OR(MID($I28,1,1)=\"1\",MID($I28,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H28,Profile!$B$23:$B$35,0),1),0)*$J28))","v":""},{"$f":"IF(ISBLANK($H28),\"\",(IF(OR(MID($I28,1,1)=\"2\",MID($I28,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H28,Profile!$B$23:$B$35,0),2),0))*$J28)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U28),ISBLANK(V28)),\"\",(IF(MID(U28,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V28,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S28=\"\",0,PeriodRate(discount,R28))),IF(S28=\"\",0,PeriodRate(discount,R28)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y28=\"\",0,PeriodRate(discount,X28))),IF(Y28=\"\",0,PeriodRate(discount,X28)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H28<>\"\",OFFSET(Profile!$F$24,MATCH(H28,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U28=\"\",0,IF(MID($D28,1,1)=\"1\",IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),popcorrect(BA28,$AT28,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X28,discount),0),popcorrect(IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),BA28,L28),$AT28,fiscalyear,$E28,$F28,$X28,discount)))","v":0},{"$f":"IF($U28=\"\",0,IF(MID($D28,1,1)=\"1\",IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),popcorrect(BB28,$AT28,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X28,discount),0),popcorrect(IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),BB28,M28),$AT28,fiscalyear,$E28,$F28,$X28,discount)))","v":0},{"$f":"IF($U28=\"\",0,IF(MID($D28,1,1)=\"1\",IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),popcorrect(BC28,$AT28,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X28,discount),0),popcorrect(IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),BC28,N28),$AT28,fiscalyear,$E28,$F28,$X28,discount)))","v":0},{"$f":"IF($P28=\"\",0,IF(MID($D28,1,1)=\"1\",IF(OR(LOWER($K28)=\"vraiI\",LOWER($K28)=\"true\"),popcorrect(BD28,$AT28,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R28,discount),0),popcorrect(IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),BD28,L28),$AT28,fiscalyear,$E28,$F28,$R28,discount)))","v":0},{"$f":"IF($P28=\"\",0,IF(MID($D28,1,1)=\"1\",IF(OR(LOWER($K28)=\"vraiI\",LOWER($K28)=\"true\"),popcorrect(BE28,$AT28,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R28,discount),0),popcorrect(IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),BE28,M28),$AT28,fiscalyear,$E28,$F28,$R28,discount)))","v":0},{"$f":"IF($P28=\"\",0,IF(MID($D28,1,1)=\"1\",IF(OR(LOWER($K28)=\"vraiI\",LOWER($K28)=\"true\"),popcorrect(BF28,$AT28,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R28,discount),0),popcorrect(IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),BF28,N28),$AT28,fiscalyear,$E28,$F28,$R28,discount)))","v":0},{"$f":"IF(AND($AT28<>0,$X28>0),(L28*(1+PeriodRate($AT28,$X28))-L28)/(1+PeriodRate($AT28,$X28)),0)","v":0},{"$f":"IF(AND($AT28<>0,$X28>0),(M28*(1+PeriodRate($AT28,$X28))-M28)/(1+PeriodRate($AT28,$X28)),0)","v":0},{"$f":"IF(AND($AT28<>0,$X28>0),(N28*(1+PeriodRate($AT28,$X28))-N28)/(1+PeriodRate($AT28,$X28)),0)","v":0},{"$f":"IF(AND($AT28<>0,$R28>0),(L28*(1+PeriodRate($AT28,$R28))-L28)/(1+PeriodRate($AT28,$R28)),0)","v":0},{"$f":"IF(AND($AT28<>0,$R28>0),(M28*(1+PeriodRate($AT28,$R28))-M28)/(1+PeriodRate($AT28,$R28)),0)","v":0},{"$f":"IF(AND($AT28<>0,$R28>0),(N28*(1+PeriodRate($AT28,$R28))-N28)/(1+PeriodRate($AT28,$R28)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG28","v":21},{"$f":"'Admin Costs'!BH28","v":""}]
[22,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H29),\"\",(IF(OR(MID($I29,1,1)=\"1\",MID($I29,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H29,Profile!$B$23:$B$35,0),1),0)*$J29))","v":""},{"$f":"IF(ISBLANK($H29),\"\",(IF(OR(MID($I29,1,1)=\"2\",MID($I29,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H29,Profile!$B$23:$B$35,0),2),0))*$J29)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U29),ISBLANK(V29)),\"\",(IF(MID(U29,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V29,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S29=\"\",0,PeriodRate(discount,R29))),IF(S29=\"\",0,PeriodRate(discount,R29)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y29=\"\",0,PeriodRate(discount,X29))),IF(Y29=\"\",0,PeriodRate(discount,X29)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H29<>\"\",OFFSET(Profile!$F$24,MATCH(H29,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U29=\"\",0,IF(MID($D29,1,1)=\"1\",IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),popcorrect(BA29,$AT29,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X29,discount),0),popcorrect(IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),BA29,L29),$AT29,fiscalyear,$E29,$F29,$X29,discount)))","v":0},{"$f":"IF($U29=\"\",0,IF(MID($D29,1,1)=\"1\",IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),popcorrect(BB29,$AT29,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X29,discount),0),popcorrect(IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),BB29,M29),$AT29,fiscalyear,$E29,$F29,$X29,discount)))","v":0},{"$f":"IF($U29=\"\",0,IF(MID($D29,1,1)=\"1\",IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),popcorrect(BC29,$AT29,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X29,discount),0),popcorrect(IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),BC29,N29),$AT29,fiscalyear,$E29,$F29,$X29,discount)))","v":0},{"$f":"IF($P29=\"\",0,IF(MID($D29,1,1)=\"1\",IF(OR(LOWER($K29)=\"vraiI\",LOWER($K29)=\"true\"),popcorrect(BD29,$AT29,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R29,discount),0),popcorrect(IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),BD29,L29),$AT29,fiscalyear,$E29,$F29,$R29,discount)))","v":0},{"$f":"IF($P29=\"\",0,IF(MID($D29,1,1)=\"1\",IF(OR(LOWER($K29)=\"vraiI\",LOWER($K29)=\"true\"),popcorrect(BE29,$AT29,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R29,discount),0),popcorrect(IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),BE29,M29),$AT29,fiscalyear,$E29,$F29,$R29,discount)))","v":0},{"$f":"IF($P29=\"\",0,IF(MID($D29,1,1)=\"1\",IF(OR(LOWER($K29)=\"vraiI\",LOWER($K29)=\"true\"),popcorrect(BF29,$AT29,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R29,discount),0),popcorrect(IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),BF29,N29),$AT29,fiscalyear,$E29,$F29,$R29,discount)))","v":0},{"$f":"IF(AND($AT29<>0,$X29>0),(L29*(1+PeriodRate($AT29,$X29))-L29)/(1+PeriodRate($AT29,$X29)),0)","v":0},{"$f":"IF(AND($AT29<>0,$X29>0),(M29*(1+PeriodRate($AT29,$X29))-M29)/(1+PeriodRate($AT29,$X29)),0)","v":0},{"$f":"IF(AND($AT29<>0,$X29>0),(N29*(1+PeriodRate($AT29,$X29))-N29)/(1+PeriodRate($AT29,$X29)),0)","v":0},{"$f":"IF(AND($AT29<>0,$R29>0),(L29*(1+PeriodRate($AT29,$R29))-L29)/(1+PeriodRate($AT29,$R29)),0)","v":0},{"$f":"IF(AND($AT29<>0,$R29>0),(M29*(1+PeriodRate($AT29,$R29))-M29)/(1+PeriodRate($AT29,$R29)),0)","v":0},{"$f":"IF(AND($AT29<>0,$R29>0),(N29*(1+PeriodRate($AT29,$R29))-N29)/(1+PeriodRate($AT29,$R29)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG29","v":22},{"$f":"'Admin Costs'!BH29","v":""}]
[23,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H30),\"\",(IF(OR(MID($I30,1,1)=\"1\",MID($I30,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H30,Profile!$B$23:$B$35,0),1),0)*$J30))","v":""},{"$f":"IF(ISBLANK($H30),\"\",(IF(OR(MID($I30,1,1)=\"2\",MID($I30,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H30,Profile!$B$23:$B$35,0),2),0))*$J30)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U30),ISBLANK(V30)),\"\",(IF(MID(U30,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V30,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S30=\"\",0,PeriodRate(discount,R30))),IF(S30=\"\",0,PeriodRate(discount,R30)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y30=\"\",0,PeriodRate(discount,X30))),IF(Y30=\"\",0,PeriodRate(discount,X30)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H30<>\"\",OFFSET(Profile!$F$24,MATCH(H30,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U30=\"\",0,IF(MID($D30,1,1)=\"1\",IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),popcorrect(BA30,$AT30,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X30,discount),0),popcorrect(IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),BA30,L30),$AT30,fiscalyear,$E30,$F30,$X30,discount)))","v":0},{"$f":"IF($U30=\"\",0,IF(MID($D30,1,1)=\"1\",IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),popcorrect(BB30,$AT30,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X30,discount),0),popcorrect(IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),BB30,M30),$AT30,fiscalyear,$E30,$F30,$X30,discount)))","v":0},{"$f":"IF($U30=\"\",0,IF(MID($D30,1,1)=\"1\",IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),popcorrect(BC30,$AT30,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X30,discount),0),popcorrect(IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),BC30,N30),$AT30,fiscalyear,$E30,$F30,$X30,discount)))","v":0},{"$f":"IF($P30=\"\",0,IF(MID($D30,1,1)=\"1\",IF(OR(LOWER($K30)=\"vraiI\",LOWER($K30)=\"true\"),popcorrect(BD30,$AT30,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R30,discount),0),popcorrect(IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),BD30,L30),$AT30,fiscalyear,$E30,$F30,$R30,discount)))","v":0},{"$f":"IF($P30=\"\",0,IF(MID($D30,1,1)=\"1\",IF(OR(LOWER($K30)=\"vraiI\",LOWER($K30)=\"true\"),popcorrect(BE30,$AT30,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R30,discount),0),popcorrect(IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),BE30,M30),$AT30,fiscalyear,$E30,$F30,$R30,discount)))","v":0},{"$f":"IF($P30=\"\",0,IF(MID($D30,1,1)=\"1\",IF(OR(LOWER($K30)=\"vraiI\",LOWER($K30)=\"true\"),popcorrect(BF30,$AT30,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R30,discount),0),popcorrect(IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),BF30,N30),$AT30,fiscalyear,$E30,$F30,$R30,discount)))","v":0},{"$f":"IF(AND($AT30<>0,$X30>0),(L30*(1+PeriodRate($AT30,$X30))-L30)/(1+PeriodRate($AT30,$X30)),0)","v":0},{"$f":"IF(AND($AT30<>0,$X30>0),(M30*(1+PeriodRate($AT30,$X30))-M30)/(1+PeriodRate($AT30,$X30)),0)","v":0},{"$f":"IF(AND($AT30<>0,$X30>0),(N30*(1+PeriodRate($AT30,$X30))-N30)/(1+PeriodRate($AT30,$X30)),0)","v":0},{"$f":"IF(AND($AT30<>0,$R30>0),(L30*(1+PeriodRate($AT30,$R30))-L30)/(1+PeriodRate($AT30,$R30)),0)","v":0},{"$f":"IF(AND($AT30<>0,$R30>0),(M30*(1+PeriodRate($AT30,$R30))-M30)/(1+PeriodRate($AT30,$R30)),0)","v":0},{"$f":"IF(AND($AT30<>0,$R30>0),(N30*(1+PeriodRate($AT30,$R30))-N30)/(1+PeriodRate($AT30,$R30)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG30","v":23},{"$f":"'Admin Costs'!BH30","v":""}]
[24,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H31),\"\",(IF(OR(MID($I31,1,1)=\"1\",MID($I31,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H31,Profile!$B$23:$B$35,0),1),0)*$J31))","v":""},{"$f":"IF(ISBLANK($H31),\"\",(IF(OR(MID($I31,1,1)=\"2\",MID($I31,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H31,Profile!$B$23:$B$35,0),2),0))*$J31)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U31),ISBLANK(V31)),\"\",(IF(MID(U31,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V31,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S31=\"\",0,PeriodRate(discount,R31))),IF(S31=\"\",0,PeriodRate(discount,R31)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y31=\"\",0,PeriodRate(discount,X31))),IF(Y31=\"\",0,PeriodRate(discount,X31)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H31<>\"\",OFFSET(Profile!$F$24,MATCH(H31,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U31=\"\",0,IF(MID($D31,1,1)=\"1\",IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),popcorrect(BA31,$AT31,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X31,discount),0),popcorrect(IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),BA31,L31),$AT31,fiscalyear,$E31,$F31,$X31,discount)))","v":0},{"$f":"IF($U31=\"\",0,IF(MID($D31,1,1)=\"1\",IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),popcorrect(BB31,$AT31,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X31,discount),0),popcorrect(IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),BB31,M31),$AT31,fiscalyear,$E31,$F31,$X31,discount)))","v":0},{"$f":"IF($U31=\"\",0,IF(MID($D31,1,1)=\"1\",IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),popcorrect(BC31,$AT31,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X31,discount),0),popcorrect(IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),BC31,N31),$AT31,fiscalyear,$E31,$F31,$X31,discount)))","v":0},{"$f":"IF($P31=\"\",0,IF(MID($D31,1,1)=\"1\",IF(OR(LOWER($K31)=\"vraiI\",LOWER($K31)=\"true\"),popcorrect(BD31,$AT31,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R31,discount),0),popcorrect(IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),BD31,L31),$AT31,fiscalyear,$E31,$F31,$R31,discount)))","v":0},{"$f":"IF($P31=\"\",0,IF(MID($D31,1,1)=\"1\",IF(OR(LOWER($K31)=\"vraiI\",LOWER($K31)=\"true\"),popcorrect(BE31,$AT31,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R31,discount),0),popcorrect(IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),BE31,M31),$AT31,fiscalyear,$E31,$F31,$R31,discount)))","v":0},{"$f":"IF($P31=\"\",0,IF(MID($D31,1,1)=\"1\",IF(OR(LOWER($K31)=\"vraiI\",LOWER($K31)=\"true\"),popcorrect(BF31,$AT31,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R31,discount),0),popcorrect(IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),BF31,N31),$AT31,fiscalyear,$E31,$F31,$R31,discount)))","v":0},{"$f":"IF(AND($AT31<>0,$X31>0),(L31*(1+PeriodRate($AT31,$X31))-L31)/(1+PeriodRate($AT31,$X31)),0)","v":0},{"$f":"IF(AND($AT31<>0,$X31>0),(M31*(1+PeriodRate($AT31,$X31))-M31)/(1+PeriodRate($AT31,$X31)),0)","v":0},{"$f":"IF(AND($AT31<>0,$X31>0),(N31*(1+PeriodRate($AT31,$X31))-N31)/(1+PeriodRate($AT31,$X31)),0)","v":0},{"$f":"IF(AND($AT31<>0,$R31>0),(L31*(1+PeriodRate($AT31,$R31))-L31)/(1+PeriodRate($AT31,$R31)),0)","v":0},{"$f":"IF(AND($AT31<>0,$R31>0),(M31*(1+PeriodRate($AT31,$R31))-M31)/(1+PeriodRate($AT31,$R31)),0)","v":0},{"$f":"IF(AND($AT31<>0,$R31>0),(N31*(1+PeriodRate($AT31,$R31))-N31)/(1+PeriodRate($AT31,$R31)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG31","v":24},{"$f":"'Admin Costs'!BH31","v":""}]
[25,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H32),\"\",(IF(OR(MID($I32,1,1)=\"1\",MID($I32,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H32,Profile!$B$23:$B$35,0),1),0)*$J32))","v":""},{"$f":"IF(ISBLANK($H32),\"\",(IF(OR(MID($I32,1,1)=\"2\",MID($I32,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H32,Profile!$B$23:$B$35,0),2),0))*$J32)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U32),ISBLANK(V32)),\"\",(IF(MID(U32,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V32,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S32=\"\",0,PeriodRate(discount,R32))),IF(S32=\"\",0,PeriodRate(discount,R32)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y32=\"\",0,PeriodRate(discount,X32))),IF(Y32=\"\",0,PeriodRate(discount,X32)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H32<>\"\",OFFSET(Profile!$F$24,MATCH(H32,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U32=\"\",0,IF(MID($D32,1,1)=\"1\",IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),popcorrect(BA32,$AT32,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X32,discount),0),popcorrect(IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),BA32,L32),$AT32,fiscalyear,$E32,$F32,$X32,discount)))","v":0},{"$f":"IF($U32=\"\",0,IF(MID($D32,1,1)=\"1\",IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),popcorrect(BB32,$AT32,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X32,discount),0),popcorrect(IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),BB32,M32),$AT32,fiscalyear,$E32,$F32,$X32,discount)))","v":0},{"$f":"IF($U32=\"\",0,IF(MID($D32,1,1)=\"1\",IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),popcorrect(BC32,$AT32,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X32,discount),0),popcorrect(IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),BC32,N32),$AT32,fiscalyear,$E32,$F32,$X32,discount)))","v":0},{"$f":"IF($P32=\"\",0,IF(MID($D32,1,1)=\"1\",IF(OR(LOWER($K32)=\"vraiI\",LOWER($K32)=\"true\"),popcorrect(BD32,$AT32,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R32,discount),0),popcorrect(IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),BD32,L32),$AT32,fiscalyear,$E32,$F32,$R32,discount)))","v":0},{"$f":"IF($P32=\"\",0,IF(MID($D32,1,1)=\"1\",IF(OR(LOWER($K32)=\"vraiI\",LOWER($K32)=\"true\"),popcorrect(BE32,$AT32,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R32,discount),0),popcorrect(IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),BE32,M32),$AT32,fiscalyear,$E32,$F32,$R32,discount)))","v":0},{"$f":"IF($P32=\"\",0,IF(MID($D32,1,1)=\"1\",IF(OR(LOWER($K32)=\"vraiI\",LOWER($K32)=\"true\"),popcorrect(BF32,$AT32,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R32,discount),0),popcorrect(IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),BF32,N32),$AT32,fiscalyear,$E32,$F32,$R32,discount)))","v":0},{"$f":"IF(AND($AT32<>0,$X32>0),(L32*(1+PeriodRate($AT32,$X32))-L32)/(1+PeriodRate($AT32,$X32)),0)","v":0},{"$f":"IF(AND($AT32<>0,$X32>0),(M32*(1+PeriodRate($AT32,$X32))-M32)/(1+PeriodRate($AT32,$X32)),0)","v":0},{"$f":"IF(AND($AT32<>0,$X32>0),(N32*(1+PeriodRate($AT32,$X32))-N32)/(1+PeriodRate($AT32,$X32)),0)","v":0},{"$f":"IF(AND($AT32<>0,$R32>0),(L32*(1+PeriodRate($AT32,$R32))-L32)/(1+PeriodRate($AT32,$R32)),0)","v":0},{"$f":"IF(AND($AT32<>0,$R32>0),(M32*(1+PeriodRate($AT32,$R32))-M32)/(1+PeriodRate($AT32,$R32)),0)","v":0},{"$f":"IF(AND($AT32<>0,$R32>0),(N32*(1+PeriodRate($AT32,$R32))-N32)/(1+PeriodRate($AT32,$R32)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG32","v":25},{"$f":"'Admin Costs'!BH32","v":""}]
[26,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H33),\"\",(IF(OR(MID($I33,1,1)=\"1\",MID($I33,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H33,Profile!$B$23:$B$35,0),1),0)*$J33))","v":""},{"$f":"IF(ISBLANK($H33),\"\",(IF(OR(MID($I33,1,1)=\"2\",MID($I33,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H33,Profile!$B$23:$B$35,0),2),0))*$J33)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U33),ISBLANK(V33)),\"\",(IF(MID(U33,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V33,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S33=\"\",0,PeriodRate(discount,R33))),IF(S33=\"\",0,PeriodRate(discount,R33)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y33=\"\",0,PeriodRate(discount,X33))),IF(Y33=\"\",0,PeriodRate(discount,X33)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H33<>\"\",OFFSET(Profile!$F$24,MATCH(H33,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U33=\"\",0,IF(MID($D33,1,1)=\"1\",IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),popcorrect(BA33,$AT33,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X33,discount),0),popcorrect(IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),BA33,L33),$AT33,fiscalyear,$E33,$F33,$X33,discount)))","v":0},{"$f":"IF($U33=\"\",0,IF(MID($D33,1,1)=\"1\",IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),popcorrect(BB33,$AT33,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X33,discount),0),popcorrect(IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),BB33,M33),$AT33,fiscalyear,$E33,$F33,$X33,discount)))","v":0},{"$f":"IF($U33=\"\",0,IF(MID($D33,1,1)=\"1\",IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),popcorrect(BC33,$AT33,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X33,discount),0),popcorrect(IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),BC33,N33),$AT33,fiscalyear,$E33,$F33,$X33,discount)))","v":0},{"$f":"IF($P33=\"\",0,IF(MID($D33,1,1)=\"1\",IF(OR(LOWER($K33)=\"vraiI\",LOWER($K33)=\"true\"),popcorrect(BD33,$AT33,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R33,discount),0),popcorrect(IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),BD33,L33),$AT33,fiscalyear,$E33,$F33,$R33,discount)))","v":0},{"$f":"IF($P33=\"\",0,IF(MID($D33,1,1)=\"1\",IF(OR(LOWER($K33)=\"vraiI\",LOWER($K33)=\"true\"),popcorrect(BE33,$AT33,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R33,discount),0),popcorrect(IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),BE33,M33),$AT33,fiscalyear,$E33,$F33,$R33,discount)))","v":0},{"$f":"IF($P33=\"\",0,IF(MID($D33,1,1)=\"1\",IF(OR(LOWER($K33)=\"vraiI\",LOWER($K33)=\"true\"),popcorrect(BF33,$AT33,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R33,discount),0),popcorrect(IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),BF33,N33),$AT33,fiscalyear,$E33,$F33,$R33,discount)))","v":0},{"$f":"IF(AND($AT33<>0,$X33>0),(L33*(1+PeriodRate($AT33,$X33))-L33)/(1+PeriodRate($AT33,$X33)),0)","v":0},{"$f":"IF(AND($AT33<>0,$X33>0),(M33*(1+PeriodRate($AT33,$X33))-M33)/(1+PeriodRate($AT33,$X33)),0)","v":0},{"$f":"IF(AND($AT33<>0,$X33>0),(N33*(1+PeriodRate($AT33,$X33))-N33)/(1+PeriodRate($AT33,$X33)),0)","v":0},{"$f":"IF(AND($AT33<>0,$R33>0),(L33*(1+PeriodRate($AT33,$R33))-L33)/(1+PeriodRate($AT33,$R33)),0)","v":0},{"$f":"IF(AND($AT33<>0,$R33>0),(M33*(1+PeriodRate($AT33,$R33))-M33)/(1+PeriodRate($AT33,$R33)),0)","v":0},{"$f":"IF(AND($AT33<>0,$R33>0),(N33*(1+PeriodRate($AT33,$R33))-N33)/(1+PeriodRate($AT33,$R33)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG33","v":26},{"$f":"'Admin Costs'!BH33","v":""}]
[27,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H34),\"\",(IF(OR(MID($I34,1,1)=\"1\",MID($I34,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H34,Profile!$B$23:$B$35,0),1),0)*$J34))","v":""},{"$f":"IF(ISBLANK($H34),\"\",(IF(OR(MID($I34,1,1)=\"2\",MID($I34,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H34,Profile!$B$23:$B$35,0),2),0))*$J34)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U34),ISBLANK(V34)),\"\",(IF(MID(U34,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V34,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S34=\"\",0,PeriodRate(discount,R34))),IF(S34=\"\",0,PeriodRate(discount,R34)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y34=\"\",0,PeriodRate(discount,X34))),IF(Y34=\"\",0,PeriodRate(discount,X34)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H34<>\"\",OFFSET(Profile!$F$24,MATCH(H34,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U34=\"\",0,IF(MID($D34,1,1)=\"1\",IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),popcorrect(BA34,$AT34,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X34,discount),0),popcorrect(IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),BA34,L34),$AT34,fiscalyear,$E34,$F34,$X34,discount)))","v":0},{"$f":"IF($U34=\"\",0,IF(MID($D34,1,1)=\"1\",IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),popcorrect(BB34,$AT34,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X34,discount),0),popcorrect(IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),BB34,M34),$AT34,fiscalyear,$E34,$F34,$X34,discount)))","v":0},{"$f":"IF($U34=\"\",0,IF(MID($D34,1,1)=\"1\",IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),popcorrect(BC34,$AT34,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X34,discount),0),popcorrect(IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),BC34,N34),$AT34,fiscalyear,$E34,$F34,$X34,discount)))","v":0},{"$f":"IF($P34=\"\",0,IF(MID($D34,1,1)=\"1\",IF(OR(LOWER($K34)=\"vraiI\",LOWER($K34)=\"true\"),popcorrect(BD34,$AT34,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R34,discount),0),popcorrect(IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),BD34,L34),$AT34,fiscalyear,$E34,$F34,$R34,discount)))","v":0},{"$f":"IF($P34=\"\",0,IF(MID($D34,1,1)=\"1\",IF(OR(LOWER($K34)=\"vraiI\",LOWER($K34)=\"true\"),popcorrect(BE34,$AT34,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R34,discount),0),popcorrect(IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),BE34,M34),$AT34,fiscalyear,$E34,$F34,$R34,discount)))","v":0},{"$f":"IF($P34=\"\",0,IF(MID($D34,1,1)=\"1\",IF(OR(LOWER($K34)=\"vraiI\",LOWER($K34)=\"true\"),popcorrect(BF34,$AT34,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R34,discount),0),popcorrect(IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),BF34,N34),$AT34,fiscalyear,$E34,$F34,$R34,discount)))","v":0},{"$f":"IF(AND($AT34<>0,$X34>0),(L34*(1+PeriodRate($AT34,$X34))-L34)/(1+PeriodRate($AT34,$X34)),0)","v":0},{"$f":"IF(AND($AT34<>0,$X34>0),(M34*(1+PeriodRate($AT34,$X34))-M34)/(1+PeriodRate($AT34,$X34)),0)","v":0},{"$f":"IF(AND($AT34<>0,$X34>0),(N34*(1+PeriodRate($AT34,$X34))-N34)/(1+PeriodRate($AT34,$X34)),0)","v":0},{"$f":"IF(AND($AT34<>0,$R34>0),(L34*(1+PeriodRate($AT34,$R34))-L34)/(1+PeriodRate($AT34,$R34)),0)","v":0},{"$f":"IF(AND($AT34<>0,$R34>0),(M34*(1+PeriodRate($AT34,$R34))-M34)/(1+PeriodRate($AT34,$R34)),0)","v":0},{"$f":"IF(AND($AT34<>0,$R34>0),(N34*(1+PeriodRate($AT34,$R34))-N34)/(1+PeriodRate($AT34,$R34)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG34","v":27},{"$f":"'Admin Costs'!BH34","v":""}]
[28,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H35),\"\",(IF(OR(MID($I35,1,1)=\"1\",MID($I35,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H35,Profile!$B$23:$B$35,0),1),0)*$J35))","v":""},{"$f":"IF(ISBLANK($H35),\"\",(IF(OR(MID($I35,1,1)=\"2\",MID($I35,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H35,Profile!$B$23:$B$35,0),2),0))*$J35)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U35),ISBLANK(V35)),\"\",(IF(MID(U35,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V35,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S35=\"\",0,PeriodRate(discount,R35))),IF(S35=\"\",0,PeriodRate(discount,R35)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y35=\"\",0,PeriodRate(discount,X35))),IF(Y35=\"\",0,PeriodRate(discount,X35)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H35<>\"\",OFFSET(Profile!$F$24,MATCH(H35,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U35=\"\",0,IF(MID($D35,1,1)=\"1\",IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),popcorrect(BA35,$AT35,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X35,discount),0),popcorrect(IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),BA35,L35),$AT35,fiscalyear,$E35,$F35,$X35,discount)))","v":0},{"$f":"IF($U35=\"\",0,IF(MID($D35,1,1)=\"1\",IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),popcorrect(BB35,$AT35,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X35,discount),0),popcorrect(IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),BB35,M35),$AT35,fiscalyear,$E35,$F35,$X35,discount)))","v":0},{"$f":"IF($U35=\"\",0,IF(MID($D35,1,1)=\"1\",IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),popcorrect(BC35,$AT35,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X35,discount),0),popcorrect(IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),BC35,N35),$AT35,fiscalyear,$E35,$F35,$X35,discount)))","v":0},{"$f":"IF($P35=\"\",0,IF(MID($D35,1,1)=\"1\",IF(OR(LOWER($K35)=\"vraiI\",LOWER($K35)=\"true\"),popcorrect(BD35,$AT35,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R35,discount),0),popcorrect(IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),BD35,L35),$AT35,fiscalyear,$E35,$F35,$R35,discount)))","v":0},{"$f":"IF($P35=\"\",0,IF(MID($D35,1,1)=\"1\",IF(OR(LOWER($K35)=\"vraiI\",LOWER($K35)=\"true\"),popcorrect(BE35,$AT35,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R35,discount),0),popcorrect(IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),BE35,M35),$AT35,fiscalyear,$E35,$F35,$R35,discount)))","v":0},{"$f":"IF($P35=\"\",0,IF(MID($D35,1,1)=\"1\",IF(OR(LOWER($K35)=\"vraiI\",LOWER($K35)=\"true\"),popcorrect(BF35,$AT35,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R35,discount),0),popcorrect(IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),BF35,N35),$AT35,fiscalyear,$E35,$F35,$R35,discount)))","v":0},{"$f":"IF(AND($AT35<>0,$X35>0),(L35*(1+PeriodRate($AT35,$X35))-L35)/(1+PeriodRate($AT35,$X35)),0)","v":0},{"$f":"IF(AND($AT35<>0,$X35>0),(M35*(1+PeriodRate($AT35,$X35))-M35)/(1+PeriodRate($AT35,$X35)),0)","v":0},{"$f":"IF(AND($AT35<>0,$X35>0),(N35*(1+PeriodRate($AT35,$X35))-N35)/(1+PeriodRate($AT35,$X35)),0)","v":0},{"$f":"IF(AND($AT35<>0,$R35>0),(L35*(1+PeriodRate($AT35,$R35))-L35)/(1+PeriodRate($AT35,$R35)),0)","v":0},{"$f":"IF(AND($AT35<>0,$R35>0),(M35*(1+PeriodRate($AT35,$R35))-M35)/(1+PeriodRate($AT35,$R35)),0)","v":0},{"$f":"IF(AND($AT35<>0,$R35>0),(N35*(1+PeriodRate($AT35,$R35))-N35)/(1+PeriodRate($AT35,$R35)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG35","v":28},{"$f":"'Admin Costs'!BH35","v":""}]
[29,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H36),\"\",(IF(OR(MID($I36,1,1)=\"1\",MID($I36,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H36,Profile!$B$23:$B$35,0),1),0)*$J36))","v":""},{"$f":"IF(ISBLANK($H36),\"\",(IF(OR(MID($I36,1,1)=\"2\",MID($I36,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H36,Profile!$B$23:$B$35,0),2),0))*$J36)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U36),ISBLANK(V36)),\"\",(IF(MID(U36,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V36,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S36=\"\",0,PeriodRate(discount,R36))),IF(S36=\"\",0,PeriodRate(discount,R36)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y36=\"\",0,PeriodRate(discount,X36))),IF(Y36=\"\",0,PeriodRate(discount,X36)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H36<>\"\",OFFSET(Profile!$F$24,MATCH(H36,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U36=\"\",0,IF(MID($D36,1,1)=\"1\",IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),popcorrect(BA36,$AT36,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X36,discount),0),popcorrect(IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),BA36,L36),$AT36,fiscalyear,$E36,$F36,$X36,discount)))","v":0},{"$f":"IF($U36=\"\",0,IF(MID($D36,1,1)=\"1\",IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),popcorrect(BB36,$AT36,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X36,discount),0),popcorrect(IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),BB36,M36),$AT36,fiscalyear,$E36,$F36,$X36,discount)))","v":0},{"$f":"IF($U36=\"\",0,IF(MID($D36,1,1)=\"1\",IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),popcorrect(BC36,$AT36,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X36,discount),0),popcorrect(IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),BC36,N36),$AT36,fiscalyear,$E36,$F36,$X36,discount)))","v":0},{"$f":"IF($P36=\"\",0,IF(MID($D36,1,1)=\"1\",IF(OR(LOWER($K36)=\"vraiI\",LOWER($K36)=\"true\"),popcorrect(BD36,$AT36,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R36,discount),0),popcorrect(IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),BD36,L36),$AT36,fiscalyear,$E36,$F36,$R36,discount)))","v":0},{"$f":"IF($P36=\"\",0,IF(MID($D36,1,1)=\"1\",IF(OR(LOWER($K36)=\"vraiI\",LOWER($K36)=\"true\"),popcorrect(BE36,$AT36,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R36,discount),0),popcorrect(IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),BE36,M36),$AT36,fiscalyear,$E36,$F36,$R36,discount)))","v":0},{"$f":"IF($P36=\"\",0,IF(MID($D36,1,1)=\"1\",IF(OR(LOWER($K36)=\"vraiI\",LOWER($K36)=\"true\"),popcorrect(BF36,$AT36,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R36,discount),0),popcorrect(IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),BF36,N36),$AT36,fiscalyear,$E36,$F36,$R36,discount)))","v":0},{"$f":"IF(AND($AT36<>0,$X36>0),(L36*(1+PeriodRate($AT36,$X36))-L36)/(1+PeriodRate($AT36,$X36)),0)","v":0},{"$f":"IF(AND($AT36<>0,$X36>0),(M36*(1+PeriodRate($AT36,$X36))-M36)/(1+PeriodRate($AT36,$X36)),0)","v":0},{"$f":"IF(AND($AT36<>0,$X36>0),(N36*(1+PeriodRate($AT36,$X36))-N36)/(1+PeriodRate($AT36,$X36)),0)","v":0},{"$f":"IF(AND($AT36<>0,$R36>0),(L36*(1+PeriodRate($AT36,$R36))-L36)/(1+PeriodRate($AT36,$R36)),0)","v":0},{"$f":"IF(AND($AT36<>0,$R36>0),(M36*(1+PeriodRate($AT36,$R36))-M36)/(1+PeriodRate($AT36,$R36)),0)","v":0},{"$f":"IF(AND($AT36<>0,$R36>0),(N36*(1+PeriodRate($AT36,$R36))-N36)/(1+PeriodRate($AT36,$R36)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG36","v":29},{"$f":"'Admin Costs'!BH36","v":""}]
[30,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H37),\"\",(IF(OR(MID($I37,1,1)=\"1\",MID($I37,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H37,Profile!$B$23:$B$35,0),1),0)*$J37))","v":""},{"$f":"IF(ISBLANK($H37),\"\",(IF(OR(MID($I37,1,1)=\"2\",MID($I37,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H37,Profile!$B$23:$B$35,0),2),0))*$J37)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U37),ISBLANK(V37)),\"\",(IF(MID(U37,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V37,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S37=\"\",0,PeriodRate(discount,R37))),IF(S37=\"\",0,PeriodRate(discount,R37)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y37=\"\",0,PeriodRate(discount,X37))),IF(Y37=\"\",0,PeriodRate(discount,X37)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H37<>\"\",OFFSET(Profile!$F$24,MATCH(H37,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U37=\"\",0,IF(MID($D37,1,1)=\"1\",IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),popcorrect(BA37,$AT37,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X37,discount),0),popcorrect(IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),BA37,L37),$AT37,fiscalyear,$E37,$F37,$X37,discount)))","v":0},{"$f":"IF($U37=\"\",0,IF(MID($D37,1,1)=\"1\",IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),popcorrect(BB37,$AT37,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X37,discount),0),popcorrect(IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),BB37,M37),$AT37,fiscalyear,$E37,$F37,$X37,discount)))","v":0},{"$f":"IF($U37=\"\",0,IF(MID($D37,1,1)=\"1\",IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),popcorrect(BC37,$AT37,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X37,discount),0),popcorrect(IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),BC37,N37),$AT37,fiscalyear,$E37,$F37,$X37,discount)))","v":0},{"$f":"IF($P37=\"\",0,IF(MID($D37,1,1)=\"1\",IF(OR(LOWER($K37)=\"vraiI\",LOWER($K37)=\"true\"),popcorrect(BD37,$AT37,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R37,discount),0),popcorrect(IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),BD37,L37),$AT37,fiscalyear,$E37,$F37,$R37,discount)))","v":0},{"$f":"IF($P37=\"\",0,IF(MID($D37,1,1)=\"1\",IF(OR(LOWER($K37)=\"vraiI\",LOWER($K37)=\"true\"),popcorrect(BE37,$AT37,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R37,discount),0),popcorrect(IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),BE37,M37),$AT37,fiscalyear,$E37,$F37,$R37,discount)))","v":0},{"$f":"IF($P37=\"\",0,IF(MID($D37,1,1)=\"1\",IF(OR(LOWER($K37)=\"vraiI\",LOWER($K37)=\"true\"),popcorrect(BF37,$AT37,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R37,discount),0),popcorrect(IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),BF37,N37),$AT37,fiscalyear,$E37,$F37,$R37,discount)))","v":0},{"$f":"IF(AND($AT37<>0,$X37>0),(L37*(1+PeriodRate($AT37,$X37))-L37)/(1+PeriodRate($AT37,$X37)),0)","v":0},{"$f":"IF(AND($AT37<>0,$X37>0),(M37*(1+PeriodRate($AT37,$X37))-M37)/(1+PeriodRate($AT37,$X37)),0)","v":0},{"$f":"IF(AND($AT37<>0,$X37>0),(N37*(1+PeriodRate($AT37,$X37))-N37)/(1+PeriodRate($AT37,$X37)),0)","v":0},{"$f":"IF(AND($AT37<>0,$R37>0),(L37*(1+PeriodRate($AT37,$R37))-L37)/(1+PeriodRate($AT37,$R37)),0)","v":0},{"$f":"IF(AND($AT37<>0,$R37>0),(M37*(1+PeriodRate($AT37,$R37))-M37)/(1+PeriodRate($AT37,$R37)),0)","v":0},{"$f":"IF(AND($AT37<>0,$R37>0),(N37*(1+PeriodRate($AT37,$R37))-N37)/(1+PeriodRate($AT37,$R37)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG37","v":30},{"$f":"'Admin Costs'!BH37","v":""}]
[31,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H38),\"\",(IF(OR(MID($I38,1,1)=\"1\",MID($I38,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H38,Profile!$B$23:$B$35,0),1),0)*$J38))","v":""},{"$f":"IF(ISBLANK($H38),\"\",(IF(OR(MID($I38,1,1)=\"2\",MID($I38,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H38,Profile!$B$23:$B$35,0),2),0))*$J38)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U38),ISBLANK(V38)),\"\",(IF(MID(U38,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V38,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S38=\"\",0,PeriodRate(discount,R38))),IF(S38=\"\",0,PeriodRate(discount,R38)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y38=\"\",0,PeriodRate(discount,X38))),IF(Y38=\"\",0,PeriodRate(discount,X38)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H38<>\"\",OFFSET(Profile!$F$24,MATCH(H38,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U38=\"\",0,IF(MID($D38,1,1)=\"1\",IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),popcorrect(BA38,$AT38,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X38,discount),0),popcorrect(IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),BA38,L38),$AT38,fiscalyear,$E38,$F38,$X38,discount)))","v":0},{"$f":"IF($U38=\"\",0,IF(MID($D38,1,1)=\"1\",IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),popcorrect(BB38,$AT38,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X38,discount),0),popcorrect(IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),BB38,M38),$AT38,fiscalyear,$E38,$F38,$X38,discount)))","v":0},{"$f":"IF($U38=\"\",0,IF(MID($D38,1,1)=\"1\",IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),popcorrect(BC38,$AT38,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X38,discount),0),popcorrect(IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),BC38,N38),$AT38,fiscalyear,$E38,$F38,$X38,discount)))","v":0},{"$f":"IF($P38=\"\",0,IF(MID($D38,1,1)=\"1\",IF(OR(LOWER($K38)=\"vraiI\",LOWER($K38)=\"true\"),popcorrect(BD38,$AT38,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R38,discount),0),popcorrect(IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),BD38,L38),$AT38,fiscalyear,$E38,$F38,$R38,discount)))","v":0},{"$f":"IF($P38=\"\",0,IF(MID($D38,1,1)=\"1\",IF(OR(LOWER($K38)=\"vraiI\",LOWER($K38)=\"true\"),popcorrect(BE38,$AT38,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R38,discount),0),popcorrect(IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),BE38,M38),$AT38,fiscalyear,$E38,$F38,$R38,discount)))","v":0},{"$f":"IF($P38=\"\",0,IF(MID($D38,1,1)=\"1\",IF(OR(LOWER($K38)=\"vraiI\",LOWER($K38)=\"true\"),popcorrect(BF38,$AT38,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R38,discount),0),popcorrect(IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),BF38,N38),$AT38,fiscalyear,$E38,$F38,$R38,discount)))","v":0},{"$f":"IF(AND($AT38<>0,$X38>0),(L38*(1+PeriodRate($AT38,$X38))-L38)/(1+PeriodRate($AT38,$X38)),0)","v":0},{"$f":"IF(AND($AT38<>0,$X38>0),(M38*(1+PeriodRate($AT38,$X38))-M38)/(1+PeriodRate($AT38,$X38)),0)","v":0},{"$f":"IF(AND($AT38<>0,$X38>0),(N38*(1+PeriodRate($AT38,$X38))-N38)/(1+PeriodRate($AT38,$X38)),0)","v":0},{"$f":"IF(AND($AT38<>0,$R38>0),(L38*(1+PeriodRate($AT38,$R38))-L38)/(1+PeriodRate($AT38,$R38)),0)","v":0},{"$f":"IF(AND($AT38<>0,$R38>0),(M38*(1+PeriodRate($AT38,$R38))-M38)/(1+PeriodRate($AT38,$R38)),0)","v":0},{"$f":"IF(AND($AT38<>0,$R38>0),(N38*(1+PeriodRate($AT38,$R38))-N38)/(1+PeriodRate($AT38,$R38)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG38","v":31},{"$f":"'Admin Costs'!BH38","v":""}]
[32,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H39),\"\",(IF(OR(MID($I39,1,1)=\"1\",MID($I39,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H39,Profile!$B$23:$B$35,0),1),0)*$J39))","v":""},{"$f":"IF(ISBLANK($H39),\"\",(IF(OR(MID($I39,1,1)=\"2\",MID($I39,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H39,Profile!$B$23:$B$35,0),2),0))*$J39)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U39),ISBLANK(V39)),\"\",(IF(MID(U39,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V39,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S39=\"\",0,PeriodRate(discount,R39))),IF(S39=\"\",0,PeriodRate(discount,R39)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y39=\"\",0,PeriodRate(discount,X39))),IF(Y39=\"\",0,PeriodRate(discount,X39)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H39<>\"\",OFFSET(Profile!$F$24,MATCH(H39,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U39=\"\",0,IF(MID($D39,1,1)=\"1\",IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),popcorrect(BA39,$AT39,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X39,discount),0),popcorrect(IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),BA39,L39),$AT39,fiscalyear,$E39,$F39,$X39,discount)))","v":0},{"$f":"IF($U39=\"\",0,IF(MID($D39,1,1)=\"1\",IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),popcorrect(BB39,$AT39,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X39,discount),0),popcorrect(IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),BB39,M39),$AT39,fiscalyear,$E39,$F39,$X39,discount)))","v":0},{"$f":"IF($U39=\"\",0,IF(MID($D39,1,1)=\"1\",IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),popcorrect(BC39,$AT39,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X39,discount),0),popcorrect(IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),BC39,N39),$AT39,fiscalyear,$E39,$F39,$X39,discount)))","v":0},{"$f":"IF($P39=\"\",0,IF(MID($D39,1,1)=\"1\",IF(OR(LOWER($K39)=\"vraiI\",LOWER($K39)=\"true\"),popcorrect(BD39,$AT39,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R39,discount),0),popcorrect(IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),BD39,L39),$AT39,fiscalyear,$E39,$F39,$R39,discount)))","v":0},{"$f":"IF($P39=\"\",0,IF(MID($D39,1,1)=\"1\",IF(OR(LOWER($K39)=\"vraiI\",LOWER($K39)=\"true\"),popcorrect(BE39,$AT39,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R39,discount),0),popcorrect(IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),BE39,M39),$AT39,fiscalyear,$E39,$F39,$R39,discount)))","v":0},{"$f":"IF($P39=\"\",0,IF(MID($D39,1,1)=\"1\",IF(OR(LOWER($K39)=\"vraiI\",LOWER($K39)=\"true\"),popcorrect(BF39,$AT39,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R39,discount),0),popcorrect(IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),BF39,N39),$AT39,fiscalyear,$E39,$F39,$R39,discount)))","v":0},{"$f":"IF(AND($AT39<>0,$X39>0),(L39*(1+PeriodRate($AT39,$X39))-L39)/(1+PeriodRate($AT39,$X39)),0)","v":0},{"$f":"IF(AND($AT39<>0,$X39>0),(M39*(1+PeriodRate($AT39,$X39))-M39)/(1+PeriodRate($AT39,$X39)),0)","v":0},{"$f":"IF(AND($AT39<>0,$X39>0),(N39*(1+PeriodRate($AT39,$X39))-N39)/(1+PeriodRate($AT39,$X39)),0)","v":0},{"$f":"IF(AND($AT39<>0,$R39>0),(L39*(1+PeriodRate($AT39,$R39))-L39)/(1+PeriodRate($AT39,$R39)),0)","v":0},{"$f":"IF(AND($AT39<>0,$R39>0),(M39*(1+PeriodRate($AT39,$R39))-M39)/(1+PeriodRate($AT39,$R39)),0)","v":0},{"$f":"IF(AND($AT39<>0,$R39>0),(N39*(1+PeriodRate($AT39,$R39))-N39)/(1+PeriodRate($AT39,$R39)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG39","v":32},{"$f":"'Admin Costs'!BH39","v":""}]
[33,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H40),\"\",(IF(OR(MID($I40,1,1)=\"1\",MID($I40,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H40,Profile!$B$23:$B$35,0),1),0)*$J40))","v":""},{"$f":"IF(ISBLANK($H40),\"\",(IF(OR(MID($I40,1,1)=\"2\",MID($I40,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H40,Profile!$B$23:$B$35,0),2),0))*$J40)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U40),ISBLANK(V40)),\"\",(IF(MID(U40,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V40,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S40=\"\",0,PeriodRate(discount,R40))),IF(S40=\"\",0,PeriodRate(discount,R40)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y40=\"\",0,PeriodRate(discount,X40))),IF(Y40=\"\",0,PeriodRate(discount,X40)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H40<>\"\",OFFSET(Profile!$F$24,MATCH(H40,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U40=\"\",0,IF(MID($D40,1,1)=\"1\",IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),popcorrect(BA40,$AT40,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X40,discount),0),popcorrect(IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),BA40,L40),$AT40,fiscalyear,$E40,$F40,$X40,discount)))","v":0},{"$f":"IF($U40=\"\",0,IF(MID($D40,1,1)=\"1\",IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),popcorrect(BB40,$AT40,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X40,discount),0),popcorrect(IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),BB40,M40),$AT40,fiscalyear,$E40,$F40,$X40,discount)))","v":0},{"$f":"IF($U40=\"\",0,IF(MID($D40,1,1)=\"1\",IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),popcorrect(BC40,$AT40,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X40,discount),0),popcorrect(IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),BC40,N40),$AT40,fiscalyear,$E40,$F40,$X40,discount)))","v":0},{"$f":"IF($P40=\"\",0,IF(MID($D40,1,1)=\"1\",IF(OR(LOWER($K40)=\"vraiI\",LOWER($K40)=\"true\"),popcorrect(BD40,$AT40,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R40,discount),0),popcorrect(IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),BD40,L40),$AT40,fiscalyear,$E40,$F40,$R40,discount)))","v":0},{"$f":"IF($P40=\"\",0,IF(MID($D40,1,1)=\"1\",IF(OR(LOWER($K40)=\"vraiI\",LOWER($K40)=\"true\"),popcorrect(BE40,$AT40,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R40,discount),0),popcorrect(IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),BE40,M40),$AT40,fiscalyear,$E40,$F40,$R40,discount)))","v":0},{"$f":"IF($P40=\"\",0,IF(MID($D40,1,1)=\"1\",IF(OR(LOWER($K40)=\"vraiI\",LOWER($K40)=\"true\"),popcorrect(BF40,$AT40,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R40,discount),0),popcorrect(IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),BF40,N40),$AT40,fiscalyear,$E40,$F40,$R40,discount)))","v":0},{"$f":"IF(AND($AT40<>0,$X40>0),(L40*(1+PeriodRate($AT40,$X40))-L40)/(1+PeriodRate($AT40,$X40)),0)","v":0},{"$f":"IF(AND($AT40<>0,$X40>0),(M40*(1+PeriodRate($AT40,$X40))-M40)/(1+PeriodRate($AT40,$X40)),0)","v":0},{"$f":"IF(AND($AT40<>0,$X40>0),(N40*(1+PeriodRate($AT40,$X40))-N40)/(1+PeriodRate($AT40,$X40)),0)","v":0},{"$f":"IF(AND($AT40<>0,$R40>0),(L40*(1+PeriodRate($AT40,$R40))-L40)/(1+PeriodRate($AT40,$R40)),0)","v":0},{"$f":"IF(AND($AT40<>0,$R40>0),(M40*(1+PeriodRate($AT40,$R40))-M40)/(1+PeriodRate($AT40,$R40)),0)","v":0},{"$f":"IF(AND($AT40<>0,$R40>0),(N40*(1+PeriodRate($AT40,$R40))-N40)/(1+PeriodRate($AT40,$R40)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG40","v":33},{"$f":"'Admin Costs'!BH40","v":""}]
[34,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H41),\"\",(IF(OR(MID($I41,1,1)=\"1\",MID($I41,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H41,Profile!$B$23:$B$35,0),1),0)*$J41))","v":""},{"$f":"IF(ISBLANK($H41),\"\",(IF(OR(MID($I41,1,1)=\"2\",MID($I41,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H41,Profile!$B$23:$B$35,0),2),0))*$J41)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U41),ISBLANK(V41)),\"\",(IF(MID(U41,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V41,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S41=\"\",0,PeriodRate(discount,R41))),IF(S41=\"\",0,PeriodRate(discount,R41)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y41=\"\",0,PeriodRate(discount,X41))),IF(Y41=\"\",0,PeriodRate(discount,X41)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H41<>\"\",OFFSET(Profile!$F$24,MATCH(H41,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U41=\"\",0,IF(MID($D41,1,1)=\"1\",IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),popcorrect(BA41,$AT41,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X41,discount),0),popcorrect(IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),BA41,L41),$AT41,fiscalyear,$E41,$F41,$X41,discount)))","v":0},{"$f":"IF($U41=\"\",0,IF(MID($D41,1,1)=\"1\",IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),popcorrect(BB41,$AT41,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X41,discount),0),popcorrect(IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),BB41,M41),$AT41,fiscalyear,$E41,$F41,$X41,discount)))","v":0},{"$f":"IF($U41=\"\",0,IF(MID($D41,1,1)=\"1\",IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),popcorrect(BC41,$AT41,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X41,discount),0),popcorrect(IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),BC41,N41),$AT41,fiscalyear,$E41,$F41,$X41,discount)))","v":0},{"$f":"IF($P41=\"\",0,IF(MID($D41,1,1)=\"1\",IF(OR(LOWER($K41)=\"vraiI\",LOWER($K41)=\"true\"),popcorrect(BD41,$AT41,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R41,discount),0),popcorrect(IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),BD41,L41),$AT41,fiscalyear,$E41,$F41,$R41,discount)))","v":0},{"$f":"IF($P41=\"\",0,IF(MID($D41,1,1)=\"1\",IF(OR(LOWER($K41)=\"vraiI\",LOWER($K41)=\"true\"),popcorrect(BE41,$AT41,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R41,discount),0),popcorrect(IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),BE41,M41),$AT41,fiscalyear,$E41,$F41,$R41,discount)))","v":0},{"$f":"IF($P41=\"\",0,IF(MID($D41,1,1)=\"1\",IF(OR(LOWER($K41)=\"vraiI\",LOWER($K41)=\"true\"),popcorrect(BF41,$AT41,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R41,discount),0),popcorrect(IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),BF41,N41),$AT41,fiscalyear,$E41,$F41,$R41,discount)))","v":0},{"$f":"IF(AND($AT41<>0,$X41>0),(L41*(1+PeriodRate($AT41,$X41))-L41)/(1+PeriodRate($AT41,$X41)),0)","v":0},{"$f":"IF(AND($AT41<>0,$X41>0),(M41*(1+PeriodRate($AT41,$X41))-M41)/(1+PeriodRate($AT41,$X41)),0)","v":0},{"$f":"IF(AND($AT41<>0,$X41>0),(N41*(1+PeriodRate($AT41,$X41))-N41)/(1+PeriodRate($AT41,$X41)),0)","v":0},{"$f":"IF(AND($AT41<>0,$R41>0),(L41*(1+PeriodRate($AT41,$R41))-L41)/(1+PeriodRate($AT41,$R41)),0)","v":0},{"$f":"IF(AND($AT41<>0,$R41>0),(M41*(1+PeriodRate($AT41,$R41))-M41)/(1+PeriodRate($AT41,$R41)),0)","v":0},{"$f":"IF(AND($AT41<>0,$R41>0),(N41*(1+PeriodRate($AT41,$R41))-N41)/(1+PeriodRate($AT41,$R41)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG41","v":34},{"$f":"'Admin Costs'!BH41","v":""}]
[35,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H42),\"\",(IF(OR(MID($I42,1,1)=\"1\",MID($I42,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H42,Profile!$B$23:$B$35,0),1),0)*$J42))","v":""},{"$f":"IF(ISBLANK($H42),\"\",(IF(OR(MID($I42,1,1)=\"2\",MID($I42,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H42,Profile!$B$23:$B$35,0),2),0))*$J42)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U42),ISBLANK(V42)),\"\",(IF(MID(U42,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V42,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S42=\"\",0,PeriodRate(discount,R42))),IF(S42=\"\",0,PeriodRate(discount,R42)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y42=\"\",0,PeriodRate(discount,X42))),IF(Y42=\"\",0,PeriodRate(discount,X42)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H42<>\"\",OFFSET(Profile!$F$24,MATCH(H42,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U42=\"\",0,IF(MID($D42,1,1)=\"1\",IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),popcorrect(BA42,$AT42,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X42,discount),0),popcorrect(IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),BA42,L42),$AT42,fiscalyear,$E42,$F42,$X42,discount)))","v":0},{"$f":"IF($U42=\"\",0,IF(MID($D42,1,1)=\"1\",IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),popcorrect(BB42,$AT42,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X42,discount),0),popcorrect(IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),BB42,M42),$AT42,fiscalyear,$E42,$F42,$X42,discount)))","v":0},{"$f":"IF($U42=\"\",0,IF(MID($D42,1,1)=\"1\",IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),popcorrect(BC42,$AT42,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X42,discount),0),popcorrect(IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),BC42,N42),$AT42,fiscalyear,$E42,$F42,$X42,discount)))","v":0},{"$f":"IF($P42=\"\",0,IF(MID($D42,1,1)=\"1\",IF(OR(LOWER($K42)=\"vraiI\",LOWER($K42)=\"true\"),popcorrect(BD42,$AT42,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R42,discount),0),popcorrect(IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),BD42,L42),$AT42,fiscalyear,$E42,$F42,$R42,discount)))","v":0},{"$f":"IF($P42=\"\",0,IF(MID($D42,1,1)=\"1\",IF(OR(LOWER($K42)=\"vraiI\",LOWER($K42)=\"true\"),popcorrect(BE42,$AT42,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R42,discount),0),popcorrect(IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),BE42,M42),$AT42,fiscalyear,$E42,$F42,$R42,discount)))","v":0},{"$f":"IF($P42=\"\",0,IF(MID($D42,1,1)=\"1\",IF(OR(LOWER($K42)=\"vraiI\",LOWER($K42)=\"true\"),popcorrect(BF42,$AT42,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R42,discount),0),popcorrect(IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),BF42,N42),$AT42,fiscalyear,$E42,$F42,$R42,discount)))","v":0},{"$f":"IF(AND($AT42<>0,$X42>0),(L42*(1+PeriodRate($AT42,$X42))-L42)/(1+PeriodRate($AT42,$X42)),0)","v":0},{"$f":"IF(AND($AT42<>0,$X42>0),(M42*(1+PeriodRate($AT42,$X42))-M42)/(1+PeriodRate($AT42,$X42)),0)","v":0},{"$f":"IF(AND($AT42<>0,$X42>0),(N42*(1+PeriodRate($AT42,$X42))-N42)/(1+PeriodRate($AT42,$X42)),0)","v":0},{"$f":"IF(AND($AT42<>0,$R42>0),(L42*(1+PeriodRate($AT42,$R42))-L42)/(1+PeriodRate($AT42,$R42)),0)","v":0},{"$f":"IF(AND($AT42<>0,$R42>0),(M42*(1+PeriodRate($AT42,$R42))-M42)/(1+PeriodRate($AT42,$R42)),0)","v":0},{"$f":"IF(AND($AT42<>0,$R42>0),(N42*(1+PeriodRate($AT42,$R42))-N42)/(1+PeriodRate($AT42,$R42)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG42","v":35},{"$f":"'Admin Costs'!BH42","v":""}]
[36,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H43),\"\",(IF(OR(MID($I43,1,1)=\"1\",MID($I43,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H43,Profile!$B$23:$B$35,0),1),0)*$J43))","v":""},{"$f":"IF(ISBLANK($H43),\"\",(IF(OR(MID($I43,1,1)=\"2\",MID($I43,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H43,Profile!$B$23:$B$35,0),2),0))*$J43)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U43),ISBLANK(V43)),\"\",(IF(MID(U43,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V43,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S43=\"\",0,PeriodRate(discount,R43))),IF(S43=\"\",0,PeriodRate(discount,R43)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y43=\"\",0,PeriodRate(discount,X43))),IF(Y43=\"\",0,PeriodRate(discount,X43)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H43<>\"\",OFFSET(Profile!$F$24,MATCH(H43,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U43=\"\",0,IF(MID($D43,1,1)=\"1\",IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),popcorrect(BA43,$AT43,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X43,discount),0),popcorrect(IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),BA43,L43),$AT43,fiscalyear,$E43,$F43,$X43,discount)))","v":0},{"$f":"IF($U43=\"\",0,IF(MID($D43,1,1)=\"1\",IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),popcorrect(BB43,$AT43,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X43,discount),0),popcorrect(IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),BB43,M43),$AT43,fiscalyear,$E43,$F43,$X43,discount)))","v":0},{"$f":"IF($U43=\"\",0,IF(MID($D43,1,1)=\"1\",IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),popcorrect(BC43,$AT43,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X43,discount),0),popcorrect(IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),BC43,N43),$AT43,fiscalyear,$E43,$F43,$X43,discount)))","v":0},{"$f":"IF($P43=\"\",0,IF(MID($D43,1,1)=\"1\",IF(OR(LOWER($K43)=\"vraiI\",LOWER($K43)=\"true\"),popcorrect(BD43,$AT43,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R43,discount),0),popcorrect(IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),BD43,L43),$AT43,fiscalyear,$E43,$F43,$R43,discount)))","v":0},{"$f":"IF($P43=\"\",0,IF(MID($D43,1,1)=\"1\",IF(OR(LOWER($K43)=\"vraiI\",LOWER($K43)=\"true\"),popcorrect(BE43,$AT43,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R43,discount),0),popcorrect(IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),BE43,M43),$AT43,fiscalyear,$E43,$F43,$R43,discount)))","v":0},{"$f":"IF($P43=\"\",0,IF(MID($D43,1,1)=\"1\",IF(OR(LOWER($K43)=\"vraiI\",LOWER($K43)=\"true\"),popcorrect(BF43,$AT43,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R43,discount),0),popcorrect(IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),BF43,N43),$AT43,fiscalyear,$E43,$F43,$R43,discount)))","v":0},{"$f":"IF(AND($AT43<>0,$X43>0),(L43*(1+PeriodRate($AT43,$X43))-L43)/(1+PeriodRate($AT43,$X43)),0)","v":0},{"$f":"IF(AND($AT43<>0,$X43>0),(M43*(1+PeriodRate($AT43,$X43))-M43)/(1+PeriodRate($AT43,$X43)),0)","v":0},{"$f":"IF(AND($AT43<>0,$X43>0),(N43*(1+PeriodRate($AT43,$X43))-N43)/(1+PeriodRate($AT43,$X43)),0)","v":0},{"$f":"IF(AND($AT43<>0,$R43>0),(L43*(1+PeriodRate($AT43,$R43))-L43)/(1+PeriodRate($AT43,$R43)),0)","v":0},{"$f":"IF(AND($AT43<>0,$R43>0),(M43*(1+PeriodRate($AT43,$R43))-M43)/(1+PeriodRate($AT43,$R43)),0)","v":0},{"$f":"IF(AND($AT43<>0,$R43>0),(N43*(1+PeriodRate($AT43,$R43))-N43)/(1+PeriodRate($AT43,$R43)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG43","v":36},{"$f":"'Admin Costs'!BH43","v":""}]
[37,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H44),\"\",(IF(OR(MID($I44,1,1)=\"1\",MID($I44,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H44,Profile!$B$23:$B$35,0),1),0)*$J44))","v":""},{"$f":"IF(ISBLANK($H44),\"\",(IF(OR(MID($I44,1,1)=\"2\",MID($I44,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H44,Profile!$B$23:$B$35,0),2),0))*$J44)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U44),ISBLANK(V44)),\"\",(IF(MID(U44,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V44,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S44=\"\",0,PeriodRate(discount,R44))),IF(S44=\"\",0,PeriodRate(discount,R44)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y44=\"\",0,PeriodRate(discount,X44))),IF(Y44=\"\",0,PeriodRate(discount,X44)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H44<>\"\",OFFSET(Profile!$F$24,MATCH(H44,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U44=\"\",0,IF(MID($D44,1,1)=\"1\",IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),popcorrect(BA44,$AT44,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X44,discount),0),popcorrect(IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),BA44,L44),$AT44,fiscalyear,$E44,$F44,$X44,discount)))","v":0},{"$f":"IF($U44=\"\",0,IF(MID($D44,1,1)=\"1\",IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),popcorrect(BB44,$AT44,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X44,discount),0),popcorrect(IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),BB44,M44),$AT44,fiscalyear,$E44,$F44,$X44,discount)))","v":0},{"$f":"IF($U44=\"\",0,IF(MID($D44,1,1)=\"1\",IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),popcorrect(BC44,$AT44,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X44,discount),0),popcorrect(IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),BC44,N44),$AT44,fiscalyear,$E44,$F44,$X44,discount)))","v":0},{"$f":"IF($P44=\"\",0,IF(MID($D44,1,1)=\"1\",IF(OR(LOWER($K44)=\"vraiI\",LOWER($K44)=\"true\"),popcorrect(BD44,$AT44,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R44,discount),0),popcorrect(IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),BD44,L44),$AT44,fiscalyear,$E44,$F44,$R44,discount)))","v":0},{"$f":"IF($P44=\"\",0,IF(MID($D44,1,1)=\"1\",IF(OR(LOWER($K44)=\"vraiI\",LOWER($K44)=\"true\"),popcorrect(BE44,$AT44,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R44,discount),0),popcorrect(IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),BE44,M44),$AT44,fiscalyear,$E44,$F44,$R44,discount)))","v":0},{"$f":"IF($P44=\"\",0,IF(MID($D44,1,1)=\"1\",IF(OR(LOWER($K44)=\"vraiI\",LOWER($K44)=\"true\"),popcorrect(BF44,$AT44,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R44,discount),0),popcorrect(IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),BF44,N44),$AT44,fiscalyear,$E44,$F44,$R44,discount)))","v":0},{"$f":"IF(AND($AT44<>0,$X44>0),(L44*(1+PeriodRate($AT44,$X44))-L44)/(1+PeriodRate($AT44,$X44)),0)","v":0},{"$f":"IF(AND($AT44<>0,$X44>0),(M44*(1+PeriodRate($AT44,$X44))-M44)/(1+PeriodRate($AT44,$X44)),0)","v":0},{"$f":"IF(AND($AT44<>0,$X44>0),(N44*(1+PeriodRate($AT44,$X44))-N44)/(1+PeriodRate($AT44,$X44)),0)","v":0},{"$f":"IF(AND($AT44<>0,$R44>0),(L44*(1+PeriodRate($AT44,$R44))-L44)/(1+PeriodRate($AT44,$R44)),0)","v":0},{"$f":"IF(AND($AT44<>0,$R44>0),(M44*(1+PeriodRate($AT44,$R44))-M44)/(1+PeriodRate($AT44,$R44)),0)","v":0},{"$f":"IF(AND($AT44<>0,$R44>0),(N44*(1+PeriodRate($AT44,$R44))-N44)/(1+PeriodRate($AT44,$R44)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG44","v":37},{"$f":"'Admin Costs'!BH44","v":""}]
[38,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H45),\"\",(IF(OR(MID($I45,1,1)=\"1\",MID($I45,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H45,Profile!$B$23:$B$35,0),1),0)*$J45))","v":""},{"$f":"IF(ISBLANK($H45),\"\",(IF(OR(MID($I45,1,1)=\"2\",MID($I45,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H45,Profile!$B$23:$B$35,0),2),0))*$J45)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U45),ISBLANK(V45)),\"\",(IF(MID(U45,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V45,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S45=\"\",0,PeriodRate(discount,R45))),IF(S45=\"\",0,PeriodRate(discount,R45)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y45=\"\",0,PeriodRate(discount,X45))),IF(Y45=\"\",0,PeriodRate(discount,X45)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H45<>\"\",OFFSET(Profile!$F$24,MATCH(H45,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U45=\"\",0,IF(MID($D45,1,1)=\"1\",IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),popcorrect(BA45,$AT45,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X45,discount),0),popcorrect(IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),BA45,L45),$AT45,fiscalyear,$E45,$F45,$X45,discount)))","v":0},{"$f":"IF($U45=\"\",0,IF(MID($D45,1,1)=\"1\",IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),popcorrect(BB45,$AT45,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X45,discount),0),popcorrect(IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),BB45,M45),$AT45,fiscalyear,$E45,$F45,$X45,discount)))","v":0},{"$f":"IF($U45=\"\",0,IF(MID($D45,1,1)=\"1\",IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),popcorrect(BC45,$AT45,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X45,discount),0),popcorrect(IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),BC45,N45),$AT45,fiscalyear,$E45,$F45,$X45,discount)))","v":0},{"$f":"IF($P45=\"\",0,IF(MID($D45,1,1)=\"1\",IF(OR(LOWER($K45)=\"vraiI\",LOWER($K45)=\"true\"),popcorrect(BD45,$AT45,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R45,discount),0),popcorrect(IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),BD45,L45),$AT45,fiscalyear,$E45,$F45,$R45,discount)))","v":0},{"$f":"IF($P45=\"\",0,IF(MID($D45,1,1)=\"1\",IF(OR(LOWER($K45)=\"vraiI\",LOWER($K45)=\"true\"),popcorrect(BE45,$AT45,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R45,discount),0),popcorrect(IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),BE45,M45),$AT45,fiscalyear,$E45,$F45,$R45,discount)))","v":0},{"$f":"IF($P45=\"\",0,IF(MID($D45,1,1)=\"1\",IF(OR(LOWER($K45)=\"vraiI\",LOWER($K45)=\"true\"),popcorrect(BF45,$AT45,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R45,discount),0),popcorrect(IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),BF45,N45),$AT45,fiscalyear,$E45,$F45,$R45,discount)))","v":0},{"$f":"IF(AND($AT45<>0,$X45>0),(L45*(1+PeriodRate($AT45,$X45))-L45)/(1+PeriodRate($AT45,$X45)),0)","v":0},{"$f":"IF(AND($AT45<>0,$X45>0),(M45*(1+PeriodRate($AT45,$X45))-M45)/(1+PeriodRate($AT45,$X45)),0)","v":0},{"$f":"IF(AND($AT45<>0,$X45>0),(N45*(1+PeriodRate($AT45,$X45))-N45)/(1+PeriodRate($AT45,$X45)),0)","v":0},{"$f":"IF(AND($AT45<>0,$R45>0),(L45*(1+PeriodRate($AT45,$R45))-L45)/(1+PeriodRate($AT45,$R45)),0)","v":0},{"$f":"IF(AND($AT45<>0,$R45>0),(M45*(1+PeriodRate($AT45,$R45))-M45)/(1+PeriodRate($AT45,$R45)),0)","v":0},{"$f":"IF(AND($AT45<>0,$R45>0),(N45*(1+PeriodRate($AT45,$R45))-N45)/(1+PeriodRate($AT45,$R45)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG45","v":38},{"$f":"'Admin Costs'!BH45","v":""}]
[39,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H46),\"\",(IF(OR(MID($I46,1,1)=\"1\",MID($I46,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H46,Profile!$B$23:$B$35,0),1),0)*$J46))","v":""},{"$f":"IF(ISBLANK($H46),\"\",(IF(OR(MID($I46,1,1)=\"2\",MID($I46,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H46,Profile!$B$23:$B$35,0),2),0))*$J46)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U46),ISBLANK(V46)),\"\",(IF(MID(U46,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V46,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S46=\"\",0,PeriodRate(discount,R46))),IF(S46=\"\",0,PeriodRate(discount,R46)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y46=\"\",0,PeriodRate(discount,X46))),IF(Y46=\"\",0,PeriodRate(discount,X46)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H46<>\"\",OFFSET(Profile!$F$24,MATCH(H46,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U46=\"\",0,IF(MID($D46,1,1)=\"1\",IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),popcorrect(BA46,$AT46,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X46,discount),0),popcorrect(IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),BA46,L46),$AT46,fiscalyear,$E46,$F46,$X46,discount)))","v":0},{"$f":"IF($U46=\"\",0,IF(MID($D46,1,1)=\"1\",IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),popcorrect(BB46,$AT46,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X46,discount),0),popcorrect(IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),BB46,M46),$AT46,fiscalyear,$E46,$F46,$X46,discount)))","v":0},{"$f":"IF($U46=\"\",0,IF(MID($D46,1,1)=\"1\",IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),popcorrect(BC46,$AT46,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X46,discount),0),popcorrect(IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),BC46,N46),$AT46,fiscalyear,$E46,$F46,$X46,discount)))","v":0},{"$f":"IF($P46=\"\",0,IF(MID($D46,1,1)=\"1\",IF(OR(LOWER($K46)=\"vraiI\",LOWER($K46)=\"true\"),popcorrect(BD46,$AT46,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R46,discount),0),popcorrect(IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),BD46,L46),$AT46,fiscalyear,$E46,$F46,$R46,discount)))","v":0},{"$f":"IF($P46=\"\",0,IF(MID($D46,1,1)=\"1\",IF(OR(LOWER($K46)=\"vraiI\",LOWER($K46)=\"true\"),popcorrect(BE46,$AT46,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R46,discount),0),popcorrect(IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),BE46,M46),$AT46,fiscalyear,$E46,$F46,$R46,discount)))","v":0},{"$f":"IF($P46=\"\",0,IF(MID($D46,1,1)=\"1\",IF(OR(LOWER($K46)=\"vraiI\",LOWER($K46)=\"true\"),popcorrect(BF46,$AT46,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R46,discount),0),popcorrect(IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),BF46,N46),$AT46,fiscalyear,$E46,$F46,$R46,discount)))","v":0},{"$f":"IF(AND($AT46<>0,$X46>0),(L46*(1+PeriodRate($AT46,$X46))-L46)/(1+PeriodRate($AT46,$X46)),0)","v":0},{"$f":"IF(AND($AT46<>0,$X46>0),(M46*(1+PeriodRate($AT46,$X46))-M46)/(1+PeriodRate($AT46,$X46)),0)","v":0},{"$f":"IF(AND($AT46<>0,$X46>0),(N46*(1+PeriodRate($AT46,$X46))-N46)/(1+PeriodRate($AT46,$X46)),0)","v":0},{"$f":"IF(AND($AT46<>0,$R46>0),(L46*(1+PeriodRate($AT46,$R46))-L46)/(1+PeriodRate($AT46,$R46)),0)","v":0},{"$f":"IF(AND($AT46<>0,$R46>0),(M46*(1+PeriodRate($AT46,$R46))-M46)/(1+PeriodRate($AT46,$R46)),0)","v":0},{"$f":"IF(AND($AT46<>0,$R46>0),(N46*(1+PeriodRate($AT46,$R46))-N46)/(1+PeriodRate($AT46,$R46)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG46","v":39},{"$f":"'Admin Costs'!BH46","v":""}]
[40,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H47),\"\",(IF(OR(MID($I47,1,1)=\"1\",MID($I47,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H47,Profile!$B$23:$B$35,0),1),0)*$J47))","v":""},{"$f":"IF(ISBLANK($H47),\"\",(IF(OR(MID($I47,1,1)=\"2\",MID($I47,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H47,Profile!$B$23:$B$35,0),2),0))*$J47)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U47),ISBLANK(V47)),\"\",(IF(MID(U47,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V47,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S47=\"\",0,PeriodRate(discount,R47))),IF(S47=\"\",0,PeriodRate(discount,R47)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y47=\"\",0,PeriodRate(discount,X47))),IF(Y47=\"\",0,PeriodRate(discount,X47)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H47<>\"\",OFFSET(Profile!$F$24,MATCH(H47,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U47=\"\",0,IF(MID($D47,1,1)=\"1\",IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),popcorrect(BA47,$AT47,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X47,discount),0),popcorrect(IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),BA47,L47),$AT47,fiscalyear,$E47,$F47,$X47,discount)))","v":0},{"$f":"IF($U47=\"\",0,IF(MID($D47,1,1)=\"1\",IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),popcorrect(BB47,$AT47,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X47,discount),0),popcorrect(IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),BB47,M47),$AT47,fiscalyear,$E47,$F47,$X47,discount)))","v":0},{"$f":"IF($U47=\"\",0,IF(MID($D47,1,1)=\"1\",IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),popcorrect(BC47,$AT47,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X47,discount),0),popcorrect(IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),BC47,N47),$AT47,fiscalyear,$E47,$F47,$X47,discount)))","v":0},{"$f":"IF($P47=\"\",0,IF(MID($D47,1,1)=\"1\",IF(OR(LOWER($K47)=\"vraiI\",LOWER($K47)=\"true\"),popcorrect(BD47,$AT47,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R47,discount),0),popcorrect(IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),BD47,L47),$AT47,fiscalyear,$E47,$F47,$R47,discount)))","v":0},{"$f":"IF($P47=\"\",0,IF(MID($D47,1,1)=\"1\",IF(OR(LOWER($K47)=\"vraiI\",LOWER($K47)=\"true\"),popcorrect(BE47,$AT47,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R47,discount),0),popcorrect(IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),BE47,M47),$AT47,fiscalyear,$E47,$F47,$R47,discount)))","v":0},{"$f":"IF($P47=\"\",0,IF(MID($D47,1,1)=\"1\",IF(OR(LOWER($K47)=\"vraiI\",LOWER($K47)=\"true\"),popcorrect(BF47,$AT47,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R47,discount),0),popcorrect(IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),BF47,N47),$AT47,fiscalyear,$E47,$F47,$R47,discount)))","v":0},{"$f":"IF(AND($AT47<>0,$X47>0),(L47*(1+PeriodRate($AT47,$X47))-L47)/(1+PeriodRate($AT47,$X47)),0)","v":0},{"$f":"IF(AND($AT47<>0,$X47>0),(M47*(1+PeriodRate($AT47,$X47))-M47)/(1+PeriodRate($AT47,$X47)),0)","v":0},{"$f":"IF(AND($AT47<>0,$X47>0),(N47*(1+PeriodRate($AT47,$X47))-N47)/(1+PeriodRate($AT47,$X47)),0)","v":0},{"$f":"IF(AND($AT47<>0,$R47>0),(L47*(1+PeriodRate($AT47,$R47))-L47)/(1+PeriodRate($AT47,$R47)),0)","v":0},{"$f":"IF(AND($AT47<>0,$R47>0),(M47*(1+PeriodRate($AT47,$R47))-M47)/(1+PeriodRate($AT47,$R47)),0)","v":0},{"$f":"IF(AND($AT47<>0,$R47>0),(N47*(1+PeriodRate($AT47,$R47))-N47)/(1+PeriodRate($AT47,$R47)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG47","v":40},{"$f":"'Admin Costs'!BH47","v":""}]
[41,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H48),\"\",(IF(OR(MID($I48,1,1)=\"1\",MID($I48,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H48,Profile!$B$23:$B$35,0),1),0)*$J48))","v":""},{"$f":"IF(ISBLANK($H48),\"\",(IF(OR(MID($I48,1,1)=\"2\",MID($I48,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H48,Profile!$B$23:$B$35,0),2),0))*$J48)","v":""},{"$f":"IF(H48=\"\",\"\",L48+M48)","v":""},null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U48),ISBLANK(V48)),\"\",(IF(MID(U48,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V48,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S48=\"\",0,PeriodRate(discount,R48))),IF(S48=\"\",0,PeriodRate(discount,R48)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y48=\"\",0,PeriodRate(discount,X48))),IF(Y48=\"\",0,PeriodRate(discount,X48)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H48<>\"\",OFFSET(Profile!$F$24,MATCH(H48,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U48=\"\",0,IF(MID($D48,1,1)=\"1\",IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),popcorrect(BA48,$AT48,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X48,discount),0),popcorrect(IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),BA48,L48),$AT48,fiscalyear,$E48,$F48,$X48,discount)))","v":0},{"$f":"IF($U48=\"\",0,IF(MID($D48,1,1)=\"1\",IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),popcorrect(BB48,$AT48,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X48,discount),0),popcorrect(IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),BB48,M48),$AT48,fiscalyear,$E48,$F48,$X48,discount)))","v":0},{"$f":"IF($U48=\"\",0,IF(MID($D48,1,1)=\"1\",IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),popcorrect(BC48,$AT48,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X48,discount),0),popcorrect(IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),BC48,N48),$AT48,fiscalyear,$E48,$F48,$X48,discount)))","v":0},{"$f":"IF($P48=\"\",0,IF(MID($D48,1,1)=\"1\",IF(OR(LOWER($K48)=\"vraiI\",LOWER($K48)=\"true\"),popcorrect(BD48,$AT48,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R48,discount),0),popcorrect(IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),BD48,L48),$AT48,fiscalyear,$E48,$F48,$R48,discount)))","v":0},{"$f":"IF($P48=\"\",0,IF(MID($D48,1,1)=\"1\",IF(OR(LOWER($K48)=\"vraiI\",LOWER($K48)=\"true\"),popcorrect(BE48,$AT48,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R48,discount),0),popcorrect(IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),BE48,M48),$AT48,fiscalyear,$E48,$F48,$R48,discount)))","v":0},{"$f":"IF($P48=\"\",0,IF(MID($D48,1,1)=\"1\",IF(OR(LOWER($K48)=\"vraiI\",LOWER($K48)=\"true\"),popcorrect(BF48,$AT48,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R48,discount),0),popcorrect(IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),BF48,N48),$AT48,fiscalyear,$E48,$F48,$R48,discount)))","v":0},{"$f":"IF(AND($AT48<>0,$X48>0),(L48*(1+PeriodRate($AT48,$X48))-L48)/(1+PeriodRate($AT48,$X48)),0)","v":0},{"$f":"IF(AND($AT48<>0,$X48>0),(M48*(1+PeriodRate($AT48,$X48))-M48)/(1+PeriodRate($AT48,$X48)),0)","v":0},{"$f":"IF(AND($AT48<>0,$X48>0),(N48*(1+PeriodRate($AT48,$X48))-N48)/(1+PeriodRate($AT48,$X48)),0)","v":0},{"$f":"IF(AND($AT48<>0,$R48>0),(L48*(1+PeriodRate($AT48,$R48))-L48)/(1+PeriodRate($AT48,$R48)),0)","v":0},{"$f":"IF(AND($AT48<>0,$R48>0),(M48*(1+PeriodRate($AT48,$R48))-M48)/(1+PeriodRate($AT48,$R48)),0)","v":0},{"$f":"IF(AND($AT48<>0,$R48>0),(N48*(1+PeriodRate($AT48,$R48))-N48)/(1+PeriodRate($AT48,$R48)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG48","v":41},{"$f":"'Admin Costs'!BH48","v":""}]
[42,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H49),\"\",(IF(OR(MID($I49,1,1)=\"1\",MID($I49,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H49,Profile!$B$23:$B$35,0),1),0)*$J49))","v":""},{"$f":"IF(ISBLANK($H49),\"\",(IF(OR(MID($I49,1,1)=\"2\",MID($I49,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H49,Profile!$B$23:$B$35,0),2),0))*$J49)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U49),ISBLANK(V49)),\"\",(IF(MID(U49,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V49,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S49=\"\",0,PeriodRate(discount,R49))),IF(S49=\"\",0,PeriodRate(discount,R49)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y49=\"\",0,PeriodRate(discount,X49))),IF(Y49=\"\",0,PeriodRate(discount,X49)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H49<>\"\",OFFSET(Profile!$F$24,MATCH(H49,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U49=\"\",0,IF(MID($D49,1,1)=\"1\",IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),popcorrect(BA49,$AT49,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X49,discount),0),popcorrect(IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),BA49,L49),$AT49,fiscalyear,$E49,$F49,$X49,discount)))","v":0},{"$f":"IF($U49=\"\",0,IF(MID($D49,1,1)=\"1\",IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),popcorrect(BB49,$AT49,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X49,discount),0),popcorrect(IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),BB49,M49),$AT49,fiscalyear,$E49,$F49,$X49,discount)))","v":0},{"$f":"IF($U49=\"\",0,IF(MID($D49,1,1)=\"1\",IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),popcorrect(BC49,$AT49,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X49,discount),0),popcorrect(IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),BC49,N49),$AT49,fiscalyear,$E49,$F49,$X49,discount)))","v":0},{"$f":"IF($P49=\"\",0,IF(MID($D49,1,1)=\"1\",IF(OR(LOWER($K49)=\"vraiI\",LOWER($K49)=\"true\"),popcorrect(BD49,$AT49,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R49,discount),0),popcorrect(IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),BD49,L49),$AT49,fiscalyear,$E49,$F49,$R49,discount)))","v":0},{"$f":"IF($P49=\"\",0,IF(MID($D49,1,1)=\"1\",IF(OR(LOWER($K49)=\"vraiI\",LOWER($K49)=\"true\"),popcorrect(BE49,$AT49,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R49,discount),0),popcorrect(IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),BE49,M49),$AT49,fiscalyear,$E49,$F49,$R49,discount)))","v":0},{"$f":"IF($P49=\"\",0,IF(MID($D49,1,1)=\"1\",IF(OR(LOWER($K49)=\"vraiI\",LOWER($K49)=\"true\"),popcorrect(BF49,$AT49,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R49,discount),0),popcorrect(IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),BF49,N49),$AT49,fiscalyear,$E49,$F49,$R49,discount)))","v":0},{"$f":"IF(AND($AT49<>0,$X49>0),(L49*(1+PeriodRate($AT49,$X49))-L49)/(1+PeriodRate($AT49,$X49)),0)","v":0},{"$f":"IF(AND($AT49<>0,$X49>0),(M49*(1+PeriodRate($AT49,$X49))-M49)/(1+PeriodRate($AT49,$X49)),0)","v":0},{"$f":"IF(AND($AT49<>0,$X49>0),(N49*(1+PeriodRate($AT49,$X49))-N49)/(1+PeriodRate($AT49,$X49)),0)","v":0},{"$f":"IF(AND($AT49<>0,$R49>0),(L49*(1+PeriodRate($AT49,$R49))-L49)/(1+PeriodRate($AT49,$R49)),0)","v":0},{"$f":"IF(AND($AT49<>0,$R49>0),(M49*(1+PeriodRate($AT49,$R49))-M49)/(1+PeriodRate($AT49,$R49)),0)","v":0},{"$f":"IF(AND($AT49<>0,$R49>0),(N49*(1+PeriodRate($AT49,$R49))-N49)/(1+PeriodRate($AT49,$R49)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG49","v":42},{"$f":"'Admin Costs'!BH49","v":""}]
[43,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H50),\"\",(IF(OR(MID($I50,1,1)=\"1\",MID($I50,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H50,Profile!$B$23:$B$35,0),1),0)*$J50))","v":""},{"$f":"IF(ISBLANK($H50),\"\",(IF(OR(MID($I50,1,1)=\"2\",MID($I50,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H50,Profile!$B$23:$B$35,0),2),0))*$J50)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U50),ISBLANK(V50)),\"\",(IF(MID(U50,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V50,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S50=\"\",0,PeriodRate(discount,R50))),IF(S50=\"\",0,PeriodRate(discount,R50)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y50=\"\",0,PeriodRate(discount,X50))),IF(Y50=\"\",0,PeriodRate(discount,X50)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H50<>\"\",OFFSET(Profile!$F$24,MATCH(H50,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U50=\"\",0,IF(MID($D50,1,1)=\"1\",IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),popcorrect(BA50,$AT50,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X50,discount),0),popcorrect(IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),BA50,L50),$AT50,fiscalyear,$E50,$F50,$X50,discount)))","v":0},{"$f":"IF($U50=\"\",0,IF(MID($D50,1,1)=\"1\",IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),popcorrect(BB50,$AT50,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X50,discount),0),popcorrect(IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),BB50,M50),$AT50,fiscalyear,$E50,$F50,$X50,discount)))","v":0},{"$f":"IF($U50=\"\",0,IF(MID($D50,1,1)=\"1\",IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),popcorrect(BC50,$AT50,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X50,discount),0),popcorrect(IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),BC50,N50),$AT50,fiscalyear,$E50,$F50,$X50,discount)))","v":0},{"$f":"IF($P50=\"\",0,IF(MID($D50,1,1)=\"1\",IF(OR(LOWER($K50)=\"vraiI\",LOWER($K50)=\"true\"),popcorrect(BD50,$AT50,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R50,discount),0),popcorrect(IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),BD50,L50),$AT50,fiscalyear,$E50,$F50,$R50,discount)))","v":0},{"$f":"IF($P50=\"\",0,IF(MID($D50,1,1)=\"1\",IF(OR(LOWER($K50)=\"vraiI\",LOWER($K50)=\"true\"),popcorrect(BE50,$AT50,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R50,discount),0),popcorrect(IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),BE50,M50),$AT50,fiscalyear,$E50,$F50,$R50,discount)))","v":0},{"$f":"IF($P50=\"\",0,IF(MID($D50,1,1)=\"1\",IF(OR(LOWER($K50)=\"vraiI\",LOWER($K50)=\"true\"),popcorrect(BF50,$AT50,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R50,discount),0),popcorrect(IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),BF50,N50),$AT50,fiscalyear,$E50,$F50,$R50,discount)))","v":0},{"$f":"IF(AND($AT50<>0,$X50>0),(L50*(1+PeriodRate($AT50,$X50))-L50)/(1+PeriodRate($AT50,$X50)),0)","v":0},{"$f":"IF(AND($AT50<>0,$X50>0),(M50*(1+PeriodRate($AT50,$X50))-M50)/(1+PeriodRate($AT50,$X50)),0)","v":0},{"$f":"IF(AND($AT50<>0,$X50>0),(N50*(1+PeriodRate($AT50,$X50))-N50)/(1+PeriodRate($AT50,$X50)),0)","v":0},{"$f":"IF(AND($AT50<>0,$R50>0),(L50*(1+PeriodRate($AT50,$R50))-L50)/(1+PeriodRate($AT50,$R50)),0)","v":0},{"$f":"IF(AND($AT50<>0,$R50>0),(M50*(1+PeriodRate($AT50,$R50))-M50)/(1+PeriodRate($AT50,$R50)),0)","v":0},{"$f":"IF(AND($AT50<>0,$R50>0),(N50*(1+PeriodRate($AT50,$R50))-N50)/(1+PeriodRate($AT50,$R50)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG50","v":43},{"$f":"'Admin Costs'!BH50","v":""}]
[44,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H51),\"\",(IF(OR(MID($I51,1,1)=\"1\",MID($I51,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H51,Profile!$B$23:$B$35,0),1),0)*$J51))","v":""},{"$f":"IF(ISBLANK($H51),\"\",(IF(OR(MID($I51,1,1)=\"2\",MID($I51,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H51,Profile!$B$23:$B$35,0),2),0))*$J51)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U51),ISBLANK(V51)),\"\",(IF(MID(U51,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V51,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S51=\"\",0,PeriodRate(discount,R51))),IF(S51=\"\",0,PeriodRate(discount,R51)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y51=\"\",0,PeriodRate(discount,X51))),IF(Y51=\"\",0,PeriodRate(discount,X51)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H51<>\"\",OFFSET(Profile!$F$24,MATCH(H51,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U51=\"\",0,IF(MID($D51,1,1)=\"1\",IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),popcorrect(BA51,$AT51,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X51,discount),0),popcorrect(IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),BA51,L51),$AT51,fiscalyear,$E51,$F51,$X51,discount)))","v":0},{"$f":"IF($U51=\"\",0,IF(MID($D51,1,1)=\"1\",IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),popcorrect(BB51,$AT51,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X51,discount),0),popcorrect(IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),BB51,M51),$AT51,fiscalyear,$E51,$F51,$X51,discount)))","v":0},{"$f":"IF($U51=\"\",0,IF(MID($D51,1,1)=\"1\",IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),popcorrect(BC51,$AT51,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X51,discount),0),popcorrect(IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),BC51,N51),$AT51,fiscalyear,$E51,$F51,$X51,discount)))","v":0},{"$f":"IF($P51=\"\",0,IF(MID($D51,1,1)=\"1\",IF(OR(LOWER($K51)=\"vraiI\",LOWER($K51)=\"true\"),popcorrect(BD51,$AT51,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R51,discount),0),popcorrect(IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),BD51,L51),$AT51,fiscalyear,$E51,$F51,$R51,discount)))","v":0},{"$f":"IF($P51=\"\",0,IF(MID($D51,1,1)=\"1\",IF(OR(LOWER($K51)=\"vraiI\",LOWER($K51)=\"true\"),popcorrect(BE51,$AT51,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R51,discount),0),popcorrect(IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),BE51,M51),$AT51,fiscalyear,$E51,$F51,$R51,discount)))","v":0},{"$f":"IF($P51=\"\",0,IF(MID($D51,1,1)=\"1\",IF(OR(LOWER($K51)=\"vraiI\",LOWER($K51)=\"true\"),popcorrect(BF51,$AT51,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R51,discount),0),popcorrect(IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),BF51,N51),$AT51,fiscalyear,$E51,$F51,$R51,discount)))","v":0},{"$f":"IF(AND($AT51<>0,$X51>0),(L51*(1+PeriodRate($AT51,$X51))-L51)/(1+PeriodRate($AT51,$X51)),0)","v":0},{"$f":"IF(AND($AT51<>0,$X51>0),(M51*(1+PeriodRate($AT51,$X51))-M51)/(1+PeriodRate($AT51,$X51)),0)","v":0},{"$f":"IF(AND($AT51<>0,$X51>0),(N51*(1+PeriodRate($AT51,$X51))-N51)/(1+PeriodRate($AT51,$X51)),0)","v":0},{"$f":"IF(AND($AT51<>0,$R51>0),(L51*(1+PeriodRate($AT51,$R51))-L51)/(1+PeriodRate($AT51,$R51)),0)","v":0},{"$f":"IF(AND($AT51<>0,$R51>0),(M51*(1+PeriodRate($AT51,$R51))-M51)/(1+PeriodRate($AT51,$R51)),0)","v":0},{"$f":"IF(AND($AT51<>0,$R51>0),(N51*(1+PeriodRate($AT51,$R51))-N51)/(1+PeriodRate($AT51,$R51)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG51","v":44},{"$f":"'Admin Costs'!BH51","v":""}]
[45,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H52),\"\",(IF(OR(MID($I52,1,1)=\"1\",MID($I52,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H52,Profile!$B$23:$B$35,0),1),0)*$J52))","v":""},{"$f":"IF(ISBLANK($H52),\"\",(IF(OR(MID($I52,1,1)=\"2\",MID($I52,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H52,Profile!$B$23:$B$35,0),2),0))*$J52)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U52),ISBLANK(V52)),\"\",(IF(MID(U52,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V52,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S52=\"\",0,PeriodRate(discount,R52))),IF(S52=\"\",0,PeriodRate(discount,R52)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y52=\"\",0,PeriodRate(discount,X52))),IF(Y52=\"\",0,PeriodRate(discount,X52)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H52<>\"\",OFFSET(Profile!$F$24,MATCH(H52,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U52=\"\",0,IF(MID($D52,1,1)=\"1\",IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),popcorrect(BA52,$AT52,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X52,discount),0),popcorrect(IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),BA52,L52),$AT52,fiscalyear,$E52,$F52,$X52,discount)))","v":0},{"$f":"IF($U52=\"\",0,IF(MID($D52,1,1)=\"1\",IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),popcorrect(BB52,$AT52,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X52,discount),0),popcorrect(IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),BB52,M52),$AT52,fiscalyear,$E52,$F52,$X52,discount)))","v":0},{"$f":"IF($U52=\"\",0,IF(MID($D52,1,1)=\"1\",IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),popcorrect(BC52,$AT52,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X52,discount),0),popcorrect(IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),BC52,N52),$AT52,fiscalyear,$E52,$F52,$X52,discount)))","v":0},{"$f":"IF($P52=\"\",0,IF(MID($D52,1,1)=\"1\",IF(OR(LOWER($K52)=\"vraiI\",LOWER($K52)=\"true\"),popcorrect(BD52,$AT52,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R52,discount),0),popcorrect(IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),BD52,L52),$AT52,fiscalyear,$E52,$F52,$R52,discount)))","v":0},{"$f":"IF($P52=\"\",0,IF(MID($D52,1,1)=\"1\",IF(OR(LOWER($K52)=\"vraiI\",LOWER($K52)=\"true\"),popcorrect(BE52,$AT52,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R52,discount),0),popcorrect(IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),BE52,M52),$AT52,fiscalyear,$E52,$F52,$R52,discount)))","v":0},{"$f":"IF($P52=\"\",0,IF(MID($D52,1,1)=\"1\",IF(OR(LOWER($K52)=\"vraiI\",LOWER($K52)=\"true\"),popcorrect(BF52,$AT52,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R52,discount),0),popcorrect(IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),BF52,N52),$AT52,fiscalyear,$E52,$F52,$R52,discount)))","v":0},{"$f":"IF(AND($AT52<>0,$X52>0),(L52*(1+PeriodRate($AT52,$X52))-L52)/(1+PeriodRate($AT52,$X52)),0)","v":0},{"$f":"IF(AND($AT52<>0,$X52>0),(M52*(1+PeriodRate($AT52,$X52))-M52)/(1+PeriodRate($AT52,$X52)),0)","v":0},{"$f":"IF(AND($AT52<>0,$X52>0),(N52*(1+PeriodRate($AT52,$X52))-N52)/(1+PeriodRate($AT52,$X52)),0)","v":0},{"$f":"IF(AND($AT52<>0,$R52>0),(L52*(1+PeriodRate($AT52,$R52))-L52)/(1+PeriodRate($AT52,$R52)),0)","v":0},{"$f":"IF(AND($AT52<>0,$R52>0),(M52*(1+PeriodRate($AT52,$R52))-M52)/(1+PeriodRate($AT52,$R52)),0)","v":0},{"$f":"IF(AND($AT52<>0,$R52>0),(N52*(1+PeriodRate($AT52,$R52))-N52)/(1+PeriodRate($AT52,$R52)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG52","v":45},{"$f":"'Admin Costs'!BH52","v":""}]
[46,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H53),\"\",(IF(OR(MID($I53,1,1)=\"1\",MID($I53,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H53,Profile!$B$23:$B$35,0),1),0)*$J53))","v":""},{"$f":"IF(ISBLANK($H53),\"\",(IF(OR(MID($I53,1,1)=\"2\",MID($I53,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H53,Profile!$B$23:$B$35,0),2),0))*$J53)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U53),ISBLANK(V53)),\"\",(IF(MID(U53,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V53,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S53=\"\",0,PeriodRate(discount,R53))),IF(S53=\"\",0,PeriodRate(discount,R53)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y53=\"\",0,PeriodRate(discount,X53))),IF(Y53=\"\",0,PeriodRate(discount,X53)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H53<>\"\",OFFSET(Profile!$F$24,MATCH(H53,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U53=\"\",0,IF(MID($D53,1,1)=\"1\",IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),popcorrect(BA53,$AT53,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X53,discount),0),popcorrect(IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),BA53,L53),$AT53,fiscalyear,$E53,$F53,$X53,discount)))","v":0},{"$f":"IF($U53=\"\",0,IF(MID($D53,1,1)=\"1\",IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),popcorrect(BB53,$AT53,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X53,discount),0),popcorrect(IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),BB53,M53),$AT53,fiscalyear,$E53,$F53,$X53,discount)))","v":0},{"$f":"IF($U53=\"\",0,IF(MID($D53,1,1)=\"1\",IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),popcorrect(BC53,$AT53,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X53,discount),0),popcorrect(IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),BC53,N53),$AT53,fiscalyear,$E53,$F53,$X53,discount)))","v":0},{"$f":"IF($P53=\"\",0,IF(MID($D53,1,1)=\"1\",IF(OR(LOWER($K53)=\"vraiI\",LOWER($K53)=\"true\"),popcorrect(BD53,$AT53,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R53,discount),0),popcorrect(IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),BD53,L53),$AT53,fiscalyear,$E53,$F53,$R53,discount)))","v":0},{"$f":"IF($P53=\"\",0,IF(MID($D53,1,1)=\"1\",IF(OR(LOWER($K53)=\"vraiI\",LOWER($K53)=\"true\"),popcorrect(BE53,$AT53,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R53,discount),0),popcorrect(IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),BE53,M53),$AT53,fiscalyear,$E53,$F53,$R53,discount)))","v":0},{"$f":"IF($P53=\"\",0,IF(MID($D53,1,1)=\"1\",IF(OR(LOWER($K53)=\"vraiI\",LOWER($K53)=\"true\"),popcorrect(BF53,$AT53,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R53,discount),0),popcorrect(IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),BF53,N53),$AT53,fiscalyear,$E53,$F53,$R53,discount)))","v":0},{"$f":"IF(AND($AT53<>0,$X53>0),(L53*(1+PeriodRate($AT53,$X53))-L53)/(1+PeriodRate($AT53,$X53)),0)","v":0},{"$f":"IF(AND($AT53<>0,$X53>0),(M53*(1+PeriodRate($AT53,$X53))-M53)/(1+PeriodRate($AT53,$X53)),0)","v":0},{"$f":"IF(AND($AT53<>0,$X53>0),(N53*(1+PeriodRate($AT53,$X53))-N53)/(1+PeriodRate($AT53,$X53)),0)","v":0},{"$f":"IF(AND($AT53<>0,$R53>0),(L53*(1+PeriodRate($AT53,$R53))-L53)/(1+PeriodRate($AT53,$R53)),0)","v":0},{"$f":"IF(AND($AT53<>0,$R53>0),(M53*(1+PeriodRate($AT53,$R53))-M53)/(1+PeriodRate($AT53,$R53)),0)","v":0},{"$f":"IF(AND($AT53<>0,$R53>0),(N53*(1+PeriodRate($AT53,$R53))-N53)/(1+PeriodRate($AT53,$R53)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG53","v":46},{"$f":"'Admin Costs'!BH53","v":""}]
[47,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H54),\"\",(IF(OR(MID($I54,1,1)=\"1\",MID($I54,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H54,Profile!$B$23:$B$35,0),1),0)*$J54))","v":""},{"$f":"IF(ISBLANK($H54),\"\",(IF(OR(MID($I54,1,1)=\"2\",MID($I54,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H54,Profile!$B$23:$B$35,0),2),0))*$J54)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U54),ISBLANK(V54)),\"\",(IF(MID(U54,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V54,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S54=\"\",0,PeriodRate(discount,R54))),IF(S54=\"\",0,PeriodRate(discount,R54)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y54=\"\",0,PeriodRate(discount,X54))),IF(Y54=\"\",0,PeriodRate(discount,X54)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H54<>\"\",OFFSET(Profile!$F$24,MATCH(H54,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U54=\"\",0,IF(MID($D54,1,1)=\"1\",IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),popcorrect(BA54,$AT54,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X54,discount),0),popcorrect(IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),BA54,L54),$AT54,fiscalyear,$E54,$F54,$X54,discount)))","v":0},{"$f":"IF($U54=\"\",0,IF(MID($D54,1,1)=\"1\",IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),popcorrect(BB54,$AT54,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X54,discount),0),popcorrect(IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),BB54,M54),$AT54,fiscalyear,$E54,$F54,$X54,discount)))","v":0},{"$f":"IF($U54=\"\",0,IF(MID($D54,1,1)=\"1\",IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),popcorrect(BC54,$AT54,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X54,discount),0),popcorrect(IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),BC54,N54),$AT54,fiscalyear,$E54,$F54,$X54,discount)))","v":0},{"$f":"IF($P54=\"\",0,IF(MID($D54,1,1)=\"1\",IF(OR(LOWER($K54)=\"vraiI\",LOWER($K54)=\"true\"),popcorrect(BD54,$AT54,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R54,discount),0),popcorrect(IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),BD54,L54),$AT54,fiscalyear,$E54,$F54,$R54,discount)))","v":0},{"$f":"IF($P54=\"\",0,IF(MID($D54,1,1)=\"1\",IF(OR(LOWER($K54)=\"vraiI\",LOWER($K54)=\"true\"),popcorrect(BE54,$AT54,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R54,discount),0),popcorrect(IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),BE54,M54),$AT54,fiscalyear,$E54,$F54,$R54,discount)))","v":0},{"$f":"IF($P54=\"\",0,IF(MID($D54,1,1)=\"1\",IF(OR(LOWER($K54)=\"vraiI\",LOWER($K54)=\"true\"),popcorrect(BF54,$AT54,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R54,discount),0),popcorrect(IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),BF54,N54),$AT54,fiscalyear,$E54,$F54,$R54,discount)))","v":0},{"$f":"IF(AND($AT54<>0,$X54>0),(L54*(1+PeriodRate($AT54,$X54))-L54)/(1+PeriodRate($AT54,$X54)),0)","v":0},{"$f":"IF(AND($AT54<>0,$X54>0),(M54*(1+PeriodRate($AT54,$X54))-M54)/(1+PeriodRate($AT54,$X54)),0)","v":0},{"$f":"IF(AND($AT54<>0,$X54>0),(N54*(1+PeriodRate($AT54,$X54))-N54)/(1+PeriodRate($AT54,$X54)),0)","v":0},{"$f":"IF(AND($AT54<>0,$R54>0),(L54*(1+PeriodRate($AT54,$R54))-L54)/(1+PeriodRate($AT54,$R54)),0)","v":0},{"$f":"IF(AND($AT54<>0,$R54>0),(M54*(1+PeriodRate($AT54,$R54))-M54)/(1+PeriodRate($AT54,$R54)),0)","v":0},{"$f":"IF(AND($AT54<>0,$R54>0),(N54*(1+PeriodRate($AT54,$R54))-N54)/(1+PeriodRate($AT54,$R54)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG54","v":47},{"$f":"'Admin Costs'!BH54","v":""}]
[48,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H55),\"\",(IF(OR(MID($I55,1,1)=\"1\",MID($I55,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H55,Profile!$B$23:$B$35,0),1),0)*$J55))","v":""},{"$f":"IF(ISBLANK($H55),\"\",(IF(OR(MID($I55,1,1)=\"2\",MID($I55,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H55,Profile!$B$23:$B$35,0),2),0))*$J55)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U55),ISBLANK(V55)),\"\",(IF(MID(U55,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V55,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S55=\"\",0,PeriodRate(discount,R55))),IF(S55=\"\",0,PeriodRate(discount,R55)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y55=\"\",0,PeriodRate(discount,X55))),IF(Y55=\"\",0,PeriodRate(discount,X55)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H55<>\"\",OFFSET(Profile!$F$24,MATCH(H55,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U55=\"\",0,IF(MID($D55,1,1)=\"1\",IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),popcorrect(BA55,$AT55,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X55,discount),0),popcorrect(IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),BA55,L55),$AT55,fiscalyear,$E55,$F55,$X55,discount)))","v":0},{"$f":"IF($U55=\"\",0,IF(MID($D55,1,1)=\"1\",IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),popcorrect(BB55,$AT55,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X55,discount),0),popcorrect(IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),BB55,M55),$AT55,fiscalyear,$E55,$F55,$X55,discount)))","v":0},{"$f":"IF($U55=\"\",0,IF(MID($D55,1,1)=\"1\",IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),popcorrect(BC55,$AT55,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X55,discount),0),popcorrect(IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),BC55,N55),$AT55,fiscalyear,$E55,$F55,$X55,discount)))","v":0},{"$f":"IF($P55=\"\",0,IF(MID($D55,1,1)=\"1\",IF(OR(LOWER($K55)=\"vraiI\",LOWER($K55)=\"true\"),popcorrect(BD55,$AT55,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R55,discount),0),popcorrect(IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),BD55,L55),$AT55,fiscalyear,$E55,$F55,$R55,discount)))","v":0},{"$f":"IF($P55=\"\",0,IF(MID($D55,1,1)=\"1\",IF(OR(LOWER($K55)=\"vraiI\",LOWER($K55)=\"true\"),popcorrect(BE55,$AT55,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R55,discount),0),popcorrect(IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),BE55,M55),$AT55,fiscalyear,$E55,$F55,$R55,discount)))","v":0},{"$f":"IF($P55=\"\",0,IF(MID($D55,1,1)=\"1\",IF(OR(LOWER($K55)=\"vraiI\",LOWER($K55)=\"true\"),popcorrect(BF55,$AT55,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R55,discount),0),popcorrect(IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),BF55,N55),$AT55,fiscalyear,$E55,$F55,$R55,discount)))","v":0},{"$f":"IF(AND($AT55<>0,$X55>0),(L55*(1+PeriodRate($AT55,$X55))-L55)/(1+PeriodRate($AT55,$X55)),0)","v":0},{"$f":"IF(AND($AT55<>0,$X55>0),(M55*(1+PeriodRate($AT55,$X55))-M55)/(1+PeriodRate($AT55,$X55)),0)","v":0},{"$f":"IF(AND($AT55<>0,$X55>0),(N55*(1+PeriodRate($AT55,$X55))-N55)/(1+PeriodRate($AT55,$X55)),0)","v":0},{"$f":"IF(AND($AT55<>0,$R55>0),(L55*(1+PeriodRate($AT55,$R55))-L55)/(1+PeriodRate($AT55,$R55)),0)","v":0},{"$f":"IF(AND($AT55<>0,$R55>0),(M55*(1+PeriodRate($AT55,$R55))-M55)/(1+PeriodRate($AT55,$R55)),0)","v":0},{"$f":"IF(AND($AT55<>0,$R55>0),(N55*(1+PeriodRate($AT55,$R55))-N55)/(1+PeriodRate($AT55,$R55)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG55","v":48},{"$f":"'Admin Costs'!BH55","v":""}]
[49,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H56),\"\",(IF(OR(MID($I56,1,1)=\"1\",MID($I56,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H56,Profile!$B$23:$B$35,0),1),0)*$J56))","v":""},{"$f":"IF(ISBLANK($H56),\"\",(IF(OR(MID($I56,1,1)=\"2\",MID($I56,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H56,Profile!$B$23:$B$35,0),2),0))*$J56)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U56),ISBLANK(V56)),\"\",(IF(MID(U56,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V56,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S56=\"\",0,PeriodRate(discount,R56))),IF(S56=\"\",0,PeriodRate(discount,R56)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y56=\"\",0,PeriodRate(discount,X56))),IF(Y56=\"\",0,PeriodRate(discount,X56)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H56<>\"\",OFFSET(Profile!$F$24,MATCH(H56,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U56=\"\",0,IF(MID($D56,1,1)=\"1\",IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),popcorrect(BA56,$AT56,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X56,discount),0),popcorrect(IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),BA56,L56),$AT56,fiscalyear,$E56,$F56,$X56,discount)))","v":0},{"$f":"IF($U56=\"\",0,IF(MID($D56,1,1)=\"1\",IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),popcorrect(BB56,$AT56,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X56,discount),0),popcorrect(IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),BB56,M56),$AT56,fiscalyear,$E56,$F56,$X56,discount)))","v":0},{"$f":"IF($U56=\"\",0,IF(MID($D56,1,1)=\"1\",IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),popcorrect(BC56,$AT56,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X56,discount),0),popcorrect(IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),BC56,N56),$AT56,fiscalyear,$E56,$F56,$X56,discount)))","v":0},{"$f":"IF($P56=\"\",0,IF(MID($D56,1,1)=\"1\",IF(OR(LOWER($K56)=\"vraiI\",LOWER($K56)=\"true\"),popcorrect(BD56,$AT56,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R56,discount),0),popcorrect(IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),BD56,L56),$AT56,fiscalyear,$E56,$F56,$R56,discount)))","v":0},{"$f":"IF($P56=\"\",0,IF(MID($D56,1,1)=\"1\",IF(OR(LOWER($K56)=\"vraiI\",LOWER($K56)=\"true\"),popcorrect(BE56,$AT56,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R56,discount),0),popcorrect(IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),BE56,M56),$AT56,fiscalyear,$E56,$F56,$R56,discount)))","v":0},{"$f":"IF($P56=\"\",0,IF(MID($D56,1,1)=\"1\",IF(OR(LOWER($K56)=\"vraiI\",LOWER($K56)=\"true\"),popcorrect(BF56,$AT56,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R56,discount),0),popcorrect(IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),BF56,N56),$AT56,fiscalyear,$E56,$F56,$R56,discount)))","v":0},{"$f":"IF(AND($AT56<>0,$X56>0),(L56*(1+PeriodRate($AT56,$X56))-L56)/(1+PeriodRate($AT56,$X56)),0)","v":0},{"$f":"IF(AND($AT56<>0,$X56>0),(M56*(1+PeriodRate($AT56,$X56))-M56)/(1+PeriodRate($AT56,$X56)),0)","v":0},{"$f":"IF(AND($AT56<>0,$X56>0),(N56*(1+PeriodRate($AT56,$X56))-N56)/(1+PeriodRate($AT56,$X56)),0)","v":0},{"$f":"IF(AND($AT56<>0,$R56>0),(L56*(1+PeriodRate($AT56,$R56))-L56)/(1+PeriodRate($AT56,$R56)),0)","v":0},{"$f":"IF(AND($AT56<>0,$R56>0),(M56*(1+PeriodRate($AT56,$R56))-M56)/(1+PeriodRate($AT56,$R56)),0)","v":0},{"$f":"IF(AND($AT56<>0,$R56>0),(N56*(1+PeriodRate($AT56,$R56))-N56)/(1+PeriodRate($AT56,$R56)),0)","v":0}]
[50,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H57),\"\",(IF(OR(MID($I57,1,1)=\"1\",MID($I57,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H57,Profile!$B$23:$B$35,0),1),0)*$J57))","v":""},{"$f":"IF(ISBLANK($H57),\"\",(IF(OR(MID($I57,1,1)=\"2\",MID($I57,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H57,Profile!$B$23:$B$35,0),2),0))*$J57)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U57),ISBLANK(V57)),\"\",(IF(MID(U57,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V57,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S57=\"\",0,PeriodRate(discount,R57))),IF(S57=\"\",0,PeriodRate(discount,R57)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y57=\"\",0,PeriodRate(discount,X57))),IF(Y57=\"\",0,PeriodRate(discount,X57)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H57<>\"\",OFFSET(Profile!$F$24,MATCH(H57,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U57=\"\",0,IF(MID($D57,1,1)=\"1\",IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),popcorrect(BA57,$AT57,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X57,discount),0),popcorrect(IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),BA57,L57),$AT57,fiscalyear,$E57,$F57,$X57,discount)))","v":0},{"$f":"IF($U57=\"\",0,IF(MID($D57,1,1)=\"1\",IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),popcorrect(BB57,$AT57,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X57,discount),0),popcorrect(IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),BB57,M57),$AT57,fiscalyear,$E57,$F57,$X57,discount)))","v":0},{"$f":"IF($U57=\"\",0,IF(MID($D57,1,1)=\"1\",IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),popcorrect(BC57,$AT57,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X57,discount),0),popcorrect(IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),BC57,N57),$AT57,fiscalyear,$E57,$F57,$X57,discount)))","v":0},{"$f":"IF($P57=\"\",0,IF(MID($D57,1,1)=\"1\",IF(OR(LOWER($K57)=\"vraiI\",LOWER($K57)=\"true\"),popcorrect(BD57,$AT57,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R57,discount),0),popcorrect(IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),BD57,L57),$AT57,fiscalyear,$E57,$F57,$R57,discount)))","v":0},{"$f":"IF($P57=\"\",0,IF(MID($D57,1,1)=\"1\",IF(OR(LOWER($K57)=\"vraiI\",LOWER($K57)=\"true\"),popcorrect(BE57,$AT57,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R57,discount),0),popcorrect(IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),BE57,M57),$AT57,fiscalyear,$E57,$F57,$R57,discount)))","v":0},{"$f":"IF($P57=\"\",0,IF(MID($D57,1,1)=\"1\",IF(OR(LOWER($K57)=\"vraiI\",LOWER($K57)=\"true\"),popcorrect(BF57,$AT57,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R57,discount),0),popcorrect(IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),BF57,N57),$AT57,fiscalyear,$E57,$F57,$R57,discount)))","v":0},{"$f":"IF(AND($AT57<>0,$X57>0),(L57*(1+PeriodRate($AT57,$X57))-L57)/(1+PeriodRate($AT57,$X57)),0)","v":0},{"$f":"IF(AND($AT57<>0,$X57>0),(M57*(1+PeriodRate($AT57,$X57))-M57)/(1+PeriodRate($AT57,$X57)),0)","v":0},{"$f":"IF(AND($AT57<>0,$X57>0),(N57*(1+PeriodRate($AT57,$X57))-N57)/(1+PeriodRate($AT57,$X57)),0)","v":0},{"$f":"IF(AND($AT57<>0,$R57>0),(L57*(1+PeriodRate($AT57,$R57))-L57)/(1+PeriodRate($AT57,$R57)),0)","v":0},{"$f":"IF(AND($AT57<>0,$R57>0),(M57*(1+PeriodRate($AT57,$R57))-M57)/(1+PeriodRate($AT57,$R57)),0)","v":0},{"$f":"IF(AND($AT57<>0,$R57>0),(N57*(1+PeriodRate($AT57,$R57))-N57)/(1+PeriodRate($AT57,$R57)),0)","v":0}]
[51,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H58),\"\",(IF(OR(MID($I58,1,1)=\"1\",MID($I58,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H58,Profile!$B$23:$B$35,0),1),0)*$J58))","v":""},{"$f":"IF(ISBLANK($H58),\"\",(IF(OR(MID($I58,1,1)=\"2\",MID($I58,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H58,Profile!$B$23:$B$35,0),2),0))*$J58)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U58),ISBLANK(V58)),\"\",(IF(MID(U58,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V58,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S58=\"\",0,PeriodRate(discount,R58))),IF(S58=\"\",0,PeriodRate(discount,R58)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y58=\"\",0,PeriodRate(discount,X58))),IF(Y58=\"\",0,PeriodRate(discount,X58)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H58<>\"\",OFFSET(Profile!$F$24,MATCH(H58,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U58=\"\",0,IF(MID($D58,1,1)=\"1\",IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),popcorrect(BA58,$AT58,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X58,discount),0),popcorrect(IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),BA58,L58),$AT58,fiscalyear,$E58,$F58,$X58,discount)))","v":0},{"$f":"IF($U58=\"\",0,IF(MID($D58,1,1)=\"1\",IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),popcorrect(BB58,$AT58,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X58,discount),0),popcorrect(IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),BB58,M58),$AT58,fiscalyear,$E58,$F58,$X58,discount)))","v":0},{"$f":"IF($U58=\"\",0,IF(MID($D58,1,1)=\"1\",IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),popcorrect(BC58,$AT58,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X58,discount),0),popcorrect(IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),BC58,N58),$AT58,fiscalyear,$E58,$F58,$X58,discount)))","v":0},{"$f":"IF($P58=\"\",0,IF(MID($D58,1,1)=\"1\",IF(OR(LOWER($K58)=\"vraiI\",LOWER($K58)=\"true\"),popcorrect(BD58,$AT58,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R58,discount),0),popcorrect(IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),BD58,L58),$AT58,fiscalyear,$E58,$F58,$R58,discount)))","v":0},{"$f":"IF($P58=\"\",0,IF(MID($D58,1,1)=\"1\",IF(OR(LOWER($K58)=\"vraiI\",LOWER($K58)=\"true\"),popcorrect(BE58,$AT58,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R58,discount),0),popcorrect(IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),BE58,M58),$AT58,fiscalyear,$E58,$F58,$R58,discount)))","v":0},{"$f":"IF($P58=\"\",0,IF(MID($D58,1,1)=\"1\",IF(OR(LOWER($K58)=\"vraiI\",LOWER($K58)=\"true\"),popcorrect(BF58,$AT58,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R58,discount),0),popcorrect(IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),BF58,N58),$AT58,fiscalyear,$E58,$F58,$R58,discount)))","v":0},{"$f":"IF(AND($AT58<>0,$X58>0),(L58*(1+PeriodRate($AT58,$X58))-L58)/(1+PeriodRate($AT58,$X58)),0)","v":0},{"$f":"IF(AND($AT58<>0,$X58>0),(M58*(1+PeriodRate($AT58,$X58))-M58)/(1+PeriodRate($AT58,$X58)),0)","v":0},{"$f":"IF(AND($AT58<>0,$X58>0),(N58*(1+PeriodRate($AT58,$X58))-N58)/(1+PeriodRate($AT58,$X58)),0)","v":0},{"$f":"IF(AND($AT58<>0,$R58>0),(L58*(1+PeriodRate($AT58,$R58))-L58)/(1+PeriodRate($AT58,$R58)),0)","v":0},{"$f":"IF(AND($AT58<>0,$R58>0),(M58*(1+PeriodRate($AT58,$R58))-M58)/(1+PeriodRate($AT58,$R58)),0)","v":0},{"$f":"IF(AND($AT58<>0,$R58>0),(N58*(1+PeriodRate($AT58,$R58))-N58)/(1+PeriodRate($AT58,$R58)),0)","v":0}]
[52,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H59),\"\",(IF(OR(MID($I59,1,1)=\"1\",MID($I59,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H59,Profile!$B$23:$B$35,0),1),0)*$J59))","v":""},{"$f":"IF(ISBLANK($H59),\"\",(IF(OR(MID($I59,1,1)=\"2\",MID($I59,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H59,Profile!$B$23:$B$35,0),2),0))*$J59)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U59),ISBLANK(V59)),\"\",(IF(MID(U59,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V59,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S59=\"\",0,PeriodRate(discount,R59))),IF(S59=\"\",0,PeriodRate(discount,R59)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y59=\"\",0,PeriodRate(discount,X59))),IF(Y59=\"\",0,PeriodRate(discount,X59)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H59<>\"\",OFFSET(Profile!$F$24,MATCH(H59,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U59=\"\",0,IF(MID($D59,1,1)=\"1\",IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),popcorrect(BA59,$AT59,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X59,discount),0),popcorrect(IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),BA59,L59),$AT59,fiscalyear,$E59,$F59,$X59,discount)))","v":0},{"$f":"IF($U59=\"\",0,IF(MID($D59,1,1)=\"1\",IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),popcorrect(BB59,$AT59,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X59,discount),0),popcorrect(IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),BB59,M59),$AT59,fiscalyear,$E59,$F59,$X59,discount)))","v":0},{"$f":"IF($U59=\"\",0,IF(MID($D59,1,1)=\"1\",IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),popcorrect(BC59,$AT59,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X59,discount),0),popcorrect(IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),BC59,N59),$AT59,fiscalyear,$E59,$F59,$X59,discount)))","v":0},{"$f":"IF($P59=\"\",0,IF(MID($D59,1,1)=\"1\",IF(OR(LOWER($K59)=\"vraiI\",LOWER($K59)=\"true\"),popcorrect(BD59,$AT59,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R59,discount),0),popcorrect(IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),BD59,L59),$AT59,fiscalyear,$E59,$F59,$R59,discount)))","v":0},{"$f":"IF($P59=\"\",0,IF(MID($D59,1,1)=\"1\",IF(OR(LOWER($K59)=\"vraiI\",LOWER($K59)=\"true\"),popcorrect(BE59,$AT59,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R59,discount),0),popcorrect(IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),BE59,M59),$AT59,fiscalyear,$E59,$F59,$R59,discount)))","v":0},{"$f":"IF($P59=\"\",0,IF(MID($D59,1,1)=\"1\",IF(OR(LOWER($K59)=\"vraiI\",LOWER($K59)=\"true\"),popcorrect(BF59,$AT59,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R59,discount),0),popcorrect(IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),BF59,N59),$AT59,fiscalyear,$E59,$F59,$R59,discount)))","v":0},{"$f":"IF(AND($AT59<>0,$X59>0),(L59*(1+PeriodRate($AT59,$X59))-L59)/(1+PeriodRate($AT59,$X59)),0)","v":0},{"$f":"IF(AND($AT59<>0,$X59>0),(M59*(1+PeriodRate($AT59,$X59))-M59)/(1+PeriodRate($AT59,$X59)),0)","v":0},{"$f":"IF(AND($AT59<>0,$X59>0),(N59*(1+PeriodRate($AT59,$X59))-N59)/(1+PeriodRate($AT59,$X59)),0)","v":0},{"$f":"IF(AND($AT59<>0,$R59>0),(L59*(1+PeriodRate($AT59,$R59))-L59)/(1+PeriodRate($AT59,$R59)),0)","v":0},{"$f":"IF(AND($AT59<>0,$R59>0),(M59*(1+PeriodRate($AT59,$R59))-M59)/(1+PeriodRate($AT59,$R59)),0)","v":0},{"$f":"IF(AND($AT59<>0,$R59>0),(N59*(1+PeriodRate($AT59,$R59))-N59)/(1+PeriodRate($AT59,$R59)),0)","v":0}]
[53,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H60),\"\",(IF(OR(MID($I60,1,1)=\"1\",MID($I60,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H60,Profile!$B$23:$B$35,0),1),0)*$J60))","v":""},{"$f":"IF(ISBLANK($H60),\"\",(IF(OR(MID($I60,1,1)=\"2\",MID($I60,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H60,Profile!$B$23:$B$35,0),2),0))*$J60)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U60),ISBLANK(V60)),\"\",(IF(MID(U60,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V60,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S60=\"\",0,PeriodRate(discount,R60))),IF(S60=\"\",0,PeriodRate(discount,R60)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y60=\"\",0,PeriodRate(discount,X60))),IF(Y60=\"\",0,PeriodRate(discount,X60)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H60<>\"\",OFFSET(Profile!$F$24,MATCH(H60,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U60=\"\",0,IF(MID($D60,1,1)=\"1\",IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),popcorrect(BA60,$AT60,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X60,discount),0),popcorrect(IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),BA60,L60),$AT60,fiscalyear,$E60,$F60,$X60,discount)))","v":0},{"$f":"IF($U60=\"\",0,IF(MID($D60,1,1)=\"1\",IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),popcorrect(BB60,$AT60,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X60,discount),0),popcorrect(IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),BB60,M60),$AT60,fiscalyear,$E60,$F60,$X60,discount)))","v":0},{"$f":"IF($U60=\"\",0,IF(MID($D60,1,1)=\"1\",IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),popcorrect(BC60,$AT60,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X60,discount),0),popcorrect(IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),BC60,N60),$AT60,fiscalyear,$E60,$F60,$X60,discount)))","v":0},{"$f":"IF($P60=\"\",0,IF(MID($D60,1,1)=\"1\",IF(OR(LOWER($K60)=\"vraiI\",LOWER($K60)=\"true\"),popcorrect(BD60,$AT60,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R60,discount),0),popcorrect(IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),BD60,L60),$AT60,fiscalyear,$E60,$F60,$R60,discount)))","v":0},{"$f":"IF($P60=\"\",0,IF(MID($D60,1,1)=\"1\",IF(OR(LOWER($K60)=\"vraiI\",LOWER($K60)=\"true\"),popcorrect(BE60,$AT60,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R60,discount),0),popcorrect(IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),BE60,M60),$AT60,fiscalyear,$E60,$F60,$R60,discount)))","v":0},{"$f":"IF($P60=\"\",0,IF(MID($D60,1,1)=\"1\",IF(OR(LOWER($K60)=\"vraiI\",LOWER($K60)=\"true\"),popcorrect(BF60,$AT60,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R60,discount),0),popcorrect(IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),BF60,N60),$AT60,fiscalyear,$E60,$F60,$R60,discount)))","v":0},{"$f":"IF(AND($AT60<>0,$X60>0),(L60*(1+PeriodRate($AT60,$X60))-L60)/(1+PeriodRate($AT60,$X60)),0)","v":0},{"$f":"IF(AND($AT60<>0,$X60>0),(M60*(1+PeriodRate($AT60,$X60))-M60)/(1+PeriodRate($AT60,$X60)),0)","v":0},{"$f":"IF(AND($AT60<>0,$X60>0),(N60*(1+PeriodRate($AT60,$X60))-N60)/(1+PeriodRate($AT60,$X60)),0)","v":0},{"$f":"IF(AND($AT60<>0,$R60>0),(L60*(1+PeriodRate($AT60,$R60))-L60)/(1+PeriodRate($AT60,$R60)),0)","v":0},{"$f":"IF(AND($AT60<>0,$R60>0),(M60*(1+PeriodRate($AT60,$R60))-M60)/(1+PeriodRate($AT60,$R60)),0)","v":0},{"$f":"IF(AND($AT60<>0,$R60>0),(N60*(1+PeriodRate($AT60,$R60))-N60)/(1+PeriodRate($AT60,$R60)),0)","v":0}]
[54,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H61),\"\",(IF(OR(MID($I61,1,1)=\"1\",MID($I61,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H61,Profile!$B$23:$B$35,0),1),0)*$J61))","v":""},{"$f":"IF(ISBLANK($H61),\"\",(IF(OR(MID($I61,1,1)=\"2\",MID($I61,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H61,Profile!$B$23:$B$35,0),2),0))*$J61)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U61),ISBLANK(V61)),\"\",(IF(MID(U61,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V61,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S61=\"\",0,PeriodRate(discount,R61))),IF(S61=\"\",0,PeriodRate(discount,R61)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y61=\"\",0,PeriodRate(discount,X61))),IF(Y61=\"\",0,PeriodRate(discount,X61)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H61<>\"\",OFFSET(Profile!$F$24,MATCH(H61,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U61=\"\",0,IF(MID($D61,1,1)=\"1\",IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),popcorrect(BA61,$AT61,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X61,discount),0),popcorrect(IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),BA61,L61),$AT61,fiscalyear,$E61,$F61,$X61,discount)))","v":0},{"$f":"IF($U61=\"\",0,IF(MID($D61,1,1)=\"1\",IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),popcorrect(BB61,$AT61,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X61,discount),0),popcorrect(IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),BB61,M61),$AT61,fiscalyear,$E61,$F61,$X61,discount)))","v":0},{"$f":"IF($U61=\"\",0,IF(MID($D61,1,1)=\"1\",IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),popcorrect(BC61,$AT61,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X61,discount),0),popcorrect(IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),BC61,N61),$AT61,fiscalyear,$E61,$F61,$X61,discount)))","v":0},{"$f":"IF($P61=\"\",0,IF(MID($D61,1,1)=\"1\",IF(OR(LOWER($K61)=\"vraiI\",LOWER($K61)=\"true\"),popcorrect(BD61,$AT61,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R61,discount),0),popcorrect(IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),BD61,L61),$AT61,fiscalyear,$E61,$F61,$R61,discount)))","v":0},{"$f":"IF($P61=\"\",0,IF(MID($D61,1,1)=\"1\",IF(OR(LOWER($K61)=\"vraiI\",LOWER($K61)=\"true\"),popcorrect(BE61,$AT61,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R61,discount),0),popcorrect(IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),BE61,M61),$AT61,fiscalyear,$E61,$F61,$R61,discount)))","v":0},{"$f":"IF($P61=\"\",0,IF(MID($D61,1,1)=\"1\",IF(OR(LOWER($K61)=\"vraiI\",LOWER($K61)=\"true\"),popcorrect(BF61,$AT61,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R61,discount),0),popcorrect(IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),BF61,N61),$AT61,fiscalyear,$E61,$F61,$R61,discount)))","v":0},{"$f":"IF(AND($AT61<>0,$X61>0),(L61*(1+PeriodRate($AT61,$X61))-L61)/(1+PeriodRate($AT61,$X61)),0)","v":0},{"$f":"IF(AND($AT61<>0,$X61>0),(M61*(1+PeriodRate($AT61,$X61))-M61)/(1+PeriodRate($AT61,$X61)),0)","v":0},{"$f":"IF(AND($AT61<>0,$X61>0),(N61*(1+PeriodRate($AT61,$X61))-N61)/(1+PeriodRate($AT61,$X61)),0)","v":0},{"$f":"IF(AND($AT61<>0,$R61>0),(L61*(1+PeriodRate($AT61,$R61))-L61)/(1+PeriodRate($AT61,$R61)),0)","v":0},{"$f":"IF(AND($AT61<>0,$R61>0),(M61*(1+PeriodRate($AT61,$R61))-M61)/(1+PeriodRate($AT61,$R61)),0)","v":0},{"$f":"IF(AND($AT61<>0,$R61>0),(N61*(1+PeriodRate($AT61,$R61))-N61)/(1+PeriodRate($AT61,$R61)),0)","v":0}]
[55,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H62),\"\",(IF(OR(MID($I62,1,1)=\"1\",MID($I62,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H62,Profile!$B$23:$B$35,0),1),0)*$J62))","v":""},{"$f":"IF(ISBLANK($H62),\"\",(IF(OR(MID($I62,1,1)=\"2\",MID($I62,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H62,Profile!$B$23:$B$35,0),2),0))*$J62)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U62),ISBLANK(V62)),\"\",(IF(MID(U62,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V62,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S62=\"\",0,PeriodRate(discount,R62))),IF(S62=\"\",0,PeriodRate(discount,R62)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y62=\"\",0,PeriodRate(discount,X62))),IF(Y62=\"\",0,PeriodRate(discount,X62)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H62<>\"\",OFFSET(Profile!$F$24,MATCH(H62,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U62=\"\",0,IF(MID($D62,1,1)=\"1\",IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),popcorrect(BA62,$AT62,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X62,discount),0),popcorrect(IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),BA62,L62),$AT62,fiscalyear,$E62,$F62,$X62,discount)))","v":0},{"$f":"IF($U62=\"\",0,IF(MID($D62,1,1)=\"1\",IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),popcorrect(BB62,$AT62,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X62,discount),0),popcorrect(IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),BB62,M62),$AT62,fiscalyear,$E62,$F62,$X62,discount)))","v":0},{"$f":"IF($U62=\"\",0,IF(MID($D62,1,1)=\"1\",IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),popcorrect(BC62,$AT62,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X62,discount),0),popcorrect(IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),BC62,N62),$AT62,fiscalyear,$E62,$F62,$X62,discount)))","v":0},{"$f":"IF($P62=\"\",0,IF(MID($D62,1,1)=\"1\",IF(OR(LOWER($K62)=\"vraiI\",LOWER($K62)=\"true\"),popcorrect(BD62,$AT62,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R62,discount),0),popcorrect(IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),BD62,L62),$AT62,fiscalyear,$E62,$F62,$R62,discount)))","v":0},{"$f":"IF($P62=\"\",0,IF(MID($D62,1,1)=\"1\",IF(OR(LOWER($K62)=\"vraiI\",LOWER($K62)=\"true\"),popcorrect(BE62,$AT62,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R62,discount),0),popcorrect(IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),BE62,M62),$AT62,fiscalyear,$E62,$F62,$R62,discount)))","v":0},{"$f":"IF($P62=\"\",0,IF(MID($D62,1,1)=\"1\",IF(OR(LOWER($K62)=\"vraiI\",LOWER($K62)=\"true\"),popcorrect(BF62,$AT62,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R62,discount),0),popcorrect(IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),BF62,N62),$AT62,fiscalyear,$E62,$F62,$R62,discount)))","v":0},{"$f":"IF(AND($AT62<>0,$X62>0),(L62*(1+PeriodRate($AT62,$X62))-L62)/(1+PeriodRate($AT62,$X62)),0)","v":0},{"$f":"IF(AND($AT62<>0,$X62>0),(M62*(1+PeriodRate($AT62,$X62))-M62)/(1+PeriodRate($AT62,$X62)),0)","v":0},{"$f":"IF(AND($AT62<>0,$X62>0),(N62*(1+PeriodRate($AT62,$X62))-N62)/(1+PeriodRate($AT62,$X62)),0)","v":0},{"$f":"IF(AND($AT62<>0,$R62>0),(L62*(1+PeriodRate($AT62,$R62))-L62)/(1+PeriodRate($AT62,$R62)),0)","v":0},{"$f":"IF(AND($AT62<>0,$R62>0),(M62*(1+PeriodRate($AT62,$R62))-M62)/(1+PeriodRate($AT62,$R62)),0)","v":0},{"$f":"IF(AND($AT62<>0,$R62>0),(N62*(1+PeriodRate($AT62,$R62))-N62)/(1+PeriodRate($AT62,$R62)),0)","v":0}]
[56,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H63),\"\",(IF(OR(MID($I63,1,1)=\"1\",MID($I63,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H63,Profile!$B$23:$B$35,0),1),0)*$J63))","v":""},{"$f":"IF(ISBLANK($H63),\"\",(IF(OR(MID($I63,1,1)=\"2\",MID($I63,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H63,Profile!$B$23:$B$35,0),2),0))*$J63)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U63),ISBLANK(V63)),\"\",(IF(MID(U63,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V63,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S63=\"\",0,PeriodRate(discount,R63))),IF(S63=\"\",0,PeriodRate(discount,R63)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y63=\"\",0,PeriodRate(discount,X63))),IF(Y63=\"\",0,PeriodRate(discount,X63)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H63<>\"\",OFFSET(Profile!$F$24,MATCH(H63,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U63=\"\",0,IF(MID($D63,1,1)=\"1\",IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),popcorrect(BA63,$AT63,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X63,discount),0),popcorrect(IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),BA63,L63),$AT63,fiscalyear,$E63,$F63,$X63,discount)))","v":0},{"$f":"IF($U63=\"\",0,IF(MID($D63,1,1)=\"1\",IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),popcorrect(BB63,$AT63,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X63,discount),0),popcorrect(IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),BB63,M63),$AT63,fiscalyear,$E63,$F63,$X63,discount)))","v":0},{"$f":"IF($U63=\"\",0,IF(MID($D63,1,1)=\"1\",IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),popcorrect(BC63,$AT63,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X63,discount),0),popcorrect(IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),BC63,N63),$AT63,fiscalyear,$E63,$F63,$X63,discount)))","v":0},{"$f":"IF($P63=\"\",0,IF(MID($D63,1,1)=\"1\",IF(OR(LOWER($K63)=\"vraiI\",LOWER($K63)=\"true\"),popcorrect(BD63,$AT63,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R63,discount),0),popcorrect(IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),BD63,L63),$AT63,fiscalyear,$E63,$F63,$R63,discount)))","v":0},{"$f":"IF($P63=\"\",0,IF(MID($D63,1,1)=\"1\",IF(OR(LOWER($K63)=\"vraiI\",LOWER($K63)=\"true\"),popcorrect(BE63,$AT63,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R63,discount),0),popcorrect(IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),BE63,M63),$AT63,fiscalyear,$E63,$F63,$R63,discount)))","v":0},{"$f":"IF($P63=\"\",0,IF(MID($D63,1,1)=\"1\",IF(OR(LOWER($K63)=\"vraiI\",LOWER($K63)=\"true\"),popcorrect(BF63,$AT63,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R63,discount),0),popcorrect(IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),BF63,N63),$AT63,fiscalyear,$E63,$F63,$R63,discount)))","v":0},{"$f":"IF(AND($AT63<>0,$X63>0),(L63*(1+PeriodRate($AT63,$X63))-L63)/(1+PeriodRate($AT63,$X63)),0)","v":0},{"$f":"IF(AND($AT63<>0,$X63>0),(M63*(1+PeriodRate($AT63,$X63))-M63)/(1+PeriodRate($AT63,$X63)),0)","v":0},{"$f":"IF(AND($AT63<>0,$X63>0),(N63*(1+PeriodRate($AT63,$X63))-N63)/(1+PeriodRate($AT63,$X63)),0)","v":0},{"$f":"IF(AND($AT63<>0,$R63>0),(L63*(1+PeriodRate($AT63,$R63))-L63)/(1+PeriodRate($AT63,$R63)),0)","v":0},{"$f":"IF(AND($AT63<>0,$R63>0),(M63*(1+PeriodRate($AT63,$R63))-M63)/(1+PeriodRate($AT63,$R63)),0)","v":0},{"$f":"IF(AND($AT63<>0,$R63>0),(N63*(1+PeriodRate($AT63,$R63))-N63)/(1+PeriodRate($AT63,$R63)),0)","v":0}]
[57,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H64),\"\",(IF(OR(MID($I64,1,1)=\"1\",MID($I64,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H64,Profile!$B$23:$B$35,0),1),0)*$J64))","v":""},{"$f":"IF(ISBLANK($H64),\"\",(IF(OR(MID($I64,1,1)=\"2\",MID($I64,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H64,Profile!$B$23:$B$35,0),2),0))*$J64)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U64),ISBLANK(V64)),\"\",(IF(MID(U64,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V64,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S64=\"\",0,PeriodRate(discount,R64))),IF(S64=\"\",0,PeriodRate(discount,R64)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y64=\"\",0,PeriodRate(discount,X64))),IF(Y64=\"\",0,PeriodRate(discount,X64)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H64<>\"\",OFFSET(Profile!$F$24,MATCH(H64,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U64=\"\",0,IF(MID($D64,1,1)=\"1\",IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),popcorrect(BA64,$AT64,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X64,discount),0),popcorrect(IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),BA64,L64),$AT64,fiscalyear,$E64,$F64,$X64,discount)))","v":0},{"$f":"IF($U64=\"\",0,IF(MID($D64,1,1)=\"1\",IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),popcorrect(BB64,$AT64,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X64,discount),0),popcorrect(IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),BB64,M64),$AT64,fiscalyear,$E64,$F64,$X64,discount)))","v":0},{"$f":"IF($U64=\"\",0,IF(MID($D64,1,1)=\"1\",IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),popcorrect(BC64,$AT64,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X64,discount),0),popcorrect(IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),BC64,N64),$AT64,fiscalyear,$E64,$F64,$X64,discount)))","v":0},{"$f":"IF($P64=\"\",0,IF(MID($D64,1,1)=\"1\",IF(OR(LOWER($K64)=\"vraiI\",LOWER($K64)=\"true\"),popcorrect(BD64,$AT64,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R64,discount),0),popcorrect(IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),BD64,L64),$AT64,fiscalyear,$E64,$F64,$R64,discount)))","v":0},{"$f":"IF($P64=\"\",0,IF(MID($D64,1,1)=\"1\",IF(OR(LOWER($K64)=\"vraiI\",LOWER($K64)=\"true\"),popcorrect(BE64,$AT64,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R64,discount),0),popcorrect(IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),BE64,M64),$AT64,fiscalyear,$E64,$F64,$R64,discount)))","v":0},{"$f":"IF($P64=\"\",0,IF(MID($D64,1,1)=\"1\",IF(OR(LOWER($K64)=\"vraiI\",LOWER($K64)=\"true\"),popcorrect(BF64,$AT64,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R64,discount),0),popcorrect(IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),BF64,N64),$AT64,fiscalyear,$E64,$F64,$R64,discount)))","v":0},{"$f":"IF(AND($AT64<>0,$X64>0),(L64*(1+PeriodRate($AT64,$X64))-L64)/(1+PeriodRate($AT64,$X64)),0)","v":0},{"$f":"IF(AND($AT64<>0,$X64>0),(M64*(1+PeriodRate($AT64,$X64))-M64)/(1+PeriodRate($AT64,$X64)),0)","v":0},{"$f":"IF(AND($AT64<>0,$X64>0),(N64*(1+PeriodRate($AT64,$X64))-N64)/(1+PeriodRate($AT64,$X64)),0)","v":0},{"$f":"IF(AND($AT64<>0,$R64>0),(L64*(1+PeriodRate($AT64,$R64))-L64)/(1+PeriodRate($AT64,$R64)),0)","v":0},{"$f":"IF(AND($AT64<>0,$R64>0),(M64*(1+PeriodRate($AT64,$R64))-M64)/(1+PeriodRate($AT64,$R64)),0)","v":0},{"$f":"IF(AND($AT64<>0,$R64>0),(N64*(1+PeriodRate($AT64,$R64))-N64)/(1+PeriodRate($AT64,$R64)),0)","v":0}]
[58,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H65),\"\",(IF(OR(MID($I65,1,1)=\"1\",MID($I65,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H65,Profile!$B$23:$B$35,0),1),0)*$J65))","v":""},{"$f":"IF(ISBLANK($H65),\"\",(IF(OR(MID($I65,1,1)=\"2\",MID($I65,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H65,Profile!$B$23:$B$35,0),2),0))*$J65)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U65),ISBLANK(V65)),\"\",(IF(MID(U65,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V65,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S65=\"\",0,PeriodRate(discount,R65))),IF(S65=\"\",0,PeriodRate(discount,R65)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y65=\"\",0,PeriodRate(discount,X65))),IF(Y65=\"\",0,PeriodRate(discount,X65)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H65<>\"\",OFFSET(Profile!$F$24,MATCH(H65,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U65=\"\",0,IF(MID($D65,1,1)=\"1\",IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),popcorrect(BA65,$AT65,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X65,discount),0),popcorrect(IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),BA65,L65),$AT65,fiscalyear,$E65,$F65,$X65,discount)))","v":0},{"$f":"IF($U65=\"\",0,IF(MID($D65,1,1)=\"1\",IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),popcorrect(BB65,$AT65,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X65,discount),0),popcorrect(IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),BB65,M65),$AT65,fiscalyear,$E65,$F65,$X65,discount)))","v":0},{"$f":"IF($U65=\"\",0,IF(MID($D65,1,1)=\"1\",IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),popcorrect(BC65,$AT65,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X65,discount),0),popcorrect(IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),BC65,N65),$AT65,fiscalyear,$E65,$F65,$X65,discount)))","v":0},{"$f":"IF($P65=\"\",0,IF(MID($D65,1,1)=\"1\",IF(OR(LOWER($K65)=\"vraiI\",LOWER($K65)=\"true\"),popcorrect(BD65,$AT65,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R65,discount),0),popcorrect(IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),BD65,L65),$AT65,fiscalyear,$E65,$F65,$R65,discount)))","v":0},{"$f":"IF($P65=\"\",0,IF(MID($D65,1,1)=\"1\",IF(OR(LOWER($K65)=\"vraiI\",LOWER($K65)=\"true\"),popcorrect(BE65,$AT65,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R65,discount),0),popcorrect(IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),BE65,M65),$AT65,fiscalyear,$E65,$F65,$R65,discount)))","v":0},{"$f":"IF($P65=\"\",0,IF(MID($D65,1,1)=\"1\",IF(OR(LOWER($K65)=\"vraiI\",LOWER($K65)=\"true\"),popcorrect(BF65,$AT65,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R65,discount),0),popcorrect(IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),BF65,N65),$AT65,fiscalyear,$E65,$F65,$R65,discount)))","v":0},{"$f":"IF(AND($AT65<>0,$X65>0),(L65*(1+PeriodRate($AT65,$X65))-L65)/(1+PeriodRate($AT65,$X65)),0)","v":0},{"$f":"IF(AND($AT65<>0,$X65>0),(M65*(1+PeriodRate($AT65,$X65))-M65)/(1+PeriodRate($AT65,$X65)),0)","v":0},{"$f":"IF(AND($AT65<>0,$X65>0),(N65*(1+PeriodRate($AT65,$X65))-N65)/(1+PeriodRate($AT65,$X65)),0)","v":0},{"$f":"IF(AND($AT65<>0,$R65>0),(L65*(1+PeriodRate($AT65,$R65))-L65)/(1+PeriodRate($AT65,$R65)),0)","v":0},{"$f":"IF(AND($AT65<>0,$R65>0),(M65*(1+PeriodRate($AT65,$R65))-M65)/(1+PeriodRate($AT65,$R65)),0)","v":0},{"$f":"IF(AND($AT65<>0,$R65>0),(N65*(1+PeriodRate($AT65,$R65))-N65)/(1+PeriodRate($AT65,$R65)),0)","v":0}]
[59,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H66),\"\",(IF(OR(MID($I66,1,1)=\"1\",MID($I66,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H66,Profile!$B$23:$B$35,0),1),0)*$J66))","v":""},{"$f":"IF(ISBLANK($H66),\"\",(IF(OR(MID($I66,1,1)=\"2\",MID($I66,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H66,Profile!$B$23:$B$35,0),2),0))*$J66)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U66),ISBLANK(V66)),\"\",(IF(MID(U66,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V66,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S66=\"\",0,PeriodRate(discount,R66))),IF(S66=\"\",0,PeriodRate(discount,R66)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y66=\"\",0,PeriodRate(discount,X66))),IF(Y66=\"\",0,PeriodRate(discount,X66)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H66<>\"\",OFFSET(Profile!$F$24,MATCH(H66,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U66=\"\",0,IF(MID($D66,1,1)=\"1\",IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),popcorrect(BA66,$AT66,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X66,discount),0),popcorrect(IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),BA66,L66),$AT66,fiscalyear,$E66,$F66,$X66,discount)))","v":0},{"$f":"IF($U66=\"\",0,IF(MID($D66,1,1)=\"1\",IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),popcorrect(BB66,$AT66,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X66,discount),0),popcorrect(IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),BB66,M66),$AT66,fiscalyear,$E66,$F66,$X66,discount)))","v":0},{"$f":"IF($U66=\"\",0,IF(MID($D66,1,1)=\"1\",IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),popcorrect(BC66,$AT66,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X66,discount),0),popcorrect(IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),BC66,N66),$AT66,fiscalyear,$E66,$F66,$X66,discount)))","v":0},{"$f":"IF($P66=\"\",0,IF(MID($D66,1,1)=\"1\",IF(OR(LOWER($K66)=\"vraiI\",LOWER($K66)=\"true\"),popcorrect(BD66,$AT66,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R66,discount),0),popcorrect(IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),BD66,L66),$AT66,fiscalyear,$E66,$F66,$R66,discount)))","v":0},{"$f":"IF($P66=\"\",0,IF(MID($D66,1,1)=\"1\",IF(OR(LOWER($K66)=\"vraiI\",LOWER($K66)=\"true\"),popcorrect(BE66,$AT66,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R66,discount),0),popcorrect(IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),BE66,M66),$AT66,fiscalyear,$E66,$F66,$R66,discount)))","v":0},{"$f":"IF($P66=\"\",0,IF(MID($D66,1,1)=\"1\",IF(OR(LOWER($K66)=\"vraiI\",LOWER($K66)=\"true\"),popcorrect(BF66,$AT66,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R66,discount),0),popcorrect(IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),BF66,N66),$AT66,fiscalyear,$E66,$F66,$R66,discount)))","v":0},{"$f":"IF(AND($AT66<>0,$X66>0),(L66*(1+PeriodRate($AT66,$X66))-L66)/(1+PeriodRate($AT66,$X66)),0)","v":0},{"$f":"IF(AND($AT66<>0,$X66>0),(M66*(1+PeriodRate($AT66,$X66))-M66)/(1+PeriodRate($AT66,$X66)),0)","v":0},{"$f":"IF(AND($AT66<>0,$X66>0),(N66*(1+PeriodRate($AT66,$X66))-N66)/(1+PeriodRate($AT66,$X66)),0)","v":0},{"$f":"IF(AND($AT66<>0,$R66>0),(L66*(1+PeriodRate($AT66,$R66))-L66)/(1+PeriodRate($AT66,$R66)),0)","v":0},{"$f":"IF(AND($AT66<>0,$R66>0),(M66*(1+PeriodRate($AT66,$R66))-M66)/(1+PeriodRate($AT66,$R66)),0)","v":0},{"$f":"IF(AND($AT66<>0,$R66>0),(N66*(1+PeriodRate($AT66,$R66))-N66)/(1+PeriodRate($AT66,$R66)),0)","v":0}]
[60,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H67),\"\",(IF(OR(MID($I67,1,1)=\"1\",MID($I67,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H67,Profile!$B$23:$B$35,0),1),0)*$J67))","v":""},{"$f":"IF(ISBLANK($H67),\"\",(IF(OR(MID($I67,1,1)=\"2\",MID($I67,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H67,Profile!$B$23:$B$35,0),2),0))*$J67)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U67),ISBLANK(V67)),\"\",(IF(MID(U67,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V67,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S67=\"\",0,PeriodRate(discount,R67))),IF(S67=\"\",0,PeriodRate(discount,R67)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y67=\"\",0,PeriodRate(discount,X67))),IF(Y67=\"\",0,PeriodRate(discount,X67)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H67<>\"\",OFFSET(Profile!$F$24,MATCH(H67,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U67=\"\",0,IF(MID($D67,1,1)=\"1\",IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),popcorrect(BA67,$AT67,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X67,discount),0),popcorrect(IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),BA67,L67),$AT67,fiscalyear,$E67,$F67,$X67,discount)))","v":0},{"$f":"IF($U67=\"\",0,IF(MID($D67,1,1)=\"1\",IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),popcorrect(BB67,$AT67,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X67,discount),0),popcorrect(IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),BB67,M67),$AT67,fiscalyear,$E67,$F67,$X67,discount)))","v":0},{"$f":"IF($U67=\"\",0,IF(MID($D67,1,1)=\"1\",IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),popcorrect(BC67,$AT67,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X67,discount),0),popcorrect(IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),BC67,N67),$AT67,fiscalyear,$E67,$F67,$X67,discount)))","v":0},{"$f":"IF($P67=\"\",0,IF(MID($D67,1,1)=\"1\",IF(OR(LOWER($K67)=\"vraiI\",LOWER($K67)=\"true\"),popcorrect(BD67,$AT67,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R67,discount),0),popcorrect(IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),BD67,L67),$AT67,fiscalyear,$E67,$F67,$R67,discount)))","v":0},{"$f":"IF($P67=\"\",0,IF(MID($D67,1,1)=\"1\",IF(OR(LOWER($K67)=\"vraiI\",LOWER($K67)=\"true\"),popcorrect(BE67,$AT67,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R67,discount),0),popcorrect(IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),BE67,M67),$AT67,fiscalyear,$E67,$F67,$R67,discount)))","v":0},{"$f":"IF($P67=\"\",0,IF(MID($D67,1,1)=\"1\",IF(OR(LOWER($K67)=\"vraiI\",LOWER($K67)=\"true\"),popcorrect(BF67,$AT67,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R67,discount),0),popcorrect(IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),BF67,N67),$AT67,fiscalyear,$E67,$F67,$R67,discount)))","v":0},{"$f":"IF(AND($AT67<>0,$X67>0),(L67*(1+PeriodRate($AT67,$X67))-L67)/(1+PeriodRate($AT67,$X67)),0)","v":0},{"$f":"IF(AND($AT67<>0,$X67>0),(M67*(1+PeriodRate($AT67,$X67))-M67)/(1+PeriodRate($AT67,$X67)),0)","v":0},{"$f":"IF(AND($AT67<>0,$X67>0),(N67*(1+PeriodRate($AT67,$X67))-N67)/(1+PeriodRate($AT67,$X67)),0)","v":0},{"$f":"IF(AND($AT67<>0,$R67>0),(L67*(1+PeriodRate($AT67,$R67))-L67)/(1+PeriodRate($AT67,$R67)),0)","v":0},{"$f":"IF(AND($AT67<>0,$R67>0),(M67*(1+PeriodRate($AT67,$R67))-M67)/(1+PeriodRate($AT67,$R67)),0)","v":0},{"$f":"IF(AND($AT67<>0,$R67>0),(N67*(1+PeriodRate($AT67,$R67))-N67)/(1+PeriodRate($AT67,$R67)),0)","v":0}]
[61,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H68),\"\",(IF(OR(MID($I68,1,1)=\"1\",MID($I68,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H68,Profile!$B$23:$B$35,0),1),0)*$J68))","v":""},{"$f":"IF(ISBLANK($H68),\"\",(IF(OR(MID($I68,1,1)=\"2\",MID($I68,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H68,Profile!$B$23:$B$35,0),2),0))*$J68)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U68),ISBLANK(V68)),\"\",(IF(MID(U68,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V68,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S68=\"\",0,PeriodRate(discount,R68))),IF(S68=\"\",0,PeriodRate(discount,R68)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y68=\"\",0,PeriodRate(discount,X68))),IF(Y68=\"\",0,PeriodRate(discount,X68)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H68<>\"\",OFFSET(Profile!$F$24,MATCH(H68,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U68=\"\",0,IF(MID($D68,1,1)=\"1\",IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),popcorrect(BA68,$AT68,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X68,discount),0),popcorrect(IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),BA68,L68),$AT68,fiscalyear,$E68,$F68,$X68,discount)))","v":0},{"$f":"IF($U68=\"\",0,IF(MID($D68,1,1)=\"1\",IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),popcorrect(BB68,$AT68,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X68,discount),0),popcorrect(IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),BB68,M68),$AT68,fiscalyear,$E68,$F68,$X68,discount)))","v":0},{"$f":"IF($U68=\"\",0,IF(MID($D68,1,1)=\"1\",IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),popcorrect(BC68,$AT68,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X68,discount),0),popcorrect(IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),BC68,N68),$AT68,fiscalyear,$E68,$F68,$X68,discount)))","v":0},{"$f":"IF($P68=\"\",0,IF(MID($D68,1,1)=\"1\",IF(OR(LOWER($K68)=\"vraiI\",LOWER($K68)=\"true\"),popcorrect(BD68,$AT68,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R68,discount),0),popcorrect(IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),BD68,L68),$AT68,fiscalyear,$E68,$F68,$R68,discount)))","v":0},{"$f":"IF($P68=\"\",0,IF(MID($D68,1,1)=\"1\",IF(OR(LOWER($K68)=\"vraiI\",LOWER($K68)=\"true\"),popcorrect(BE68,$AT68,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R68,discount),0),popcorrect(IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),BE68,M68),$AT68,fiscalyear,$E68,$F68,$R68,discount)))","v":0},{"$f":"IF($P68=\"\",0,IF(MID($D68,1,1)=\"1\",IF(OR(LOWER($K68)=\"vraiI\",LOWER($K68)=\"true\"),popcorrect(BF68,$AT68,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R68,discount),0),popcorrect(IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),BF68,N68),$AT68,fiscalyear,$E68,$F68,$R68,discount)))","v":0},{"$f":"IF(AND($AT68<>0,$X68>0),(L68*(1+PeriodRate($AT68,$X68))-L68)/(1+PeriodRate($AT68,$X68)),0)","v":0},{"$f":"IF(AND($AT68<>0,$X68>0),(M68*(1+PeriodRate($AT68,$X68))-M68)/(1+PeriodRate($AT68,$X68)),0)","v":0},{"$f":"IF(AND($AT68<>0,$X68>0),(N68*(1+PeriodRate($AT68,$X68))-N68)/(1+PeriodRate($AT68,$X68)),0)","v":0},{"$f":"IF(AND($AT68<>0,$R68>0),(L68*(1+PeriodRate($AT68,$R68))-L68)/(1+PeriodRate($AT68,$R68)),0)","v":0},{"$f":"IF(AND($AT68<>0,$R68>0),(M68*(1+PeriodRate($AT68,$R68))-M68)/(1+PeriodRate($AT68,$R68)),0)","v":0},{"$f":"IF(AND($AT68<>0,$R68>0),(N68*(1+PeriodRate($AT68,$R68))-N68)/(1+PeriodRate($AT68,$R68)),0)","v":0}]
[62,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H69),\"\",(IF(OR(MID($I69,1,1)=\"1\",MID($I69,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H69,Profile!$B$23:$B$35,0),1),0)*$J69))","v":""},{"$f":"IF(ISBLANK($H69),\"\",(IF(OR(MID($I69,1,1)=\"2\",MID($I69,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H69,Profile!$B$23:$B$35,0),2),0))*$J69)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U69),ISBLANK(V69)),\"\",(IF(MID(U69,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V69,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S69=\"\",0,PeriodRate(discount,R69))),IF(S69=\"\",0,PeriodRate(discount,R69)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y69=\"\",0,PeriodRate(discount,X69))),IF(Y69=\"\",0,PeriodRate(discount,X69)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H69<>\"\",OFFSET(Profile!$F$24,MATCH(H69,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U69=\"\",0,IF(MID($D69,1,1)=\"1\",IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),popcorrect(BA69,$AT69,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X69,discount),0),popcorrect(IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),BA69,L69),$AT69,fiscalyear,$E69,$F69,$X69,discount)))","v":0},{"$f":"IF($U69=\"\",0,IF(MID($D69,1,1)=\"1\",IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),popcorrect(BB69,$AT69,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X69,discount),0),popcorrect(IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),BB69,M69),$AT69,fiscalyear,$E69,$F69,$X69,discount)))","v":0},{"$f":"IF($U69=\"\",0,IF(MID($D69,1,1)=\"1\",IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),popcorrect(BC69,$AT69,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X69,discount),0),popcorrect(IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),BC69,N69),$AT69,fiscalyear,$E69,$F69,$X69,discount)))","v":0},{"$f":"IF($P69=\"\",0,IF(MID($D69,1,1)=\"1\",IF(OR(LOWER($K69)=\"vraiI\",LOWER($K69)=\"true\"),popcorrect(BD69,$AT69,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R69,discount),0),popcorrect(IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),BD69,L69),$AT69,fiscalyear,$E69,$F69,$R69,discount)))","v":0},{"$f":"IF($P69=\"\",0,IF(MID($D69,1,1)=\"1\",IF(OR(LOWER($K69)=\"vraiI\",LOWER($K69)=\"true\"),popcorrect(BE69,$AT69,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R69,discount),0),popcorrect(IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),BE69,M69),$AT69,fiscalyear,$E69,$F69,$R69,discount)))","v":0},{"$f":"IF($P69=\"\",0,IF(MID($D69,1,1)=\"1\",IF(OR(LOWER($K69)=\"vraiI\",LOWER($K69)=\"true\"),popcorrect(BF69,$AT69,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R69,discount),0),popcorrect(IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),BF69,N69),$AT69,fiscalyear,$E69,$F69,$R69,discount)))","v":0},{"$f":"IF(AND($AT69<>0,$X69>0),(L69*(1+PeriodRate($AT69,$X69))-L69)/(1+PeriodRate($AT69,$X69)),0)","v":0},{"$f":"IF(AND($AT69<>0,$X69>0),(M69*(1+PeriodRate($AT69,$X69))-M69)/(1+PeriodRate($AT69,$X69)),0)","v":0},{"$f":"IF(AND($AT69<>0,$X69>0),(N69*(1+PeriodRate($AT69,$X69))-N69)/(1+PeriodRate($AT69,$X69)),0)","v":0},{"$f":"IF(AND($AT69<>0,$R69>0),(L69*(1+PeriodRate($AT69,$R69))-L69)/(1+PeriodRate($AT69,$R69)),0)","v":0},{"$f":"IF(AND($AT69<>0,$R69>0),(M69*(1+PeriodRate($AT69,$R69))-M69)/(1+PeriodRate($AT69,$R69)),0)","v":0},{"$f":"IF(AND($AT69<>0,$R69>0),(N69*(1+PeriodRate($AT69,$R69))-N69)/(1+PeriodRate($AT69,$R69)),0)","v":0}]
[63,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H70),\"\",(IF(OR(MID($I70,1,1)=\"1\",MID($I70,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H70,Profile!$B$23:$B$35,0),1),0)*$J70))","v":""},{"$f":"IF(ISBLANK($H70),\"\",(IF(OR(MID($I70,1,1)=\"2\",MID($I70,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H70,Profile!$B$23:$B$35,0),2),0))*$J70)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U70),ISBLANK(V70)),\"\",(IF(MID(U70,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V70,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S70=\"\",0,PeriodRate(discount,R70))),IF(S70=\"\",0,PeriodRate(discount,R70)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y70=\"\",0,PeriodRate(discount,X70))),IF(Y70=\"\",0,PeriodRate(discount,X70)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H70<>\"\",OFFSET(Profile!$F$24,MATCH(H70,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U70=\"\",0,IF(MID($D70,1,1)=\"1\",IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),popcorrect(BA70,$AT70,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X70,discount),0),popcorrect(IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),BA70,L70),$AT70,fiscalyear,$E70,$F70,$X70,discount)))","v":0},{"$f":"IF($U70=\"\",0,IF(MID($D70,1,1)=\"1\",IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),popcorrect(BB70,$AT70,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X70,discount),0),popcorrect(IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),BB70,M70),$AT70,fiscalyear,$E70,$F70,$X70,discount)))","v":0},{"$f":"IF($U70=\"\",0,IF(MID($D70,1,1)=\"1\",IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),popcorrect(BC70,$AT70,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X70,discount),0),popcorrect(IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),BC70,N70),$AT70,fiscalyear,$E70,$F70,$X70,discount)))","v":0},{"$f":"IF($P70=\"\",0,IF(MID($D70,1,1)=\"1\",IF(OR(LOWER($K70)=\"vraiI\",LOWER($K70)=\"true\"),popcorrect(BD70,$AT70,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R70,discount),0),popcorrect(IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),BD70,L70),$AT70,fiscalyear,$E70,$F70,$R70,discount)))","v":0},{"$f":"IF($P70=\"\",0,IF(MID($D70,1,1)=\"1\",IF(OR(LOWER($K70)=\"vraiI\",LOWER($K70)=\"true\"),popcorrect(BE70,$AT70,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R70,discount),0),popcorrect(IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),BE70,M70),$AT70,fiscalyear,$E70,$F70,$R70,discount)))","v":0},{"$f":"IF($P70=\"\",0,IF(MID($D70,1,1)=\"1\",IF(OR(LOWER($K70)=\"vraiI\",LOWER($K70)=\"true\"),popcorrect(BF70,$AT70,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R70,discount),0),popcorrect(IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),BF70,N70),$AT70,fiscalyear,$E70,$F70,$R70,discount)))","v":0},{"$f":"IF(AND($AT70<>0,$X70>0),(L70*(1+PeriodRate($AT70,$X70))-L70)/(1+PeriodRate($AT70,$X70)),0)","v":0},{"$f":"IF(AND($AT70<>0,$X70>0),(M70*(1+PeriodRate($AT70,$X70))-M70)/(1+PeriodRate($AT70,$X70)),0)","v":0},{"$f":"IF(AND($AT70<>0,$X70>0),(N70*(1+PeriodRate($AT70,$X70))-N70)/(1+PeriodRate($AT70,$X70)),0)","v":0},{"$f":"IF(AND($AT70<>0,$R70>0),(L70*(1+PeriodRate($AT70,$R70))-L70)/(1+PeriodRate($AT70,$R70)),0)","v":0},{"$f":"IF(AND($AT70<>0,$R70>0),(M70*(1+PeriodRate($AT70,$R70))-M70)/(1+PeriodRate($AT70,$R70)),0)","v":0},{"$f":"IF(AND($AT70<>0,$R70>0),(N70*(1+PeriodRate($AT70,$R70))-N70)/(1+PeriodRate($AT70,$R70)),0)","v":0}]
[64,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H71),\"\",(IF(OR(MID($I71,1,1)=\"1\",MID($I71,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H71,Profile!$B$23:$B$35,0),1),0)*$J71))","v":""},{"$f":"IF(ISBLANK($H71),\"\",(IF(OR(MID($I71,1,1)=\"2\",MID($I71,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H71,Profile!$B$23:$B$35,0),2),0))*$J71)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U71),ISBLANK(V71)),\"\",(IF(MID(U71,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V71,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S71=\"\",0,PeriodRate(discount,R71))),IF(S71=\"\",0,PeriodRate(discount,R71)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y71=\"\",0,PeriodRate(discount,X71))),IF(Y71=\"\",0,PeriodRate(discount,X71)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H71<>\"\",OFFSET(Profile!$F$24,MATCH(H71,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U71=\"\",0,IF(MID($D71,1,1)=\"1\",IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),popcorrect(BA71,$AT71,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X71,discount),0),popcorrect(IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),BA71,L71),$AT71,fiscalyear,$E71,$F71,$X71,discount)))","v":0},{"$f":"IF($U71=\"\",0,IF(MID($D71,1,1)=\"1\",IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),popcorrect(BB71,$AT71,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X71,discount),0),popcorrect(IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),BB71,M71),$AT71,fiscalyear,$E71,$F71,$X71,discount)))","v":0},{"$f":"IF($U71=\"\",0,IF(MID($D71,1,1)=\"1\",IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),popcorrect(BC71,$AT71,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X71,discount),0),popcorrect(IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),BC71,N71),$AT71,fiscalyear,$E71,$F71,$X71,discount)))","v":0},{"$f":"IF($P71=\"\",0,IF(MID($D71,1,1)=\"1\",IF(OR(LOWER($K71)=\"vraiI\",LOWER($K71)=\"true\"),popcorrect(BD71,$AT71,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R71,discount),0),popcorrect(IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),BD71,L71),$AT71,fiscalyear,$E71,$F71,$R71,discount)))","v":0},{"$f":"IF($P71=\"\",0,IF(MID($D71,1,1)=\"1\",IF(OR(LOWER($K71)=\"vraiI\",LOWER($K71)=\"true\"),popcorrect(BE71,$AT71,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R71,discount),0),popcorrect(IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),BE71,M71),$AT71,fiscalyear,$E71,$F71,$R71,discount)))","v":0},{"$f":"IF($P71=\"\",0,IF(MID($D71,1,1)=\"1\",IF(OR(LOWER($K71)=\"vraiI\",LOWER($K71)=\"true\"),popcorrect(BF71,$AT71,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R71,discount),0),popcorrect(IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),BF71,N71),$AT71,fiscalyear,$E71,$F71,$R71,discount)))","v":0},{"$f":"IF(AND($AT71<>0,$X71>0),(L71*(1+PeriodRate($AT71,$X71))-L71)/(1+PeriodRate($AT71,$X71)),0)","v":0},{"$f":"IF(AND($AT71<>0,$X71>0),(M71*(1+PeriodRate($AT71,$X71))-M71)/(1+PeriodRate($AT71,$X71)),0)","v":0},{"$f":"IF(AND($AT71<>0,$X71>0),(N71*(1+PeriodRate($AT71,$X71))-N71)/(1+PeriodRate($AT71,$X71)),0)","v":0},{"$f":"IF(AND($AT71<>0,$R71>0),(L71*(1+PeriodRate($AT71,$R71))-L71)/(1+PeriodRate($AT71,$R71)),0)","v":0},{"$f":"IF(AND($AT71<>0,$R71>0),(M71*(1+PeriodRate($AT71,$R71))-M71)/(1+PeriodRate($AT71,$R71)),0)","v":0},{"$f":"IF(AND($AT71<>0,$R71>0),(N71*(1+PeriodRate($AT71,$R71))-N71)/(1+PeriodRate($AT71,$R71)),0)","v":0}]
[65,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H72),\"\",(IF(OR(MID($I72,1,1)=\"1\",MID($I72,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H72,Profile!$B$23:$B$35,0),1),0)*$J72))","v":""},{"$f":"IF(ISBLANK($H72),\"\",(IF(OR(MID($I72,1,1)=\"2\",MID($I72,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H72,Profile!$B$23:$B$35,0),2),0))*$J72)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U72),ISBLANK(V72)),\"\",(IF(MID(U72,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V72,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S72=\"\",0,PeriodRate(discount,R72))),IF(S72=\"\",0,PeriodRate(discount,R72)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y72=\"\",0,PeriodRate(discount,X72))),IF(Y72=\"\",0,PeriodRate(discount,X72)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H72<>\"\",OFFSET(Profile!$F$24,MATCH(H72,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U72=\"\",0,IF(MID($D72,1,1)=\"1\",IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),popcorrect(BA72,$AT72,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X72,discount),0),popcorrect(IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),BA72,L72),$AT72,fiscalyear,$E72,$F72,$X72,discount)))","v":0},{"$f":"IF($U72=\"\",0,IF(MID($D72,1,1)=\"1\",IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),popcorrect(BB72,$AT72,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X72,discount),0),popcorrect(IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),BB72,M72),$AT72,fiscalyear,$E72,$F72,$X72,discount)))","v":0},{"$f":"IF($U72=\"\",0,IF(MID($D72,1,1)=\"1\",IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),popcorrect(BC72,$AT72,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X72,discount),0),popcorrect(IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),BC72,N72),$AT72,fiscalyear,$E72,$F72,$X72,discount)))","v":0},{"$f":"IF($P72=\"\",0,IF(MID($D72,1,1)=\"1\",IF(OR(LOWER($K72)=\"vraiI\",LOWER($K72)=\"true\"),popcorrect(BD72,$AT72,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R72,discount),0),popcorrect(IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),BD72,L72),$AT72,fiscalyear,$E72,$F72,$R72,discount)))","v":0},{"$f":"IF($P72=\"\",0,IF(MID($D72,1,1)=\"1\",IF(OR(LOWER($K72)=\"vraiI\",LOWER($K72)=\"true\"),popcorrect(BE72,$AT72,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R72,discount),0),popcorrect(IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),BE72,M72),$AT72,fiscalyear,$E72,$F72,$R72,discount)))","v":0},{"$f":"IF($P72=\"\",0,IF(MID($D72,1,1)=\"1\",IF(OR(LOWER($K72)=\"vraiI\",LOWER($K72)=\"true\"),popcorrect(BF72,$AT72,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R72,discount),0),popcorrect(IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),BF72,N72),$AT72,fiscalyear,$E72,$F72,$R72,discount)))","v":0},{"$f":"IF(AND($AT72<>0,$X72>0),(L72*(1+PeriodRate($AT72,$X72))-L72)/(1+PeriodRate($AT72,$X72)),0)","v":0},{"$f":"IF(AND($AT72<>0,$X72>0),(M72*(1+PeriodRate($AT72,$X72))-M72)/(1+PeriodRate($AT72,$X72)),0)","v":0},{"$f":"IF(AND($AT72<>0,$X72>0),(N72*(1+PeriodRate($AT72,$X72))-N72)/(1+PeriodRate($AT72,$X72)),0)","v":0},{"$f":"IF(AND($AT72<>0,$R72>0),(L72*(1+PeriodRate($AT72,$R72))-L72)/(1+PeriodRate($AT72,$R72)),0)","v":0},{"$f":"IF(AND($AT72<>0,$R72>0),(M72*(1+PeriodRate($AT72,$R72))-M72)/(1+PeriodRate($AT72,$R72)),0)","v":0},{"$f":"IF(AND($AT72<>0,$R72>0),(N72*(1+PeriodRate($AT72,$R72))-N72)/(1+PeriodRate($AT72,$R72)),0)","v":0}]
[66,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H73),\"\",(IF(OR(MID($I73,1,1)=\"1\",MID($I73,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H73,Profile!$B$23:$B$35,0),1),0)*$J73))","v":""},{"$f":"IF(ISBLANK($H73),\"\",(IF(OR(MID($I73,1,1)=\"2\",MID($I73,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H73,Profile!$B$23:$B$35,0),2),0))*$J73)","v":""},"",null,null,null,null,{"$f":"IF(P73=\"\",\"\",P73*Q73)","v":""},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U73),ISBLANK(V73)),\"\",(IF(MID(U73,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V73,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S73=\"\",0,PeriodRate(discount,R73))),IF(S73=\"\",0,PeriodRate(discount,R73)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y73=\"\",0,PeriodRate(discount,X73))),IF(Y73=\"\",0,PeriodRate(discount,X73)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H73<>\"\",OFFSET(Profile!$F$24,MATCH(H73,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U73=\"\",0,IF(MID($D73,1,1)=\"1\",IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),popcorrect(BA73,$AT73,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X73,discount),0),popcorrect(IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),BA73,L73),$AT73,fiscalyear,$E73,$F73,$X73,discount)))","v":0},{"$f":"IF($U73=\"\",0,IF(MID($D73,1,1)=\"1\",IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),popcorrect(BB73,$AT73,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X73,discount),0),popcorrect(IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),BB73,M73),$AT73,fiscalyear,$E73,$F73,$X73,discount)))","v":0},{"$f":"IF($U73=\"\",0,IF(MID($D73,1,1)=\"1\",IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),popcorrect(BC73,$AT73,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X73,discount),0),popcorrect(IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),BC73,N73),$AT73,fiscalyear,$E73,$F73,$X73,discount)))","v":0},{"$f":"IF($P73=\"\",0,IF(MID($D73,1,1)=\"1\",IF(OR(LOWER($K73)=\"vraiI\",LOWER($K73)=\"true\"),popcorrect(BD73,$AT73,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R73,discount),0),popcorrect(IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),BD73,L73),$AT73,fiscalyear,$E73,$F73,$R73,discount)))","v":0},{"$f":"IF($P73=\"\",0,IF(MID($D73,1,1)=\"1\",IF(OR(LOWER($K73)=\"vraiI\",LOWER($K73)=\"true\"),popcorrect(BE73,$AT73,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R73,discount),0),popcorrect(IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),BE73,M73),$AT73,fiscalyear,$E73,$F73,$R73,discount)))","v":0},{"$f":"IF($P73=\"\",0,IF(MID($D73,1,1)=\"1\",IF(OR(LOWER($K73)=\"vraiI\",LOWER($K73)=\"true\"),popcorrect(BF73,$AT73,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R73,discount),0),popcorrect(IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),BF73,N73),$AT73,fiscalyear,$E73,$F73,$R73,discount)))","v":0},{"$f":"IF(AND($AT73<>0,$X73>0),(L73*(1+PeriodRate($AT73,$X73))-L73)/(1+PeriodRate($AT73,$X73)),0)","v":0},{"$f":"IF(AND($AT73<>0,$X73>0),(M73*(1+PeriodRate($AT73,$X73))-M73)/(1+PeriodRate($AT73,$X73)),0)","v":0},{"$f":"IF(AND($AT73<>0,$X73>0),(N73*(1+PeriodRate($AT73,$X73))-N73)/(1+PeriodRate($AT73,$X73)),0)","v":0},{"$f":"IF(AND($AT73<>0,$R73>0),(L73*(1+PeriodRate($AT73,$R73))-L73)/(1+PeriodRate($AT73,$R73)),0)","v":0},{"$f":"IF(AND($AT73<>0,$R73>0),(M73*(1+PeriodRate($AT73,$R73))-M73)/(1+PeriodRate($AT73,$R73)),0)","v":0},{"$f":"IF(AND($AT73<>0,$R73>0),(N73*(1+PeriodRate($AT73,$R73))-N73)/(1+PeriodRate($AT73,$R73)),0)","v":0}]
[67,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H74),\"\",(IF(OR(MID($I74,1,1)=\"1\",MID($I74,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H74,Profile!$B$23:$B$35,0),1),0)*$J74))","v":""},{"$f":"IF(ISBLANK($H74),\"\",(IF(OR(MID($I74,1,1)=\"2\",MID($I74,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H74,Profile!$B$23:$B$35,0),2),0))*$J74)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U74),ISBLANK(V74)),\"\",(IF(MID(U74,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V74,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},{"$f":"IF(Y74=\"\",\"\",Y74*W74)","v":""},null,null,null,{"$f":"IF(ISNUMBER(IF(S74=\"\",0,PeriodRate(discount,R74))),IF(S74=\"\",0,PeriodRate(discount,R74)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y74=\"\",0,PeriodRate(discount,X74))),IF(Y74=\"\",0,PeriodRate(discount,X74)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H74<>\"\",OFFSET(Profile!$F$24,MATCH(H74,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U74=\"\",0,IF(MID($D74,1,1)=\"1\",IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),popcorrect(BA74,$AT74,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X74,discount),0),popcorrect(IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),BA74,L74),$AT74,fiscalyear,$E74,$F74,$X74,discount)))","v":0},{"$f":"IF($U74=\"\",0,IF(MID($D74,1,1)=\"1\",IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),popcorrect(BB74,$AT74,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X74,discount),0),popcorrect(IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),BB74,M74),$AT74,fiscalyear,$E74,$F74,$X74,discount)))","v":0},{"$f":"IF($U74=\"\",0,IF(MID($D74,1,1)=\"1\",IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),popcorrect(BC74,$AT74,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X74,discount),0),popcorrect(IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),BC74,N74),$AT74,fiscalyear,$E74,$F74,$X74,discount)))","v":0},{"$f":"IF($P74=\"\",0,IF(MID($D74,1,1)=\"1\",IF(OR(LOWER($K74)=\"vraiI\",LOWER($K74)=\"true\"),popcorrect(BD74,$AT74,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R74,discount),0),popcorrect(IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),BD74,L74),$AT74,fiscalyear,$E74,$F74,$R74,discount)))","v":0},{"$f":"IF($P74=\"\",0,IF(MID($D74,1,1)=\"1\",IF(OR(LOWER($K74)=\"vraiI\",LOWER($K74)=\"true\"),popcorrect(BE74,$AT74,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R74,discount),0),popcorrect(IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),BE74,M74),$AT74,fiscalyear,$E74,$F74,$R74,discount)))","v":0},{"$f":"IF($P74=\"\",0,IF(MID($D74,1,1)=\"1\",IF(OR(LOWER($K74)=\"vraiI\",LOWER($K74)=\"true\"),popcorrect(BF74,$AT74,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R74,discount),0),popcorrect(IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),BF74,N74),$AT74,fiscalyear,$E74,$F74,$R74,discount)))","v":0},{"$f":"IF(AND($AT74<>0,$X74>0),(L74*(1+PeriodRate($AT74,$X74))-L74)/(1+PeriodRate($AT74,$X74)),0)","v":0},{"$f":"IF(AND($AT74<>0,$X74>0),(M74*(1+PeriodRate($AT74,$X74))-M74)/(1+PeriodRate($AT74,$X74)),0)","v":0},{"$f":"IF(AND($AT74<>0,$X74>0),(N74*(1+PeriodRate($AT74,$X74))-N74)/(1+PeriodRate($AT74,$X74)),0)","v":0},{"$f":"IF(AND($AT74<>0,$R74>0),(L74*(1+PeriodRate($AT74,$R74))-L74)/(1+PeriodRate($AT74,$R74)),0)","v":0},{"$f":"IF(AND($AT74<>0,$R74>0),(M74*(1+PeriodRate($AT74,$R74))-M74)/(1+PeriodRate($AT74,$R74)),0)","v":0},{"$f":"IF(AND($AT74<>0,$R74>0),(N74*(1+PeriodRate($AT74,$R74))-N74)/(1+PeriodRate($AT74,$R74)),0)","v":0}]
[68,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H75),\"\",(IF(OR(MID($I75,1,1)=\"1\",MID($I75,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H75,Profile!$B$23:$B$35,0),1),0)*$J75))","v":""},{"$f":"IF(ISBLANK($H75),\"\",(IF(OR(MID($I75,1,1)=\"2\",MID($I75,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H75,Profile!$B$23:$B$35,0),2),0))*$J75)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U75),ISBLANK(V75)),\"\",(IF(MID(U75,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V75,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S75=\"\",0,PeriodRate(discount,R75))),IF(S75=\"\",0,PeriodRate(discount,R75)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y75=\"\",0,PeriodRate(discount,X75))),IF(Y75=\"\",0,PeriodRate(discount,X75)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H75<>\"\",OFFSET(Profile!$F$24,MATCH(H75,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U75=\"\",0,IF(MID($D75,1,1)=\"1\",IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),popcorrect(BA75,$AT75,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X75,discount),0),popcorrect(IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),BA75,L75),$AT75,fiscalyear,$E75,$F75,$X75,discount)))","v":0},{"$f":"IF($U75=\"\",0,IF(MID($D75,1,1)=\"1\",IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),popcorrect(BB75,$AT75,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X75,discount),0),popcorrect(IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),BB75,M75),$AT75,fiscalyear,$E75,$F75,$X75,discount)))","v":0},{"$f":"IF($U75=\"\",0,IF(MID($D75,1,1)=\"1\",IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),popcorrect(BC75,$AT75,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X75,discount),0),popcorrect(IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),BC75,N75),$AT75,fiscalyear,$E75,$F75,$X75,discount)))","v":0},{"$f":"IF($P75=\"\",0,IF(MID($D75,1,1)=\"1\",IF(OR(LOWER($K75)=\"vraiI\",LOWER($K75)=\"true\"),popcorrect(BD75,$AT75,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R75,discount),0),popcorrect(IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),BD75,L75),$AT75,fiscalyear,$E75,$F75,$R75,discount)))","v":0},{"$f":"IF($P75=\"\",0,IF(MID($D75,1,1)=\"1\",IF(OR(LOWER($K75)=\"vraiI\",LOWER($K75)=\"true\"),popcorrect(BE75,$AT75,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R75,discount),0),popcorrect(IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),BE75,M75),$AT75,fiscalyear,$E75,$F75,$R75,discount)))","v":0},{"$f":"IF($P75=\"\",0,IF(MID($D75,1,1)=\"1\",IF(OR(LOWER($K75)=\"vraiI\",LOWER($K75)=\"true\"),popcorrect(BF75,$AT75,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R75,discount),0),popcorrect(IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),BF75,N75),$AT75,fiscalyear,$E75,$F75,$R75,discount)))","v":0},{"$f":"IF(AND($AT75<>0,$X75>0),(L75*(1+PeriodRate($AT75,$X75))-L75)/(1+PeriodRate($AT75,$X75)),0)","v":0},{"$f":"IF(AND($AT75<>0,$X75>0),(M75*(1+PeriodRate($AT75,$X75))-M75)/(1+PeriodRate($AT75,$X75)),0)","v":0},{"$f":"IF(AND($AT75<>0,$X75>0),(N75*(1+PeriodRate($AT75,$X75))-N75)/(1+PeriodRate($AT75,$X75)),0)","v":0},{"$f":"IF(AND($AT75<>0,$R75>0),(L75*(1+PeriodRate($AT75,$R75))-L75)/(1+PeriodRate($AT75,$R75)),0)","v":0},{"$f":"IF(AND($AT75<>0,$R75>0),(M75*(1+PeriodRate($AT75,$R75))-M75)/(1+PeriodRate($AT75,$R75)),0)","v":0},{"$f":"IF(AND($AT75<>0,$R75>0),(N75*(1+PeriodRate($AT75,$R75))-N75)/(1+PeriodRate($AT75,$R75)),0)","v":0}]
[69,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H76),\"\",(IF(OR(MID($I76,1,1)=\"1\",MID($I76,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H76,Profile!$B$23:$B$35,0),1),0)*$J76))","v":""},{"$f":"IF(ISBLANK($H76),\"\",(IF(OR(MID($I76,1,1)=\"2\",MID($I76,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H76,Profile!$B$23:$B$35,0),2),0))*$J76)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U76),ISBLANK(V76)),\"\",(IF(MID(U76,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V76,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S76=\"\",0,PeriodRate(discount,R76))),IF(S76=\"\",0,PeriodRate(discount,R76)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y76=\"\",0,PeriodRate(discount,X76))),IF(Y76=\"\",0,PeriodRate(discount,X76)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,{"$f":"IF(NOT(ISNUMBER(AQ76)),\"\",(AQ76/AF))","v":0},null,{"$f":"IF(H76<>\"\",OFFSET(Profile!$F$24,MATCH(H76,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U76=\"\",0,IF(MID($D76,1,1)=\"1\",IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),popcorrect(BA76,$AT76,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X76,discount),0),popcorrect(IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),BA76,L76),$AT76,fiscalyear,$E76,$F76,$X76,discount)))","v":0},{"$f":"IF($U76=\"\",0,IF(MID($D76,1,1)=\"1\",IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),popcorrect(BB76,$AT76,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X76,discount),0),popcorrect(IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),BB76,M76),$AT76,fiscalyear,$E76,$F76,$X76,discount)))","v":0},{"$f":"IF($U76=\"\",0,IF(MID($D76,1,1)=\"1\",IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),popcorrect(BC76,$AT76,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X76,discount),0),popcorrect(IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),BC76,N76),$AT76,fiscalyear,$E76,$F76,$X76,discount)))","v":0},{"$f":"IF($P76=\"\",0,IF(MID($D76,1,1)=\"1\",IF(OR(LOWER($K76)=\"vraiI\",LOWER($K76)=\"true\"),popcorrect(BD76,$AT76,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R76,discount),0),popcorrect(IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),BD76,L76),$AT76,fiscalyear,$E76,$F76,$R76,discount)))","v":0},{"$f":"IF($P76=\"\",0,IF(MID($D76,1,1)=\"1\",IF(OR(LOWER($K76)=\"vraiI\",LOWER($K76)=\"true\"),popcorrect(BE76,$AT76,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R76,discount),0),popcorrect(IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),BE76,M76),$AT76,fiscalyear,$E76,$F76,$R76,discount)))","v":0},{"$f":"IF($P76=\"\",0,IF(MID($D76,1,1)=\"1\",IF(OR(LOWER($K76)=\"vraiI\",LOWER($K76)=\"true\"),popcorrect(BF76,$AT76,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R76,discount),0),popcorrect(IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),BF76,N76),$AT76,fiscalyear,$E76,$F76,$R76,discount)))","v":0},{"$f":"IF(AND($AT76<>0,$X76>0),(L76*(1+PeriodRate($AT76,$X76))-L76)/(1+PeriodRate($AT76,$X76)),0)","v":0},{"$f":"IF(AND($AT76<>0,$X76>0),(M76*(1+PeriodRate($AT76,$X76))-M76)/(1+PeriodRate($AT76,$X76)),0)","v":0},{"$f":"IF(AND($AT76<>0,$X76>0),(N76*(1+PeriodRate($AT76,$X76))-N76)/(1+PeriodRate($AT76,$X76)),0)","v":0},{"$f":"IF(AND($AT76<>0,$R76>0),(L76*(1+PeriodRate($AT76,$R76))-L76)/(1+PeriodRate($AT76,$R76)),0)","v":0},{"$f":"IF(AND($AT76<>0,$R76>0),(M76*(1+PeriodRate($AT76,$R76))-M76)/(1+PeriodRate($AT76,$R76)),0)","v":0},{"$f":"IF(AND($AT76<>0,$R76>0),(N76*(1+PeriodRate($AT76,$R76))-N76)/(1+PeriodRate($AT76,$R76)),0)","v":0}]
[70,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H77),\"\",(IF(OR(MID($I77,1,1)=\"1\",MID($I77,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H77,Profile!$B$23:$B$35,0),1),0)*$J77))","v":""},{"$f":"IF(ISBLANK($H77),\"\",(IF(OR(MID($I77,1,1)=\"2\",MID($I77,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H77,Profile!$B$23:$B$35,0),2),0))*$J77)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U77),ISBLANK(V77)),\"\",(IF(MID(U77,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V77,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S77=\"\",0,PeriodRate(discount,R77))),IF(S77=\"\",0,PeriodRate(discount,R77)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y77=\"\",0,PeriodRate(discount,X77))),IF(Y77=\"\",0,PeriodRate(discount,X77)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H77<>\"\",OFFSET(Profile!$F$24,MATCH(H77,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U77=\"\",0,IF(MID($D77,1,1)=\"1\",IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),popcorrect(BA77,$AT77,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X77,discount),0),popcorrect(IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),BA77,L77),$AT77,fiscalyear,$E77,$F77,$X77,discount)))","v":0},{"$f":"IF($U77=\"\",0,IF(MID($D77,1,1)=\"1\",IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),popcorrect(BB77,$AT77,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X77,discount),0),popcorrect(IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),BB77,M77),$AT77,fiscalyear,$E77,$F77,$X77,discount)))","v":0},{"$f":"IF($U77=\"\",0,IF(MID($D77,1,1)=\"1\",IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),popcorrect(BC77,$AT77,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X77,discount),0),popcorrect(IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),BC77,N77),$AT77,fiscalyear,$E77,$F77,$X77,discount)))","v":0},{"$f":"IF($P77=\"\",0,IF(MID($D77,1,1)=\"1\",IF(OR(LOWER($K77)=\"vraiI\",LOWER($K77)=\"true\"),popcorrect(BD77,$AT77,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R77,discount),0),popcorrect(IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),BD77,L77),$AT77,fiscalyear,$E77,$F77,$R77,discount)))","v":0},{"$f":"IF($P77=\"\",0,IF(MID($D77,1,1)=\"1\",IF(OR(LOWER($K77)=\"vraiI\",LOWER($K77)=\"true\"),popcorrect(BE77,$AT77,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R77,discount),0),popcorrect(IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),BE77,M77),$AT77,fiscalyear,$E77,$F77,$R77,discount)))","v":0},{"$f":"IF($P77=\"\",0,IF(MID($D77,1,1)=\"1\",IF(OR(LOWER($K77)=\"vraiI\",LOWER($K77)=\"true\"),popcorrect(BF77,$AT77,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R77,discount),0),popcorrect(IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),BF77,N77),$AT77,fiscalyear,$E77,$F77,$R77,discount)))","v":0},{"$f":"IF(AND($AT77<>0,$X77>0),(L77*(1+PeriodRate($AT77,$X77))-L77)/(1+PeriodRate($AT77,$X77)),0)","v":0},{"$f":"IF(AND($AT77<>0,$X77>0),(M77*(1+PeriodRate($AT77,$X77))-M77)/(1+PeriodRate($AT77,$X77)),0)","v":0},{"$f":"IF(AND($AT77<>0,$X77>0),(N77*(1+PeriodRate($AT77,$X77))-N77)/(1+PeriodRate($AT77,$X77)),0)","v":0},{"$f":"IF(AND($AT77<>0,$R77>0),(L77*(1+PeriodRate($AT77,$R77))-L77)/(1+PeriodRate($AT77,$R77)),0)","v":0},{"$f":"IF(AND($AT77<>0,$R77>0),(M77*(1+PeriodRate($AT77,$R77))-M77)/(1+PeriodRate($AT77,$R77)),0)","v":0},{"$f":"IF(AND($AT77<>0,$R77>0),(N77*(1+PeriodRate($AT77,$R77))-N77)/(1+PeriodRate($AT77,$R77)),0)","v":0}]
[71,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H78),\"\",(IF(OR(MID($I78,1,1)=\"1\",MID($I78,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H78,Profile!$B$23:$B$35,0),1),0)*$J78))","v":""},{"$f":"IF(ISBLANK($H78),\"\",(IF(OR(MID($I78,1,1)=\"2\",MID($I78,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H78,Profile!$B$23:$B$35,0),2),0))*$J78)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U78),ISBLANK(V78)),\"\",(IF(MID(U78,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V78,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S78=\"\",0,PeriodRate(discount,R78))),IF(S78=\"\",0,PeriodRate(discount,R78)),0)","v":0},{"$f":"IF(ISNUMBER(IF(S78=\"\",0,PeriodFactor(AD78,(R78*(timeperiod))))),IF(S78=\"\",0,PeriodFactor(AD78,(R78*(timeperiod)))),0)","v":0},{"$f":"IF(ISNUMBER(IF(Y78=\"\",0,PeriodRate(discount,X78))),IF(Y78=\"\",0,PeriodRate(discount,X78)),0)","v":0},{"$f":"IF(Z78=\"\",0,PeriodFactor(AF78,(X78*(timeperiod))))","v":0},0,0,{"$f":"IF(NOT(ISNUMBER(AI78)),\"\",(AI78/AF))","v":0},null,0,0,{"$f":"IF(NOT(ISNUMBER(AM78)),\"\",(AM78/AF))","v":0},null,0,0,0,null,{"$f":"IF(H78<>\"\",OFFSET(Profile!$F$24,MATCH(H78,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U78=\"\",0,IF(MID($D78,1,1)=\"1\",IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),popcorrect(BA78,$AT78,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X78,discount),0),popcorrect(IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),BA78,L78),$AT78,fiscalyear,$E78,$F78,$X78,discount)))","v":0},{"$f":"IF($U78=\"\",0,IF(MID($D78,1,1)=\"1\",IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),popcorrect(BB78,$AT78,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X78,discount),0),popcorrect(IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),BB78,M78),$AT78,fiscalyear,$E78,$F78,$X78,discount)))","v":0},{"$f":"IF($U78=\"\",0,IF(MID($D78,1,1)=\"1\",IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),popcorrect(BC78,$AT78,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X78,discount),0),popcorrect(IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),BC78,N78),$AT78,fiscalyear,$E78,$F78,$X78,discount)))","v":0},{"$f":"IF($P78=\"\",0,IF(MID($D78,1,1)=\"1\",IF(OR(LOWER($K78)=\"vraiI\",LOWER($K78)=\"true\"),popcorrect(BD78,$AT78,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R78,discount),0),popcorrect(IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),BD78,L78),$AT78,fiscalyear,$E78,$F78,$R78,discount)))","v":0},{"$f":"IF($P78=\"\",0,IF(MID($D78,1,1)=\"1\",IF(OR(LOWER($K78)=\"vraiI\",LOWER($K78)=\"true\"),popcorrect(BE78,$AT78,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R78,discount),0),popcorrect(IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),BE78,M78),$AT78,fiscalyear,$E78,$F78,$R78,discount)))","v":0},{"$f":"IF($P78=\"\",0,IF(MID($D78,1,1)=\"1\",IF(OR(LOWER($K78)=\"vraiI\",LOWER($K78)=\"true\"),popcorrect(BF78,$AT78,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R78,discount),0),popcorrect(IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),BF78,N78),$AT78,fiscalyear,$E78,$F78,$R78,discount)))","v":0},{"$f":"IF(AND($AT78<>0,$X78>0),(L78*(1+PeriodRate($AT78,$X78))-L78)/(1+PeriodRate($AT78,$X78)),0)","v":0},{"$f":"IF(AND($AT78<>0,$X78>0),(M78*(1+PeriodRate($AT78,$X78))-M78)/(1+PeriodRate($AT78,$X78)),0)","v":0},{"$f":"IF(AND($AT78<>0,$X78>0),(N78*(1+PeriodRate($AT78,$X78))-N78)/(1+PeriodRate($AT78,$X78)),0)","v":0},{"$f":"IF(AND($AT78<>0,$R78>0),(L78*(1+PeriodRate($AT78,$R78))-L78)/(1+PeriodRate($AT78,$R78)),0)","v":0},{"$f":"IF(AND($AT78<>0,$R78>0),(M78*(1+PeriodRate($AT78,$R78))-M78)/(1+PeriodRate($AT78,$R78)),0)","v":0},{"$f":"IF(AND($AT78<>0,$R78>0),(N78*(1+PeriodRate($AT78,$R78))-N78)/(1+PeriodRate($AT78,$R78)),0)","v":0}]
[72,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H79),\"\",(IF(OR(MID($I79,1,1)=\"1\",MID($I79,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H79,Profile!$B$23:$B$35,0),1),0)*$J79))","v":""},{"$f":"IF(ISBLANK($H79),\"\",(IF(OR(MID($I79,1,1)=\"2\",MID($I79,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H79,Profile!$B$23:$B$35,0),2),0))*$J79)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U79),ISBLANK(V79)),\"\",(IF(MID(U79,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V79,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S79=\"\",0,PeriodRate(discount,R79))),IF(S79=\"\",0,PeriodRate(discount,R79)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y79=\"\",0,PeriodRate(discount,X79))),IF(Y79=\"\",0,PeriodRate(discount,X79)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H79<>\"\",OFFSET(Profile!$F$24,MATCH(H79,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U79=\"\",0,IF(MID($D79,1,1)=\"1\",IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),popcorrect(BA79,$AT79,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X79,discount),0),popcorrect(IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),BA79,L79),$AT79,fiscalyear,$E79,$F79,$X79,discount)))","v":0},{"$f":"IF($U79=\"\",0,IF(MID($D79,1,1)=\"1\",IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),popcorrect(BB79,$AT79,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X79,discount),0),popcorrect(IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),BB79,M79),$AT79,fiscalyear,$E79,$F79,$X79,discount)))","v":0},{"$f":"IF($U79=\"\",0,IF(MID($D79,1,1)=\"1\",IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),popcorrect(BC79,$AT79,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X79,discount),0),popcorrect(IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),BC79,N79),$AT79,fiscalyear,$E79,$F79,$X79,discount)))","v":0},{"$f":"IF($P79=\"\",0,IF(MID($D79,1,1)=\"1\",IF(OR(LOWER($K79)=\"vraiI\",LOWER($K79)=\"true\"),popcorrect(BD79,$AT79,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R79,discount),0),popcorrect(IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),BD79,L79),$AT79,fiscalyear,$E79,$F79,$R79,discount)))","v":0},{"$f":"IF($P79=\"\",0,IF(MID($D79,1,1)=\"1\",IF(OR(LOWER($K79)=\"vraiI\",LOWER($K79)=\"true\"),popcorrect(BE79,$AT79,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R79,discount),0),popcorrect(IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),BE79,M79),$AT79,fiscalyear,$E79,$F79,$R79,discount)))","v":0},{"$f":"IF($P79=\"\",0,IF(MID($D79,1,1)=\"1\",IF(OR(LOWER($K79)=\"vraiI\",LOWER($K79)=\"true\"),popcorrect(BF79,$AT79,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R79,discount),0),popcorrect(IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),BF79,N79),$AT79,fiscalyear,$E79,$F79,$R79,discount)))","v":0},{"$f":"IF(AND($AT79<>0,$X79>0),(L79*(1+PeriodRate($AT79,$X79))-L79)/(1+PeriodRate($AT79,$X79)),0)","v":0},{"$f":"IF(AND($AT79<>0,$X79>0),(M79*(1+PeriodRate($AT79,$X79))-M79)/(1+PeriodRate($AT79,$X79)),0)","v":0},{"$f":"IF(AND($AT79<>0,$X79>0),(N79*(1+PeriodRate($AT79,$X79))-N79)/(1+PeriodRate($AT79,$X79)),0)","v":0},{"$f":"IF(AND($AT79<>0,$R79>0),(L79*(1+PeriodRate($AT79,$R79))-L79)/(1+PeriodRate($AT79,$R79)),0)","v":0},{"$f":"IF(AND($AT79<>0,$R79>0),(M79*(1+PeriodRate($AT79,$R79))-M79)/(1+PeriodRate($AT79,$R79)),0)","v":0},{"$f":"IF(AND($AT79<>0,$R79>0),(N79*(1+PeriodRate($AT79,$R79))-N79)/(1+PeriodRate($AT79,$R79)),0)","v":0}]
[73,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H80),\"\",(IF(OR(MID($I80,1,1)=\"1\",MID($I80,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H80,Profile!$B$23:$B$35,0),1),0)*$J80))","v":""},{"$f":"IF(ISBLANK($H80),\"\",(IF(OR(MID($I80,1,1)=\"2\",MID($I80,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H80,Profile!$B$23:$B$35,0),2),0))*$J80)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U80),ISBLANK(V80)),\"\",(IF(MID(U80,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V80,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S80=\"\",0,PeriodRate(discount,R80))),IF(S80=\"\",0,PeriodRate(discount,R80)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y80=\"\",0,PeriodRate(discount,X80))),IF(Y80=\"\",0,PeriodRate(discount,X80)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H80<>\"\",OFFSET(Profile!$F$24,MATCH(H80,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U80=\"\",0,IF(MID($D80,1,1)=\"1\",IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),popcorrect(BA80,$AT80,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X80,discount),0),popcorrect(IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),BA80,L80),$AT80,fiscalyear,$E80,$F80,$X80,discount)))","v":0},{"$f":"IF($U80=\"\",0,IF(MID($D80,1,1)=\"1\",IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),popcorrect(BB80,$AT80,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X80,discount),0),popcorrect(IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),BB80,M80),$AT80,fiscalyear,$E80,$F80,$X80,discount)))","v":0},{"$f":"IF($U80=\"\",0,IF(MID($D80,1,1)=\"1\",IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),popcorrect(BC80,$AT80,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X80,discount),0),popcorrect(IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),BC80,N80),$AT80,fiscalyear,$E80,$F80,$X80,discount)))","v":0},{"$f":"IF($P80=\"\",0,IF(MID($D80,1,1)=\"1\",IF(OR(LOWER($K80)=\"vraiI\",LOWER($K80)=\"true\"),popcorrect(BD80,$AT80,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R80,discount),0),popcorrect(IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),BD80,L80),$AT80,fiscalyear,$E80,$F80,$R80,discount)))","v":0},{"$f":"IF($P80=\"\",0,IF(MID($D80,1,1)=\"1\",IF(OR(LOWER($K80)=\"vraiI\",LOWER($K80)=\"true\"),popcorrect(BE80,$AT80,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R80,discount),0),popcorrect(IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),BE80,M80),$AT80,fiscalyear,$E80,$F80,$R80,discount)))","v":0},{"$f":"IF($P80=\"\",0,IF(MID($D80,1,1)=\"1\",IF(OR(LOWER($K80)=\"vraiI\",LOWER($K80)=\"true\"),popcorrect(BF80,$AT80,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R80,discount),0),popcorrect(IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),BF80,N80),$AT80,fiscalyear,$E80,$F80,$R80,discount)))","v":0},{"$f":"IF(AND($AT80<>0,$X80>0),(L80*(1+PeriodRate($AT80,$X80))-L80)/(1+PeriodRate($AT80,$X80)),0)","v":0},{"$f":"IF(AND($AT80<>0,$X80>0),(M80*(1+PeriodRate($AT80,$X80))-M80)/(1+PeriodRate($AT80,$X80)),0)","v":0},{"$f":"IF(AND($AT80<>0,$X80>0),(N80*(1+PeriodRate($AT80,$X80))-N80)/(1+PeriodRate($AT80,$X80)),0)","v":0},{"$f":"IF(AND($AT80<>0,$R80>0),(L80*(1+PeriodRate($AT80,$R80))-L80)/(1+PeriodRate($AT80,$R80)),0)","v":0},{"$f":"IF(AND($AT80<>0,$R80>0),(M80*(1+PeriodRate($AT80,$R80))-M80)/(1+PeriodRate($AT80,$R80)),0)","v":0},{"$f":"IF(AND($AT80<>0,$R80>0),(N80*(1+PeriodRate($AT80,$R80))-N80)/(1+PeriodRate($AT80,$R80)),0)","v":0}]
[74,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H81),\"\",(IF(OR(MID($I81,1,1)=\"1\",MID($I81,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H81,Profile!$B$23:$B$35,0),1),0)*$J81))","v":""},{"$f":"IF(ISBLANK($H81),\"\",(IF(OR(MID($I81,1,1)=\"2\",MID($I81,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H81,Profile!$B$23:$B$35,0),2),0))*$J81)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U81),ISBLANK(V81)),\"\",(IF(MID(U81,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V81,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S81=\"\",0,PeriodRate(discount,R81))),IF(S81=\"\",0,PeriodRate(discount,R81)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y81=\"\",0,PeriodRate(discount,X81))),IF(Y81=\"\",0,PeriodRate(discount,X81)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H81<>\"\",OFFSET(Profile!$F$24,MATCH(H81,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U81=\"\",0,IF(MID($D81,1,1)=\"1\",IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),popcorrect(BA81,$AT81,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X81,discount),0),popcorrect(IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),BA81,L81),$AT81,fiscalyear,$E81,$F81,$X81,discount)))","v":0},{"$f":"IF($U81=\"\",0,IF(MID($D81,1,1)=\"1\",IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),popcorrect(BB81,$AT81,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X81,discount),0),popcorrect(IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),BB81,M81),$AT81,fiscalyear,$E81,$F81,$X81,discount)))","v":0},{"$f":"IF($U81=\"\",0,IF(MID($D81,1,1)=\"1\",IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),popcorrect(BC81,$AT81,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X81,discount),0),popcorrect(IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),BC81,N81),$AT81,fiscalyear,$E81,$F81,$X81,discount)))","v":0},{"$f":"IF($P81=\"\",0,IF(MID($D81,1,1)=\"1\",IF(OR(LOWER($K81)=\"vraiI\",LOWER($K81)=\"true\"),popcorrect(BD81,$AT81,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R81,discount),0),popcorrect(IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),BD81,L81),$AT81,fiscalyear,$E81,$F81,$R81,discount)))","v":0},{"$f":"IF($P81=\"\",0,IF(MID($D81,1,1)=\"1\",IF(OR(LOWER($K81)=\"vraiI\",LOWER($K81)=\"true\"),popcorrect(BE81,$AT81,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R81,discount),0),popcorrect(IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),BE81,M81),$AT81,fiscalyear,$E81,$F81,$R81,discount)))","v":0},{"$f":"IF($P81=\"\",0,IF(MID($D81,1,1)=\"1\",IF(OR(LOWER($K81)=\"vraiI\",LOWER($K81)=\"true\"),popcorrect(BF81,$AT81,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R81,discount),0),popcorrect(IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),BF81,N81),$AT81,fiscalyear,$E81,$F81,$R81,discount)))","v":0},{"$f":"IF(AND($AT81<>0,$X81>0),(L81*(1+PeriodRate($AT81,$X81))-L81)/(1+PeriodRate($AT81,$X81)),0)","v":0},{"$f":"IF(AND($AT81<>0,$X81>0),(M81*(1+PeriodRate($AT81,$X81))-M81)/(1+PeriodRate($AT81,$X81)),0)","v":0},{"$f":"IF(AND($AT81<>0,$X81>0),(N81*(1+PeriodRate($AT81,$X81))-N81)/(1+PeriodRate($AT81,$X81)),0)","v":0},{"$f":"IF(AND($AT81<>0,$R81>0),(L81*(1+PeriodRate($AT81,$R81))-L81)/(1+PeriodRate($AT81,$R81)),0)","v":0},{"$f":"IF(AND($AT81<>0,$R81>0),(M81*(1+PeriodRate($AT81,$R81))-M81)/(1+PeriodRate($AT81,$R81)),0)","v":0},{"$f":"IF(AND($AT81<>0,$R81>0),(N81*(1+PeriodRate($AT81,$R81))-N81)/(1+PeriodRate($AT81,$R81)),0)","v":0}]
[75,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H82),\"\",(IF(OR(MID($I82,1,1)=\"1\",MID($I82,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H82,Profile!$B$23:$B$35,0),1),0)*$J82))","v":""},{"$f":"IF(ISBLANK($H82),\"\",(IF(OR(MID($I82,1,1)=\"2\",MID($I82,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H82,Profile!$B$23:$B$35,0),2),0))*$J82)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U82),ISBLANK(V82)),\"\",(IF(MID(U82,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V82,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S82=\"\",0,PeriodRate(discount,R82))),IF(S82=\"\",0,PeriodRate(discount,R82)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y82=\"\",0,PeriodRate(discount,X82))),IF(Y82=\"\",0,PeriodRate(discount,X82)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H82<>\"\",OFFSET(Profile!$F$24,MATCH(H82,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U82=\"\",0,IF(MID($D82,1,1)=\"1\",IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),popcorrect(BA82,$AT82,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X82,discount),0),popcorrect(IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),BA82,L82),$AT82,fiscalyear,$E82,$F82,$X82,discount)))","v":0},{"$f":"IF($U82=\"\",0,IF(MID($D82,1,1)=\"1\",IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),popcorrect(BB82,$AT82,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X82,discount),0),popcorrect(IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),BB82,M82),$AT82,fiscalyear,$E82,$F82,$X82,discount)))","v":0},{"$f":"IF($U82=\"\",0,IF(MID($D82,1,1)=\"1\",IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),popcorrect(BC82,$AT82,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X82,discount),0),popcorrect(IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),BC82,N82),$AT82,fiscalyear,$E82,$F82,$X82,discount)))","v":0},{"$f":"IF($P82=\"\",0,IF(MID($D82,1,1)=\"1\",IF(OR(LOWER($K82)=\"vraiI\",LOWER($K82)=\"true\"),popcorrect(BD82,$AT82,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R82,discount),0),popcorrect(IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),BD82,L82),$AT82,fiscalyear,$E82,$F82,$R82,discount)))","v":0},{"$f":"IF($P82=\"\",0,IF(MID($D82,1,1)=\"1\",IF(OR(LOWER($K82)=\"vraiI\",LOWER($K82)=\"true\"),popcorrect(BE82,$AT82,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R82,discount),0),popcorrect(IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),BE82,M82),$AT82,fiscalyear,$E82,$F82,$R82,discount)))","v":0},{"$f":"IF($P82=\"\",0,IF(MID($D82,1,1)=\"1\",IF(OR(LOWER($K82)=\"vraiI\",LOWER($K82)=\"true\"),popcorrect(BF82,$AT82,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R82,discount),0),popcorrect(IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),BF82,N82),$AT82,fiscalyear,$E82,$F82,$R82,discount)))","v":0},{"$f":"IF(AND($AT82<>0,$X82>0),(L82*(1+PeriodRate($AT82,$X82))-L82)/(1+PeriodRate($AT82,$X82)),0)","v":0},{"$f":"IF(AND($AT82<>0,$X82>0),(M82*(1+PeriodRate($AT82,$X82))-M82)/(1+PeriodRate($AT82,$X82)),0)","v":0},{"$f":"IF(AND($AT82<>0,$X82>0),(N82*(1+PeriodRate($AT82,$X82))-N82)/(1+PeriodRate($AT82,$X82)),0)","v":0},{"$f":"IF(AND($AT82<>0,$R82>0),(L82*(1+PeriodRate($AT82,$R82))-L82)/(1+PeriodRate($AT82,$R82)),0)","v":0},{"$f":"IF(AND($AT82<>0,$R82>0),(M82*(1+PeriodRate($AT82,$R82))-M82)/(1+PeriodRate($AT82,$R82)),0)","v":0},{"$f":"IF(AND($AT82<>0,$R82>0),(N82*(1+PeriodRate($AT82,$R82))-N82)/(1+PeriodRate($AT82,$R82)),0)","v":0}]
[76,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H83),\"\",(IF(OR(MID($I83,1,1)=\"1\",MID($I83,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H83,Profile!$B$23:$B$35,0),1),0)*$J83))","v":""},{"$f":"IF(ISBLANK($H83),\"\",(IF(OR(MID($I83,1,1)=\"2\",MID($I83,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H83,Profile!$B$23:$B$35,0),2),0))*$J83)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U83),ISBLANK(V83)),\"\",(IF(MID(U83,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V83,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S83=\"\",0,PeriodRate(discount,R83))),IF(S83=\"\",0,PeriodRate(discount,R83)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y83=\"\",0,PeriodRate(discount,X83))),IF(Y83=\"\",0,PeriodRate(discount,X83)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H83<>\"\",OFFSET(Profile!$F$24,MATCH(H83,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U83=\"\",0,IF(MID($D83,1,1)=\"1\",IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),popcorrect(BA83,$AT83,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X83,discount),0),popcorrect(IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),BA83,L83),$AT83,fiscalyear,$E83,$F83,$X83,discount)))","v":0},{"$f":"IF($U83=\"\",0,IF(MID($D83,1,1)=\"1\",IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),popcorrect(BB83,$AT83,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X83,discount),0),popcorrect(IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),BB83,M83),$AT83,fiscalyear,$E83,$F83,$X83,discount)))","v":0},{"$f":"IF($U83=\"\",0,IF(MID($D83,1,1)=\"1\",IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),popcorrect(BC83,$AT83,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X83,discount),0),popcorrect(IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),BC83,N83),$AT83,fiscalyear,$E83,$F83,$X83,discount)))","v":0},{"$f":"IF($P83=\"\",0,IF(MID($D83,1,1)=\"1\",IF(OR(LOWER($K83)=\"vraiI\",LOWER($K83)=\"true\"),popcorrect(BD83,$AT83,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R83,discount),0),popcorrect(IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),BD83,L83),$AT83,fiscalyear,$E83,$F83,$R83,discount)))","v":0},{"$f":"IF($P83=\"\",0,IF(MID($D83,1,1)=\"1\",IF(OR(LOWER($K83)=\"vraiI\",LOWER($K83)=\"true\"),popcorrect(BE83,$AT83,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R83,discount),0),popcorrect(IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),BE83,M83),$AT83,fiscalyear,$E83,$F83,$R83,discount)))","v":0},{"$f":"IF($P83=\"\",0,IF(MID($D83,1,1)=\"1\",IF(OR(LOWER($K83)=\"vraiI\",LOWER($K83)=\"true\"),popcorrect(BF83,$AT83,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R83,discount),0),popcorrect(IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),BF83,N83),$AT83,fiscalyear,$E83,$F83,$R83,discount)))","v":0},{"$f":"IF(AND($AT83<>0,$X83>0),(L83*(1+PeriodRate($AT83,$X83))-L83)/(1+PeriodRate($AT83,$X83)),0)","v":0},{"$f":"IF(AND($AT83<>0,$X83>0),(M83*(1+PeriodRate($AT83,$X83))-M83)/(1+PeriodRate($AT83,$X83)),0)","v":0},{"$f":"IF(AND($AT83<>0,$X83>0),(N83*(1+PeriodRate($AT83,$X83))-N83)/(1+PeriodRate($AT83,$X83)),0)","v":0},{"$f":"IF(AND($AT83<>0,$R83>0),(L83*(1+PeriodRate($AT83,$R83))-L83)/(1+PeriodRate($AT83,$R83)),0)","v":0},{"$f":"IF(AND($AT83<>0,$R83>0),(M83*(1+PeriodRate($AT83,$R83))-M83)/(1+PeriodRate($AT83,$R83)),0)","v":0},{"$f":"IF(AND($AT83<>0,$R83>0),(N83*(1+PeriodRate($AT83,$R83))-N83)/(1+PeriodRate($AT83,$R83)),0)","v":0}]
[77,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H84),\"\",(IF(OR(MID($I84,1,1)=\"1\",MID($I84,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H84,Profile!$B$23:$B$35,0),1),0)*$J84))","v":""},{"$f":"IF(ISBLANK($H84),\"\",(IF(OR(MID($I84,1,1)=\"2\",MID($I84,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H84,Profile!$B$23:$B$35,0),2),0))*$J84)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U84),ISBLANK(V84)),\"\",(IF(MID(U84,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V84,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S84=\"\",0,PeriodRate(discount,R84))),IF(S84=\"\",0,PeriodRate(discount,R84)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y84=\"\",0,PeriodRate(discount,X84))),IF(Y84=\"\",0,PeriodRate(discount,X84)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H84<>\"\",OFFSET(Profile!$F$24,MATCH(H84,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U84=\"\",0,IF(MID($D84,1,1)=\"1\",IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),popcorrect(BA84,$AT84,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X84,discount),0),popcorrect(IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),BA84,L84),$AT84,fiscalyear,$E84,$F84,$X84,discount)))","v":0},{"$f":"IF($U84=\"\",0,IF(MID($D84,1,1)=\"1\",IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),popcorrect(BB84,$AT84,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X84,discount),0),popcorrect(IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),BB84,M84),$AT84,fiscalyear,$E84,$F84,$X84,discount)))","v":0},{"$f":"IF($U84=\"\",0,IF(MID($D84,1,1)=\"1\",IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),popcorrect(BC84,$AT84,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X84,discount),0),popcorrect(IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),BC84,N84),$AT84,fiscalyear,$E84,$F84,$X84,discount)))","v":0},{"$f":"IF($P84=\"\",0,IF(MID($D84,1,1)=\"1\",IF(OR(LOWER($K84)=\"vraiI\",LOWER($K84)=\"true\"),popcorrect(BD84,$AT84,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R84,discount),0),popcorrect(IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),BD84,L84),$AT84,fiscalyear,$E84,$F84,$R84,discount)))","v":0},{"$f":"IF($P84=\"\",0,IF(MID($D84,1,1)=\"1\",IF(OR(LOWER($K84)=\"vraiI\",LOWER($K84)=\"true\"),popcorrect(BE84,$AT84,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R84,discount),0),popcorrect(IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),BE84,M84),$AT84,fiscalyear,$E84,$F84,$R84,discount)))","v":0},{"$f":"IF($P84=\"\",0,IF(MID($D84,1,1)=\"1\",IF(OR(LOWER($K84)=\"vraiI\",LOWER($K84)=\"true\"),popcorrect(BF84,$AT84,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R84,discount),0),popcorrect(IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),BF84,N84),$AT84,fiscalyear,$E84,$F84,$R84,discount)))","v":0},{"$f":"IF(AND($AT84<>0,$X84>0),(L84*(1+PeriodRate($AT84,$X84))-L84)/(1+PeriodRate($AT84,$X84)),0)","v":0},{"$f":"IF(AND($AT84<>0,$X84>0),(M84*(1+PeriodRate($AT84,$X84))-M84)/(1+PeriodRate($AT84,$X84)),0)","v":0},{"$f":"IF(AND($AT84<>0,$X84>0),(N84*(1+PeriodRate($AT84,$X84))-N84)/(1+PeriodRate($AT84,$X84)),0)","v":0},{"$f":"IF(AND($AT84<>0,$R84>0),(L84*(1+PeriodRate($AT84,$R84))-L84)/(1+PeriodRate($AT84,$R84)),0)","v":0},{"$f":"IF(AND($AT84<>0,$R84>0),(M84*(1+PeriodRate($AT84,$R84))-M84)/(1+PeriodRate($AT84,$R84)),0)","v":0},{"$f":"IF(AND($AT84<>0,$R84>0),(N84*(1+PeriodRate($AT84,$R84))-N84)/(1+PeriodRate($AT84,$R84)),0)","v":0}]
[78,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H85),\"\",(IF(OR(MID($I85,1,1)=\"1\",MID($I85,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H85,Profile!$B$23:$B$35,0),1),0)*$J85))","v":""},{"$f":"IF(ISBLANK($H85),\"\",(IF(OR(MID($I85,1,1)=\"2\",MID($I85,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H85,Profile!$B$23:$B$35,0),2),0))*$J85)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U85),ISBLANK(V85)),\"\",(IF(MID(U85,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V85,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S85=\"\",0,PeriodRate(discount,R85))),IF(S85=\"\",0,PeriodRate(discount,R85)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y85=\"\",0,PeriodRate(discount,X85))),IF(Y85=\"\",0,PeriodRate(discount,X85)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H85<>\"\",OFFSET(Profile!$F$24,MATCH(H85,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U85=\"\",0,IF(MID($D85,1,1)=\"1\",IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),popcorrect(BA85,$AT85,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X85,discount),0),popcorrect(IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),BA85,L85),$AT85,fiscalyear,$E85,$F85,$X85,discount)))","v":0},{"$f":"IF($U85=\"\",0,IF(MID($D85,1,1)=\"1\",IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),popcorrect(BB85,$AT85,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X85,discount),0),popcorrect(IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),BB85,M85),$AT85,fiscalyear,$E85,$F85,$X85,discount)))","v":0},{"$f":"IF($U85=\"\",0,IF(MID($D85,1,1)=\"1\",IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),popcorrect(BC85,$AT85,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X85,discount),0),popcorrect(IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),BC85,N85),$AT85,fiscalyear,$E85,$F85,$X85,discount)))","v":0},{"$f":"IF($P85=\"\",0,IF(MID($D85,1,1)=\"1\",IF(OR(LOWER($K85)=\"vraiI\",LOWER($K85)=\"true\"),popcorrect(BD85,$AT85,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R85,discount),0),popcorrect(IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),BD85,L85),$AT85,fiscalyear,$E85,$F85,$R85,discount)))","v":0},{"$f":"IF($P85=\"\",0,IF(MID($D85,1,1)=\"1\",IF(OR(LOWER($K85)=\"vraiI\",LOWER($K85)=\"true\"),popcorrect(BE85,$AT85,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R85,discount),0),popcorrect(IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),BE85,M85),$AT85,fiscalyear,$E85,$F85,$R85,discount)))","v":0},{"$f":"IF($P85=\"\",0,IF(MID($D85,1,1)=\"1\",IF(OR(LOWER($K85)=\"vraiI\",LOWER($K85)=\"true\"),popcorrect(BF85,$AT85,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R85,discount),0),popcorrect(IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),BF85,N85),$AT85,fiscalyear,$E85,$F85,$R85,discount)))","v":0},{"$f":"IF(AND($AT85<>0,$X85>0),(L85*(1+PeriodRate($AT85,$X85))-L85)/(1+PeriodRate($AT85,$X85)),0)","v":0},{"$f":"IF(AND($AT85<>0,$X85>0),(M85*(1+PeriodRate($AT85,$X85))-M85)/(1+PeriodRate($AT85,$X85)),0)","v":0},{"$f":"IF(AND($AT85<>0,$X85>0),(N85*(1+PeriodRate($AT85,$X85))-N85)/(1+PeriodRate($AT85,$X85)),0)","v":0},{"$f":"IF(AND($AT85<>0,$R85>0),(L85*(1+PeriodRate($AT85,$R85))-L85)/(1+PeriodRate($AT85,$R85)),0)","v":0},{"$f":"IF(AND($AT85<>0,$R85>0),(M85*(1+PeriodRate($AT85,$R85))-M85)/(1+PeriodRate($AT85,$R85)),0)","v":0},{"$f":"IF(AND($AT85<>0,$R85>0),(N85*(1+PeriodRate($AT85,$R85))-N85)/(1+PeriodRate($AT85,$R85)),0)","v":0}]
[79,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H86),\"\",(IF(OR(MID($I86,1,1)=\"1\",MID($I86,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H86,Profile!$B$23:$B$35,0),1),0)*$J86))","v":""},{"$f":"IF(ISBLANK($H86),\"\",(IF(OR(MID($I86,1,1)=\"2\",MID($I86,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H86,Profile!$B$23:$B$35,0),2),0))*$J86)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U86),ISBLANK(V86)),\"\",(IF(MID(U86,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V86,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S86=\"\",0,PeriodRate(discount,R86))),IF(S86=\"\",0,PeriodRate(discount,R86)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y86=\"\",0,PeriodRate(discount,X86))),IF(Y86=\"\",0,PeriodRate(discount,X86)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H86<>\"\",OFFSET(Profile!$F$24,MATCH(H86,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U86=\"\",0,IF(MID($D86,1,1)=\"1\",IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),popcorrect(BA86,$AT86,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X86,discount),0),popcorrect(IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),BA86,L86),$AT86,fiscalyear,$E86,$F86,$X86,discount)))","v":0},{"$f":"IF($U86=\"\",0,IF(MID($D86,1,1)=\"1\",IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),popcorrect(BB86,$AT86,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X86,discount),0),popcorrect(IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),BB86,M86),$AT86,fiscalyear,$E86,$F86,$X86,discount)))","v":0},{"$f":"IF($U86=\"\",0,IF(MID($D86,1,1)=\"1\",IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),popcorrect(BC86,$AT86,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X86,discount),0),popcorrect(IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),BC86,N86),$AT86,fiscalyear,$E86,$F86,$X86,discount)))","v":0},{"$f":"IF($P86=\"\",0,IF(MID($D86,1,1)=\"1\",IF(OR(LOWER($K86)=\"vraiI\",LOWER($K86)=\"true\"),popcorrect(BD86,$AT86,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R86,discount),0),popcorrect(IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),BD86,L86),$AT86,fiscalyear,$E86,$F86,$R86,discount)))","v":0},{"$f":"IF($P86=\"\",0,IF(MID($D86,1,1)=\"1\",IF(OR(LOWER($K86)=\"vraiI\",LOWER($K86)=\"true\"),popcorrect(BE86,$AT86,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R86,discount),0),popcorrect(IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),BE86,M86),$AT86,fiscalyear,$E86,$F86,$R86,discount)))","v":0},{"$f":"IF($P86=\"\",0,IF(MID($D86,1,1)=\"1\",IF(OR(LOWER($K86)=\"vraiI\",LOWER($K86)=\"true\"),popcorrect(BF86,$AT86,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R86,discount),0),popcorrect(IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),BF86,N86),$AT86,fiscalyear,$E86,$F86,$R86,discount)))","v":0},{"$f":"IF(AND($AT86<>0,$X86>0),(L86*(1+PeriodRate($AT86,$X86))-L86)/(1+PeriodRate($AT86,$X86)),0)","v":0},{"$f":"IF(AND($AT86<>0,$X86>0),(M86*(1+PeriodRate($AT86,$X86))-M86)/(1+PeriodRate($AT86,$X86)),0)","v":0},{"$f":"IF(AND($AT86<>0,$X86>0),(N86*(1+PeriodRate($AT86,$X86))-N86)/(1+PeriodRate($AT86,$X86)),0)","v":0},{"$f":"IF(AND($AT86<>0,$R86>0),(L86*(1+PeriodRate($AT86,$R86))-L86)/(1+PeriodRate($AT86,$R86)),0)","v":0},{"$f":"IF(AND($AT86<>0,$R86>0),(M86*(1+PeriodRate($AT86,$R86))-M86)/(1+PeriodRate($AT86,$R86)),0)","v":0},{"$f":"IF(AND($AT86<>0,$R86>0),(N86*(1+PeriodRate($AT86,$R86))-N86)/(1+PeriodRate($AT86,$R86)),0)","v":0}]
[80,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H87),\"\",(IF(OR(MID($I87,1,1)=\"1\",MID($I87,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H87,Profile!$B$23:$B$35,0),1),0)*$J87))","v":""},{"$f":"IF(ISBLANK($H87),\"\",(IF(OR(MID($I87,1,1)=\"2\",MID($I87,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H87,Profile!$B$23:$B$35,0),2),0))*$J87)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U87),ISBLANK(V87)),\"\",(IF(MID(U87,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V87,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S87=\"\",0,PeriodRate(discount,R87))),IF(S87=\"\",0,PeriodRate(discount,R87)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y87=\"\",0,PeriodRate(discount,X87))),IF(Y87=\"\",0,PeriodRate(discount,X87)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H87<>\"\",OFFSET(Profile!$F$24,MATCH(H87,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U87=\"\",0,IF(MID($D87,1,1)=\"1\",IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),popcorrect(BA87,$AT87,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X87,discount),0),popcorrect(IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),BA87,L87),$AT87,fiscalyear,$E87,$F87,$X87,discount)))","v":0},{"$f":"IF($U87=\"\",0,IF(MID($D87,1,1)=\"1\",IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),popcorrect(BB87,$AT87,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X87,discount),0),popcorrect(IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),BB87,M87),$AT87,fiscalyear,$E87,$F87,$X87,discount)))","v":0},{"$f":"IF($U87=\"\",0,IF(MID($D87,1,1)=\"1\",IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),popcorrect(BC87,$AT87,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X87,discount),0),popcorrect(IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),BC87,N87),$AT87,fiscalyear,$E87,$F87,$X87,discount)))","v":0},{"$f":"IF($P87=\"\",0,IF(MID($D87,1,1)=\"1\",IF(OR(LOWER($K87)=\"vraiI\",LOWER($K87)=\"true\"),popcorrect(BD87,$AT87,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R87,discount),0),popcorrect(IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),BD87,L87),$AT87,fiscalyear,$E87,$F87,$R87,discount)))","v":0},{"$f":"IF($P87=\"\",0,IF(MID($D87,1,1)=\"1\",IF(OR(LOWER($K87)=\"vraiI\",LOWER($K87)=\"true\"),popcorrect(BE87,$AT87,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R87,discount),0),popcorrect(IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),BE87,M87),$AT87,fiscalyear,$E87,$F87,$R87,discount)))","v":0},{"$f":"IF($P87=\"\",0,IF(MID($D87,1,1)=\"1\",IF(OR(LOWER($K87)=\"vraiI\",LOWER($K87)=\"true\"),popcorrect(BF87,$AT87,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R87,discount),0),popcorrect(IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),BF87,N87),$AT87,fiscalyear,$E87,$F87,$R87,discount)))","v":0},{"$f":"IF(AND($AT87<>0,$X87>0),(L87*(1+PeriodRate($AT87,$X87))-L87)/(1+PeriodRate($AT87,$X87)),0)","v":0},{"$f":"IF(AND($AT87<>0,$X87>0),(M87*(1+PeriodRate($AT87,$X87))-M87)/(1+PeriodRate($AT87,$X87)),0)","v":0},{"$f":"IF(AND($AT87<>0,$X87>0),(N87*(1+PeriodRate($AT87,$X87))-N87)/(1+PeriodRate($AT87,$X87)),0)","v":0},{"$f":"IF(AND($AT87<>0,$R87>0),(L87*(1+PeriodRate($AT87,$R87))-L87)/(1+PeriodRate($AT87,$R87)),0)","v":0},{"$f":"IF(AND($AT87<>0,$R87>0),(M87*(1+PeriodRate($AT87,$R87))-M87)/(1+PeriodRate($AT87,$R87)),0)","v":0},{"$f":"IF(AND($AT87<>0,$R87>0),(N87*(1+PeriodRate($AT87,$R87))-N87)/(1+PeriodRate($AT87,$R87)),0)","v":0}]
[81,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H88),\"\",(IF(OR(MID($I88,1,1)=\"1\",MID($I88,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H88,Profile!$B$23:$B$35,0),1),0)*$J88))","v":""},{"$f":"IF(ISBLANK($H88),\"\",(IF(OR(MID($I88,1,1)=\"2\",MID($I88,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H88,Profile!$B$23:$B$35,0),2),0))*$J88)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U88),ISBLANK(V88)),\"\",(IF(MID(U88,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V88,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S88=\"\",0,PeriodRate(discount,R88))),IF(S88=\"\",0,PeriodRate(discount,R88)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y88=\"\",0,PeriodRate(discount,X88))),IF(Y88=\"\",0,PeriodRate(discount,X88)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H88<>\"\",OFFSET(Profile!$F$24,MATCH(H88,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U88=\"\",0,IF(MID($D88,1,1)=\"1\",IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),popcorrect(BA88,$AT88,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X88,discount),0),popcorrect(IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),BA88,L88),$AT88,fiscalyear,$E88,$F88,$X88,discount)))","v":0},{"$f":"IF($U88=\"\",0,IF(MID($D88,1,1)=\"1\",IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),popcorrect(BB88,$AT88,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X88,discount),0),popcorrect(IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),BB88,M88),$AT88,fiscalyear,$E88,$F88,$X88,discount)))","v":0},{"$f":"IF($U88=\"\",0,IF(MID($D88,1,1)=\"1\",IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),popcorrect(BC88,$AT88,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X88,discount),0),popcorrect(IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),BC88,N88),$AT88,fiscalyear,$E88,$F88,$X88,discount)))","v":0},{"$f":"IF($P88=\"\",0,IF(MID($D88,1,1)=\"1\",IF(OR(LOWER($K88)=\"vraiI\",LOWER($K88)=\"true\"),popcorrect(BD88,$AT88,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R88,discount),0),popcorrect(IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),BD88,L88),$AT88,fiscalyear,$E88,$F88,$R88,discount)))","v":0},{"$f":"IF($P88=\"\",0,IF(MID($D88,1,1)=\"1\",IF(OR(LOWER($K88)=\"vraiI\",LOWER($K88)=\"true\"),popcorrect(BE88,$AT88,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R88,discount),0),popcorrect(IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),BE88,M88),$AT88,fiscalyear,$E88,$F88,$R88,discount)))","v":0},{"$f":"IF($P88=\"\",0,IF(MID($D88,1,1)=\"1\",IF(OR(LOWER($K88)=\"vraiI\",LOWER($K88)=\"true\"),popcorrect(BF88,$AT88,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R88,discount),0),popcorrect(IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),BF88,N88),$AT88,fiscalyear,$E88,$F88,$R88,discount)))","v":0},{"$f":"IF(AND($AT88<>0,$X88>0),(L88*(1+PeriodRate($AT88,$X88))-L88)/(1+PeriodRate($AT88,$X88)),0)","v":0},{"$f":"IF(AND($AT88<>0,$X88>0),(M88*(1+PeriodRate($AT88,$X88))-M88)/(1+PeriodRate($AT88,$X88)),0)","v":0},{"$f":"IF(AND($AT88<>0,$X88>0),(N88*(1+PeriodRate($AT88,$X88))-N88)/(1+PeriodRate($AT88,$X88)),0)","v":0},{"$f":"IF(AND($AT88<>0,$R88>0),(L88*(1+PeriodRate($AT88,$R88))-L88)/(1+PeriodRate($AT88,$R88)),0)","v":0},{"$f":"IF(AND($AT88<>0,$R88>0),(M88*(1+PeriodRate($AT88,$R88))-M88)/(1+PeriodRate($AT88,$R88)),0)","v":0},{"$f":"IF(AND($AT88<>0,$R88>0),(N88*(1+PeriodRate($AT88,$R88))-N88)/(1+PeriodRate($AT88,$R88)),0)","v":0}]
[82,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H89),\"\",(IF(OR(MID($I89,1,1)=\"1\",MID($I89,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H89,Profile!$B$23:$B$35,0),1),0)*$J89))","v":""},{"$f":"IF(ISBLANK($H89),\"\",(IF(OR(MID($I89,1,1)=\"2\",MID($I89,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H89,Profile!$B$23:$B$35,0),2),0))*$J89)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U89),ISBLANK(V89)),\"\",(IF(MID(U89,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V89,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S89=\"\",0,PeriodRate(discount,R89))),IF(S89=\"\",0,PeriodRate(discount,R89)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y89=\"\",0,PeriodRate(discount,X89))),IF(Y89=\"\",0,PeriodRate(discount,X89)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H89<>\"\",OFFSET(Profile!$F$24,MATCH(H89,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U89=\"\",0,IF(MID($D89,1,1)=\"1\",IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),popcorrect(BA89,$AT89,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X89,discount),0),popcorrect(IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),BA89,L89),$AT89,fiscalyear,$E89,$F89,$X89,discount)))","v":0},{"$f":"IF($U89=\"\",0,IF(MID($D89,1,1)=\"1\",IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),popcorrect(BB89,$AT89,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X89,discount),0),popcorrect(IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),BB89,M89),$AT89,fiscalyear,$E89,$F89,$X89,discount)))","v":0},{"$f":"IF($U89=\"\",0,IF(MID($D89,1,1)=\"1\",IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),popcorrect(BC89,$AT89,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X89,discount),0),popcorrect(IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),BC89,N89),$AT89,fiscalyear,$E89,$F89,$X89,discount)))","v":0},{"$f":"IF($P89=\"\",0,IF(MID($D89,1,1)=\"1\",IF(OR(LOWER($K89)=\"vraiI\",LOWER($K89)=\"true\"),popcorrect(BD89,$AT89,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R89,discount),0),popcorrect(IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),BD89,L89),$AT89,fiscalyear,$E89,$F89,$R89,discount)))","v":0},{"$f":"IF($P89=\"\",0,IF(MID($D89,1,1)=\"1\",IF(OR(LOWER($K89)=\"vraiI\",LOWER($K89)=\"true\"),popcorrect(BE89,$AT89,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R89,discount),0),popcorrect(IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),BE89,M89),$AT89,fiscalyear,$E89,$F89,$R89,discount)))","v":0},{"$f":"IF($P89=\"\",0,IF(MID($D89,1,1)=\"1\",IF(OR(LOWER($K89)=\"vraiI\",LOWER($K89)=\"true\"),popcorrect(BF89,$AT89,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R89,discount),0),popcorrect(IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),BF89,N89),$AT89,fiscalyear,$E89,$F89,$R89,discount)))","v":0},{"$f":"IF(AND($AT89<>0,$X89>0),(L89*(1+PeriodRate($AT89,$X89))-L89)/(1+PeriodRate($AT89,$X89)),0)","v":0},{"$f":"IF(AND($AT89<>0,$X89>0),(M89*(1+PeriodRate($AT89,$X89))-M89)/(1+PeriodRate($AT89,$X89)),0)","v":0},{"$f":"IF(AND($AT89<>0,$X89>0),(N89*(1+PeriodRate($AT89,$X89))-N89)/(1+PeriodRate($AT89,$X89)),0)","v":0},{"$f":"IF(AND($AT89<>0,$R89>0),(L89*(1+PeriodRate($AT89,$R89))-L89)/(1+PeriodRate($AT89,$R89)),0)","v":0},{"$f":"IF(AND($AT89<>0,$R89>0),(M89*(1+PeriodRate($AT89,$R89))-M89)/(1+PeriodRate($AT89,$R89)),0)","v":0},{"$f":"IF(AND($AT89<>0,$R89>0),(N89*(1+PeriodRate($AT89,$R89))-N89)/(1+PeriodRate($AT89,$R89)),0)","v":0}]
[83,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H90),\"\",(IF(OR(MID($I90,1,1)=\"1\",MID($I90,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H90,Profile!$B$23:$B$35,0),1),0)*$J90))","v":""},{"$f":"IF(ISBLANK($H90),\"\",(IF(OR(MID($I90,1,1)=\"2\",MID($I90,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H90,Profile!$B$23:$B$35,0),2),0))*$J90)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U90),ISBLANK(V90)),\"\",(IF(MID(U90,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V90,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S90=\"\",0,PeriodRate(discount,R90))),IF(S90=\"\",0,PeriodRate(discount,R90)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y90=\"\",0,PeriodRate(discount,X90))),IF(Y90=\"\",0,PeriodRate(discount,X90)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H90<>\"\",OFFSET(Profile!$F$24,MATCH(H90,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U90=\"\",0,IF(MID($D90,1,1)=\"1\",IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),popcorrect(BA90,$AT90,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X90,discount),0),popcorrect(IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),BA90,L90),$AT90,fiscalyear,$E90,$F90,$X90,discount)))","v":0},{"$f":"IF($U90=\"\",0,IF(MID($D90,1,1)=\"1\",IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),popcorrect(BB90,$AT90,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X90,discount),0),popcorrect(IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),BB90,M90),$AT90,fiscalyear,$E90,$F90,$X90,discount)))","v":0},{"$f":"IF($U90=\"\",0,IF(MID($D90,1,1)=\"1\",IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),popcorrect(BC90,$AT90,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X90,discount),0),popcorrect(IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),BC90,N90),$AT90,fiscalyear,$E90,$F90,$X90,discount)))","v":0},{"$f":"IF($P90=\"\",0,IF(MID($D90,1,1)=\"1\",IF(OR(LOWER($K90)=\"vraiI\",LOWER($K90)=\"true\"),popcorrect(BD90,$AT90,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R90,discount),0),popcorrect(IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),BD90,L90),$AT90,fiscalyear,$E90,$F90,$R90,discount)))","v":0},{"$f":"IF($P90=\"\",0,IF(MID($D90,1,1)=\"1\",IF(OR(LOWER($K90)=\"vraiI\",LOWER($K90)=\"true\"),popcorrect(BE90,$AT90,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R90,discount),0),popcorrect(IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),BE90,M90),$AT90,fiscalyear,$E90,$F90,$R90,discount)))","v":0},{"$f":"IF($P90=\"\",0,IF(MID($D90,1,1)=\"1\",IF(OR(LOWER($K90)=\"vraiI\",LOWER($K90)=\"true\"),popcorrect(BF90,$AT90,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R90,discount),0),popcorrect(IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),BF90,N90),$AT90,fiscalyear,$E90,$F90,$R90,discount)))","v":0},{"$f":"IF(AND($AT90<>0,$X90>0),(L90*(1+PeriodRate($AT90,$X90))-L90)/(1+PeriodRate($AT90,$X90)),0)","v":0},{"$f":"IF(AND($AT90<>0,$X90>0),(M90*(1+PeriodRate($AT90,$X90))-M90)/(1+PeriodRate($AT90,$X90)),0)","v":0},{"$f":"IF(AND($AT90<>0,$X90>0),(N90*(1+PeriodRate($AT90,$X90))-N90)/(1+PeriodRate($AT90,$X90)),0)","v":0},{"$f":"IF(AND($AT90<>0,$R90>0),(L90*(1+PeriodRate($AT90,$R90))-L90)/(1+PeriodRate($AT90,$R90)),0)","v":0},{"$f":"IF(AND($AT90<>0,$R90>0),(M90*(1+PeriodRate($AT90,$R90))-M90)/(1+PeriodRate($AT90,$R90)),0)","v":0},{"$f":"IF(AND($AT90<>0,$R90>0),(N90*(1+PeriodRate($AT90,$R90))-N90)/(1+PeriodRate($AT90,$R90)),0)","v":0}]
[84,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H91),\"\",(IF(OR(MID($I91,1,1)=\"1\",MID($I91,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H91,Profile!$B$23:$B$35,0),1),0)*$J91))","v":""},{"$f":"IF(ISBLANK($H91),\"\",(IF(OR(MID($I91,1,1)=\"2\",MID($I91,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H91,Profile!$B$23:$B$35,0),2),0))*$J91)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U91),ISBLANK(V91)),\"\",(IF(MID(U91,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V91,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S91=\"\",0,PeriodRate(discount,R91))),IF(S91=\"\",0,PeriodRate(discount,R91)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y91=\"\",0,PeriodRate(discount,X91))),IF(Y91=\"\",0,PeriodRate(discount,X91)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H91<>\"\",OFFSET(Profile!$F$24,MATCH(H91,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U91=\"\",0,IF(MID($D91,1,1)=\"1\",IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),popcorrect(BA91,$AT91,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X91,discount),0),popcorrect(IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),BA91,L91),$AT91,fiscalyear,$E91,$F91,$X91,discount)))","v":0},{"$f":"IF($U91=\"\",0,IF(MID($D91,1,1)=\"1\",IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),popcorrect(BB91,$AT91,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X91,discount),0),popcorrect(IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),BB91,M91),$AT91,fiscalyear,$E91,$F91,$X91,discount)))","v":0},{"$f":"IF($U91=\"\",0,IF(MID($D91,1,1)=\"1\",IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),popcorrect(BC91,$AT91,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X91,discount),0),popcorrect(IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),BC91,N91),$AT91,fiscalyear,$E91,$F91,$X91,discount)))","v":0},{"$f":"IF($P91=\"\",0,IF(MID($D91,1,1)=\"1\",IF(OR(LOWER($K91)=\"vraiI\",LOWER($K91)=\"true\"),popcorrect(BD91,$AT91,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R91,discount),0),popcorrect(IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),BD91,L91),$AT91,fiscalyear,$E91,$F91,$R91,discount)))","v":0},{"$f":"IF($P91=\"\",0,IF(MID($D91,1,1)=\"1\",IF(OR(LOWER($K91)=\"vraiI\",LOWER($K91)=\"true\"),popcorrect(BE91,$AT91,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R91,discount),0),popcorrect(IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),BE91,M91),$AT91,fiscalyear,$E91,$F91,$R91,discount)))","v":0},{"$f":"IF($P91=\"\",0,IF(MID($D91,1,1)=\"1\",IF(OR(LOWER($K91)=\"vraiI\",LOWER($K91)=\"true\"),popcorrect(BF91,$AT91,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R91,discount),0),popcorrect(IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),BF91,N91),$AT91,fiscalyear,$E91,$F91,$R91,discount)))","v":0},{"$f":"IF(AND($AT91<>0,$X91>0),(L91*(1+PeriodRate($AT91,$X91))-L91)/(1+PeriodRate($AT91,$X91)),0)","v":0},{"$f":"IF(AND($AT91<>0,$X91>0),(M91*(1+PeriodRate($AT91,$X91))-M91)/(1+PeriodRate($AT91,$X91)),0)","v":0},{"$f":"IF(AND($AT91<>0,$X91>0),(N91*(1+PeriodRate($AT91,$X91))-N91)/(1+PeriodRate($AT91,$X91)),0)","v":0},{"$f":"IF(AND($AT91<>0,$R91>0),(L91*(1+PeriodRate($AT91,$R91))-L91)/(1+PeriodRate($AT91,$R91)),0)","v":0},{"$f":"IF(AND($AT91<>0,$R91>0),(M91*(1+PeriodRate($AT91,$R91))-M91)/(1+PeriodRate($AT91,$R91)),0)","v":0},{"$f":"IF(AND($AT91<>0,$R91>0),(N91*(1+PeriodRate($AT91,$R91))-N91)/(1+PeriodRate($AT91,$R91)),0)","v":0}]
[85,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H92),\"\",(IF(OR(MID($I92,1,1)=\"1\",MID($I92,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H92,Profile!$B$23:$B$35,0),1),0)*$J92))","v":""},{"$f":"IF(ISBLANK($H92),\"\",(IF(OR(MID($I92,1,1)=\"2\",MID($I92,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H92,Profile!$B$23:$B$35,0),2),0))*$J92)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U92),ISBLANK(V92)),\"\",(IF(MID(U92,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V92,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S92=\"\",0,PeriodRate(discount,R92))),IF(S92=\"\",0,PeriodRate(discount,R92)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y92=\"\",0,PeriodRate(discount,X92))),IF(Y92=\"\",0,PeriodRate(discount,X92)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H92<>\"\",OFFSET(Profile!$F$24,MATCH(H92,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U92=\"\",0,IF(MID($D92,1,1)=\"1\",IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),popcorrect(BA92,$AT92,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X92,discount),0),popcorrect(IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),BA92,L92),$AT92,fiscalyear,$E92,$F92,$X92,discount)))","v":0},{"$f":"IF($U92=\"\",0,IF(MID($D92,1,1)=\"1\",IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),popcorrect(BB92,$AT92,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X92,discount),0),popcorrect(IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),BB92,M92),$AT92,fiscalyear,$E92,$F92,$X92,discount)))","v":0},{"$f":"IF($U92=\"\",0,IF(MID($D92,1,1)=\"1\",IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),popcorrect(BC92,$AT92,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X92,discount),0),popcorrect(IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),BC92,N92),$AT92,fiscalyear,$E92,$F92,$X92,discount)))","v":0},{"$f":"IF($P92=\"\",0,IF(MID($D92,1,1)=\"1\",IF(OR(LOWER($K92)=\"vraiI\",LOWER($K92)=\"true\"),popcorrect(BD92,$AT92,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R92,discount),0),popcorrect(IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),BD92,L92),$AT92,fiscalyear,$E92,$F92,$R92,discount)))","v":0},{"$f":"IF($P92=\"\",0,IF(MID($D92,1,1)=\"1\",IF(OR(LOWER($K92)=\"vraiI\",LOWER($K92)=\"true\"),popcorrect(BE92,$AT92,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R92,discount),0),popcorrect(IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),BE92,M92),$AT92,fiscalyear,$E92,$F92,$R92,discount)))","v":0},{"$f":"IF($P92=\"\",0,IF(MID($D92,1,1)=\"1\",IF(OR(LOWER($K92)=\"vraiI\",LOWER($K92)=\"true\"),popcorrect(BF92,$AT92,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R92,discount),0),popcorrect(IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),BF92,N92),$AT92,fiscalyear,$E92,$F92,$R92,discount)))","v":0},{"$f":"IF(AND($AT92<>0,$X92>0),(L92*(1+PeriodRate($AT92,$X92))-L92)/(1+PeriodRate($AT92,$X92)),0)","v":0},{"$f":"IF(AND($AT92<>0,$X92>0),(M92*(1+PeriodRate($AT92,$X92))-M92)/(1+PeriodRate($AT92,$X92)),0)","v":0},{"$f":"IF(AND($AT92<>0,$X92>0),(N92*(1+PeriodRate($AT92,$X92))-N92)/(1+PeriodRate($AT92,$X92)),0)","v":0},{"$f":"IF(AND($AT92<>0,$R92>0),(L92*(1+PeriodRate($AT92,$R92))-L92)/(1+PeriodRate($AT92,$R92)),0)","v":0},{"$f":"IF(AND($AT92<>0,$R92>0),(M92*(1+PeriodRate($AT92,$R92))-M92)/(1+PeriodRate($AT92,$R92)),0)","v":0},{"$f":"IF(AND($AT92<>0,$R92>0),(N92*(1+PeriodRate($AT92,$R92))-N92)/(1+PeriodRate($AT92,$R92)),0)","v":0}]
[86,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H93),\"\",(IF(OR(MID($I93,1,1)=\"1\",MID($I93,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H93,Profile!$B$23:$B$35,0),1),0)*$J93))","v":""},{"$f":"IF(ISBLANK($H93),\"\",(IF(OR(MID($I93,1,1)=\"2\",MID($I93,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H93,Profile!$B$23:$B$35,0),2),0))*$J93)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U93),ISBLANK(V93)),\"\",(IF(MID(U93,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V93,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S93=\"\",0,PeriodRate(discount,R93))),IF(S93=\"\",0,PeriodRate(discount,R93)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y93=\"\",0,PeriodRate(discount,X93))),IF(Y93=\"\",0,PeriodRate(discount,X93)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H93<>\"\",OFFSET(Profile!$F$24,MATCH(H93,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U93=\"\",0,IF(MID($D93,1,1)=\"1\",IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),popcorrect(BA93,$AT93,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X93,discount),0),popcorrect(IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),BA93,L93),$AT93,fiscalyear,$E93,$F93,$X93,discount)))","v":0},{"$f":"IF($U93=\"\",0,IF(MID($D93,1,1)=\"1\",IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),popcorrect(BB93,$AT93,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X93,discount),0),popcorrect(IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),BB93,M93),$AT93,fiscalyear,$E93,$F93,$X93,discount)))","v":0},{"$f":"IF($U93=\"\",0,IF(MID($D93,1,1)=\"1\",IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),popcorrect(BC93,$AT93,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X93,discount),0),popcorrect(IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),BC93,N93),$AT93,fiscalyear,$E93,$F93,$X93,discount)))","v":0},{"$f":"IF($P93=\"\",0,IF(MID($D93,1,1)=\"1\",IF(OR(LOWER($K93)=\"vraiI\",LOWER($K93)=\"true\"),popcorrect(BD93,$AT93,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R93,discount),0),popcorrect(IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),BD93,L93),$AT93,fiscalyear,$E93,$F93,$R93,discount)))","v":0},{"$f":"IF($P93=\"\",0,IF(MID($D93,1,1)=\"1\",IF(OR(LOWER($K93)=\"vraiI\",LOWER($K93)=\"true\"),popcorrect(BE93,$AT93,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R93,discount),0),popcorrect(IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),BE93,M93),$AT93,fiscalyear,$E93,$F93,$R93,discount)))","v":0},{"$f":"IF($P93=\"\",0,IF(MID($D93,1,1)=\"1\",IF(OR(LOWER($K93)=\"vraiI\",LOWER($K93)=\"true\"),popcorrect(BF93,$AT93,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R93,discount),0),popcorrect(IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),BF93,N93),$AT93,fiscalyear,$E93,$F93,$R93,discount)))","v":0},{"$f":"IF(AND($AT93<>0,$X93>0),(L93*(1+PeriodRate($AT93,$X93))-L93)/(1+PeriodRate($AT93,$X93)),0)","v":0},{"$f":"IF(AND($AT93<>0,$X93>0),(M93*(1+PeriodRate($AT93,$X93))-M93)/(1+PeriodRate($AT93,$X93)),0)","v":0},{"$f":"IF(AND($AT93<>0,$X93>0),(N93*(1+PeriodRate($AT93,$X93))-N93)/(1+PeriodRate($AT93,$X93)),0)","v":0},{"$f":"IF(AND($AT93<>0,$R93>0),(L93*(1+PeriodRate($AT93,$R93))-L93)/(1+PeriodRate($AT93,$R93)),0)","v":0},{"$f":"IF(AND($AT93<>0,$R93>0),(M93*(1+PeriodRate($AT93,$R93))-M93)/(1+PeriodRate($AT93,$R93)),0)","v":0},{"$f":"IF(AND($AT93<>0,$R93>0),(N93*(1+PeriodRate($AT93,$R93))-N93)/(1+PeriodRate($AT93,$R93)),0)","v":0}]
[87,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H94),\"\",(IF(OR(MID($I94,1,1)=\"1\",MID($I94,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H94,Profile!$B$23:$B$35,0),1),0)*$J94))","v":""},{"$f":"IF(ISBLANK($H94),\"\",(IF(OR(MID($I94,1,1)=\"2\",MID($I94,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H94,Profile!$B$23:$B$35,0),2),0))*$J94)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U94),ISBLANK(V94)),\"\",(IF(MID(U94,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V94,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S94=\"\",0,PeriodRate(discount,R94))),IF(S94=\"\",0,PeriodRate(discount,R94)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y94=\"\",0,PeriodRate(discount,X94))),IF(Y94=\"\",0,PeriodRate(discount,X94)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H94<>\"\",OFFSET(Profile!$F$24,MATCH(H94,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U94=\"\",0,IF(MID($D94,1,1)=\"1\",IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),popcorrect(BA94,$AT94,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X94,discount),0),popcorrect(IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),BA94,L94),$AT94,fiscalyear,$E94,$F94,$X94,discount)))","v":0},{"$f":"IF($U94=\"\",0,IF(MID($D94,1,1)=\"1\",IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),popcorrect(BB94,$AT94,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X94,discount),0),popcorrect(IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),BB94,M94),$AT94,fiscalyear,$E94,$F94,$X94,discount)))","v":0},{"$f":"IF($U94=\"\",0,IF(MID($D94,1,1)=\"1\",IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),popcorrect(BC94,$AT94,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X94,discount),0),popcorrect(IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),BC94,N94),$AT94,fiscalyear,$E94,$F94,$X94,discount)))","v":0},{"$f":"IF($P94=\"\",0,IF(MID($D94,1,1)=\"1\",IF(OR(LOWER($K94)=\"vraiI\",LOWER($K94)=\"true\"),popcorrect(BD94,$AT94,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R94,discount),0),popcorrect(IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),BD94,L94),$AT94,fiscalyear,$E94,$F94,$R94,discount)))","v":0},{"$f":"IF($P94=\"\",0,IF(MID($D94,1,1)=\"1\",IF(OR(LOWER($K94)=\"vraiI\",LOWER($K94)=\"true\"),popcorrect(BE94,$AT94,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R94,discount),0),popcorrect(IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),BE94,M94),$AT94,fiscalyear,$E94,$F94,$R94,discount)))","v":0},{"$f":"IF($P94=\"\",0,IF(MID($D94,1,1)=\"1\",IF(OR(LOWER($K94)=\"vraiI\",LOWER($K94)=\"true\"),popcorrect(BF94,$AT94,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R94,discount),0),popcorrect(IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),BF94,N94),$AT94,fiscalyear,$E94,$F94,$R94,discount)))","v":0},{"$f":"IF(AND($AT94<>0,$X94>0),(L94*(1+PeriodRate($AT94,$X94))-L94)/(1+PeriodRate($AT94,$X94)),0)","v":0},{"$f":"IF(AND($AT94<>0,$X94>0),(M94*(1+PeriodRate($AT94,$X94))-M94)/(1+PeriodRate($AT94,$X94)),0)","v":0},{"$f":"IF(AND($AT94<>0,$X94>0),(N94*(1+PeriodRate($AT94,$X94))-N94)/(1+PeriodRate($AT94,$X94)),0)","v":0},{"$f":"IF(AND($AT94<>0,$R94>0),(L94*(1+PeriodRate($AT94,$R94))-L94)/(1+PeriodRate($AT94,$R94)),0)","v":0},{"$f":"IF(AND($AT94<>0,$R94>0),(M94*(1+PeriodRate($AT94,$R94))-M94)/(1+PeriodRate($AT94,$R94)),0)","v":0},{"$f":"IF(AND($AT94<>0,$R94>0),(N94*(1+PeriodRate($AT94,$R94))-N94)/(1+PeriodRate($AT94,$R94)),0)","v":0}]
[88,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H95),\"\",(IF(OR(MID($I95,1,1)=\"1\",MID($I95,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H95,Profile!$B$23:$B$35,0),1),0)*$J95))","v":""},{"$f":"IF(ISBLANK($H95),\"\",(IF(OR(MID($I95,1,1)=\"2\",MID($I95,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H95,Profile!$B$23:$B$35,0),2),0))*$J95)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U95),ISBLANK(V95)),\"\",(IF(MID(U95,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V95,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S95=\"\",0,PeriodRate(discount,R95))),IF(S95=\"\",0,PeriodRate(discount,R95)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y95=\"\",0,PeriodRate(discount,X95))),IF(Y95=\"\",0,PeriodRate(discount,X95)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H95<>\"\",OFFSET(Profile!$F$24,MATCH(H95,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U95=\"\",0,IF(MID($D95,1,1)=\"1\",IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),popcorrect(BA95,$AT95,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X95,discount),0),popcorrect(IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),BA95,L95),$AT95,fiscalyear,$E95,$F95,$X95,discount)))","v":0},{"$f":"IF($U95=\"\",0,IF(MID($D95,1,1)=\"1\",IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),popcorrect(BB95,$AT95,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X95,discount),0),popcorrect(IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),BB95,M95),$AT95,fiscalyear,$E95,$F95,$X95,discount)))","v":0},{"$f":"IF($U95=\"\",0,IF(MID($D95,1,1)=\"1\",IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),popcorrect(BC95,$AT95,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X95,discount),0),popcorrect(IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),BC95,N95),$AT95,fiscalyear,$E95,$F95,$X95,discount)))","v":0},{"$f":"IF($P95=\"\",0,IF(MID($D95,1,1)=\"1\",IF(OR(LOWER($K95)=\"vraiI\",LOWER($K95)=\"true\"),popcorrect(BD95,$AT95,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R95,discount),0),popcorrect(IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),BD95,L95),$AT95,fiscalyear,$E95,$F95,$R95,discount)))","v":0},{"$f":"IF($P95=\"\",0,IF(MID($D95,1,1)=\"1\",IF(OR(LOWER($K95)=\"vraiI\",LOWER($K95)=\"true\"),popcorrect(BE95,$AT95,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R95,discount),0),popcorrect(IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),BE95,M95),$AT95,fiscalyear,$E95,$F95,$R95,discount)))","v":0},{"$f":"IF($P95=\"\",0,IF(MID($D95,1,1)=\"1\",IF(OR(LOWER($K95)=\"vraiI\",LOWER($K95)=\"true\"),popcorrect(BF95,$AT95,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R95,discount),0),popcorrect(IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),BF95,N95),$AT95,fiscalyear,$E95,$F95,$R95,discount)))","v":0},{"$f":"IF(AND($AT95<>0,$X95>0),(L95*(1+PeriodRate($AT95,$X95))-L95)/(1+PeriodRate($AT95,$X95)),0)","v":0},{"$f":"IF(AND($AT95<>0,$X95>0),(M95*(1+PeriodRate($AT95,$X95))-M95)/(1+PeriodRate($AT95,$X95)),0)","v":0},{"$f":"IF(AND($AT95<>0,$X95>0),(N95*(1+PeriodRate($AT95,$X95))-N95)/(1+PeriodRate($AT95,$X95)),0)","v":0},{"$f":"IF(AND($AT95<>0,$R95>0),(L95*(1+PeriodRate($AT95,$R95))-L95)/(1+PeriodRate($AT95,$R95)),0)","v":0},{"$f":"IF(AND($AT95<>0,$R95>0),(M95*(1+PeriodRate($AT95,$R95))-M95)/(1+PeriodRate($AT95,$R95)),0)","v":0},{"$f":"IF(AND($AT95<>0,$R95>0),(N95*(1+PeriodRate($AT95,$R95))-N95)/(1+PeriodRate($AT95,$R95)),0)","v":0}]
[89,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H96),\"\",(IF(OR(MID($I96,1,1)=\"1\",MID($I96,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H96,Profile!$B$23:$B$35,0),1),0)*$J96))","v":""},{"$f":"IF(ISBLANK($H96),\"\",(IF(OR(MID($I96,1,1)=\"2\",MID($I96,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H96,Profile!$B$23:$B$35,0),2),0))*$J96)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U96),ISBLANK(V96)),\"\",(IF(MID(U96,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V96,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S96=\"\",0,PeriodRate(discount,R96))),IF(S96=\"\",0,PeriodRate(discount,R96)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y96=\"\",0,PeriodRate(discount,X96))),IF(Y96=\"\",0,PeriodRate(discount,X96)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H96<>\"\",OFFSET(Profile!$F$24,MATCH(H96,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U96=\"\",0,IF(MID($D96,1,1)=\"1\",IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),popcorrect(BA96,$AT96,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X96,discount),0),popcorrect(IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),BA96,L96),$AT96,fiscalyear,$E96,$F96,$X96,discount)))","v":0},{"$f":"IF($U96=\"\",0,IF(MID($D96,1,1)=\"1\",IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),popcorrect(BB96,$AT96,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X96,discount),0),popcorrect(IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),BB96,M96),$AT96,fiscalyear,$E96,$F96,$X96,discount)))","v":0},{"$f":"IF($U96=\"\",0,IF(MID($D96,1,1)=\"1\",IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),popcorrect(BC96,$AT96,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X96,discount),0),popcorrect(IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),BC96,N96),$AT96,fiscalyear,$E96,$F96,$X96,discount)))","v":0},{"$f":"IF($P96=\"\",0,IF(MID($D96,1,1)=\"1\",IF(OR(LOWER($K96)=\"vraiI\",LOWER($K96)=\"true\"),popcorrect(BD96,$AT96,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R96,discount),0),popcorrect(IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),BD96,L96),$AT96,fiscalyear,$E96,$F96,$R96,discount)))","v":0},{"$f":"IF($P96=\"\",0,IF(MID($D96,1,1)=\"1\",IF(OR(LOWER($K96)=\"vraiI\",LOWER($K96)=\"true\"),popcorrect(BE96,$AT96,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R96,discount),0),popcorrect(IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),BE96,M96),$AT96,fiscalyear,$E96,$F96,$R96,discount)))","v":0},{"$f":"IF($P96=\"\",0,IF(MID($D96,1,1)=\"1\",IF(OR(LOWER($K96)=\"vraiI\",LOWER($K96)=\"true\"),popcorrect(BF96,$AT96,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R96,discount),0),popcorrect(IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),BF96,N96),$AT96,fiscalyear,$E96,$F96,$R96,discount)))","v":0},{"$f":"IF(AND($AT96<>0,$X96>0),(L96*(1+PeriodRate($AT96,$X96))-L96)/(1+PeriodRate($AT96,$X96)),0)","v":0},{"$f":"IF(AND($AT96<>0,$X96>0),(M96*(1+PeriodRate($AT96,$X96))-M96)/(1+PeriodRate($AT96,$X96)),0)","v":0},{"$f":"IF(AND($AT96<>0,$X96>0),(N96*(1+PeriodRate($AT96,$X96))-N96)/(1+PeriodRate($AT96,$X96)),0)","v":0},{"$f":"IF(AND($AT96<>0,$R96>0),(L96*(1+PeriodRate($AT96,$R96))-L96)/(1+PeriodRate($AT96,$R96)),0)","v":0},{"$f":"IF(AND($AT96<>0,$R96>0),(M96*(1+PeriodRate($AT96,$R96))-M96)/(1+PeriodRate($AT96,$R96)),0)","v":0},{"$f":"IF(AND($AT96<>0,$R96>0),(N96*(1+PeriodRate($AT96,$R96))-N96)/(1+PeriodRate($AT96,$R96)),0)","v":0}]
[90,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H97),\"\",(IF(OR(MID($I97,1,1)=\"1\",MID($I97,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H97,Profile!$B$23:$B$35,0),1),0)*$J97))","v":""},{"$f":"IF(ISBLANK($H97),\"\",(IF(OR(MID($I97,1,1)=\"2\",MID($I97,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H97,Profile!$B$23:$B$35,0),2),0))*$J97)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U97),ISBLANK(V97)),\"\",(IF(MID(U97,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V97,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S97=\"\",0,PeriodRate(discount,R97))),IF(S97=\"\",0,PeriodRate(discount,R97)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y97=\"\",0,PeriodRate(discount,X97))),IF(Y97=\"\",0,PeriodRate(discount,X97)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H97<>\"\",OFFSET(Profile!$F$24,MATCH(H97,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U97=\"\",0,IF(MID($D97,1,1)=\"1\",IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),popcorrect(BA97,$AT97,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X97,discount),0),popcorrect(IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),BA97,L97),$AT97,fiscalyear,$E97,$F97,$X97,discount)))","v":0},{"$f":"IF($U97=\"\",0,IF(MID($D97,1,1)=\"1\",IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),popcorrect(BB97,$AT97,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X97,discount),0),popcorrect(IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),BB97,M97),$AT97,fiscalyear,$E97,$F97,$X97,discount)))","v":0},{"$f":"IF($U97=\"\",0,IF(MID($D97,1,1)=\"1\",IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),popcorrect(BC97,$AT97,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X97,discount),0),popcorrect(IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),BC97,N97),$AT97,fiscalyear,$E97,$F97,$X97,discount)))","v":0},{"$f":"IF($P97=\"\",0,IF(MID($D97,1,1)=\"1\",IF(OR(LOWER($K97)=\"vraiI\",LOWER($K97)=\"true\"),popcorrect(BD97,$AT97,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R97,discount),0),popcorrect(IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),BD97,L97),$AT97,fiscalyear,$E97,$F97,$R97,discount)))","v":0},{"$f":"IF($P97=\"\",0,IF(MID($D97,1,1)=\"1\",IF(OR(LOWER($K97)=\"vraiI\",LOWER($K97)=\"true\"),popcorrect(BE97,$AT97,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R97,discount),0),popcorrect(IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),BE97,M97),$AT97,fiscalyear,$E97,$F97,$R97,discount)))","v":0},{"$f":"IF($P97=\"\",0,IF(MID($D97,1,1)=\"1\",IF(OR(LOWER($K97)=\"vraiI\",LOWER($K97)=\"true\"),popcorrect(BF97,$AT97,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R97,discount),0),popcorrect(IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),BF97,N97),$AT97,fiscalyear,$E97,$F97,$R97,discount)))","v":0},{"$f":"IF(AND($AT97<>0,$X97>0),(L97*(1+PeriodRate($AT97,$X97))-L97)/(1+PeriodRate($AT97,$X97)),0)","v":0},{"$f":"IF(AND($AT97<>0,$X97>0),(M97*(1+PeriodRate($AT97,$X97))-M97)/(1+PeriodRate($AT97,$X97)),0)","v":0},{"$f":"IF(AND($AT97<>0,$X97>0),(N97*(1+PeriodRate($AT97,$X97))-N97)/(1+PeriodRate($AT97,$X97)),0)","v":0},{"$f":"IF(AND($AT97<>0,$R97>0),(L97*(1+PeriodRate($AT97,$R97))-L97)/(1+PeriodRate($AT97,$R97)),0)","v":0},{"$f":"IF(AND($AT97<>0,$R97>0),(M97*(1+PeriodRate($AT97,$R97))-M97)/(1+PeriodRate($AT97,$R97)),0)","v":0},{"$f":"IF(AND($AT97<>0,$R97>0),(N97*(1+PeriodRate($AT97,$R97))-N97)/(1+PeriodRate($AT97,$R97)),0)","v":0}]
[91,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H98),\"\",(IF(OR(MID($I98,1,1)=\"1\",MID($I98,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H98,Profile!$B$23:$B$35,0),1),0)*$J98))","v":""},{"$f":"IF(ISBLANK($H98),\"\",(IF(OR(MID($I98,1,1)=\"2\",MID($I98,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H98,Profile!$B$23:$B$35,0),2),0))*$J98)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U98),ISBLANK(V98)),\"\",(IF(MID(U98,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V98,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S98=\"\",0,PeriodRate(discount,R98))),IF(S98=\"\",0,PeriodRate(discount,R98)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y98=\"\",0,PeriodRate(discount,X98))),IF(Y98=\"\",0,PeriodRate(discount,X98)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H98<>\"\",OFFSET(Profile!$F$24,MATCH(H98,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U98=\"\",0,IF(MID($D98,1,1)=\"1\",IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),popcorrect(BA98,$AT98,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X98,discount),0),popcorrect(IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),BA98,L98),$AT98,fiscalyear,$E98,$F98,$X98,discount)))","v":0},{"$f":"IF($U98=\"\",0,IF(MID($D98,1,1)=\"1\",IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),popcorrect(BB98,$AT98,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X98,discount),0),popcorrect(IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),BB98,M98),$AT98,fiscalyear,$E98,$F98,$X98,discount)))","v":0},{"$f":"IF($U98=\"\",0,IF(MID($D98,1,1)=\"1\",IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),popcorrect(BC98,$AT98,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X98,discount),0),popcorrect(IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),BC98,N98),$AT98,fiscalyear,$E98,$F98,$X98,discount)))","v":0},{"$f":"IF($P98=\"\",0,IF(MID($D98,1,1)=\"1\",IF(OR(LOWER($K98)=\"vraiI\",LOWER($K98)=\"true\"),popcorrect(BD98,$AT98,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R98,discount),0),popcorrect(IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),BD98,L98),$AT98,fiscalyear,$E98,$F98,$R98,discount)))","v":0},{"$f":"IF($P98=\"\",0,IF(MID($D98,1,1)=\"1\",IF(OR(LOWER($K98)=\"vraiI\",LOWER($K98)=\"true\"),popcorrect(BE98,$AT98,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R98,discount),0),popcorrect(IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),BE98,M98),$AT98,fiscalyear,$E98,$F98,$R98,discount)))","v":0},{"$f":"IF($P98=\"\",0,IF(MID($D98,1,1)=\"1\",IF(OR(LOWER($K98)=\"vraiI\",LOWER($K98)=\"true\"),popcorrect(BF98,$AT98,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R98,discount),0),popcorrect(IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),BF98,N98),$AT98,fiscalyear,$E98,$F98,$R98,discount)))","v":0},{"$f":"IF(AND($AT98<>0,$X98>0),(L98*(1+PeriodRate($AT98,$X98))-L98)/(1+PeriodRate($AT98,$X98)),0)","v":0},{"$f":"IF(AND($AT98<>0,$X98>0),(M98*(1+PeriodRate($AT98,$X98))-M98)/(1+PeriodRate($AT98,$X98)),0)","v":0},{"$f":"IF(AND($AT98<>0,$X98>0),(N98*(1+PeriodRate($AT98,$X98))-N98)/(1+PeriodRate($AT98,$X98)),0)","v":0},{"$f":"IF(AND($AT98<>0,$R98>0),(L98*(1+PeriodRate($AT98,$R98))-L98)/(1+PeriodRate($AT98,$R98)),0)","v":0},{"$f":"IF(AND($AT98<>0,$R98>0),(M98*(1+PeriodRate($AT98,$R98))-M98)/(1+PeriodRate($AT98,$R98)),0)","v":0},{"$f":"IF(AND($AT98<>0,$R98>0),(N98*(1+PeriodRate($AT98,$R98))-N98)/(1+PeriodRate($AT98,$R98)),0)","v":0}]
[92,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H99),\"\",(IF(OR(MID($I99,1,1)=\"1\",MID($I99,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H99,Profile!$B$23:$B$35,0),1),0)*$J99))","v":""},{"$f":"IF(ISBLANK($H99),\"\",(IF(OR(MID($I99,1,1)=\"2\",MID($I99,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H99,Profile!$B$23:$B$35,0),2),0))*$J99)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U99),ISBLANK(V99)),\"\",(IF(MID(U99,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V99,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S99=\"\",0,PeriodRate(discount,R99))),IF(S99=\"\",0,PeriodRate(discount,R99)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y99=\"\",0,PeriodRate(discount,X99))),IF(Y99=\"\",0,PeriodRate(discount,X99)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H99<>\"\",OFFSET(Profile!$F$24,MATCH(H99,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U99=\"\",0,IF(MID($D99,1,1)=\"1\",IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),popcorrect(BA99,$AT99,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X99,discount),0),popcorrect(IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),BA99,L99),$AT99,fiscalyear,$E99,$F99,$X99,discount)))","v":0},{"$f":"IF($U99=\"\",0,IF(MID($D99,1,1)=\"1\",IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),popcorrect(BB99,$AT99,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X99,discount),0),popcorrect(IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),BB99,M99),$AT99,fiscalyear,$E99,$F99,$X99,discount)))","v":0},{"$f":"IF($U99=\"\",0,IF(MID($D99,1,1)=\"1\",IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),popcorrect(BC99,$AT99,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X99,discount),0),popcorrect(IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),BC99,N99),$AT99,fiscalyear,$E99,$F99,$X99,discount)))","v":0},{"$f":"IF($P99=\"\",0,IF(MID($D99,1,1)=\"1\",IF(OR(LOWER($K99)=\"vraiI\",LOWER($K99)=\"true\"),popcorrect(BD99,$AT99,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R99,discount),0),popcorrect(IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),BD99,L99),$AT99,fiscalyear,$E99,$F99,$R99,discount)))","v":0},{"$f":"IF($P99=\"\",0,IF(MID($D99,1,1)=\"1\",IF(OR(LOWER($K99)=\"vraiI\",LOWER($K99)=\"true\"),popcorrect(BE99,$AT99,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R99,discount),0),popcorrect(IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),BE99,M99),$AT99,fiscalyear,$E99,$F99,$R99,discount)))","v":0},{"$f":"IF($P99=\"\",0,IF(MID($D99,1,1)=\"1\",IF(OR(LOWER($K99)=\"vraiI\",LOWER($K99)=\"true\"),popcorrect(BF99,$AT99,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R99,discount),0),popcorrect(IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),BF99,N99),$AT99,fiscalyear,$E99,$F99,$R99,discount)))","v":0},{"$f":"IF(AND($AT99<>0,$X99>0),(L99*(1+PeriodRate($AT99,$X99))-L99)/(1+PeriodRate($AT99,$X99)),0)","v":0},{"$f":"IF(AND($AT99<>0,$X99>0),(M99*(1+PeriodRate($AT99,$X99))-M99)/(1+PeriodRate($AT99,$X99)),0)","v":0},{"$f":"IF(AND($AT99<>0,$X99>0),(N99*(1+PeriodRate($AT99,$X99))-N99)/(1+PeriodRate($AT99,$X99)),0)","v":0},{"$f":"IF(AND($AT99<>0,$R99>0),(L99*(1+PeriodRate($AT99,$R99))-L99)/(1+PeriodRate($AT99,$R99)),0)","v":0},{"$f":"IF(AND($AT99<>0,$R99>0),(M99*(1+PeriodRate($AT99,$R99))-M99)/(1+PeriodRate($AT99,$R99)),0)","v":0},{"$f":"IF(AND($AT99<>0,$R99>0),(N99*(1+PeriodRate($AT99,$R99))-N99)/(1+PeriodRate($AT99,$R99)),0)","v":0}]
[93,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H100),\"\",(IF(OR(MID($I100,1,1)=\"1\",MID($I100,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H100,Profile!$B$23:$B$35,0),1),0)*$J100))","v":""},{"$f":"IF(ISBLANK($H100),\"\",(IF(OR(MID($I100,1,1)=\"2\",MID($I100,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H100,Profile!$B$23:$B$35,0),2),0))*$J100)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U100),ISBLANK(V100)),\"\",(IF(MID(U100,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V100,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S100=\"\",0,PeriodRate(discount,R100))),IF(S100=\"\",0,PeriodRate(discount,R100)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y100=\"\",0,PeriodRate(discount,X100))),IF(Y100=\"\",0,PeriodRate(discount,X100)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H100<>\"\",OFFSET(Profile!$F$24,MATCH(H100,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U100=\"\",0,IF(MID($D100,1,1)=\"1\",IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),popcorrect(BA100,$AT100,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X100,discount),0),popcorrect(IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),BA100,L100),$AT100,fiscalyear,$E100,$F100,$X100,discount)))","v":0},{"$f":"IF($U100=\"\",0,IF(MID($D100,1,1)=\"1\",IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),popcorrect(BB100,$AT100,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X100,discount),0),popcorrect(IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),BB100,M100),$AT100,fiscalyear,$E100,$F100,$X100,discount)))","v":0},{"$f":"IF($U100=\"\",0,IF(MID($D100,1,1)=\"1\",IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),popcorrect(BC100,$AT100,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X100,discount),0),popcorrect(IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),BC100,N100),$AT100,fiscalyear,$E100,$F100,$X100,discount)))","v":0},{"$f":"IF($P100=\"\",0,IF(MID($D100,1,1)=\"1\",IF(OR(LOWER($K100)=\"vraiI\",LOWER($K100)=\"true\"),popcorrect(BD100,$AT100,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R100,discount),0),popcorrect(IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),BD100,L100),$AT100,fiscalyear,$E100,$F100,$R100,discount)))","v":0},{"$f":"IF($P100=\"\",0,IF(MID($D100,1,1)=\"1\",IF(OR(LOWER($K100)=\"vraiI\",LOWER($K100)=\"true\"),popcorrect(BE100,$AT100,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R100,discount),0),popcorrect(IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),BE100,M100),$AT100,fiscalyear,$E100,$F100,$R100,discount)))","v":0},{"$f":"IF($P100=\"\",0,IF(MID($D100,1,1)=\"1\",IF(OR(LOWER($K100)=\"vraiI\",LOWER($K100)=\"true\"),popcorrect(BF100,$AT100,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R100,discount),0),popcorrect(IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),BF100,N100),$AT100,fiscalyear,$E100,$F100,$R100,discount)))","v":0},{"$f":"IF(AND($AT100<>0,$X100>0),(L100*(1+PeriodRate($AT100,$X100))-L100)/(1+PeriodRate($AT100,$X100)),0)","v":0},{"$f":"IF(AND($AT100<>0,$X100>0),(M100*(1+PeriodRate($AT100,$X100))-M100)/(1+PeriodRate($AT100,$X100)),0)","v":0},{"$f":"IF(AND($AT100<>0,$X100>0),(N100*(1+PeriodRate($AT100,$X100))-N100)/(1+PeriodRate($AT100,$X100)),0)","v":0},{"$f":"IF(AND($AT100<>0,$R100>0),(L100*(1+PeriodRate($AT100,$R100))-L100)/(1+PeriodRate($AT100,$R100)),0)","v":0},{"$f":"IF(AND($AT100<>0,$R100>0),(M100*(1+PeriodRate($AT100,$R100))-M100)/(1+PeriodRate($AT100,$R100)),0)","v":0},{"$f":"IF(AND($AT100<>0,$R100>0),(N100*(1+PeriodRate($AT100,$R100))-N100)/(1+PeriodRate($AT100,$R100)),0)","v":0}]
[94,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H101),\"\",(IF(OR(MID($I101,1,1)=\"1\",MID($I101,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H101,Profile!$B$23:$B$35,0),1),0)*$J101))","v":""},{"$f":"IF(ISBLANK($H101),\"\",(IF(OR(MID($I101,1,1)=\"2\",MID($I101,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H101,Profile!$B$23:$B$35,0),2),0))*$J101)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U101),ISBLANK(V101)),\"\",(IF(MID(U101,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V101,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S101=\"\",0,PeriodRate(discount,R101))),IF(S101=\"\",0,PeriodRate(discount,R101)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y101=\"\",0,PeriodRate(discount,X101))),IF(Y101=\"\",0,PeriodRate(discount,X101)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H101<>\"\",OFFSET(Profile!$F$24,MATCH(H101,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U101=\"\",0,IF(MID($D101,1,1)=\"1\",IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),popcorrect(BA101,$AT101,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X101,discount),0),popcorrect(IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),BA101,L101),$AT101,fiscalyear,$E101,$F101,$X101,discount)))","v":0},{"$f":"IF($U101=\"\",0,IF(MID($D101,1,1)=\"1\",IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),popcorrect(BB101,$AT101,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X101,discount),0),popcorrect(IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),BB101,M101),$AT101,fiscalyear,$E101,$F101,$X101,discount)))","v":0},{"$f":"IF($U101=\"\",0,IF(MID($D101,1,1)=\"1\",IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),popcorrect(BC101,$AT101,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X101,discount),0),popcorrect(IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),BC101,N101),$AT101,fiscalyear,$E101,$F101,$X101,discount)))","v":0},{"$f":"IF($P101=\"\",0,IF(MID($D101,1,1)=\"1\",IF(OR(LOWER($K101)=\"vraiI\",LOWER($K101)=\"true\"),popcorrect(BD101,$AT101,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R101,discount),0),popcorrect(IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),BD101,L101),$AT101,fiscalyear,$E101,$F101,$R101,discount)))","v":0},{"$f":"IF($P101=\"\",0,IF(MID($D101,1,1)=\"1\",IF(OR(LOWER($K101)=\"vraiI\",LOWER($K101)=\"true\"),popcorrect(BE101,$AT101,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R101,discount),0),popcorrect(IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),BE101,M101),$AT101,fiscalyear,$E101,$F101,$R101,discount)))","v":0},{"$f":"IF($P101=\"\",0,IF(MID($D101,1,1)=\"1\",IF(OR(LOWER($K101)=\"vraiI\",LOWER($K101)=\"true\"),popcorrect(BF101,$AT101,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R101,discount),0),popcorrect(IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),BF101,N101),$AT101,fiscalyear,$E101,$F101,$R101,discount)))","v":0},{"$f":"IF(AND($AT101<>0,$X101>0),(L101*(1+PeriodRate($AT101,$X101))-L101)/(1+PeriodRate($AT101,$X101)),0)","v":0},{"$f":"IF(AND($AT101<>0,$X101>0),(M101*(1+PeriodRate($AT101,$X101))-M101)/(1+PeriodRate($AT101,$X101)),0)","v":0},{"$f":"IF(AND($AT101<>0,$X101>0),(N101*(1+PeriodRate($AT101,$X101))-N101)/(1+PeriodRate($AT101,$X101)),0)","v":0},{"$f":"IF(AND($AT101<>0,$R101>0),(L101*(1+PeriodRate($AT101,$R101))-L101)/(1+PeriodRate($AT101,$R101)),0)","v":0},{"$f":"IF(AND($AT101<>0,$R101>0),(M101*(1+PeriodRate($AT101,$R101))-M101)/(1+PeriodRate($AT101,$R101)),0)","v":0},{"$f":"IF(AND($AT101<>0,$R101>0),(N101*(1+PeriodRate($AT101,$R101))-N101)/(1+PeriodRate($AT101,$R101)),0)","v":0}]
[95,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H102),\"\",(IF(OR(MID($I102,1,1)=\"1\",MID($I102,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H102,Profile!$B$23:$B$35,0),1),0)*$J102))","v":""},{"$f":"IF(ISBLANK($H102),\"\",(IF(OR(MID($I102,1,1)=\"2\",MID($I102,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H102,Profile!$B$23:$B$35,0),2),0))*$J102)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U102),ISBLANK(V102)),\"\",(IF(MID(U102,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V102,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S102=\"\",0,PeriodRate(discount,R102))),IF(S102=\"\",0,PeriodRate(discount,R102)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y102=\"\",0,PeriodRate(discount,X102))),IF(Y102=\"\",0,PeriodRate(discount,X102)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H102<>\"\",OFFSET(Profile!$F$24,MATCH(H102,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U102=\"\",0,IF(MID($D102,1,1)=\"1\",IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),popcorrect(BA102,$AT102,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X102,discount),0),popcorrect(IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),BA102,L102),$AT102,fiscalyear,$E102,$F102,$X102,discount)))","v":0},{"$f":"IF($U102=\"\",0,IF(MID($D102,1,1)=\"1\",IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),popcorrect(BB102,$AT102,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X102,discount),0),popcorrect(IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),BB102,M102),$AT102,fiscalyear,$E102,$F102,$X102,discount)))","v":0},{"$f":"IF($U102=\"\",0,IF(MID($D102,1,1)=\"1\",IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),popcorrect(BC102,$AT102,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X102,discount),0),popcorrect(IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),BC102,N102),$AT102,fiscalyear,$E102,$F102,$X102,discount)))","v":0},{"$f":"IF($P102=\"\",0,IF(MID($D102,1,1)=\"1\",IF(OR(LOWER($K102)=\"vraiI\",LOWER($K102)=\"true\"),popcorrect(BD102,$AT102,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R102,discount),0),popcorrect(IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),BD102,L102),$AT102,fiscalyear,$E102,$F102,$R102,discount)))","v":0},{"$f":"IF($P102=\"\",0,IF(MID($D102,1,1)=\"1\",IF(OR(LOWER($K102)=\"vraiI\",LOWER($K102)=\"true\"),popcorrect(BE102,$AT102,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R102,discount),0),popcorrect(IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),BE102,M102),$AT102,fiscalyear,$E102,$F102,$R102,discount)))","v":0},{"$f":"IF($P102=\"\",0,IF(MID($D102,1,1)=\"1\",IF(OR(LOWER($K102)=\"vraiI\",LOWER($K102)=\"true\"),popcorrect(BF102,$AT102,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R102,discount),0),popcorrect(IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),BF102,N102),$AT102,fiscalyear,$E102,$F102,$R102,discount)))","v":0},{"$f":"IF(AND($AT102<>0,$X102>0),(L102*(1+PeriodRate($AT102,$X102))-L102)/(1+PeriodRate($AT102,$X102)),0)","v":0},{"$f":"IF(AND($AT102<>0,$X102>0),(M102*(1+PeriodRate($AT102,$X102))-M102)/(1+PeriodRate($AT102,$X102)),0)","v":0},{"$f":"IF(AND($AT102<>0,$X102>0),(N102*(1+PeriodRate($AT102,$X102))-N102)/(1+PeriodRate($AT102,$X102)),0)","v":0},{"$f":"IF(AND($AT102<>0,$R102>0),(L102*(1+PeriodRate($AT102,$R102))-L102)/(1+PeriodRate($AT102,$R102)),0)","v":0},{"$f":"IF(AND($AT102<>0,$R102>0),(M102*(1+PeriodRate($AT102,$R102))-M102)/(1+PeriodRate($AT102,$R102)),0)","v":0},{"$f":"IF(AND($AT102<>0,$R102>0),(N102*(1+PeriodRate($AT102,$R102))-N102)/(1+PeriodRate($AT102,$R102)),0)","v":0}]
[96,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H103),\"\",(IF(OR(MID($I103,1,1)=\"1\",MID($I103,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H103,Profile!$B$23:$B$35,0),1),0)*$J103))","v":""},{"$f":"IF(ISBLANK($H103),\"\",(IF(OR(MID($I103,1,1)=\"2\",MID($I103,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H103,Profile!$B$23:$B$35,0),2),0))*$J103)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U103),ISBLANK(V103)),\"\",(IF(MID(U103,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V103,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S103=\"\",0,PeriodRate(discount,R103))),IF(S103=\"\",0,PeriodRate(discount,R103)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y103=\"\",0,PeriodRate(discount,X103))),IF(Y103=\"\",0,PeriodRate(discount,X103)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H103<>\"\",OFFSET(Profile!$F$24,MATCH(H103,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U103=\"\",0,IF(MID($D103,1,1)=\"1\",IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),popcorrect(BA103,$AT103,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X103,discount),0),popcorrect(IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),BA103,L103),$AT103,fiscalyear,$E103,$F103,$X103,discount)))","v":0},{"$f":"IF($U103=\"\",0,IF(MID($D103,1,1)=\"1\",IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),popcorrect(BB103,$AT103,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X103,discount),0),popcorrect(IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),BB103,M103),$AT103,fiscalyear,$E103,$F103,$X103,discount)))","v":0},{"$f":"IF($U103=\"\",0,IF(MID($D103,1,1)=\"1\",IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),popcorrect(BC103,$AT103,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X103,discount),0),popcorrect(IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),BC103,N103),$AT103,fiscalyear,$E103,$F103,$X103,discount)))","v":0},{"$f":"IF($P103=\"\",0,IF(MID($D103,1,1)=\"1\",IF(OR(LOWER($K103)=\"vraiI\",LOWER($K103)=\"true\"),popcorrect(BD103,$AT103,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R103,discount),0),popcorrect(IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),BD103,L103),$AT103,fiscalyear,$E103,$F103,$R103,discount)))","v":0},{"$f":"IF($P103=\"\",0,IF(MID($D103,1,1)=\"1\",IF(OR(LOWER($K103)=\"vraiI\",LOWER($K103)=\"true\"),popcorrect(BE103,$AT103,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R103,discount),0),popcorrect(IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),BE103,M103),$AT103,fiscalyear,$E103,$F103,$R103,discount)))","v":0},{"$f":"IF($P103=\"\",0,IF(MID($D103,1,1)=\"1\",IF(OR(LOWER($K103)=\"vraiI\",LOWER($K103)=\"true\"),popcorrect(BF103,$AT103,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R103,discount),0),popcorrect(IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),BF103,N103),$AT103,fiscalyear,$E103,$F103,$R103,discount)))","v":0},{"$f":"IF(AND($AT103<>0,$X103>0),(L103*(1+PeriodRate($AT103,$X103))-L103)/(1+PeriodRate($AT103,$X103)),0)","v":0},{"$f":"IF(AND($AT103<>0,$X103>0),(M103*(1+PeriodRate($AT103,$X103))-M103)/(1+PeriodRate($AT103,$X103)),0)","v":0},{"$f":"IF(AND($AT103<>0,$X103>0),(N103*(1+PeriodRate($AT103,$X103))-N103)/(1+PeriodRate($AT103,$X103)),0)","v":0},{"$f":"IF(AND($AT103<>0,$R103>0),(L103*(1+PeriodRate($AT103,$R103))-L103)/(1+PeriodRate($AT103,$R103)),0)","v":0},{"$f":"IF(AND($AT103<>0,$R103>0),(M103*(1+PeriodRate($AT103,$R103))-M103)/(1+PeriodRate($AT103,$R103)),0)","v":0},{"$f":"IF(AND($AT103<>0,$R103>0),(N103*(1+PeriodRate($AT103,$R103))-N103)/(1+PeriodRate($AT103,$R103)),0)","v":0}]
[97,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H104),\"\",(IF(OR(MID($I104,1,1)=\"1\",MID($I104,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H104,Profile!$B$23:$B$35,0),1),0)*$J104))","v":""},{"$f":"IF(ISBLANK($H104),\"\",(IF(OR(MID($I104,1,1)=\"2\",MID($I104,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H104,Profile!$B$23:$B$35,0),2),0))*$J104)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U104),ISBLANK(V104)),\"\",(IF(MID(U104,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V104,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S104=\"\",0,PeriodRate(discount,R104))),IF(S104=\"\",0,PeriodRate(discount,R104)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y104=\"\",0,PeriodRate(discount,X104))),IF(Y104=\"\",0,PeriodRate(discount,X104)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H104<>\"\",OFFSET(Profile!$F$24,MATCH(H104,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U104=\"\",0,IF(MID($D104,1,1)=\"1\",IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),popcorrect(BA104,$AT104,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X104,discount),0),popcorrect(IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),BA104,L104),$AT104,fiscalyear,$E104,$F104,$X104,discount)))","v":0},{"$f":"IF($U104=\"\",0,IF(MID($D104,1,1)=\"1\",IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),popcorrect(BB104,$AT104,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X104,discount),0),popcorrect(IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),BB104,M104),$AT104,fiscalyear,$E104,$F104,$X104,discount)))","v":0},{"$f":"IF($U104=\"\",0,IF(MID($D104,1,1)=\"1\",IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),popcorrect(BC104,$AT104,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X104,discount),0),popcorrect(IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),BC104,N104),$AT104,fiscalyear,$E104,$F104,$X104,discount)))","v":0},{"$f":"IF($P104=\"\",0,IF(MID($D104,1,1)=\"1\",IF(OR(LOWER($K104)=\"vraiI\",LOWER($K104)=\"true\"),popcorrect(BD104,$AT104,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R104,discount),0),popcorrect(IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),BD104,L104),$AT104,fiscalyear,$E104,$F104,$R104,discount)))","v":0},{"$f":"IF($P104=\"\",0,IF(MID($D104,1,1)=\"1\",IF(OR(LOWER($K104)=\"vraiI\",LOWER($K104)=\"true\"),popcorrect(BE104,$AT104,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R104,discount),0),popcorrect(IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),BE104,M104),$AT104,fiscalyear,$E104,$F104,$R104,discount)))","v":0},{"$f":"IF($P104=\"\",0,IF(MID($D104,1,1)=\"1\",IF(OR(LOWER($K104)=\"vraiI\",LOWER($K104)=\"true\"),popcorrect(BF104,$AT104,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R104,discount),0),popcorrect(IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),BF104,N104),$AT104,fiscalyear,$E104,$F104,$R104,discount)))","v":0},{"$f":"IF(AND($AT104<>0,$X104>0),(L104*(1+PeriodRate($AT104,$X104))-L104)/(1+PeriodRate($AT104,$X104)),0)","v":0},{"$f":"IF(AND($AT104<>0,$X104>0),(M104*(1+PeriodRate($AT104,$X104))-M104)/(1+PeriodRate($AT104,$X104)),0)","v":0},{"$f":"IF(AND($AT104<>0,$X104>0),(N104*(1+PeriodRate($AT104,$X104))-N104)/(1+PeriodRate($AT104,$X104)),0)","v":0},{"$f":"IF(AND($AT104<>0,$R104>0),(L104*(1+PeriodRate($AT104,$R104))-L104)/(1+PeriodRate($AT104,$R104)),0)","v":0},{"$f":"IF(AND($AT104<>0,$R104>0),(M104*(1+PeriodRate($AT104,$R104))-M104)/(1+PeriodRate($AT104,$R104)),0)","v":0},{"$f":"IF(AND($AT104<>0,$R104>0),(N104*(1+PeriodRate($AT104,$R104))-N104)/(1+PeriodRate($AT104,$R104)),0)","v":0}]
[98,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H105),\"\",(IF(OR(MID($I105,1,1)=\"1\",MID($I105,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H105,Profile!$B$23:$B$35,0),1),0)*$J105))","v":""},{"$f":"IF(ISBLANK($H105),\"\",(IF(OR(MID($I105,1,1)=\"2\",MID($I105,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H105,Profile!$B$23:$B$35,0),2),0))*$J105)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U105),ISBLANK(V105)),\"\",(IF(MID(U105,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V105,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S105=\"\",0,PeriodRate(discount,R105))),IF(S105=\"\",0,PeriodRate(discount,R105)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y105=\"\",0,PeriodRate(discount,X105))),IF(Y105=\"\",0,PeriodRate(discount,X105)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H105<>\"\",OFFSET(Profile!$F$24,MATCH(H105,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U105=\"\",0,IF(MID($D105,1,1)=\"1\",IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),popcorrect(BA105,$AT105,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X105,discount),0),popcorrect(IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),BA105,L105),$AT105,fiscalyear,$E105,$F105,$X105,discount)))","v":0},{"$f":"IF($U105=\"\",0,IF(MID($D105,1,1)=\"1\",IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),popcorrect(BB105,$AT105,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X105,discount),0),popcorrect(IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),BB105,M105),$AT105,fiscalyear,$E105,$F105,$X105,discount)))","v":0},{"$f":"IF($U105=\"\",0,IF(MID($D105,1,1)=\"1\",IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),popcorrect(BC105,$AT105,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X105,discount),0),popcorrect(IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),BC105,N105),$AT105,fiscalyear,$E105,$F105,$X105,discount)))","v":0},{"$f":"IF($P105=\"\",0,IF(MID($D105,1,1)=\"1\",IF(OR(LOWER($K105)=\"vraiI\",LOWER($K105)=\"true\"),popcorrect(BD105,$AT105,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R105,discount),0),popcorrect(IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),BD105,L105),$AT105,fiscalyear,$E105,$F105,$R105,discount)))","v":0},{"$f":"IF($P105=\"\",0,IF(MID($D105,1,1)=\"1\",IF(OR(LOWER($K105)=\"vraiI\",LOWER($K105)=\"true\"),popcorrect(BE105,$AT105,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R105,discount),0),popcorrect(IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),BE105,M105),$AT105,fiscalyear,$E105,$F105,$R105,discount)))","v":0},{"$f":"IF($P105=\"\",0,IF(MID($D105,1,1)=\"1\",IF(OR(LOWER($K105)=\"vraiI\",LOWER($K105)=\"true\"),popcorrect(BF105,$AT105,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R105,discount),0),popcorrect(IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),BF105,N105),$AT105,fiscalyear,$E105,$F105,$R105,discount)))","v":0},{"$f":"IF(AND($AT105<>0,$X105>0),(L105*(1+PeriodRate($AT105,$X105))-L105)/(1+PeriodRate($AT105,$X105)),0)","v":0},{"$f":"IF(AND($AT105<>0,$X105>0),(M105*(1+PeriodRate($AT105,$X105))-M105)/(1+PeriodRate($AT105,$X105)),0)","v":0},{"$f":"IF(AND($AT105<>0,$X105>0),(N105*(1+PeriodRate($AT105,$X105))-N105)/(1+PeriodRate($AT105,$X105)),0)","v":0},{"$f":"IF(AND($AT105<>0,$R105>0),(L105*(1+PeriodRate($AT105,$R105))-L105)/(1+PeriodRate($AT105,$R105)),0)","v":0},{"$f":"IF(AND($AT105<>0,$R105>0),(M105*(1+PeriodRate($AT105,$R105))-M105)/(1+PeriodRate($AT105,$R105)),0)","v":0},{"$f":"IF(AND($AT105<>0,$R105>0),(N105*(1+PeriodRate($AT105,$R105))-N105)/(1+PeriodRate($AT105,$R105)),0)","v":0}]
[99,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H106),\"\",(IF(OR(MID($I106,1,1)=\"1\",MID($I106,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H106,Profile!$B$23:$B$35,0),1),0)*$J106))","v":""},{"$f":"IF(ISBLANK($H106),\"\",(IF(OR(MID($I106,1,1)=\"2\",MID($I106,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H106,Profile!$B$23:$B$35,0),2),0))*$J106)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U106),ISBLANK(V106)),\"\",(IF(MID(U106,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V106,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S106=\"\",0,PeriodRate(discount,R106))),IF(S106=\"\",0,PeriodRate(discount,R106)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y106=\"\",0,PeriodRate(discount,X106))),IF(Y106=\"\",0,PeriodRate(discount,X106)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H106<>\"\",OFFSET(Profile!$F$24,MATCH(H106,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U106=\"\",0,IF(MID($D106,1,1)=\"1\",IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),popcorrect(BA106,$AT106,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X106,discount),0),popcorrect(IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),BA106,L106),$AT106,fiscalyear,$E106,$F106,$X106,discount)))","v":0},{"$f":"IF($U106=\"\",0,IF(MID($D106,1,1)=\"1\",IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),popcorrect(BB106,$AT106,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X106,discount),0),popcorrect(IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),BB106,M106),$AT106,fiscalyear,$E106,$F106,$X106,discount)))","v":0},{"$f":"IF($U106=\"\",0,IF(MID($D106,1,1)=\"1\",IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),popcorrect(BC106,$AT106,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X106,discount),0),popcorrect(IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),BC106,N106),$AT106,fiscalyear,$E106,$F106,$X106,discount)))","v":0},{"$f":"IF($P106=\"\",0,IF(MID($D106,1,1)=\"1\",IF(OR(LOWER($K106)=\"vraiI\",LOWER($K106)=\"true\"),popcorrect(BD106,$AT106,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R106,discount),0),popcorrect(IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),BD106,L106),$AT106,fiscalyear,$E106,$F106,$R106,discount)))","v":0},{"$f":"IF($P106=\"\",0,IF(MID($D106,1,1)=\"1\",IF(OR(LOWER($K106)=\"vraiI\",LOWER($K106)=\"true\"),popcorrect(BE106,$AT106,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R106,discount),0),popcorrect(IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),BE106,M106),$AT106,fiscalyear,$E106,$F106,$R106,discount)))","v":0},{"$f":"IF($P106=\"\",0,IF(MID($D106,1,1)=\"1\",IF(OR(LOWER($K106)=\"vraiI\",LOWER($K106)=\"true\"),popcorrect(BF106,$AT106,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R106,discount),0),popcorrect(IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),BF106,N106),$AT106,fiscalyear,$E106,$F106,$R106,discount)))","v":0},{"$f":"IF(AND($AT106<>0,$X106>0),(L106*(1+PeriodRate($AT106,$X106))-L106)/(1+PeriodRate($AT106,$X106)),0)","v":0},{"$f":"IF(AND($AT106<>0,$X106>0),(M106*(1+PeriodRate($AT106,$X106))-M106)/(1+PeriodRate($AT106,$X106)),0)","v":0},{"$f":"IF(AND($AT106<>0,$X106>0),(N106*(1+PeriodRate($AT106,$X106))-N106)/(1+PeriodRate($AT106,$X106)),0)","v":0},{"$f":"IF(AND($AT106<>0,$R106>0),(L106*(1+PeriodRate($AT106,$R106))-L106)/(1+PeriodRate($AT106,$R106)),0)","v":0},{"$f":"IF(AND($AT106<>0,$R106>0),(M106*(1+PeriodRate($AT106,$R106))-M106)/(1+PeriodRate($AT106,$R106)),0)","v":0},{"$f":"IF(AND($AT106<>0,$R106>0),(N106*(1+PeriodRate($AT106,$R106))-N106)/(1+PeriodRate($AT106,$R106)),0)","v":0}]
[100,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H107),\"\",(IF(OR(MID($I107,1,1)=\"1\",MID($I107,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H107,Profile!$B$23:$B$35,0),1),0)*$J107))","v":""},{"$f":"IF(ISBLANK($H107),\"\",(IF(OR(MID($I107,1,1)=\"2\",MID($I107,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H107,Profile!$B$23:$B$35,0),2),0))*$J107)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U107),ISBLANK(V107)),\"\",(IF(MID(U107,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V107,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S107=\"\",0,PeriodRate(discount,R107))),IF(S107=\"\",0,PeriodRate(discount,R107)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y107=\"\",0,PeriodRate(discount,X107))),IF(Y107=\"\",0,PeriodRate(discount,X107)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H107<>\"\",OFFSET(Profile!$F$24,MATCH(H107,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U107=\"\",0,IF(MID($D107,1,1)=\"1\",IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),popcorrect(BA107,$AT107,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X107,discount),0),popcorrect(IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),BA107,L107),$AT107,fiscalyear,$E107,$F107,$X107,discount)))","v":0},{"$f":"IF($U107=\"\",0,IF(MID($D107,1,1)=\"1\",IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),popcorrect(BB107,$AT107,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X107,discount),0),popcorrect(IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),BB107,M107),$AT107,fiscalyear,$E107,$F107,$X107,discount)))","v":0},{"$f":"IF($U107=\"\",0,IF(MID($D107,1,1)=\"1\",IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),popcorrect(BC107,$AT107,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X107,discount),0),popcorrect(IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),BC107,N107),$AT107,fiscalyear,$E107,$F107,$X107,discount)))","v":0},{"$f":"IF($P107=\"\",0,IF(MID($D107,1,1)=\"1\",IF(OR(LOWER($K107)=\"vraiI\",LOWER($K107)=\"true\"),popcorrect(BD107,$AT107,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R107,discount),0),popcorrect(IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),BD107,L107),$AT107,fiscalyear,$E107,$F107,$R107,discount)))","v":0},{"$f":"IF($P107=\"\",0,IF(MID($D107,1,1)=\"1\",IF(OR(LOWER($K107)=\"vraiI\",LOWER($K107)=\"true\"),popcorrect(BE107,$AT107,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R107,discount),0),popcorrect(IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),BE107,M107),$AT107,fiscalyear,$E107,$F107,$R107,discount)))","v":0},{"$f":"IF($P107=\"\",0,IF(MID($D107,1,1)=\"1\",IF(OR(LOWER($K107)=\"vraiI\",LOWER($K107)=\"true\"),popcorrect(BF107,$AT107,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R107,discount),0),popcorrect(IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),BF107,N107),$AT107,fiscalyear,$E107,$F107,$R107,discount)))","v":0},{"$f":"IF(AND($AT107<>0,$X107>0),(L107*(1+PeriodRate($AT107,$X107))-L107)/(1+PeriodRate($AT107,$X107)),0)","v":0},{"$f":"IF(AND($AT107<>0,$X107>0),(M107*(1+PeriodRate($AT107,$X107))-M107)/(1+PeriodRate($AT107,$X107)),0)","v":0},{"$f":"IF(AND($AT107<>0,$X107>0),(N107*(1+PeriodRate($AT107,$X107))-N107)/(1+PeriodRate($AT107,$X107)),0)","v":0},{"$f":"IF(AND($AT107<>0,$R107>0),(L107*(1+PeriodRate($AT107,$R107))-L107)/(1+PeriodRate($AT107,$R107)),0)","v":0},{"$f":"IF(AND($AT107<>0,$R107>0),(M107*(1+PeriodRate($AT107,$R107))-M107)/(1+PeriodRate($AT107,$R107)),0)","v":0},{"$f":"IF(AND($AT107<>0,$R107>0),(N107*(1+PeriodRate($AT107,$R107))-N107)/(1+PeriodRate($AT107,$R107)),0)","v":0}]
[101,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H108),\"\",(IF(OR(MID($I108,1,1)=\"1\",MID($I108,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H108,Profile!$B$23:$B$35,0),1),0)*$J108))","v":""},{"$f":"IF(ISBLANK($H108),\"\",(IF(OR(MID($I108,1,1)=\"2\",MID($I108,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H108,Profile!$B$23:$B$35,0),2),0))*$J108)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U108),ISBLANK(V108)),\"\",(IF(MID(U108,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V108,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S108=\"\",0,PeriodRate(discount,R108))),IF(S108=\"\",0,PeriodRate(discount,R108)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y108=\"\",0,PeriodRate(discount,X108))),IF(Y108=\"\",0,PeriodRate(discount,X108)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H108<>\"\",OFFSET(Profile!$F$24,MATCH(H108,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U108=\"\",0,IF(MID($D108,1,1)=\"1\",IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),popcorrect(BA108,$AT108,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X108,discount),0),popcorrect(IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),BA108,L108),$AT108,fiscalyear,$E108,$F108,$X108,discount)))","v":0},{"$f":"IF($U108=\"\",0,IF(MID($D108,1,1)=\"1\",IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),popcorrect(BB108,$AT108,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X108,discount),0),popcorrect(IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),BB108,M108),$AT108,fiscalyear,$E108,$F108,$X108,discount)))","v":0},{"$f":"IF($U108=\"\",0,IF(MID($D108,1,1)=\"1\",IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),popcorrect(BC108,$AT108,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X108,discount),0),popcorrect(IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),BC108,N108),$AT108,fiscalyear,$E108,$F108,$X108,discount)))","v":0},{"$f":"IF($P108=\"\",0,IF(MID($D108,1,1)=\"1\",IF(OR(LOWER($K108)=\"vraiI\",LOWER($K108)=\"true\"),popcorrect(BD108,$AT108,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R108,discount),0),popcorrect(IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),BD108,L108),$AT108,fiscalyear,$E108,$F108,$R108,discount)))","v":0},{"$f":"IF($P108=\"\",0,IF(MID($D108,1,1)=\"1\",IF(OR(LOWER($K108)=\"vraiI\",LOWER($K108)=\"true\"),popcorrect(BE108,$AT108,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R108,discount),0),popcorrect(IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),BE108,M108),$AT108,fiscalyear,$E108,$F108,$R108,discount)))","v":0},{"$f":"IF($P108=\"\",0,IF(MID($D108,1,1)=\"1\",IF(OR(LOWER($K108)=\"vraiI\",LOWER($K108)=\"true\"),popcorrect(BF108,$AT108,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R108,discount),0),popcorrect(IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),BF108,N108),$AT108,fiscalyear,$E108,$F108,$R108,discount)))","v":0},{"$f":"IF(AND($AT108<>0,$X108>0),(L108*(1+PeriodRate($AT108,$X108))-L108)/(1+PeriodRate($AT108,$X108)),0)","v":0},{"$f":"IF(AND($AT108<>0,$X108>0),(M108*(1+PeriodRate($AT108,$X108))-M108)/(1+PeriodRate($AT108,$X108)),0)","v":0},{"$f":"IF(AND($AT108<>0,$X108>0),(N108*(1+PeriodRate($AT108,$X108))-N108)/(1+PeriodRate($AT108,$X108)),0)","v":0},{"$f":"IF(AND($AT108<>0,$R108>0),(L108*(1+PeriodRate($AT108,$R108))-L108)/(1+PeriodRate($AT108,$R108)),0)","v":0},{"$f":"IF(AND($AT108<>0,$R108>0),(M108*(1+PeriodRate($AT108,$R108))-M108)/(1+PeriodRate($AT108,$R108)),0)","v":0},{"$f":"IF(AND($AT108<>0,$R108>0),(N108*(1+PeriodRate($AT108,$R108))-N108)/(1+PeriodRate($AT108,$R108)),0)","v":0}]
[102,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H109),\"\",(IF(OR(MID($I109,1,1)=\"1\",MID($I109,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H109,Profile!$B$23:$B$35,0),1),0)*$J109))","v":""},{"$f":"IF(ISBLANK($H109),\"\",(IF(OR(MID($I109,1,1)=\"2\",MID($I109,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H109,Profile!$B$23:$B$35,0),2),0))*$J109)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U109),ISBLANK(V109)),\"\",(IF(MID(U109,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V109,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S109=\"\",0,PeriodRate(discount,R109))),IF(S109=\"\",0,PeriodRate(discount,R109)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y109=\"\",0,PeriodRate(discount,X109))),IF(Y109=\"\",0,PeriodRate(discount,X109)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H109<>\"\",OFFSET(Profile!$F$24,MATCH(H109,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U109=\"\",0,IF(MID($D109,1,1)=\"1\",IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),popcorrect(BA109,$AT109,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X109,discount),0),popcorrect(IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),BA109,L109),$AT109,fiscalyear,$E109,$F109,$X109,discount)))","v":0},{"$f":"IF($U109=\"\",0,IF(MID($D109,1,1)=\"1\",IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),popcorrect(BB109,$AT109,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X109,discount),0),popcorrect(IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),BB109,M109),$AT109,fiscalyear,$E109,$F109,$X109,discount)))","v":0},{"$f":"IF($U109=\"\",0,IF(MID($D109,1,1)=\"1\",IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),popcorrect(BC109,$AT109,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X109,discount),0),popcorrect(IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),BC109,N109),$AT109,fiscalyear,$E109,$F109,$X109,discount)))","v":0},{"$f":"IF($P109=\"\",0,IF(MID($D109,1,1)=\"1\",IF(OR(LOWER($K109)=\"vraiI\",LOWER($K109)=\"true\"),popcorrect(BD109,$AT109,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R109,discount),0),popcorrect(IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),BD109,L109),$AT109,fiscalyear,$E109,$F109,$R109,discount)))","v":0},{"$f":"IF($P109=\"\",0,IF(MID($D109,1,1)=\"1\",IF(OR(LOWER($K109)=\"vraiI\",LOWER($K109)=\"true\"),popcorrect(BE109,$AT109,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R109,discount),0),popcorrect(IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),BE109,M109),$AT109,fiscalyear,$E109,$F109,$R109,discount)))","v":0},{"$f":"IF($P109=\"\",0,IF(MID($D109,1,1)=\"1\",IF(OR(LOWER($K109)=\"vraiI\",LOWER($K109)=\"true\"),popcorrect(BF109,$AT109,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R109,discount),0),popcorrect(IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),BF109,N109),$AT109,fiscalyear,$E109,$F109,$R109,discount)))","v":0},{"$f":"IF(AND($AT109<>0,$X109>0),(L109*(1+PeriodRate($AT109,$X109))-L109)/(1+PeriodRate($AT109,$X109)),0)","v":0},{"$f":"IF(AND($AT109<>0,$X109>0),(M109*(1+PeriodRate($AT109,$X109))-M109)/(1+PeriodRate($AT109,$X109)),0)","v":0},{"$f":"IF(AND($AT109<>0,$X109>0),(N109*(1+PeriodRate($AT109,$X109))-N109)/(1+PeriodRate($AT109,$X109)),0)","v":0},{"$f":"IF(AND($AT109<>0,$R109>0),(L109*(1+PeriodRate($AT109,$R109))-L109)/(1+PeriodRate($AT109,$R109)),0)","v":0},{"$f":"IF(AND($AT109<>0,$R109>0),(M109*(1+PeriodRate($AT109,$R109))-M109)/(1+PeriodRate($AT109,$R109)),0)","v":0},{"$f":"IF(AND($AT109<>0,$R109>0),(N109*(1+PeriodRate($AT109,$R109))-N109)/(1+PeriodRate($AT109,$R109)),0)","v":0}]
[103,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H110),\"\",(IF(OR(MID($I110,1,1)=\"1\",MID($I110,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H110,Profile!$B$23:$B$35,0),1),0)*$J110))","v":""},{"$f":"IF(ISBLANK($H110),\"\",(IF(OR(MID($I110,1,1)=\"2\",MID($I110,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H110,Profile!$B$23:$B$35,0),2),0))*$J110)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U110),ISBLANK(V110)),\"\",(IF(MID(U110,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V110,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S110=\"\",0,PeriodRate(discount,R110))),IF(S110=\"\",0,PeriodRate(discount,R110)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y110=\"\",0,PeriodRate(discount,X110))),IF(Y110=\"\",0,PeriodRate(discount,X110)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H110<>\"\",OFFSET(Profile!$F$24,MATCH(H110,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U110=\"\",0,IF(MID($D110,1,1)=\"1\",IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),popcorrect(BA110,$AT110,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X110,discount),0),popcorrect(IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),BA110,L110),$AT110,fiscalyear,$E110,$F110,$X110,discount)))","v":0},{"$f":"IF($U110=\"\",0,IF(MID($D110,1,1)=\"1\",IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),popcorrect(BB110,$AT110,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X110,discount),0),popcorrect(IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),BB110,M110),$AT110,fiscalyear,$E110,$F110,$X110,discount)))","v":0},{"$f":"IF($U110=\"\",0,IF(MID($D110,1,1)=\"1\",IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),popcorrect(BC110,$AT110,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X110,discount),0),popcorrect(IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),BC110,N110),$AT110,fiscalyear,$E110,$F110,$X110,discount)))","v":0},{"$f":"IF($P110=\"\",0,IF(MID($D110,1,1)=\"1\",IF(OR(LOWER($K110)=\"vraiI\",LOWER($K110)=\"true\"),popcorrect(BD110,$AT110,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R110,discount),0),popcorrect(IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),BD110,L110),$AT110,fiscalyear,$E110,$F110,$R110,discount)))","v":0},{"$f":"IF($P110=\"\",0,IF(MID($D110,1,1)=\"1\",IF(OR(LOWER($K110)=\"vraiI\",LOWER($K110)=\"true\"),popcorrect(BE110,$AT110,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R110,discount),0),popcorrect(IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),BE110,M110),$AT110,fiscalyear,$E110,$F110,$R110,discount)))","v":0},{"$f":"IF($P110=\"\",0,IF(MID($D110,1,1)=\"1\",IF(OR(LOWER($K110)=\"vraiI\",LOWER($K110)=\"true\"),popcorrect(BF110,$AT110,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R110,discount),0),popcorrect(IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),BF110,N110),$AT110,fiscalyear,$E110,$F110,$R110,discount)))","v":0},{"$f":"IF(AND($AT110<>0,$X110>0),(L110*(1+PeriodRate($AT110,$X110))-L110)/(1+PeriodRate($AT110,$X110)),0)","v":0},{"$f":"IF(AND($AT110<>0,$X110>0),(M110*(1+PeriodRate($AT110,$X110))-M110)/(1+PeriodRate($AT110,$X110)),0)","v":0},{"$f":"IF(AND($AT110<>0,$X110>0),(N110*(1+PeriodRate($AT110,$X110))-N110)/(1+PeriodRate($AT110,$X110)),0)","v":0},{"$f":"IF(AND($AT110<>0,$R110>0),(L110*(1+PeriodRate($AT110,$R110))-L110)/(1+PeriodRate($AT110,$R110)),0)","v":0},{"$f":"IF(AND($AT110<>0,$R110>0),(M110*(1+PeriodRate($AT110,$R110))-M110)/(1+PeriodRate($AT110,$R110)),0)","v":0},{"$f":"IF(AND($AT110<>0,$R110>0),(N110*(1+PeriodRate($AT110,$R110))-N110)/(1+PeriodRate($AT110,$R110)),0)","v":0}]
[104,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H111),\"\",(IF(OR(MID($I111,1,1)=\"1\",MID($I111,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H111,Profile!$B$23:$B$35,0),1),0)*$J111))","v":""},{"$f":"IF(ISBLANK($H111),\"\",(IF(OR(MID($I111,1,1)=\"2\",MID($I111,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H111,Profile!$B$23:$B$35,0),2),0))*$J111)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U111),ISBLANK(V111)),\"\",(IF(MID(U111,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V111,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S111=\"\",0,PeriodRate(discount,R111))),IF(S111=\"\",0,PeriodRate(discount,R111)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y111=\"\",0,PeriodRate(discount,X111))),IF(Y111=\"\",0,PeriodRate(discount,X111)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H111<>\"\",OFFSET(Profile!$F$24,MATCH(H111,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U111=\"\",0,IF(MID($D111,1,1)=\"1\",IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),popcorrect(BA111,$AT111,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X111,discount),0),popcorrect(IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),BA111,L111),$AT111,fiscalyear,$E111,$F111,$X111,discount)))","v":0},{"$f":"IF($U111=\"\",0,IF(MID($D111,1,1)=\"1\",IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),popcorrect(BB111,$AT111,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X111,discount),0),popcorrect(IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),BB111,M111),$AT111,fiscalyear,$E111,$F111,$X111,discount)))","v":0},{"$f":"IF($U111=\"\",0,IF(MID($D111,1,1)=\"1\",IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),popcorrect(BC111,$AT111,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X111,discount),0),popcorrect(IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),BC111,N111),$AT111,fiscalyear,$E111,$F111,$X111,discount)))","v":0},{"$f":"IF($P111=\"\",0,IF(MID($D111,1,1)=\"1\",IF(OR(LOWER($K111)=\"vraiI\",LOWER($K111)=\"true\"),popcorrect(BD111,$AT111,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R111,discount),0),popcorrect(IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),BD111,L111),$AT111,fiscalyear,$E111,$F111,$R111,discount)))","v":0},{"$f":"IF($P111=\"\",0,IF(MID($D111,1,1)=\"1\",IF(OR(LOWER($K111)=\"vraiI\",LOWER($K111)=\"true\"),popcorrect(BE111,$AT111,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R111,discount),0),popcorrect(IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),BE111,M111),$AT111,fiscalyear,$E111,$F111,$R111,discount)))","v":0},{"$f":"IF($P111=\"\",0,IF(MID($D111,1,1)=\"1\",IF(OR(LOWER($K111)=\"vraiI\",LOWER($K111)=\"true\"),popcorrect(BF111,$AT111,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R111,discount),0),popcorrect(IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),BF111,N111),$AT111,fiscalyear,$E111,$F111,$R111,discount)))","v":0},{"$f":"IF(AND($AT111<>0,$X111>0),(L111*(1+PeriodRate($AT111,$X111))-L111)/(1+PeriodRate($AT111,$X111)),0)","v":0},{"$f":"IF(AND($AT111<>0,$X111>0),(M111*(1+PeriodRate($AT111,$X111))-M111)/(1+PeriodRate($AT111,$X111)),0)","v":0},{"$f":"IF(AND($AT111<>0,$X111>0),(N111*(1+PeriodRate($AT111,$X111))-N111)/(1+PeriodRate($AT111,$X111)),0)","v":0},{"$f":"IF(AND($AT111<>0,$R111>0),(L111*(1+PeriodRate($AT111,$R111))-L111)/(1+PeriodRate($AT111,$R111)),0)","v":0},{"$f":"IF(AND($AT111<>0,$R111>0),(M111*(1+PeriodRate($AT111,$R111))-M111)/(1+PeriodRate($AT111,$R111)),0)","v":0},{"$f":"IF(AND($AT111<>0,$R111>0),(N111*(1+PeriodRate($AT111,$R111))-N111)/(1+PeriodRate($AT111,$R111)),0)","v":0}]
[105,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H112),\"\",(IF(OR(MID($I112,1,1)=\"1\",MID($I112,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H112,Profile!$B$23:$B$35,0),1),0)*$J112))","v":""},{"$f":"IF(ISBLANK($H112),\"\",(IF(OR(MID($I112,1,1)=\"2\",MID($I112,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H112,Profile!$B$23:$B$35,0),2),0))*$J112)","v":""},{"$f":"IF(H112=\"\",\"\",L112+M112)","v":""},null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U112),ISBLANK(V112)),\"\",(IF(MID(U112,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V112,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S112=\"\",0,PeriodRate(discount,R112))),IF(S112=\"\",0,PeriodRate(discount,R112)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y112=\"\",0,PeriodRate(discount,X112))),IF(Y112=\"\",0,PeriodRate(discount,X112)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H112<>\"\",OFFSET(Profile!$F$24,MATCH(H112,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U112=\"\",0,IF(MID($D112,1,1)=\"1\",IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),popcorrect(BA112,$AT112,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X112,discount),0),popcorrect(IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),BA112,L112),$AT112,fiscalyear,$E112,$F112,$X112,discount)))","v":0},{"$f":"IF($U112=\"\",0,IF(MID($D112,1,1)=\"1\",IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),popcorrect(BB112,$AT112,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X112,discount),0),popcorrect(IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),BB112,M112),$AT112,fiscalyear,$E112,$F112,$X112,discount)))","v":0},{"$f":"IF($U112=\"\",0,IF(MID($D112,1,1)=\"1\",IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),popcorrect(BC112,$AT112,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X112,discount),0),popcorrect(IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),BC112,N112),$AT112,fiscalyear,$E112,$F112,$X112,discount)))","v":0},{"$f":"IF($P112=\"\",0,IF(MID($D112,1,1)=\"1\",IF(OR(LOWER($K112)=\"vraiI\",LOWER($K112)=\"true\"),popcorrect(BD112,$AT112,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R112,discount),0),popcorrect(IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),BD112,L112),$AT112,fiscalyear,$E112,$F112,$R112,discount)))","v":0},{"$f":"IF($P112=\"\",0,IF(MID($D112,1,1)=\"1\",IF(OR(LOWER($K112)=\"vraiI\",LOWER($K112)=\"true\"),popcorrect(BE112,$AT112,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R112,discount),0),popcorrect(IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),BE112,M112),$AT112,fiscalyear,$E112,$F112,$R112,discount)))","v":0},{"$f":"IF($P112=\"\",0,IF(MID($D112,1,1)=\"1\",IF(OR(LOWER($K112)=\"vraiI\",LOWER($K112)=\"true\"),popcorrect(BF112,$AT112,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R112,discount),0),popcorrect(IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),BF112,N112),$AT112,fiscalyear,$E112,$F112,$R112,discount)))","v":0},{"$f":"IF(AND($AT112<>0,$X112>0),(L112*(1+PeriodRate($AT112,$X112))-L112)/(1+PeriodRate($AT112,$X112)),0)","v":0},{"$f":"IF(AND($AT112<>0,$X112>0),(M112*(1+PeriodRate($AT112,$X112))-M112)/(1+PeriodRate($AT112,$X112)),0)","v":0},{"$f":"IF(AND($AT112<>0,$X112>0),(N112*(1+PeriodRate($AT112,$X112))-N112)/(1+PeriodRate($AT112,$X112)),0)","v":0},{"$f":"IF(AND($AT112<>0,$R112>0),(L112*(1+PeriodRate($AT112,$R112))-L112)/(1+PeriodRate($AT112,$R112)),0)","v":0},{"$f":"IF(AND($AT112<>0,$R112>0),(M112*(1+PeriodRate($AT112,$R112))-M112)/(1+PeriodRate($AT112,$R112)),0)","v":0},{"$f":"IF(AND($AT112<>0,$R112>0),(N112*(1+PeriodRate($AT112,$R112))-N112)/(1+PeriodRate($AT112,$R112)),0)","v":0}]
[106,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H113),\"\",(IF(OR(MID($I113,1,1)=\"1\",MID($I113,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H113,Profile!$B$23:$B$35,0),1),0)*$J113))","v":""},{"$f":"IF(ISBLANK($H113),\"\",(IF(OR(MID($I113,1,1)=\"2\",MID($I113,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H113,Profile!$B$23:$B$35,0),2),0))*$J113)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U113),ISBLANK(V113)),\"\",(IF(MID(U113,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V113,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S113=\"\",0,PeriodRate(discount,R113))),IF(S113=\"\",0,PeriodRate(discount,R113)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y113=\"\",0,PeriodRate(discount,X113))),IF(Y113=\"\",0,PeriodRate(discount,X113)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H113<>\"\",OFFSET(Profile!$F$24,MATCH(H113,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U113=\"\",0,IF(MID($D113,1,1)=\"1\",IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),popcorrect(BA113,$AT113,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X113,discount),0),popcorrect(IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),BA113,L113),$AT113,fiscalyear,$E113,$F113,$X113,discount)))","v":0},{"$f":"IF($U113=\"\",0,IF(MID($D113,1,1)=\"1\",IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),popcorrect(BB113,$AT113,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X113,discount),0),popcorrect(IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),BB113,M113),$AT113,fiscalyear,$E113,$F113,$X113,discount)))","v":0},{"$f":"IF($U113=\"\",0,IF(MID($D113,1,1)=\"1\",IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),popcorrect(BC113,$AT113,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X113,discount),0),popcorrect(IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),BC113,N113),$AT113,fiscalyear,$E113,$F113,$X113,discount)))","v":0},{"$f":"IF($P113=\"\",0,IF(MID($D113,1,1)=\"1\",IF(OR(LOWER($K113)=\"vraiI\",LOWER($K113)=\"true\"),popcorrect(BD113,$AT113,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R113,discount),0),popcorrect(IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),BD113,L113),$AT113,fiscalyear,$E113,$F113,$R113,discount)))","v":0},{"$f":"IF($P113=\"\",0,IF(MID($D113,1,1)=\"1\",IF(OR(LOWER($K113)=\"vraiI\",LOWER($K113)=\"true\"),popcorrect(BE113,$AT113,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R113,discount),0),popcorrect(IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),BE113,M113),$AT113,fiscalyear,$E113,$F113,$R113,discount)))","v":0},{"$f":"IF($P113=\"\",0,IF(MID($D113,1,1)=\"1\",IF(OR(LOWER($K113)=\"vraiI\",LOWER($K113)=\"true\"),popcorrect(BF113,$AT113,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R113,discount),0),popcorrect(IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),BF113,N113),$AT113,fiscalyear,$E113,$F113,$R113,discount)))","v":0},{"$f":"IF(AND($AT113<>0,$X113>0),(L113*(1+PeriodRate($AT113,$X113))-L113)/(1+PeriodRate($AT113,$X113)),0)","v":0},{"$f":"IF(AND($AT113<>0,$X113>0),(M113*(1+PeriodRate($AT113,$X113))-M113)/(1+PeriodRate($AT113,$X113)),0)","v":0},{"$f":"IF(AND($AT113<>0,$X113>0),(N113*(1+PeriodRate($AT113,$X113))-N113)/(1+PeriodRate($AT113,$X113)),0)","v":0},{"$f":"IF(AND($AT113<>0,$R113>0),(L113*(1+PeriodRate($AT113,$R113))-L113)/(1+PeriodRate($AT113,$R113)),0)","v":0},{"$f":"IF(AND($AT113<>0,$R113>0),(M113*(1+PeriodRate($AT113,$R113))-M113)/(1+PeriodRate($AT113,$R113)),0)","v":0},{"$f":"IF(AND($AT113<>0,$R113>0),(N113*(1+PeriodRate($AT113,$R113))-N113)/(1+PeriodRate($AT113,$R113)),0)","v":0}]
[107,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H114),\"\",(IF(OR(MID($I114,1,1)=\"1\",MID($I114,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H114,Profile!$B$23:$B$35,0),1),0)*$J114))","v":""},{"$f":"IF(ISBLANK($H114),\"\",(IF(OR(MID($I114,1,1)=\"2\",MID($I114,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H114,Profile!$B$23:$B$35,0),2),0))*$J114)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U114),ISBLANK(V114)),\"\",(IF(MID(U114,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V114,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S114=\"\",0,PeriodRate(discount,R114))),IF(S114=\"\",0,PeriodRate(discount,R114)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y114=\"\",0,PeriodRate(discount,X114))),IF(Y114=\"\",0,PeriodRate(discount,X114)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H114<>\"\",OFFSET(Profile!$F$24,MATCH(H114,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U114=\"\",0,IF(MID($D114,1,1)=\"1\",IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),popcorrect(BA114,$AT114,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X114,discount),0),popcorrect(IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),BA114,L114),$AT114,fiscalyear,$E114,$F114,$X114,discount)))","v":0},{"$f":"IF($U114=\"\",0,IF(MID($D114,1,1)=\"1\",IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),popcorrect(BB114,$AT114,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X114,discount),0),popcorrect(IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),BB114,M114),$AT114,fiscalyear,$E114,$F114,$X114,discount)))","v":0},{"$f":"IF($U114=\"\",0,IF(MID($D114,1,1)=\"1\",IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),popcorrect(BC114,$AT114,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X114,discount),0),popcorrect(IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),BC114,N114),$AT114,fiscalyear,$E114,$F114,$X114,discount)))","v":0},{"$f":"IF($P114=\"\",0,IF(MID($D114,1,1)=\"1\",IF(OR(LOWER($K114)=\"vraiI\",LOWER($K114)=\"true\"),popcorrect(BD114,$AT114,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R114,discount),0),popcorrect(IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),BD114,L114),$AT114,fiscalyear,$E114,$F114,$R114,discount)))","v":0},{"$f":"IF($P114=\"\",0,IF(MID($D114,1,1)=\"1\",IF(OR(LOWER($K114)=\"vraiI\",LOWER($K114)=\"true\"),popcorrect(BE114,$AT114,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R114,discount),0),popcorrect(IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),BE114,M114),$AT114,fiscalyear,$E114,$F114,$R114,discount)))","v":0},{"$f":"IF($P114=\"\",0,IF(MID($D114,1,1)=\"1\",IF(OR(LOWER($K114)=\"vraiI\",LOWER($K114)=\"true\"),popcorrect(BF114,$AT114,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R114,discount),0),popcorrect(IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),BF114,N114),$AT114,fiscalyear,$E114,$F114,$R114,discount)))","v":0},{"$f":"IF(AND($AT114<>0,$X114>0),(L114*(1+PeriodRate($AT114,$X114))-L114)/(1+PeriodRate($AT114,$X114)),0)","v":0},{"$f":"IF(AND($AT114<>0,$X114>0),(M114*(1+PeriodRate($AT114,$X114))-M114)/(1+PeriodRate($AT114,$X114)),0)","v":0},{"$f":"IF(AND($AT114<>0,$X114>0),(N114*(1+PeriodRate($AT114,$X114))-N114)/(1+PeriodRate($AT114,$X114)),0)","v":0},{"$f":"IF(AND($AT114<>0,$R114>0),(L114*(1+PeriodRate($AT114,$R114))-L114)/(1+PeriodRate($AT114,$R114)),0)","v":0},{"$f":"IF(AND($AT114<>0,$R114>0),(M114*(1+PeriodRate($AT114,$R114))-M114)/(1+PeriodRate($AT114,$R114)),0)","v":0},{"$f":"IF(AND($AT114<>0,$R114>0),(N114*(1+PeriodRate($AT114,$R114))-N114)/(1+PeriodRate($AT114,$R114)),0)","v":0}]
[108,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H115),\"\",(IF(OR(MID($I115,1,1)=\"1\",MID($I115,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H115,Profile!$B$23:$B$35,0),1),0)*$J115))","v":""},{"$f":"IF(ISBLANK($H115),\"\",(IF(OR(MID($I115,1,1)=\"2\",MID($I115,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H115,Profile!$B$23:$B$35,0),2),0))*$J115)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U115),ISBLANK(V115)),\"\",(IF(MID(U115,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V115,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S115=\"\",0,PeriodRate(discount,R115))),IF(S115=\"\",0,PeriodRate(discount,R115)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y115=\"\",0,PeriodRate(discount,X115))),IF(Y115=\"\",0,PeriodRate(discount,X115)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H115<>\"\",OFFSET(Profile!$F$24,MATCH(H115,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U115=\"\",0,IF(MID($D115,1,1)=\"1\",IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),popcorrect(BA115,$AT115,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X115,discount),0),popcorrect(IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),BA115,L115),$AT115,fiscalyear,$E115,$F115,$X115,discount)))","v":0},{"$f":"IF($U115=\"\",0,IF(MID($D115,1,1)=\"1\",IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),popcorrect(BB115,$AT115,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X115,discount),0),popcorrect(IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),BB115,M115),$AT115,fiscalyear,$E115,$F115,$X115,discount)))","v":0},{"$f":"IF($U115=\"\",0,IF(MID($D115,1,1)=\"1\",IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),popcorrect(BC115,$AT115,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X115,discount),0),popcorrect(IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),BC115,N115),$AT115,fiscalyear,$E115,$F115,$X115,discount)))","v":0},{"$f":"IF($P115=\"\",0,IF(MID($D115,1,1)=\"1\",IF(OR(LOWER($K115)=\"vraiI\",LOWER($K115)=\"true\"),popcorrect(BD115,$AT115,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R115,discount),0),popcorrect(IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),BD115,L115),$AT115,fiscalyear,$E115,$F115,$R115,discount)))","v":0},{"$f":"IF($P115=\"\",0,IF(MID($D115,1,1)=\"1\",IF(OR(LOWER($K115)=\"vraiI\",LOWER($K115)=\"true\"),popcorrect(BE115,$AT115,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R115,discount),0),popcorrect(IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),BE115,M115),$AT115,fiscalyear,$E115,$F115,$R115,discount)))","v":0},{"$f":"IF($P115=\"\",0,IF(MID($D115,1,1)=\"1\",IF(OR(LOWER($K115)=\"vraiI\",LOWER($K115)=\"true\"),popcorrect(BF115,$AT115,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R115,discount),0),popcorrect(IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),BF115,N115),$AT115,fiscalyear,$E115,$F115,$R115,discount)))","v":0},{"$f":"IF(AND($AT115<>0,$X115>0),(L115*(1+PeriodRate($AT115,$X115))-L115)/(1+PeriodRate($AT115,$X115)),0)","v":0},{"$f":"IF(AND($AT115<>0,$X115>0),(M115*(1+PeriodRate($AT115,$X115))-M115)/(1+PeriodRate($AT115,$X115)),0)","v":0},{"$f":"IF(AND($AT115<>0,$X115>0),(N115*(1+PeriodRate($AT115,$X115))-N115)/(1+PeriodRate($AT115,$X115)),0)","v":0},{"$f":"IF(AND($AT115<>0,$R115>0),(L115*(1+PeriodRate($AT115,$R115))-L115)/(1+PeriodRate($AT115,$R115)),0)","v":0},{"$f":"IF(AND($AT115<>0,$R115>0),(M115*(1+PeriodRate($AT115,$R115))-M115)/(1+PeriodRate($AT115,$R115)),0)","v":0},{"$f":"IF(AND($AT115<>0,$R115>0),(N115*(1+PeriodRate($AT115,$R115))-N115)/(1+PeriodRate($AT115,$R115)),0)","v":0}]
[109,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H116),\"\",(IF(OR(MID($I116,1,1)=\"1\",MID($I116,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H116,Profile!$B$23:$B$35,0),1),0)*$J116))","v":""},{"$f":"IF(ISBLANK($H116),\"\",(IF(OR(MID($I116,1,1)=\"2\",MID($I116,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H116,Profile!$B$23:$B$35,0),2),0))*$J116)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U116),ISBLANK(V116)),\"\",(IF(MID(U116,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V116,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S116=\"\",0,PeriodRate(discount,R116))),IF(S116=\"\",0,PeriodRate(discount,R116)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y116=\"\",0,PeriodRate(discount,X116))),IF(Y116=\"\",0,PeriodRate(discount,X116)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H116<>\"\",OFFSET(Profile!$F$24,MATCH(H116,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U116=\"\",0,IF(MID($D116,1,1)=\"1\",IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),popcorrect(BA116,$AT116,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X116,discount),0),popcorrect(IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),BA116,L116),$AT116,fiscalyear,$E116,$F116,$X116,discount)))","v":0},{"$f":"IF($U116=\"\",0,IF(MID($D116,1,1)=\"1\",IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),popcorrect(BB116,$AT116,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X116,discount),0),popcorrect(IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),BB116,M116),$AT116,fiscalyear,$E116,$F116,$X116,discount)))","v":0},{"$f":"IF($U116=\"\",0,IF(MID($D116,1,1)=\"1\",IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),popcorrect(BC116,$AT116,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X116,discount),0),popcorrect(IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),BC116,N116),$AT116,fiscalyear,$E116,$F116,$X116,discount)))","v":0},{"$f":"IF($P116=\"\",0,IF(MID($D116,1,1)=\"1\",IF(OR(LOWER($K116)=\"vraiI\",LOWER($K116)=\"true\"),popcorrect(BD116,$AT116,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R116,discount),0),popcorrect(IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),BD116,L116),$AT116,fiscalyear,$E116,$F116,$R116,discount)))","v":0},{"$f":"IF($P116=\"\",0,IF(MID($D116,1,1)=\"1\",IF(OR(LOWER($K116)=\"vraiI\",LOWER($K116)=\"true\"),popcorrect(BE116,$AT116,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R116,discount),0),popcorrect(IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),BE116,M116),$AT116,fiscalyear,$E116,$F116,$R116,discount)))","v":0},{"$f":"IF($P116=\"\",0,IF(MID($D116,1,1)=\"1\",IF(OR(LOWER($K116)=\"vraiI\",LOWER($K116)=\"true\"),popcorrect(BF116,$AT116,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R116,discount),0),popcorrect(IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),BF116,N116),$AT116,fiscalyear,$E116,$F116,$R116,discount)))","v":0},{"$f":"IF(AND($AT116<>0,$X116>0),(L116*(1+PeriodRate($AT116,$X116))-L116)/(1+PeriodRate($AT116,$X116)),0)","v":0},{"$f":"IF(AND($AT116<>0,$X116>0),(M116*(1+PeriodRate($AT116,$X116))-M116)/(1+PeriodRate($AT116,$X116)),0)","v":0},{"$f":"IF(AND($AT116<>0,$X116>0),(N116*(1+PeriodRate($AT116,$X116))-N116)/(1+PeriodRate($AT116,$X116)),0)","v":0},{"$f":"IF(AND($AT116<>0,$R116>0),(L116*(1+PeriodRate($AT116,$R116))-L116)/(1+PeriodRate($AT116,$R116)),0)","v":0},{"$f":"IF(AND($AT116<>0,$R116>0),(M116*(1+PeriodRate($AT116,$R116))-M116)/(1+PeriodRate($AT116,$R116)),0)","v":0},{"$f":"IF(AND($AT116<>0,$R116>0),(N116*(1+PeriodRate($AT116,$R116))-N116)/(1+PeriodRate($AT116,$R116)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG116","v":49},{"$f":"'Admin Costs'!BH116","v":""}]
[110,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H117),\"\",(IF(OR(MID($I117,1,1)=\"1\",MID($I117,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H117,Profile!$B$23:$B$35,0),1),0)*$J117))","v":""},{"$f":"IF(ISBLANK($H117),\"\",(IF(OR(MID($I117,1,1)=\"2\",MID($I117,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H117,Profile!$B$23:$B$35,0),2),0))*$J117)","v":""},"",null,null,null,null,"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(U117),ISBLANK(V117)),\"\",(IF(MID(U117,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(V117,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S117=\"\",0,PeriodRate(discount,R117))),IF(S117=\"\",0,PeriodRate(discount,R117)),0)","v":0},0,{"$f":"IF(ISNUMBER(IF(Y117=\"\",0,PeriodRate(discount,X117))),IF(Y117=\"\",0,PeriodRate(discount,X117)),0)","v":0},0,0,0,0,null,0,0,0,null,0,0,0,null,{"$f":"IF(H117<>\"\",OFFSET(Profile!$F$24,MATCH(H117,Profile!$B$25:$B$35,0),0),0)","v":0},{"$f":"IF($U117=\"\",0,IF(MID($D117,1,1)=\"1\",IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),popcorrect(BA117,$AT117,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X117,discount),0),popcorrect(IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),BA117,L117),$AT117,fiscalyear,$E117,$F117,$X117,discount)))","v":0},{"$f":"IF($U117=\"\",0,IF(MID($D117,1,1)=\"1\",IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),popcorrect(BB117,$AT117,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X117,discount),0),popcorrect(IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),BB117,M117),$AT117,fiscalyear,$E117,$F117,$X117,discount)))","v":0},{"$f":"IF($U117=\"\",0,IF(MID($D117,1,1)=\"1\",IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),popcorrect(BC117,$AT117,fiscalyear,fiscalyear,fiscalyear+timeperiod,$X117,discount),0),popcorrect(IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),BC117,N117),$AT117,fiscalyear,$E117,$F117,$X117,discount)))","v":0},{"$f":"IF($P117=\"\",0,IF(MID($D117,1,1)=\"1\",IF(OR(LOWER($K117)=\"vraiI\",LOWER($K117)=\"true\"),popcorrect(BD117,$AT117,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R117,discount),0),popcorrect(IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),BD117,L117),$AT117,fiscalyear,$E117,$F117,$R117,discount)))","v":0},{"$f":"IF($P117=\"\",0,IF(MID($D117,1,1)=\"1\",IF(OR(LOWER($K117)=\"vraiI\",LOWER($K117)=\"true\"),popcorrect(BE117,$AT117,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R117,discount),0),popcorrect(IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),BE117,M117),$AT117,fiscalyear,$E117,$F117,$R117,discount)))","v":0},{"$f":"IF($P117=\"\",0,IF(MID($D117,1,1)=\"1\",IF(OR(LOWER($K117)=\"vraiI\",LOWER($K117)=\"true\"),popcorrect(BF117,$AT117,fiscalyear,fiscalyear,fiscalyear+timeperiod,$R117,discount),0),popcorrect(IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),BF117,N117),$AT117,fiscalyear,$E117,$F117,$R117,discount)))","v":0},{"$f":"IF(AND($AT117<>0,$X117>0),(L117*(1+PeriodRate($AT117,$X117))-L117)/(1+PeriodRate($AT117,$X117)),0)","v":0},{"$f":"IF(AND($AT117<>0,$X117>0),(M117*(1+PeriodRate($AT117,$X117))-M117)/(1+PeriodRate($AT117,$X117)),0)","v":0},{"$f":"IF(AND($AT117<>0,$X117>0),(N117*(1+PeriodRate($AT117,$X117))-N117)/(1+PeriodRate($AT117,$X117)),0)","v":0},{"$f":"IF(AND($AT117<>0,$R117>0),(L117*(1+PeriodRate($AT117,$R117))-L117)/(1+PeriodRate($AT117,$R117)),0)","v":0},{"$f":"IF(AND($AT117<>0,$R117>0),(M117*(1+PeriodRate($AT117,$R117))-M117)/(1+PeriodRate($AT117,$R117)),0)","v":0},{"$f":"IF(AND($AT117<>0,$R117>0),(N117*(1+PeriodRate($AT117,$R117))-N117)/(1+PeriodRate($AT117,$R117)),0)","v":0},null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG117","v":50},{"$f":"'Admin Costs'!BH117","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Admin Costs'!BG118","v":51},{"$f":"'Admin Costs'!BH118","v":""}]
[null,null,null,null,null,"Totals:"]
[null,null,null,null,null,"(May not add up due to rounding)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B25","v":"Truck Transportation using SDV"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$AB120,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB120,Profile!$I$25:$I$35,0),3))))","v":36493740.28125},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$AB120,AI$8:AI$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AI$8:AI$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB120,Profile!$I$25:$I$35,0),3))))","v":75241229.781350955},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$AB120,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB120,Profile!$I$25:$I$35,0),3))))","v":10712658.39840457},null,{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$AB120,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB120,Profile!$I$25:$I$35,0),3))))","v":36383970.65625},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$AB120,AM$8:AM$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AM$8:AM$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB120,Profile!$I$25:$I$35,0),3))))","v":75014911.472677037},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$AB120,AN$8:AN$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AN$8:AN$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB120,Profile!$I$25:$I$35,0),3))))","v":10680435.762794098},null,{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$AB120,AP$8:AP$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AP$8:AP$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB120,Profile!$I$25:$I$35,0),3))))","v":109769.62500000001},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$AB120,AQ$8:AQ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AQ$8:AQ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB120,Profile!$I$25:$I$35,0),3))))","v":226318.30867391778},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$AB120,AR$8:AR$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AR$8:AR$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB120,Profile!$I$25:$I$35,0),3))))","v":32222.635610473299}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B26","v":"Vehicle Dealers Selling SDV"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$AB121,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB121,Profile!$I$25:$I$35,0),3))))","v":0},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$AB121,AI$8:AI$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AI$8:AI$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB121,Profile!$I$25:$I$35,0),3))))","v":0},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$AB121,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB121,Profile!$I$25:$I$35,0),3))))","v":0},null,{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$AB121,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB121,Profile!$I$25:$I$35,0),3))))","v":0},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$AB121,AM$8:AM$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AM$8:AM$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB121,Profile!$I$25:$I$35,0),3))))","v":0},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$AB121,AN$8:AN$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AN$8:AN$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB121,Profile!$I$25:$I$35,0),3))))","v":0},null,{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$AB121,AP$8:AP$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AP$8:AP$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB121,Profile!$I$25:$I$35,0),3))))","v":0},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$AB121,AQ$8:AQ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AQ$8:AQ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB121,Profile!$I$25:$I$35,0),3))))","v":0},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$AB121,AR$8:AR$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AR$8:AR$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB121,Profile!$I$25:$I$35,0),3))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B27","v":"Empty/Vide"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$AB122,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB122,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$AB122,AI$8:AI$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AI$8:AI$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB122,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$AB122,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB122,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$AB122,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB122,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$AB122,AM$8:AM$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AM$8:AM$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB122,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$AB122,AN$8:AN$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AN$8:AN$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB122,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$AB122,AP$8:AP$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AP$8:AP$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB122,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$AB122,AQ$8:AQ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AQ$8:AQ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB122,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$AB122,AR$8:AR$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AR$8:AR$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB122,Profile!$I$25:$I$35,0),3))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B28","v":"Empty/Vide"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$AB123,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB123,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$AB123,AI$8:AI$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AI$8:AI$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB123,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$AB123,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB123,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$AB123,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB123,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$AB123,AM$8:AM$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AM$8:AM$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB123,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$AB123,AN$8:AN$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AN$8:AN$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB123,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$AB123,AP$8:AP$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AP$8:AP$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB123,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$AB123,AQ$8:AQ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AQ$8:AQ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB123,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$AB123,AR$8:AR$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AR$8:AR$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB123,Profile!$I$25:$I$35,0),3))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B29","v":"Empty/Vide"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$AB124,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB124,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$AB124,AI$8:AI$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AI$8:AI$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB124,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$AB124,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB124,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$AB124,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB124,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$AB124,AM$8:AM$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AM$8:AM$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB124,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$AB124,AN$8:AN$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AN$8:AN$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB124,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$AB124,AP$8:AP$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AP$8:AP$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB124,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$AB124,AQ$8:AQ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AQ$8:AQ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB124,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$AB124,AR$8:AR$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AR$8:AR$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB124,Profile!$I$25:$I$35,0),3))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B30","v":"Empty/Vide"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$AB125,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB125,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$AB125,AI$8:AI$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AI$8:AI$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB125,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$AB125,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB125,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$AB125,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB125,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$AB125,AM$8:AM$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AM$8:AM$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB125,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$AB125,AN$8:AN$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AN$8:AN$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB125,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$AB125,AP$8:AP$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AP$8:AP$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB125,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$AB125,AQ$8:AQ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AQ$8:AQ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB125,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$AB125,AR$8:AR$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AR$8:AR$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB125,Profile!$I$25:$I$35,0),3))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B31","v":"Empty/Vide"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$AB126,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB126,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$AB126,AI$8:AI$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AI$8:AI$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB126,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$AB126,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB126,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$AB126,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB126,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$AB126,AM$8:AM$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AM$8:AM$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB126,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$AB126,AN$8:AN$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AN$8:AN$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB126,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$AB126,AP$8:AP$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AP$8:AP$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB126,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$AB126,AQ$8:AQ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AQ$8:AQ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB126,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$AB126,AR$8:AR$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AR$8:AR$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB126,Profile!$I$25:$I$35,0),3))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B32","v":"Empty/Vide"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$AB127,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB127,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$AB127,AI$8:AI$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AI$8:AI$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB127,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$AB127,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB127,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$AB127,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB127,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$AB127,AM$8:AM$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AM$8:AM$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB127,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$AB127,AN$8:AN$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AN$8:AN$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB127,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$AB127,AP$8:AP$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AP$8:AP$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB127,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$AB127,AQ$8:AQ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AQ$8:AQ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB127,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$AB127,AR$8:AR$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AR$8:AR$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB127,Profile!$I$25:$I$35,0),3))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B33","v":"Empty/Vide"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$AB128,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB128,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$AB128,AI$8:AI$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AI$8:AI$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB128,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$AB128,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB128,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$AB128,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB128,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$AB128,AM$8:AM$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AM$8:AM$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB128,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$AB128,AN$8:AN$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AN$8:AN$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB128,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$AB128,AP$8:AP$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AP$8:AP$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB128,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$AB128,AQ$8:AQ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AQ$8:AQ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB128,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$AB128,AR$8:AR$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AR$8:AR$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB128,Profile!$I$25:$I$35,0),3))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B34","v":"Empty/Vide"},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$AB129,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB129,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$AB129,AI$8:AI$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AI$8:AI$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB129,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$AB129,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB129,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$AB129,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB129,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$AB129,AM$8:AM$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AM$8:AM$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB129,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$AB129,AN$8:AN$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AN$8:AN$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB129,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$AB129,AP$8:AP$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AP$8:AP$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB129,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$AB129,AQ$8:AQ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AQ$8:AQ$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB129,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$AB129,AR$8:AR$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AR$8:AR$117)*INDEX(Profile!$J$25:$L$35,MATCH($AB129,Profile!$I$25:$I$35,0),3))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B35","v":"All groups / all selected industries"},null,null,null,null,null,{"$f":"SUM(AH120:AH129)","v":36493740.28125},{"$f":"SUM(AI120:AI129)","v":75241229.781350955},{"$f":"SUM(AJ120:AJ129)","v":10712658.39840457},null,{"$f":"SUM(AL120:AL129)","v":36383970.65625},{"$f":"SUM(AM120:AM129)","v":75014911.472677037},{"$f":"SUM(AN120:AN129)","v":10680435.762794098},null,{"$f":"SUM(AP120:AP129)","v":109769.62500000001},{"$f":"SUM(AQ120:AQ129)","v":226318.30867391778},{"$f":"SUM(AR120:AR129)","v":32222.635610473299}]

{"sheet":"Admin Costs","index":3,"n_rows":153,"n_cols":64,"rows_kept":153,"cut":false,"hidden":false,"merged":[[134,1,134,7],[126,1,126,7],[127,1,127,7],[128,1,128,7],[129,1,129,7],[130,1,130,7],[131,1,131,7],[132,1,132,7],[133,1,133,7],[5,27,5,29],[5,31,5,33],[5,35,5,37],[5,40,5,45],[5,24,6,24],[5,25,6,25]]}
["The Regulatory Costing Calculator - Treasury Board of Canada Secretariat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input1 - Activity","ongoing accident report"]
["4- Administrative Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input1a - Activity Type","Déclaration et communication de renseignements"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input2 - Stakeholder","Transport par camon"]
[null,"Discount Rate ",{"$f":"discount","v":7.0000000000000007E-2},null,null,"Time period (years)",null,{"$f":"Profile!C14","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input3 - Biz Size","1. Petites entreprises"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input4 - Proportion","0.1"]
[null,"Activities",null,"Timing",null,null,null,"Stakeholders impacted",null,null,null,null,null,null,null,"Labour costs",null,null,null,null,null,null,"Assumptions , Description & Notes",null,"Periodic discount rate","Periodic factor",null,"Total costs (All Business sizes)",null,null,null,"Total costs (small businesses)",null,null,null,"Total costs (medium+)",null,null,null,null,"Adjusted Business Counts",null,null,null,null,null,null,"Input5 - Timing"]
["Number","Description","Type","Timing","Start Year (only if custom)","End Year (only if custom)",null,"Stakeholder Group","Stakeholder Size","% of Stakeholders Impacted","UPFRONT TIMING - Include Existing Businesses &  New Entrants? / ONGOING TIMING - Include ONLY New Entrants?","# of Small Stakeholders Impacted","# of Medium & Large Stakeholders Impacted","Total # of Stakeholders Impacted - E",null,"Internal or External Staff?","Staff Level (leave blank if N/A)","Time spent (hours) - D","Frequency (times per year) - G","Cost Per Hour (including Overhead) - C","Cost Per Event (Price)",null,null,null,null,"Custom costs - annuity discount factor",null,"Upfront costs (first year)","Total present value (all costs- A)","Annualized (all costs)",null,"Upfront costs (first year)","Total present value (all costs)","Annualized (all costs)",null,"Upfront costs (first year)","Total present value (all costs)","Annualized (all costs)",null,"Annual Growth Rate","Small","Medium+","Total","New Entrants Period 0 - Small","New Entrants Period 0 - Medium+","New Entrants Period 0 - Total",null,"Input6 - Start Year",2017,null,null,null,null,null,null,null,null,null,null,"Custom Year List","Stakeholder List",null,null,"Yes or No"]
[1,"Dealership Registration","Authorizations","1. Upfront",{"$f":"fiscalyear","v":2017},{"$f":"fiscalyear","v":2017},null,"Vehicle Dealers Selling SDV","3. All Businesses",1,true,{"$f":"IF(ISBLANK($H8),\"\",(IF(OR(MID($I8,1,1)=\"1\",MID($I8,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H8,Profile!$B$23:$B$35,0),1),0))*$J8)","v":50},{"$f":"IF(ISBLANK($H8),\"\",(IF(OR(MID($I8,1,1)=\"2\",MID($I8,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H8,Profile!$B$23:$B$35,0),2),0))*$J8)","v":25},{"$f":"IF(H8=\"\",\"\",L8+M8)","v":75},null,"Internal","01 Canada average",3,1,{"$f":"IF(OR(ISBLANK(P8),ISBLANK(Q8)),\"\",(IF(MID(P8,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q8,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":31.5},{"$f":"IF(ISNUMBER(R8*T8),R8*T8,\"\")","v":94.5},"","Each dealership must register immediately when the regulation becomes law.  Registration takes 3 hours to complete, is done ata a wage equeal to the Canadian average, and occurs once for existing businesses and then every year for new entrants (frequency = 1).",null,{"$f":"IF(ISNUMBER(IF(S8=\"\",\"\",PeriodRate(discount,S8))),IF(S8=\"\",\"\",PeriodRate(discount,S8)),\"\")","v":7.0000000000000062E-2},{"$f":"IF(ISNUMBER(IF(U8=\"\",\"\",PeriodFactor(Y8,(S8*(timeperiod))))),IF(U8=\"\",\"\",PeriodFactor(Y8,(S8*(timeperiod)))),\"\")","v":7.0235815409325966},null,{"$f":"IF($U8=\"\",\"\",SUMPRODUCT((MID($D8,1,1)=\"1\")*($U8)*($N8)*$S8))","v":7087.5},{"$f":"IF($Z8=\"\",\"\",$AB8+$U8*$AQ8*$Z8)","v":14612.703766878978},{"$f":"IF(U8=\"\",\"\",$AC8/AF)","v":2080.5202704229841},null,{"$f":"IF($U8=\"\",\"\",SUMPRODUCT((MID($D8,1,1)=\"1\")*($U8)*($L8)*$S8))","v":4725},{"$f":"IF($Z8=\"\",\"\",$AF8+$U8*$AO8*$Z8)","v":9741.802511252652},{"$f":"IF(AG8=\"\",\"\",$AG8/AF)","v":1387.0135136153228},null,{"$f":"IF($U8=\"\",\"\",SUMPRODUCT((MID($D8,1,1)=\"1\")*($U8)*($M8)*$S8))","v":2362.5},{"$f":"IF($Z8=\"\",\"\",$AJ8+$U8*$AP8*$Z8)","v":4870.901255626326},{"$f":"IF(Y8=\"\",\"\",$AK8/AF)","v":693.50675680766142},null,{"$f":"IF(H8<>\"\",OFFSET(Profile!$F$24,MATCH(H8,Profile!$B$25:$B$35,0),0),\"\")","v":0.1},{"$f":"IF($H8=\"\",\"\",IF(MID($D8,1,1)=\"1\",IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),popcorrect(AR8,$AN8,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S8,discount),0),popcorrect(IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),AR8,L8),$AN8,fiscalyear,$E8,$F8,$S8,discount)))","v":7.5585165421007963},{"$f":"IF($H8=\"\",\"\",IF(MID($D8,1,1)=\"1\",IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),popcorrect(AS8,$AN8,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S8,discount),0),popcorrect(IF(OR(LOWER($K8)=\"vrai\",LOWER($K8)=\"true\"),AS8,M8),$AN8,fiscalyear,$E8,$F8,$S8,discount)))","v":3.7792582710503981},{"$f":"IF(AO8=\"\",\"\",SUM(AO8:AP8))","v":11.337774813151194},{"$f":"IF(ISNUMBER((L8*PeriodRate($AN8,$S8))/(1+PeriodRate($AN8,$S8))),(L8*PeriodRate($AN8,$S8))/(1+PeriodRate($AN8,$S8)),\"\")","v":4.5454545454545494},{"$f":"IF(ISNUMBER((M8*PeriodRate($AN8,$S8))/(1+PeriodRate($AN8,$S8))),(M8*PeriodRate($AN8,$S8))/(1+PeriodRate($AN8,$S8)),\"\")","v":2.2727272727272747},{"$f":"IF(ISNUMBER((N8*PeriodRate($AN8,$S8))/(1+PeriodRate($AN8,$S8))),(N8*PeriodRate($AN8,$S8))/(1+PeriodRate($AN8,$S8)),\"\")","v":6.8181818181818237},null,"Input7 - End Year",2027,null,null,null,null,null,null,null,null,null,1,{"$f":"Controls!$G95","v":2017},{"$f":"Profile!I25","v":"Truck Transportation using SDV"},null,null,true]
[2,"Licence Application","Authorizations","2. Ongoing",{"$f":"fiscalyear","v":2017},{"$f":"fiscalyear+timeperiod","v":2027},null,"Truck Transportation using SDV","3. All Businesses",0.1,false,{"$f":"IF(ISBLANK($H9),\"\",(IF(OR(MID($I9,1,1)=\"1\",MID($I9,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H9,Profile!$B$23:$B$35,0),1),0))*$J9)","v":7026.9000000000005},{"$f":"IF(ISBLANK($H9),\"\",(IF(OR(MID($I9,1,1)=\"2\",MID($I9,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H9,Profile!$B$23:$B$35,0),2),0))*$J9)","v":21.200000000000003},7048.1,null,"Internal","19 Contractors and supervisors in trades and transportation",1,0.5,{"$f":"IF(OR(ISBLANK(P9),ISBLANK(Q9)),\"\",(IF(MID(P9,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q9,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":37.375},37.375,"","Activity 2:  10% of each Transporter must apply for a licence to operate SDV to transport goods.  Licenses need to be applied for   every two years (Frequency = 0.5).  Internal testing has determined the licencing procedure takes an hour to complete and it is assumed an average worker can complete the task. ",null,{"$f":"IF(ISNUMBER(IF(S9=\"\",\"\",PeriodRate(discount,S9))),IF(S9=\"\",\"\",PeriodRate(discount,S9)),\"\")","v":0.14490000000000003},3.3930345608370063,null,{"$f":"IF($U9=\"\",\"\",SUMPRODUCT((MID($D9,1,1)=\"1\")*($U9)*($N9)*$S9))","v":0},{"$f":"IF($Z9=\"\",\"\",$AB9+$U9*$AQ9*$Z9)","v":1559567.1808678887},222047.28054752632,null,{"$f":"IF($U9=\"\",\"\",SUMPRODUCT((MID($D9,1,1)=\"1\")*($U9)*($L9)*$S9))","v":0},{"$f":"IF($Z9=\"\",\"\",$AF9+$U9*$AO9*$Z9)","v":1554876.1543168467},221379.38390196121,null,{"$f":"IF($U9=\"\",\"\",SUMPRODUCT((MID($D9,1,1)=\"1\")*($U9)*($M9)*$S9))","v":0},{"$f":"IF($Z9=\"\",\"\",$AJ9+$U9*$AP9*$Z9)","v":4691.0265510420168},667.89664556512503,null,{"$f":"IF(H9<>\"\",OFFSET(Profile!$F$24,MATCH(H9,Profile!$B$25:$B$35,0),0),\"\")","v":0.1},{"$f":"IF($H9=\"\",\"\",IF(MID($D9,1,1)=\"1\",IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),popcorrect(AR9,$AN9,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S9,discount),0),popcorrect(IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),AR9,L9),$AN9,fiscalyear,$E9,$F9,$S9,discount)))","v":12261.012031493234},{"$f":"IF($H9=\"\",\"\",IF(MID($D9,1,1)=\"1\",IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),popcorrect(AS9,$AN9,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S9,discount),0),popcorrect(IF(OR(LOWER($K9)=\"vrai\",LOWER($K9)=\"true\"),AS9,M9),$AN9,fiscalyear,$E9,$F9,$S9,discount)))","v":36.991198831299222},12298.003230324533,{"$f":"IF(ISNUMBER((L9*PeriodRate($AN9,$S9))/(1+PeriodRate($AN9,$S9))),(L9*PeriodRate($AN9,$S9))/(1+PeriodRate($AN9,$S9)),\"\")","v":1219.5446280991746},{"$f":"IF(ISNUMBER((M9*PeriodRate($AN9,$S9))/(1+PeriodRate($AN9,$S9))),(M9*PeriodRate($AN9,$S9))/(1+PeriodRate($AN9,$S9)),\"\")","v":3.6793388429752096},{"$f":"IF(ISNUMBER((N9*PeriodRate($AN9,$S9))/(1+PeriodRate($AN9,$S9))),(N9*PeriodRate($AN9,$S9))/(1+PeriodRate($AN9,$S9)),\"\")","v":1223.2239669421499},null,"Input8 - Staff","04 Soutien administratif",null,null,null,null,null,null,null,null,null,2,{"$f":"Controls!$G96","v":2018},{"$f":"Profile!I26","v":"Vehicle Dealers Selling SDV"},null,null,false]
[3,"Event Reporting","Returning and reporting or submitting informations","2. Ongoing",{"$f":"fiscalyear","v":2017},{"$f":"fiscalyear+timeperiod","v":2027},null,"Truck Transportation using SDV","3. All Businesses",0.1,false,{"$f":"IF(ISBLANK($H10),\"\",(IF(OR(MID($I10,1,1)=\"1\",MID($I10,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H10,Profile!$B$23:$B$35,0),1),0))*$J10)","v":7026.9000000000005},{"$f":"IF(ISBLANK($H10),\"\",(IF(OR(MID($I10,1,1)=\"2\",MID($I10,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H10,Profile!$B$23:$B$35,0),2),0))*$J10)","v":21.200000000000003},7048.1,null,"Internal","04 Administrative support",4,2,{"$f":"IF(OR(ISBLANK(P10),ISBLANK(Q10)),\"\",(IF(MID(P10,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q10,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":28.862500000000001},115.45,null,"Activity 3: Transport companies must report every 6 months (Frequency = 2) a summary of all accidents resulting in property damage or injury where a SDV was involved.  Surveyed companies have responded that they expect it will take about 4 hours to complete the report and will be done by administrative staff. ",null,{"$f":"IF(ISNUMBER(IF(S10=\"\",\"\",PeriodRate(discount,S10))),IF(S10=\"\",\"\",PeriodRate(discount,S10)),\"\")","v":3.4408043278860045E-2},14.288830779498227,null,{"$f":"IF($U10=\"\",\"\",SUMPRODUCT((MID($D10,1,1)=\"1\")*($U10)*($N10)*$S10))","v":0},{"$f":"IF($Z10=\"\",\"\",$AB10+$U10*$AQ10*$Z10)","v":18876523.704690147},2687592.3052476863,null,0,18819744.955447175,2679508.2887224886,null,0,{"$f":"IF($Z10=\"\",\"\",$AJ10+$U10*$AP10*$Z10)","v":56778.749242977705},8084.0165251984154,null,{"$f":"IF(H10<>\"\",OFFSET(Profile!$F$24,MATCH(H10,Profile!$B$25:$B$35,0),0),\"\")","v":0.1},{"$f":"IF($H10=\"\",\"\",IF(MID($D10,1,1)=\"1\",IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),popcorrect(AR10,$AN10,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S10,discount),0),popcorrect(IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),AR10,L10),$AN10,fiscalyear,$E10,$F10,$S10,discount)))","v":11408.35700852905},{"$f":"IF($H10=\"\",\"\",IF(MID($D10,1,1)=\"1\",IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),popcorrect(AS10,$AN10,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S10,discount),0),popcorrect(IF(OR(LOWER($K10)=\"vrai\",LOWER($K10)=\"true\"),AS10,M10),$AN10,fiscalyear,$E10,$F10,$S10,discount)))","v":34.418757714044006},11442.775766243094,{"$f":"IF(ISNUMBER((L10*PeriodRate($AN10,$S10))/(1+PeriodRate($AN10,$S10))),(L10*PeriodRate($AN10,$S10))/(1+PeriodRate($AN10,$S10)),\"\")","v":327.01373163014796},{"$f":"IF(ISNUMBER((M10*PeriodRate($AN10,$S10))/(1+PeriodRate($AN10,$S10))),(M10*PeriodRate($AN10,$S10))/(1+PeriodRate($AN10,$S10)),\"\")","v":0.98659310799344457},{"$f":"IF(ISNUMBER((N10*PeriodRate($AN10,$S10))/(1+PeriodRate($AN10,$S10))),(N10*PeriodRate($AN10,$S10))/(1+PeriodRate($AN10,$S10)),\"\")","v":328.00032473814133},null,"Input9 - Internal","Interne",null,null,null,null,null,null,null,null,null,3,{"$f":"Controls!$G97","v":2019},{"$f":"Profile!I27","v":"Empty/Vide"}]
[4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H11),\"\",(IF(OR(MID($I11,1,1)=\"1\",MID($I11,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H11,Profile!$B$23:$B$35,0),1),0))*$J11)","v":""},{"$f":"IF(ISBLANK($H11),\"\",(IF(OR(MID($I11,1,1)=\"2\",MID($I11,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H11,Profile!$B$23:$B$35,0),2),0))*$J11)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P11),ISBLANK(Q11)),\"\",(IF(MID(P11,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q11,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S11=\"\",\"\",PeriodRate(discount,S11))),IF(S11=\"\",\"\",PeriodRate(discount,S11)),\"\")","v":""},"",null,{"$f":"IF($U11=\"\",\"\",SUMPRODUCT((MID($D11,1,1)=\"1\")*($U11)*($N11)*$S11))","v":""},{"$f":"IF($Z11=\"\",\"\",$AB11+$U11*$AQ11*$Z11)","v":""},"",null,"","","",null,"","","",null,{"$f":"IF(H11<>\"\",OFFSET(Profile!$F$24,MATCH(H11,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H11=\"\",\"\",IF(MID($D11,1,1)=\"1\",IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),popcorrect(AR11,$AN11,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S11,discount),0),popcorrect(IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),AR11,L11),$AN11,fiscalyear,$E11,$F11,$S11,discount)))","v":""},{"$f":"IF($H11=\"\",\"\",IF(MID($D11,1,1)=\"1\",IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),popcorrect(AS11,$AN11,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S11,discount),0),popcorrect(IF(OR(LOWER($K11)=\"vrai\",LOWER($K11)=\"true\"),AS11,M11),$AN11,fiscalyear,$E11,$F11,$S11,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L11*PeriodRate($AN11,$S11))/(1+PeriodRate($AN11,$S11))),(L11*PeriodRate($AN11,$S11))/(1+PeriodRate($AN11,$S11)),\"\")","v":""},{"$f":"IF(ISNUMBER((M11*PeriodRate($AN11,$S11))/(1+PeriodRate($AN11,$S11))),(M11*PeriodRate($AN11,$S11))/(1+PeriodRate($AN11,$S11)),\"\")","v":""},{"$f":"IF(ISNUMBER((N11*PeriodRate($AN11,$S11))/(1+PeriodRate($AN11,$S11))),(N11*PeriodRate($AN11,$S11))/(1+PeriodRate($AN11,$S11)),\"\")","v":""},null,"Input10 Hours",1,null,null,null,null,null,null,null,null,null,4,{"$f":"Controls!$G98","v":2020},{"$f":"Profile!I28","v":"Empty/Vide"}]
[5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H12),\"\",(IF(OR(MID($I12,1,1)=\"1\",MID($I12,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H12,Profile!$B$23:$B$35,0),1),0))*$J12)","v":""},{"$f":"IF(ISBLANK($H12),\"\",(IF(OR(MID($I12,1,1)=\"2\",MID($I12,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H12,Profile!$B$23:$B$35,0),2),0))*$J12)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P12),ISBLANK(Q12)),\"\",(IF(MID(P12,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q12,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S12=\"\",\"\",PeriodRate(discount,S12))),IF(S12=\"\",\"\",PeriodRate(discount,S12)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H12<>\"\",OFFSET(Profile!$F$24,MATCH(H12,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H12=\"\",\"\",IF(MID($D12,1,1)=\"1\",IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),popcorrect(AR12,$AN12,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S12,discount),0),popcorrect(IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),AR12,L12),$AN12,fiscalyear,$E12,$F12,$S12,discount)))","v":""},{"$f":"IF($H12=\"\",\"\",IF(MID($D12,1,1)=\"1\",IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),popcorrect(AS12,$AN12,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S12,discount),0),popcorrect(IF(OR(LOWER($K12)=\"vrai\",LOWER($K12)=\"true\"),AS12,M12),$AN12,fiscalyear,$E12,$F12,$S12,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L12*PeriodRate($AN12,$S12))/(1+PeriodRate($AN12,$S12))),(L12*PeriodRate($AN12,$S12))/(1+PeriodRate($AN12,$S12)),\"\")","v":""},{"$f":"IF(ISNUMBER((M12*PeriodRate($AN12,$S12))/(1+PeriodRate($AN12,$S12))),(M12*PeriodRate($AN12,$S12))/(1+PeriodRate($AN12,$S12)),\"\")","v":""},{"$f":"IF(ISNUMBER((N12*PeriodRate($AN12,$S12))/(1+PeriodRate($AN12,$S12))),(N12*PeriodRate($AN12,$S12))/(1+PeriodRate($AN12,$S12)),\"\")","v":""},null,"Input11 Frequency",1,null,null,null,null,null,null,null,null,null,5,{"$f":"Controls!$G99","v":2021},{"$f":"Profile!I29","v":"Empty/Vide"}]
[6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H13),\"\",(IF(OR(MID($I13,1,1)=\"1\",MID($I13,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H13,Profile!$B$23:$B$35,0),1),0))*$J13)","v":""},{"$f":"IF(ISBLANK($H13),\"\",(IF(OR(MID($I13,1,1)=\"2\",MID($I13,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H13,Profile!$B$23:$B$35,0),2),0))*$J13)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P13),ISBLANK(Q13)),\"\",(IF(MID(P13,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q13,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S13=\"\",\"\",PeriodRate(discount,S13))),IF(S13=\"\",\"\",PeriodRate(discount,S13)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H13<>\"\",OFFSET(Profile!$F$24,MATCH(H13,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H13=\"\",\"\",IF(MID($D13,1,1)=\"1\",IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),popcorrect(AR13,$AN13,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S13,discount),0),popcorrect(IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),AR13,L13),$AN13,fiscalyear,$E13,$F13,$S13,discount)))","v":""},{"$f":"IF($H13=\"\",\"\",IF(MID($D13,1,1)=\"1\",IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),popcorrect(AS13,$AN13,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S13,discount),0),popcorrect(IF(OR(LOWER($K13)=\"vrai\",LOWER($K13)=\"true\"),AS13,M13),$AN13,fiscalyear,$E13,$F13,$S13,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L13*PeriodRate($AN13,$S13))/(1+PeriodRate($AN13,$S13))),(L13*PeriodRate($AN13,$S13))/(1+PeriodRate($AN13,$S13)),\"\")","v":""},{"$f":"IF(ISNUMBER((M13*PeriodRate($AN13,$S13))/(1+PeriodRate($AN13,$S13))),(M13*PeriodRate($AN13,$S13))/(1+PeriodRate($AN13,$S13)),\"\")","v":""},{"$f":"IF(ISNUMBER((N13*PeriodRate($AN13,$S13))/(1+PeriodRate($AN13,$S13))),(N13*PeriodRate($AN13,$S13))/(1+PeriodRate($AN13,$S13)),\"\")","v":""},null,"Input12 -Explain","Votre ministère propose de permettre aux petites entreprises de signaler les incidents par téléphone dans un délai de 48 heures, un processus qui nécessite environ une heure et qui peut être réalisé par le personnel administrative.",null,null,null,null,null,null,null,null,null,6,{"$f":"Controls!$G100","v":2022},{"$f":"Profile!I30","v":"Empty/Vide"}]
[7,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H14),\"\",(IF(OR(MID($I14,1,1)=\"1\",MID($I14,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H14,Profile!$B$23:$B$35,0),1),0))*$J14)","v":""},{"$f":"IF(ISBLANK($H14),\"\",(IF(OR(MID($I14,1,1)=\"2\",MID($I14,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H14,Profile!$B$23:$B$35,0),2),0))*$J14)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P14),ISBLANK(Q14)),\"\",(IF(MID(P14,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q14,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S14=\"\",\"\",PeriodRate(discount,S14))),IF(S14=\"\",\"\",PeriodRate(discount,S14)),\"\")","v":""},{"$f":"IF(ISNUMBER(IF(U14=\"\",\"\",PeriodFactor(Y14,(S14*(timeperiod))))),IF(U14=\"\",\"\",PeriodFactor(Y14,(S14*(timeperiod)))),\"\")","v":""},null,"","",{"$f":"IF(U14=\"\",\"\",$AC14/AF)","v":""},null,"","",{"$f":"IF(AG14=\"\",\"\",$AG14/AF)","v":""},null,"","",{"$f":"IF(Y14=\"\",\"\",$AK14/AF)","v":""},null,{"$f":"IF(H14<>\"\",OFFSET(Profile!$F$24,MATCH(H14,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H14=\"\",\"\",IF(MID($D14,1,1)=\"1\",IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),popcorrect(AR14,$AN14,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S14,discount),0),popcorrect(IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),AR14,L14),$AN14,fiscalyear,$E14,$F14,$S14,discount)))","v":""},{"$f":"IF($H14=\"\",\"\",IF(MID($D14,1,1)=\"1\",IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),popcorrect(AS14,$AN14,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S14,discount),0),popcorrect(IF(OR(LOWER($K14)=\"vrai\",LOWER($K14)=\"true\"),AS14,M14),$AN14,fiscalyear,$E14,$F14,$S14,discount)))","v":""},{"$f":"IF(AO14=\"\",\"\",SUM(AO14:AP14))","v":""},{"$f":"IF(ISNUMBER((L14*PeriodRate($AN14,$S14))/(1+PeriodRate($AN14,$S14))),(L14*PeriodRate($AN14,$S14))/(1+PeriodRate($AN14,$S14)),\"\")","v":""},{"$f":"IF(ISNUMBER((M14*PeriodRate($AN14,$S14))/(1+PeriodRate($AN14,$S14))),(M14*PeriodRate($AN14,$S14))/(1+PeriodRate($AN14,$S14)),\"\")","v":""},{"$f":"IF(ISNUMBER((N14*PeriodRate($AN14,$S14))/(1+PeriodRate($AN14,$S14))),(N14*PeriodRate($AN14,$S14))/(1+PeriodRate($AN14,$S14)),\"\")","v":""},null,"Input13 - Entrants",false,null,null,null,null,null,null,null,null,null,7,{"$f":"Controls!$G101","v":2023},{"$f":"Profile!I31","v":"Empty/Vide"}]
[8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H15),\"\",(IF(OR(MID($I15,1,1)=\"1\",MID($I15,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H15,Profile!$B$23:$B$35,0),1),0))*$J15)","v":""},{"$f":"IF(ISBLANK($H15),\"\",(IF(OR(MID($I15,1,1)=\"2\",MID($I15,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H15,Profile!$B$23:$B$35,0),2),0))*$J15)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P15),ISBLANK(Q15)),\"\",(IF(MID(P15,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q15,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S15=\"\",\"\",PeriodRate(discount,S15))),IF(S15=\"\",\"\",PeriodRate(discount,S15)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H15<>\"\",OFFSET(Profile!$F$24,MATCH(H15,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H15=\"\",\"\",IF(MID($D15,1,1)=\"1\",IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),popcorrect(AR15,$AN15,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S15,discount),0),popcorrect(IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),AR15,L15),$AN15,fiscalyear,$E15,$F15,$S15,discount)))","v":""},{"$f":"IF($H15=\"\",\"\",IF(MID($D15,1,1)=\"1\",IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),popcorrect(AS15,$AN15,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S15,discount),0),popcorrect(IF(OR(LOWER($K15)=\"vrai\",LOWER($K15)=\"true\"),AS15,M15),$AN15,fiscalyear,$E15,$F15,$S15,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L15*PeriodRate($AN15,$S15))/(1+PeriodRate($AN15,$S15))),(L15*PeriodRate($AN15,$S15))/(1+PeriodRate($AN15,$S15)),\"\")","v":""},{"$f":"IF(ISNUMBER((M15*PeriodRate($AN15,$S15))/(1+PeriodRate($AN15,$S15))),(M15*PeriodRate($AN15,$S15))/(1+PeriodRate($AN15,$S15)),\"\")","v":""},{"$f":"IF(ISNUMBER((N15*PeriodRate($AN15,$S15))/(1+PeriodRate($AN15,$S15))),(N15*PeriodRate($AN15,$S15))/(1+PeriodRate($AN15,$S15)),\"\")","v":""},null,"WhatRow",null,null,null,null,null,null,null,null,null,null,8,{"$f":"Controls!$G102","v":2024},{"$f":"Profile!I32","v":"Empty/Vide"}]
[9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H16),\"\",(IF(OR(MID($I16,1,1)=\"1\",MID($I16,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H16,Profile!$B$23:$B$35,0),1),0))*$J16)","v":""},{"$f":"IF(ISBLANK($H16),\"\",(IF(OR(MID($I16,1,1)=\"2\",MID($I16,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H16,Profile!$B$23:$B$35,0),2),0))*$J16)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P16),ISBLANK(Q16)),\"\",(IF(MID(P16,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q16,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S16=\"\",\"\",PeriodRate(discount,S16))),IF(S16=\"\",\"\",PeriodRate(discount,S16)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H16<>\"\",OFFSET(Profile!$F$24,MATCH(H16,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H16=\"\",\"\",IF(MID($D16,1,1)=\"1\",IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),popcorrect(AR16,$AN16,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S16,discount),0),popcorrect(IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),AR16,L16),$AN16,fiscalyear,$E16,$F16,$S16,discount)))","v":""},{"$f":"IF($H16=\"\",\"\",IF(MID($D16,1,1)=\"1\",IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),popcorrect(AS16,$AN16,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S16,discount),0),popcorrect(IF(OR(LOWER($K16)=\"vrai\",LOWER($K16)=\"true\"),AS16,M16),$AN16,fiscalyear,$E16,$F16,$S16,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L16*PeriodRate($AN16,$S16))/(1+PeriodRate($AN16,$S16))),(L16*PeriodRate($AN16,$S16))/(1+PeriodRate($AN16,$S16)),\"\")","v":""},{"$f":"IF(ISNUMBER((M16*PeriodRate($AN16,$S16))/(1+PeriodRate($AN16,$S16))),(M16*PeriodRate($AN16,$S16))/(1+PeriodRate($AN16,$S16)),\"\")","v":""},{"$f":"IF(ISNUMBER((N16*PeriodRate($AN16,$S16))/(1+PeriodRate($AN16,$S16))),(N16*PeriodRate($AN16,$S16))/(1+PeriodRate($AN16,$S16)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"Controls!$G103","v":2025},{"$f":"Profile!I33","v":"Empty/Vide"}]
[10,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H17),\"\",(IF(OR(MID($I17,1,1)=\"1\",MID($I17,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H17,Profile!$B$23:$B$35,0),1),0))*$J17)","v":""},{"$f":"IF(ISBLANK($H17),\"\",(IF(OR(MID($I17,1,1)=\"2\",MID($I17,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H17,Profile!$B$23:$B$35,0),2),0))*$J17)","v":""},{"$f":"IF(H17=\"\",\"\",L17+M17)","v":""},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P17),ISBLANK(Q17)),\"\",(IF(MID(P17,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q17,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},{"$f":"IF(ISNUMBER(R17*T17),R17*T17,\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(IF(S17=\"\",\"\",PeriodRate(discount,S17))),IF(S17=\"\",\"\",PeriodRate(discount,S17)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H17<>\"\",OFFSET(Profile!$F$24,MATCH(H17,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H17=\"\",\"\",IF(MID($D17,1,1)=\"1\",IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),popcorrect(AR17,$AN17,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S17,discount),0),popcorrect(IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),AR17,L17),$AN17,fiscalyear,$E17,$F17,$S17,discount)))","v":""},{"$f":"IF($H17=\"\",\"\",IF(MID($D17,1,1)=\"1\",IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),popcorrect(AS17,$AN17,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S17,discount),0),popcorrect(IF(OR(LOWER($K17)=\"vrai\",LOWER($K17)=\"true\"),AS17,M17),$AN17,fiscalyear,$E17,$F17,$S17,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L17*PeriodRate($AN17,$S17))/(1+PeriodRate($AN17,$S17))),(L17*PeriodRate($AN17,$S17))/(1+PeriodRate($AN17,$S17)),\"\")","v":""},{"$f":"IF(ISNUMBER((M17*PeriodRate($AN17,$S17))/(1+PeriodRate($AN17,$S17))),(M17*PeriodRate($AN17,$S17))/(1+PeriodRate($AN17,$S17)),\"\")","v":""},{"$f":"IF(ISNUMBER((N17*PeriodRate($AN17,$S17))/(1+PeriodRate($AN17,$S17))),(N17*PeriodRate($AN17,$S17))/(1+PeriodRate($AN17,$S17)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"Controls!$G104","v":2026},{"$f":"Profile!I34","v":"Empty/Vide"}]
[11,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H18),\"\",(IF(OR(MID($I18,1,1)=\"1\",MID($I18,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H18,Profile!$B$23:$B$35,0),1),0))*$J18)","v":""},{"$f":"IF(ISBLANK($H18),\"\",(IF(OR(MID($I18,1,1)=\"2\",MID($I18,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H18,Profile!$B$23:$B$35,0),2),0))*$J18)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P18),ISBLANK(Q18)),\"\",(IF(MID(P18,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q18,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S18=\"\",\"\",PeriodRate(discount,S18))),IF(S18=\"\",\"\",PeriodRate(discount,S18)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H18<>\"\",OFFSET(Profile!$F$24,MATCH(H18,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H18=\"\",\"\",IF(MID($D18,1,1)=\"1\",IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),popcorrect(AR18,$AN18,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S18,discount),0),popcorrect(IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),AR18,L18),$AN18,fiscalyear,$E18,$F18,$S18,discount)))","v":""},{"$f":"IF($H18=\"\",\"\",IF(MID($D18,1,1)=\"1\",IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),popcorrect(AS18,$AN18,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S18,discount),0),popcorrect(IF(OR(LOWER($K18)=\"vrai\",LOWER($K18)=\"true\"),AS18,M18),$AN18,fiscalyear,$E18,$F18,$S18,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L18*PeriodRate($AN18,$S18))/(1+PeriodRate($AN18,$S18))),(L18*PeriodRate($AN18,$S18))/(1+PeriodRate($AN18,$S18)),\"\")","v":""},{"$f":"IF(ISNUMBER((M18*PeriodRate($AN18,$S18))/(1+PeriodRate($AN18,$S18))),(M18*PeriodRate($AN18,$S18))/(1+PeriodRate($AN18,$S18)),\"\")","v":""},{"$f":"IF(ISNUMBER((N18*PeriodRate($AN18,$S18))/(1+PeriodRate($AN18,$S18))),(N18*PeriodRate($AN18,$S18))/(1+PeriodRate($AN18,$S18)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"Controls!$G105","v":2027},{"$f":"Profile!I35","v":"All groups / all selected industries"}]
[12,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H19),\"\",(IF(OR(MID($I19,1,1)=\"1\",MID($I19,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H19,Profile!$B$23:$B$35,0),1),0))*$J19)","v":""},{"$f":"IF(ISBLANK($H19),\"\",(IF(OR(MID($I19,1,1)=\"2\",MID($I19,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H19,Profile!$B$23:$B$35,0),2),0))*$J19)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P19),ISBLANK(Q19)),\"\",(IF(MID(P19,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q19,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S19=\"\",\"\",PeriodRate(discount,S19))),IF(S19=\"\",\"\",PeriodRate(discount,S19)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H19<>\"\",OFFSET(Profile!$F$24,MATCH(H19,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H19=\"\",\"\",IF(MID($D19,1,1)=\"1\",IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),popcorrect(AR19,$AN19,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S19,discount),0),popcorrect(IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),AR19,L19),$AN19,fiscalyear,$E19,$F19,$S19,discount)))","v":""},{"$f":"IF($H19=\"\",\"\",IF(MID($D19,1,1)=\"1\",IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),popcorrect(AS19,$AN19,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S19,discount),0),popcorrect(IF(OR(LOWER($K19)=\"vrai\",LOWER($K19)=\"true\"),AS19,M19),$AN19,fiscalyear,$E19,$F19,$S19,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L19*PeriodRate($AN19,$S19))/(1+PeriodRate($AN19,$S19))),(L19*PeriodRate($AN19,$S19))/(1+PeriodRate($AN19,$S19)),\"\")","v":""},{"$f":"IF(ISNUMBER((M19*PeriodRate($AN19,$S19))/(1+PeriodRate($AN19,$S19))),(M19*PeriodRate($AN19,$S19))/(1+PeriodRate($AN19,$S19)),\"\")","v":""},{"$f":"IF(ISNUMBER((N19*PeriodRate($AN19,$S19))/(1+PeriodRate($AN19,$S19))),(N19*PeriodRate($AN19,$S19))/(1+PeriodRate($AN19,$S19)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"Controls!$G106","v":""}]
[13,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H20),\"\",(IF(OR(MID($I20,1,1)=\"1\",MID($I20,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H20,Profile!$B$23:$B$35,0),1),0))*$J20)","v":""},{"$f":"IF(ISBLANK($H20),\"\",(IF(OR(MID($I20,1,1)=\"2\",MID($I20,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H20,Profile!$B$23:$B$35,0),2),0))*$J20)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P20),ISBLANK(Q20)),\"\",(IF(MID(P20,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q20,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S20=\"\",\"\",PeriodRate(discount,S20))),IF(S20=\"\",\"\",PeriodRate(discount,S20)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H20<>\"\",OFFSET(Profile!$F$24,MATCH(H20,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H20=\"\",\"\",IF(MID($D20,1,1)=\"1\",IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),popcorrect(AR20,$AN20,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S20,discount),0),popcorrect(IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),AR20,L20),$AN20,fiscalyear,$E20,$F20,$S20,discount)))","v":""},{"$f":"IF($H20=\"\",\"\",IF(MID($D20,1,1)=\"1\",IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),popcorrect(AS20,$AN20,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S20,discount),0),popcorrect(IF(OR(LOWER($K20)=\"vrai\",LOWER($K20)=\"true\"),AS20,M20),$AN20,fiscalyear,$E20,$F20,$S20,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L20*PeriodRate($AN20,$S20))/(1+PeriodRate($AN20,$S20))),(L20*PeriodRate($AN20,$S20))/(1+PeriodRate($AN20,$S20)),\"\")","v":""},{"$f":"IF(ISNUMBER((M20*PeriodRate($AN20,$S20))/(1+PeriodRate($AN20,$S20))),(M20*PeriodRate($AN20,$S20))/(1+PeriodRate($AN20,$S20)),\"\")","v":""},{"$f":"IF(ISNUMBER((N20*PeriodRate($AN20,$S20))/(1+PeriodRate($AN20,$S20))),(N20*PeriodRate($AN20,$S20))/(1+PeriodRate($AN20,$S20)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"Controls!$G107","v":""},{"$f":"Profile!H37","v":0}]
[14,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H21),\"\",(IF(OR(MID($I21,1,1)=\"1\",MID($I21,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H21,Profile!$B$23:$B$35,0),1),0))*$J21)","v":""},{"$f":"IF(ISBLANK($H21),\"\",(IF(OR(MID($I21,1,1)=\"2\",MID($I21,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H21,Profile!$B$23:$B$35,0),2),0))*$J21)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P21),ISBLANK(Q21)),\"\",(IF(MID(P21,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q21,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S21=\"\",\"\",PeriodRate(discount,S21))),IF(S21=\"\",\"\",PeriodRate(discount,S21)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H21<>\"\",OFFSET(Profile!$F$24,MATCH(H21,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H21=\"\",\"\",IF(MID($D21,1,1)=\"1\",IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),popcorrect(AR21,$AN21,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S21,discount),0),popcorrect(IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),AR21,L21),$AN21,fiscalyear,$E21,$F21,$S21,discount)))","v":""},{"$f":"IF($H21=\"\",\"\",IF(MID($D21,1,1)=\"1\",IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),popcorrect(AS21,$AN21,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S21,discount),0),popcorrect(IF(OR(LOWER($K21)=\"vrai\",LOWER($K21)=\"true\"),AS21,M21),$AN21,fiscalyear,$E21,$F21,$S21,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L21*PeriodRate($AN21,$S21))/(1+PeriodRate($AN21,$S21))),(L21*PeriodRate($AN21,$S21))/(1+PeriodRate($AN21,$S21)),\"\")","v":""},{"$f":"IF(ISNUMBER((M21*PeriodRate($AN21,$S21))/(1+PeriodRate($AN21,$S21))),(M21*PeriodRate($AN21,$S21))/(1+PeriodRate($AN21,$S21)),\"\")","v":""},{"$f":"IF(ISNUMBER((N21*PeriodRate($AN21,$S21))/(1+PeriodRate($AN21,$S21))),(N21*PeriodRate($AN21,$S21))/(1+PeriodRate($AN21,$S21)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"Controls!$G108","v":""},{"$f":"Profile!H38","v":0}]
[15,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H22),\"\",(IF(OR(MID($I22,1,1)=\"1\",MID($I22,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H22,Profile!$B$23:$B$35,0),1),0))*$J22)","v":""},{"$f":"IF(ISBLANK($H22),\"\",(IF(OR(MID($I22,1,1)=\"2\",MID($I22,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H22,Profile!$B$23:$B$35,0),2),0))*$J22)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P22),ISBLANK(Q22)),\"\",(IF(MID(P22,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q22,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S22=\"\",\"\",PeriodRate(discount,S22))),IF(S22=\"\",\"\",PeriodRate(discount,S22)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H22<>\"\",OFFSET(Profile!$F$24,MATCH(H22,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H22=\"\",\"\",IF(MID($D22,1,1)=\"1\",IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),popcorrect(AR22,$AN22,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S22,discount),0),popcorrect(IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),AR22,L22),$AN22,fiscalyear,$E22,$F22,$S22,discount)))","v":""},{"$f":"IF($H22=\"\",\"\",IF(MID($D22,1,1)=\"1\",IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),popcorrect(AS22,$AN22,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S22,discount),0),popcorrect(IF(OR(LOWER($K22)=\"vrai\",LOWER($K22)=\"true\"),AS22,M22),$AN22,fiscalyear,$E22,$F22,$S22,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L22*PeriodRate($AN22,$S22))/(1+PeriodRate($AN22,$S22))),(L22*PeriodRate($AN22,$S22))/(1+PeriodRate($AN22,$S22)),\"\")","v":""},{"$f":"IF(ISNUMBER((M22*PeriodRate($AN22,$S22))/(1+PeriodRate($AN22,$S22))),(M22*PeriodRate($AN22,$S22))/(1+PeriodRate($AN22,$S22)),\"\")","v":""},{"$f":"IF(ISNUMBER((N22*PeriodRate($AN22,$S22))/(1+PeriodRate($AN22,$S22))),(N22*PeriodRate($AN22,$S22))/(1+PeriodRate($AN22,$S22)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"Controls!$G109","v":""},{"$f":"Profile!H39","v":0}]
[16,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H23),\"\",(IF(OR(MID($I23,1,1)=\"1\",MID($I23,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H23,Profile!$B$23:$B$35,0),1),0))*$J23)","v":""},{"$f":"IF(ISBLANK($H23),\"\",(IF(OR(MID($I23,1,1)=\"2\",MID($I23,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H23,Profile!$B$23:$B$35,0),2),0))*$J23)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P23),ISBLANK(Q23)),\"\",(IF(MID(P23,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q23,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S23=\"\",\"\",PeriodRate(discount,S23))),IF(S23=\"\",\"\",PeriodRate(discount,S23)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H23<>\"\",OFFSET(Profile!$F$24,MATCH(H23,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H23=\"\",\"\",IF(MID($D23,1,1)=\"1\",IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),popcorrect(AR23,$AN23,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S23,discount),0),popcorrect(IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),AR23,L23),$AN23,fiscalyear,$E23,$F23,$S23,discount)))","v":""},{"$f":"IF($H23=\"\",\"\",IF(MID($D23,1,1)=\"1\",IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),popcorrect(AS23,$AN23,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S23,discount),0),popcorrect(IF(OR(LOWER($K23)=\"vrai\",LOWER($K23)=\"true\"),AS23,M23),$AN23,fiscalyear,$E23,$F23,$S23,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L23*PeriodRate($AN23,$S23))/(1+PeriodRate($AN23,$S23))),(L23*PeriodRate($AN23,$S23))/(1+PeriodRate($AN23,$S23)),\"\")","v":""},{"$f":"IF(ISNUMBER((M23*PeriodRate($AN23,$S23))/(1+PeriodRate($AN23,$S23))),(M23*PeriodRate($AN23,$S23))/(1+PeriodRate($AN23,$S23)),\"\")","v":""},{"$f":"IF(ISNUMBER((N23*PeriodRate($AN23,$S23))/(1+PeriodRate($AN23,$S23))),(N23*PeriodRate($AN23,$S23))/(1+PeriodRate($AN23,$S23)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"Controls!$G110","v":""},{"$f":"Profile!H40","v":0}]
[17,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H24),\"\",(IF(OR(MID($I24,1,1)=\"1\",MID($I24,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H24,Profile!$B$23:$B$35,0),1),0))*$J24)","v":""},{"$f":"IF(ISBLANK($H24),\"\",(IF(OR(MID($I24,1,1)=\"2\",MID($I24,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H24,Profile!$B$23:$B$35,0),2),0))*$J24)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P24),ISBLANK(Q24)),\"\",(IF(MID(P24,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q24,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S24=\"\",\"\",PeriodRate(discount,S24))),IF(S24=\"\",\"\",PeriodRate(discount,S24)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H24<>\"\",OFFSET(Profile!$F$24,MATCH(H24,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H24=\"\",\"\",IF(MID($D24,1,1)=\"1\",IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),popcorrect(AR24,$AN24,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S24,discount),0),popcorrect(IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),AR24,L24),$AN24,fiscalyear,$E24,$F24,$S24,discount)))","v":""},{"$f":"IF($H24=\"\",\"\",IF(MID($D24,1,1)=\"1\",IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),popcorrect(AS24,$AN24,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S24,discount),0),popcorrect(IF(OR(LOWER($K24)=\"vrai\",LOWER($K24)=\"true\"),AS24,M24),$AN24,fiscalyear,$E24,$F24,$S24,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L24*PeriodRate($AN24,$S24))/(1+PeriodRate($AN24,$S24))),(L24*PeriodRate($AN24,$S24))/(1+PeriodRate($AN24,$S24)),\"\")","v":""},{"$f":"IF(ISNUMBER((M24*PeriodRate($AN24,$S24))/(1+PeriodRate($AN24,$S24))),(M24*PeriodRate($AN24,$S24))/(1+PeriodRate($AN24,$S24)),\"\")","v":""},{"$f":"IF(ISNUMBER((N24*PeriodRate($AN24,$S24))/(1+PeriodRate($AN24,$S24))),(N24*PeriodRate($AN24,$S24))/(1+PeriodRate($AN24,$S24)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"Controls!$G111","v":""},{"$f":"Profile!H41","v":0}]
[18,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H25),\"\",(IF(OR(MID($I25,1,1)=\"1\",MID($I25,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H25,Profile!$B$23:$B$35,0),1),0))*$J25)","v":""},{"$f":"IF(ISBLANK($H25),\"\",(IF(OR(MID($I25,1,1)=\"2\",MID($I25,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H25,Profile!$B$23:$B$35,0),2),0))*$J25)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P25),ISBLANK(Q25)),\"\",(IF(MID(P25,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q25,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S25=\"\",\"\",PeriodRate(discount,S25))),IF(S25=\"\",\"\",PeriodRate(discount,S25)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H25<>\"\",OFFSET(Profile!$F$24,MATCH(H25,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H25=\"\",\"\",IF(MID($D25,1,1)=\"1\",IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),popcorrect(AR25,$AN25,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S25,discount),0),popcorrect(IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),AR25,L25),$AN25,fiscalyear,$E25,$F25,$S25,discount)))","v":""},{"$f":"IF($H25=\"\",\"\",IF(MID($D25,1,1)=\"1\",IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),popcorrect(AS25,$AN25,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S25,discount),0),popcorrect(IF(OR(LOWER($K25)=\"vrai\",LOWER($K25)=\"true\"),AS25,M25),$AN25,fiscalyear,$E25,$F25,$S25,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L25*PeriodRate($AN25,$S25))/(1+PeriodRate($AN25,$S25))),(L25*PeriodRate($AN25,$S25))/(1+PeriodRate($AN25,$S25)),\"\")","v":""},{"$f":"IF(ISNUMBER((M25*PeriodRate($AN25,$S25))/(1+PeriodRate($AN25,$S25))),(M25*PeriodRate($AN25,$S25))/(1+PeriodRate($AN25,$S25)),\"\")","v":""},{"$f":"IF(ISNUMBER((N25*PeriodRate($AN25,$S25))/(1+PeriodRate($AN25,$S25))),(N25*PeriodRate($AN25,$S25))/(1+PeriodRate($AN25,$S25)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"Controls!$G112","v":""}]
[19,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H26),\"\",(IF(OR(MID($I26,1,1)=\"1\",MID($I26,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H26,Profile!$B$23:$B$35,0),1),0))*$J26)","v":""},{"$f":"IF(ISBLANK($H26),\"\",(IF(OR(MID($I26,1,1)=\"2\",MID($I26,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H26,Profile!$B$23:$B$35,0),2),0))*$J26)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P26),ISBLANK(Q26)),\"\",(IF(MID(P26,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q26,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S26=\"\",\"\",PeriodRate(discount,S26))),IF(S26=\"\",\"\",PeriodRate(discount,S26)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H26<>\"\",OFFSET(Profile!$F$24,MATCH(H26,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H26=\"\",\"\",IF(MID($D26,1,1)=\"1\",IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),popcorrect(AR26,$AN26,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S26,discount),0),popcorrect(IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),AR26,L26),$AN26,fiscalyear,$E26,$F26,$S26,discount)))","v":""},{"$f":"IF($H26=\"\",\"\",IF(MID($D26,1,1)=\"1\",IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),popcorrect(AS26,$AN26,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S26,discount),0),popcorrect(IF(OR(LOWER($K26)=\"vrai\",LOWER($K26)=\"true\"),AS26,M26),$AN26,fiscalyear,$E26,$F26,$S26,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L26*PeriodRate($AN26,$S26))/(1+PeriodRate($AN26,$S26))),(L26*PeriodRate($AN26,$S26))/(1+PeriodRate($AN26,$S26)),\"\")","v":""},{"$f":"IF(ISNUMBER((M26*PeriodRate($AN26,$S26))/(1+PeriodRate($AN26,$S26))),(M26*PeriodRate($AN26,$S26))/(1+PeriodRate($AN26,$S26)),\"\")","v":""},{"$f":"IF(ISNUMBER((N26*PeriodRate($AN26,$S26))/(1+PeriodRate($AN26,$S26))),(N26*PeriodRate($AN26,$S26))/(1+PeriodRate($AN26,$S26)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"Controls!$G113","v":""}]
[20,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H27),\"\",(IF(OR(MID($I27,1,1)=\"1\",MID($I27,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H27,Profile!$B$23:$B$35,0),1),0))*$J27)","v":""},{"$f":"IF(ISBLANK($H27),\"\",(IF(OR(MID($I27,1,1)=\"2\",MID($I27,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H27,Profile!$B$23:$B$35,0),2),0))*$J27)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P27),ISBLANK(Q27)),\"\",(IF(MID(P27,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q27,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S27=\"\",\"\",PeriodRate(discount,S27))),IF(S27=\"\",\"\",PeriodRate(discount,S27)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H27<>\"\",OFFSET(Profile!$F$24,MATCH(H27,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H27=\"\",\"\",IF(MID($D27,1,1)=\"1\",IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),popcorrect(AR27,$AN27,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S27,discount),0),popcorrect(IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),AR27,L27),$AN27,fiscalyear,$E27,$F27,$S27,discount)))","v":""},{"$f":"IF($H27=\"\",\"\",IF(MID($D27,1,1)=\"1\",IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),popcorrect(AS27,$AN27,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S27,discount),0),popcorrect(IF(OR(LOWER($K27)=\"vrai\",LOWER($K27)=\"true\"),AS27,M27),$AN27,fiscalyear,$E27,$F27,$S27,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L27*PeriodRate($AN27,$S27))/(1+PeriodRate($AN27,$S27))),(L27*PeriodRate($AN27,$S27))/(1+PeriodRate($AN27,$S27)),\"\")","v":""},{"$f":"IF(ISNUMBER((M27*PeriodRate($AN27,$S27))/(1+PeriodRate($AN27,$S27))),(M27*PeriodRate($AN27,$S27))/(1+PeriodRate($AN27,$S27)),\"\")","v":""},{"$f":"IF(ISNUMBER((N27*PeriodRate($AN27,$S27))/(1+PeriodRate($AN27,$S27))),(N27*PeriodRate($AN27,$S27))/(1+PeriodRate($AN27,$S27)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"Controls!$G114","v":""}]
[21,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H28),\"\",(IF(OR(MID($I28,1,1)=\"1\",MID($I28,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H28,Profile!$B$23:$B$35,0),1),0))*$J28)","v":""},{"$f":"IF(ISBLANK($H28),\"\",(IF(OR(MID($I28,1,1)=\"2\",MID($I28,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H28,Profile!$B$23:$B$35,0),2),0))*$J28)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P28),ISBLANK(Q28)),\"\",(IF(MID(P28,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q28,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S28=\"\",\"\",PeriodRate(discount,S28))),IF(S28=\"\",\"\",PeriodRate(discount,S28)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H28<>\"\",OFFSET(Profile!$F$24,MATCH(H28,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H28=\"\",\"\",IF(MID($D28,1,1)=\"1\",IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),popcorrect(AR28,$AN28,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S28,discount),0),popcorrect(IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),AR28,L28),$AN28,fiscalyear,$E28,$F28,$S28,discount)))","v":""},{"$f":"IF($H28=\"\",\"\",IF(MID($D28,1,1)=\"1\",IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),popcorrect(AS28,$AN28,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S28,discount),0),popcorrect(IF(OR(LOWER($K28)=\"vrai\",LOWER($K28)=\"true\"),AS28,M28),$AN28,fiscalyear,$E28,$F28,$S28,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L28*PeriodRate($AN28,$S28))/(1+PeriodRate($AN28,$S28))),(L28*PeriodRate($AN28,$S28))/(1+PeriodRate($AN28,$S28)),\"\")","v":""},{"$f":"IF(ISNUMBER((M28*PeriodRate($AN28,$S28))/(1+PeriodRate($AN28,$S28))),(M28*PeriodRate($AN28,$S28))/(1+PeriodRate($AN28,$S28)),\"\")","v":""},{"$f":"IF(ISNUMBER((N28*PeriodRate($AN28,$S28))/(1+PeriodRate($AN28,$S28))),(N28*PeriodRate($AN28,$S28))/(1+PeriodRate($AN28,$S28)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"Controls!$G115","v":""}]
[22,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H29),\"\",(IF(OR(MID($I29,1,1)=\"1\",MID($I29,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H29,Profile!$B$23:$B$35,0),1),0))*$J29)","v":""},{"$f":"IF(ISBLANK($H29),\"\",(IF(OR(MID($I29,1,1)=\"2\",MID($I29,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H29,Profile!$B$23:$B$35,0),2),0))*$J29)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P29),ISBLANK(Q29)),\"\",(IF(MID(P29,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q29,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S29=\"\",\"\",PeriodRate(discount,S29))),IF(S29=\"\",\"\",PeriodRate(discount,S29)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H29<>\"\",OFFSET(Profile!$F$24,MATCH(H29,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H29=\"\",\"\",IF(MID($D29,1,1)=\"1\",IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),popcorrect(AR29,$AN29,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S29,discount),0),popcorrect(IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),AR29,L29),$AN29,fiscalyear,$E29,$F29,$S29,discount)))","v":""},{"$f":"IF($H29=\"\",\"\",IF(MID($D29,1,1)=\"1\",IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),popcorrect(AS29,$AN29,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S29,discount),0),popcorrect(IF(OR(LOWER($K29)=\"vrai\",LOWER($K29)=\"true\"),AS29,M29),$AN29,fiscalyear,$E29,$F29,$S29,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L29*PeriodRate($AN29,$S29))/(1+PeriodRate($AN29,$S29))),(L29*PeriodRate($AN29,$S29))/(1+PeriodRate($AN29,$S29)),\"\")","v":""},{"$f":"IF(ISNUMBER((M29*PeriodRate($AN29,$S29))/(1+PeriodRate($AN29,$S29))),(M29*PeriodRate($AN29,$S29))/(1+PeriodRate($AN29,$S29)),\"\")","v":""},{"$f":"IF(ISNUMBER((N29*PeriodRate($AN29,$S29))/(1+PeriodRate($AN29,$S29))),(N29*PeriodRate($AN29,$S29))/(1+PeriodRate($AN29,$S29)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"Controls!$G116","v":""}]
[23,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H30),\"\",(IF(OR(MID($I30,1,1)=\"1\",MID($I30,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H30,Profile!$B$23:$B$35,0),1),0))*$J30)","v":""},{"$f":"IF(ISBLANK($H30),\"\",(IF(OR(MID($I30,1,1)=\"2\",MID($I30,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H30,Profile!$B$23:$B$35,0),2),0))*$J30)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P30),ISBLANK(Q30)),\"\",(IF(MID(P30,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q30,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S30=\"\",\"\",PeriodRate(discount,S30))),IF(S30=\"\",\"\",PeriodRate(discount,S30)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H30<>\"\",OFFSET(Profile!$F$24,MATCH(H30,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H30=\"\",\"\",IF(MID($D30,1,1)=\"1\",IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),popcorrect(AR30,$AN30,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S30,discount),0),popcorrect(IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),AR30,L30),$AN30,fiscalyear,$E30,$F30,$S30,discount)))","v":""},{"$f":"IF($H30=\"\",\"\",IF(MID($D30,1,1)=\"1\",IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),popcorrect(AS30,$AN30,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S30,discount),0),popcorrect(IF(OR(LOWER($K30)=\"vrai\",LOWER($K30)=\"true\"),AS30,M30),$AN30,fiscalyear,$E30,$F30,$S30,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L30*PeriodRate($AN30,$S30))/(1+PeriodRate($AN30,$S30))),(L30*PeriodRate($AN30,$S30))/(1+PeriodRate($AN30,$S30)),\"\")","v":""},{"$f":"IF(ISNUMBER((M30*PeriodRate($AN30,$S30))/(1+PeriodRate($AN30,$S30))),(M30*PeriodRate($AN30,$S30))/(1+PeriodRate($AN30,$S30)),\"\")","v":""},{"$f":"IF(ISNUMBER((N30*PeriodRate($AN30,$S30))/(1+PeriodRate($AN30,$S30))),(N30*PeriodRate($AN30,$S30))/(1+PeriodRate($AN30,$S30)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"Controls!$G117","v":""}]
[24,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H31),\"\",(IF(OR(MID($I31,1,1)=\"1\",MID($I31,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H31,Profile!$B$23:$B$35,0),1),0))*$J31)","v":""},{"$f":"IF(ISBLANK($H31),\"\",(IF(OR(MID($I31,1,1)=\"2\",MID($I31,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H31,Profile!$B$23:$B$35,0),2),0))*$J31)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P31),ISBLANK(Q31)),\"\",(IF(MID(P31,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q31,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S31=\"\",\"\",PeriodRate(discount,S31))),IF(S31=\"\",\"\",PeriodRate(discount,S31)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H31<>\"\",OFFSET(Profile!$F$24,MATCH(H31,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H31=\"\",\"\",IF(MID($D31,1,1)=\"1\",IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),popcorrect(AR31,$AN31,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S31,discount),0),popcorrect(IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),AR31,L31),$AN31,fiscalyear,$E31,$F31,$S31,discount)))","v":""},{"$f":"IF($H31=\"\",\"\",IF(MID($D31,1,1)=\"1\",IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),popcorrect(AS31,$AN31,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S31,discount),0),popcorrect(IF(OR(LOWER($K31)=\"vrai\",LOWER($K31)=\"true\"),AS31,M31),$AN31,fiscalyear,$E31,$F31,$S31,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L31*PeriodRate($AN31,$S31))/(1+PeriodRate($AN31,$S31))),(L31*PeriodRate($AN31,$S31))/(1+PeriodRate($AN31,$S31)),\"\")","v":""},{"$f":"IF(ISNUMBER((M31*PeriodRate($AN31,$S31))/(1+PeriodRate($AN31,$S31))),(M31*PeriodRate($AN31,$S31))/(1+PeriodRate($AN31,$S31)),\"\")","v":""},{"$f":"IF(ISNUMBER((N31*PeriodRate($AN31,$S31))/(1+PeriodRate($AN31,$S31))),(N31*PeriodRate($AN31,$S31))/(1+PeriodRate($AN31,$S31)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"Controls!$G118","v":""}]
[25,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H32),\"\",(IF(OR(MID($I32,1,1)=\"1\",MID($I32,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H32,Profile!$B$23:$B$35,0),1),0))*$J32)","v":""},{"$f":"IF(ISBLANK($H32),\"\",(IF(OR(MID($I32,1,1)=\"2\",MID($I32,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H32,Profile!$B$23:$B$35,0),2),0))*$J32)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P32),ISBLANK(Q32)),\"\",(IF(MID(P32,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q32,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S32=\"\",\"\",PeriodRate(discount,S32))),IF(S32=\"\",\"\",PeriodRate(discount,S32)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H32<>\"\",OFFSET(Profile!$F$24,MATCH(H32,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H32=\"\",\"\",IF(MID($D32,1,1)=\"1\",IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),popcorrect(AR32,$AN32,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S32,discount),0),popcorrect(IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),AR32,L32),$AN32,fiscalyear,$E32,$F32,$S32,discount)))","v":""},{"$f":"IF($H32=\"\",\"\",IF(MID($D32,1,1)=\"1\",IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),popcorrect(AS32,$AN32,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S32,discount),0),popcorrect(IF(OR(LOWER($K32)=\"vrai\",LOWER($K32)=\"true\"),AS32,M32),$AN32,fiscalyear,$E32,$F32,$S32,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L32*PeriodRate($AN32,$S32))/(1+PeriodRate($AN32,$S32))),(L32*PeriodRate($AN32,$S32))/(1+PeriodRate($AN32,$S32)),\"\")","v":""},{"$f":"IF(ISNUMBER((M32*PeriodRate($AN32,$S32))/(1+PeriodRate($AN32,$S32))),(M32*PeriodRate($AN32,$S32))/(1+PeriodRate($AN32,$S32)),\"\")","v":""},{"$f":"IF(ISNUMBER((N32*PeriodRate($AN32,$S32))/(1+PeriodRate($AN32,$S32))),(N32*PeriodRate($AN32,$S32))/(1+PeriodRate($AN32,$S32)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"Controls!$G119","v":""}]
[26,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H33),\"\",(IF(OR(MID($I33,1,1)=\"1\",MID($I33,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H33,Profile!$B$23:$B$35,0),1),0))*$J33)","v":""},{"$f":"IF(ISBLANK($H33),\"\",(IF(OR(MID($I33,1,1)=\"2\",MID($I33,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H33,Profile!$B$23:$B$35,0),2),0))*$J33)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P33),ISBLANK(Q33)),\"\",(IF(MID(P33,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q33,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S33=\"\",\"\",PeriodRate(discount,S33))),IF(S33=\"\",\"\",PeriodRate(discount,S33)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H33<>\"\",OFFSET(Profile!$F$24,MATCH(H33,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H33=\"\",\"\",IF(MID($D33,1,1)=\"1\",IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),popcorrect(AR33,$AN33,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S33,discount),0),popcorrect(IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),AR33,L33),$AN33,fiscalyear,$E33,$F33,$S33,discount)))","v":""},{"$f":"IF($H33=\"\",\"\",IF(MID($D33,1,1)=\"1\",IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),popcorrect(AS33,$AN33,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S33,discount),0),popcorrect(IF(OR(LOWER($K33)=\"vrai\",LOWER($K33)=\"true\"),AS33,M33),$AN33,fiscalyear,$E33,$F33,$S33,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L33*PeriodRate($AN33,$S33))/(1+PeriodRate($AN33,$S33))),(L33*PeriodRate($AN33,$S33))/(1+PeriodRate($AN33,$S33)),\"\")","v":""},{"$f":"IF(ISNUMBER((M33*PeriodRate($AN33,$S33))/(1+PeriodRate($AN33,$S33))),(M33*PeriodRate($AN33,$S33))/(1+PeriodRate($AN33,$S33)),\"\")","v":""},{"$f":"IF(ISNUMBER((N33*PeriodRate($AN33,$S33))/(1+PeriodRate($AN33,$S33))),(N33*PeriodRate($AN33,$S33))/(1+PeriodRate($AN33,$S33)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"Controls!$G120","v":""}]
[27,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H34),\"\",(IF(OR(MID($I34,1,1)=\"1\",MID($I34,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H34,Profile!$B$23:$B$35,0),1),0))*$J34)","v":""},{"$f":"IF(ISBLANK($H34),\"\",(IF(OR(MID($I34,1,1)=\"2\",MID($I34,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H34,Profile!$B$23:$B$35,0),2),0))*$J34)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P34),ISBLANK(Q34)),\"\",(IF(MID(P34,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q34,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S34=\"\",\"\",PeriodRate(discount,S34))),IF(S34=\"\",\"\",PeriodRate(discount,S34)),\"\")","v":""},{"$f":"IF(ISNUMBER(IF(U34=\"\",\"\",PeriodFactor(Y34,(S34*(timeperiod))))),IF(U34=\"\",\"\",PeriodFactor(Y34,(S34*(timeperiod)))),\"\")","v":""},null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H34<>\"\",OFFSET(Profile!$F$24,MATCH(H34,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H34=\"\",\"\",IF(MID($D34,1,1)=\"1\",IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),popcorrect(AR34,$AN34,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S34,discount),0),popcorrect(IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),AR34,L34),$AN34,fiscalyear,$E34,$F34,$S34,discount)))","v":""},{"$f":"IF($H34=\"\",\"\",IF(MID($D34,1,1)=\"1\",IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),popcorrect(AS34,$AN34,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S34,discount),0),popcorrect(IF(OR(LOWER($K34)=\"vrai\",LOWER($K34)=\"true\"),AS34,M34),$AN34,fiscalyear,$E34,$F34,$S34,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L34*PeriodRate($AN34,$S34))/(1+PeriodRate($AN34,$S34))),(L34*PeriodRate($AN34,$S34))/(1+PeriodRate($AN34,$S34)),\"\")","v":""},{"$f":"IF(ISNUMBER((M34*PeriodRate($AN34,$S34))/(1+PeriodRate($AN34,$S34))),(M34*PeriodRate($AN34,$S34))/(1+PeriodRate($AN34,$S34)),\"\")","v":""},{"$f":"IF(ISNUMBER((N34*PeriodRate($AN34,$S34))/(1+PeriodRate($AN34,$S34))),(N34*PeriodRate($AN34,$S34))/(1+PeriodRate($AN34,$S34)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"Controls!$G121","v":""}]
[28,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H35),\"\",(IF(OR(MID($I35,1,1)=\"1\",MID($I35,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H35,Profile!$B$23:$B$35,0),1),0))*$J35)","v":""},{"$f":"IF(ISBLANK($H35),\"\",(IF(OR(MID($I35,1,1)=\"2\",MID($I35,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H35,Profile!$B$23:$B$35,0),2),0))*$J35)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P35),ISBLANK(Q35)),\"\",(IF(MID(P35,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q35,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S35=\"\",\"\",PeriodRate(discount,S35))),IF(S35=\"\",\"\",PeriodRate(discount,S35)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H35<>\"\",OFFSET(Profile!$F$24,MATCH(H35,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H35=\"\",\"\",IF(MID($D35,1,1)=\"1\",IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),popcorrect(AR35,$AN35,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S35,discount),0),popcorrect(IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),AR35,L35),$AN35,fiscalyear,$E35,$F35,$S35,discount)))","v":""},{"$f":"IF($H35=\"\",\"\",IF(MID($D35,1,1)=\"1\",IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),popcorrect(AS35,$AN35,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S35,discount),0),popcorrect(IF(OR(LOWER($K35)=\"vrai\",LOWER($K35)=\"true\"),AS35,M35),$AN35,fiscalyear,$E35,$F35,$S35,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L35*PeriodRate($AN35,$S35))/(1+PeriodRate($AN35,$S35))),(L35*PeriodRate($AN35,$S35))/(1+PeriodRate($AN35,$S35)),\"\")","v":""},{"$f":"IF(ISNUMBER((M35*PeriodRate($AN35,$S35))/(1+PeriodRate($AN35,$S35))),(M35*PeriodRate($AN35,$S35))/(1+PeriodRate($AN35,$S35)),\"\")","v":""},{"$f":"IF(ISNUMBER((N35*PeriodRate($AN35,$S35))/(1+PeriodRate($AN35,$S35))),(N35*PeriodRate($AN35,$S35))/(1+PeriodRate($AN35,$S35)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"Controls!$G122","v":""}]
[29,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H36),\"\",(IF(OR(MID($I36,1,1)=\"1\",MID($I36,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H36,Profile!$B$23:$B$35,0),1),0))*$J36)","v":""},{"$f":"IF(ISBLANK($H36),\"\",(IF(OR(MID($I36,1,1)=\"2\",MID($I36,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H36,Profile!$B$23:$B$35,0),2),0))*$J36)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P36),ISBLANK(Q36)),\"\",(IF(MID(P36,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q36,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S36=\"\",\"\",PeriodRate(discount,S36))),IF(S36=\"\",\"\",PeriodRate(discount,S36)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H36<>\"\",OFFSET(Profile!$F$24,MATCH(H36,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H36=\"\",\"\",IF(MID($D36,1,1)=\"1\",IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),popcorrect(AR36,$AN36,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S36,discount),0),popcorrect(IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),AR36,L36),$AN36,fiscalyear,$E36,$F36,$S36,discount)))","v":""},{"$f":"IF($H36=\"\",\"\",IF(MID($D36,1,1)=\"1\",IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),popcorrect(AS36,$AN36,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S36,discount),0),popcorrect(IF(OR(LOWER($K36)=\"vrai\",LOWER($K36)=\"true\"),AS36,M36),$AN36,fiscalyear,$E36,$F36,$S36,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L36*PeriodRate($AN36,$S36))/(1+PeriodRate($AN36,$S36))),(L36*PeriodRate($AN36,$S36))/(1+PeriodRate($AN36,$S36)),\"\")","v":""},{"$f":"IF(ISNUMBER((M36*PeriodRate($AN36,$S36))/(1+PeriodRate($AN36,$S36))),(M36*PeriodRate($AN36,$S36))/(1+PeriodRate($AN36,$S36)),\"\")","v":""},{"$f":"IF(ISNUMBER((N36*PeriodRate($AN36,$S36))/(1+PeriodRate($AN36,$S36))),(N36*PeriodRate($AN36,$S36))/(1+PeriodRate($AN36,$S36)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"Controls!$G123","v":""}]
[30,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H37),\"\",(IF(OR(MID($I37,1,1)=\"1\",MID($I37,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H37,Profile!$B$23:$B$35,0),1),0))*$J37)","v":""},{"$f":"IF(ISBLANK($H37),\"\",(IF(OR(MID($I37,1,1)=\"2\",MID($I37,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H37,Profile!$B$23:$B$35,0),2),0))*$J37)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P37),ISBLANK(Q37)),\"\",(IF(MID(P37,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q37,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S37=\"\",\"\",PeriodRate(discount,S37))),IF(S37=\"\",\"\",PeriodRate(discount,S37)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H37<>\"\",OFFSET(Profile!$F$24,MATCH(H37,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H37=\"\",\"\",IF(MID($D37,1,1)=\"1\",IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),popcorrect(AR37,$AN37,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S37,discount),0),popcorrect(IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),AR37,L37),$AN37,fiscalyear,$E37,$F37,$S37,discount)))","v":""},{"$f":"IF($H37=\"\",\"\",IF(MID($D37,1,1)=\"1\",IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),popcorrect(AS37,$AN37,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S37,discount),0),popcorrect(IF(OR(LOWER($K37)=\"vrai\",LOWER($K37)=\"true\"),AS37,M37),$AN37,fiscalyear,$E37,$F37,$S37,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L37*PeriodRate($AN37,$S37))/(1+PeriodRate($AN37,$S37))),(L37*PeriodRate($AN37,$S37))/(1+PeriodRate($AN37,$S37)),\"\")","v":""},{"$f":"IF(ISNUMBER((M37*PeriodRate($AN37,$S37))/(1+PeriodRate($AN37,$S37))),(M37*PeriodRate($AN37,$S37))/(1+PeriodRate($AN37,$S37)),\"\")","v":""},{"$f":"IF(ISNUMBER((N37*PeriodRate($AN37,$S37))/(1+PeriodRate($AN37,$S37))),(N37*PeriodRate($AN37,$S37))/(1+PeriodRate($AN37,$S37)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"Controls!$G124","v":""}]
[31,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H38),\"\",(IF(OR(MID($I38,1,1)=\"1\",MID($I38,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H38,Profile!$B$23:$B$35,0),1),0))*$J38)","v":""},{"$f":"IF(ISBLANK($H38),\"\",(IF(OR(MID($I38,1,1)=\"2\",MID($I38,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H38,Profile!$B$23:$B$35,0),2),0))*$J38)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P38),ISBLANK(Q38)),\"\",(IF(MID(P38,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q38,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S38=\"\",\"\",PeriodRate(discount,S38))),IF(S38=\"\",\"\",PeriodRate(discount,S38)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H38<>\"\",OFFSET(Profile!$F$24,MATCH(H38,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H38=\"\",\"\",IF(MID($D38,1,1)=\"1\",IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),popcorrect(AR38,$AN38,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S38,discount),0),popcorrect(IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),AR38,L38),$AN38,fiscalyear,$E38,$F38,$S38,discount)))","v":""},{"$f":"IF($H38=\"\",\"\",IF(MID($D38,1,1)=\"1\",IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),popcorrect(AS38,$AN38,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S38,discount),0),popcorrect(IF(OR(LOWER($K38)=\"vrai\",LOWER($K38)=\"true\"),AS38,M38),$AN38,fiscalyear,$E38,$F38,$S38,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L38*PeriodRate($AN38,$S38))/(1+PeriodRate($AN38,$S38))),(L38*PeriodRate($AN38,$S38))/(1+PeriodRate($AN38,$S38)),\"\")","v":""},{"$f":"IF(ISNUMBER((M38*PeriodRate($AN38,$S38))/(1+PeriodRate($AN38,$S38))),(M38*PeriodRate($AN38,$S38))/(1+PeriodRate($AN38,$S38)),\"\")","v":""},{"$f":"IF(ISNUMBER((N38*PeriodRate($AN38,$S38))/(1+PeriodRate($AN38,$S38))),(N38*PeriodRate($AN38,$S38))/(1+PeriodRate($AN38,$S38)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,31,{"$f":"Controls!$G125","v":""}]
[32,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H39),\"\",(IF(OR(MID($I39,1,1)=\"1\",MID($I39,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H39,Profile!$B$23:$B$35,0),1),0))*$J39)","v":""},{"$f":"IF(ISBLANK($H39),\"\",(IF(OR(MID($I39,1,1)=\"2\",MID($I39,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H39,Profile!$B$23:$B$35,0),2),0))*$J39)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P39),ISBLANK(Q39)),\"\",(IF(MID(P39,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q39,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S39=\"\",\"\",PeriodRate(discount,S39))),IF(S39=\"\",\"\",PeriodRate(discount,S39)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H39<>\"\",OFFSET(Profile!$F$24,MATCH(H39,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H39=\"\",\"\",IF(MID($D39,1,1)=\"1\",IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),popcorrect(AR39,$AN39,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S39,discount),0),popcorrect(IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),AR39,L39),$AN39,fiscalyear,$E39,$F39,$S39,discount)))","v":""},{"$f":"IF($H39=\"\",\"\",IF(MID($D39,1,1)=\"1\",IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),popcorrect(AS39,$AN39,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S39,discount),0),popcorrect(IF(OR(LOWER($K39)=\"vrai\",LOWER($K39)=\"true\"),AS39,M39),$AN39,fiscalyear,$E39,$F39,$S39,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L39*PeriodRate($AN39,$S39))/(1+PeriodRate($AN39,$S39))),(L39*PeriodRate($AN39,$S39))/(1+PeriodRate($AN39,$S39)),\"\")","v":""},{"$f":"IF(ISNUMBER((M39*PeriodRate($AN39,$S39))/(1+PeriodRate($AN39,$S39))),(M39*PeriodRate($AN39,$S39))/(1+PeriodRate($AN39,$S39)),\"\")","v":""},{"$f":"IF(ISNUMBER((N39*PeriodRate($AN39,$S39))/(1+PeriodRate($AN39,$S39))),(N39*PeriodRate($AN39,$S39))/(1+PeriodRate($AN39,$S39)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"Controls!$G126","v":""}]
[33,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H40),\"\",(IF(OR(MID($I40,1,1)=\"1\",MID($I40,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H40,Profile!$B$23:$B$35,0),1),0))*$J40)","v":""},{"$f":"IF(ISBLANK($H40),\"\",(IF(OR(MID($I40,1,1)=\"2\",MID($I40,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H40,Profile!$B$23:$B$35,0),2),0))*$J40)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P40),ISBLANK(Q40)),\"\",(IF(MID(P40,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q40,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S40=\"\",\"\",PeriodRate(discount,S40))),IF(S40=\"\",\"\",PeriodRate(discount,S40)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H40<>\"\",OFFSET(Profile!$F$24,MATCH(H40,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H40=\"\",\"\",IF(MID($D40,1,1)=\"1\",IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),popcorrect(AR40,$AN40,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S40,discount),0),popcorrect(IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),AR40,L40),$AN40,fiscalyear,$E40,$F40,$S40,discount)))","v":""},{"$f":"IF($H40=\"\",\"\",IF(MID($D40,1,1)=\"1\",IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),popcorrect(AS40,$AN40,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S40,discount),0),popcorrect(IF(OR(LOWER($K40)=\"vrai\",LOWER($K40)=\"true\"),AS40,M40),$AN40,fiscalyear,$E40,$F40,$S40,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L40*PeriodRate($AN40,$S40))/(1+PeriodRate($AN40,$S40))),(L40*PeriodRate($AN40,$S40))/(1+PeriodRate($AN40,$S40)),\"\")","v":""},{"$f":"IF(ISNUMBER((M40*PeriodRate($AN40,$S40))/(1+PeriodRate($AN40,$S40))),(M40*PeriodRate($AN40,$S40))/(1+PeriodRate($AN40,$S40)),\"\")","v":""},{"$f":"IF(ISNUMBER((N40*PeriodRate($AN40,$S40))/(1+PeriodRate($AN40,$S40))),(N40*PeriodRate($AN40,$S40))/(1+PeriodRate($AN40,$S40)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"Controls!$G127","v":""}]
[34,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H41),\"\",(IF(OR(MID($I41,1,1)=\"1\",MID($I41,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H41,Profile!$B$23:$B$35,0),1),0))*$J41)","v":""},{"$f":"IF(ISBLANK($H41),\"\",(IF(OR(MID($I41,1,1)=\"2\",MID($I41,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H41,Profile!$B$23:$B$35,0),2),0))*$J41)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P41),ISBLANK(Q41)),\"\",(IF(MID(P41,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q41,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S41=\"\",\"\",PeriodRate(discount,S41))),IF(S41=\"\",\"\",PeriodRate(discount,S41)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H41<>\"\",OFFSET(Profile!$F$24,MATCH(H41,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H41=\"\",\"\",IF(MID($D41,1,1)=\"1\",IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),popcorrect(AR41,$AN41,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S41,discount),0),popcorrect(IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),AR41,L41),$AN41,fiscalyear,$E41,$F41,$S41,discount)))","v":""},{"$f":"IF($H41=\"\",\"\",IF(MID($D41,1,1)=\"1\",IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),popcorrect(AS41,$AN41,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S41,discount),0),popcorrect(IF(OR(LOWER($K41)=\"vrai\",LOWER($K41)=\"true\"),AS41,M41),$AN41,fiscalyear,$E41,$F41,$S41,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L41*PeriodRate($AN41,$S41))/(1+PeriodRate($AN41,$S41))),(L41*PeriodRate($AN41,$S41))/(1+PeriodRate($AN41,$S41)),\"\")","v":""},{"$f":"IF(ISNUMBER((M41*PeriodRate($AN41,$S41))/(1+PeriodRate($AN41,$S41))),(M41*PeriodRate($AN41,$S41))/(1+PeriodRate($AN41,$S41)),\"\")","v":""},{"$f":"IF(ISNUMBER((N41*PeriodRate($AN41,$S41))/(1+PeriodRate($AN41,$S41))),(N41*PeriodRate($AN41,$S41))/(1+PeriodRate($AN41,$S41)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"Controls!$G128","v":""}]
[35,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H42),\"\",(IF(OR(MID($I42,1,1)=\"1\",MID($I42,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H42,Profile!$B$23:$B$35,0),1),0))*$J42)","v":""},{"$f":"IF(ISBLANK($H42),\"\",(IF(OR(MID($I42,1,1)=\"2\",MID($I42,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H42,Profile!$B$23:$B$35,0),2),0))*$J42)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P42),ISBLANK(Q42)),\"\",(IF(MID(P42,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q42,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S42=\"\",\"\",PeriodRate(discount,S42))),IF(S42=\"\",\"\",PeriodRate(discount,S42)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H42<>\"\",OFFSET(Profile!$F$24,MATCH(H42,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H42=\"\",\"\",IF(MID($D42,1,1)=\"1\",IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),popcorrect(AR42,$AN42,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S42,discount),0),popcorrect(IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),AR42,L42),$AN42,fiscalyear,$E42,$F42,$S42,discount)))","v":""},{"$f":"IF($H42=\"\",\"\",IF(MID($D42,1,1)=\"1\",IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),popcorrect(AS42,$AN42,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S42,discount),0),popcorrect(IF(OR(LOWER($K42)=\"vrai\",LOWER($K42)=\"true\"),AS42,M42),$AN42,fiscalyear,$E42,$F42,$S42,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L42*PeriodRate($AN42,$S42))/(1+PeriodRate($AN42,$S42))),(L42*PeriodRate($AN42,$S42))/(1+PeriodRate($AN42,$S42)),\"\")","v":""},{"$f":"IF(ISNUMBER((M42*PeriodRate($AN42,$S42))/(1+PeriodRate($AN42,$S42))),(M42*PeriodRate($AN42,$S42))/(1+PeriodRate($AN42,$S42)),\"\")","v":""},{"$f":"IF(ISNUMBER((N42*PeriodRate($AN42,$S42))/(1+PeriodRate($AN42,$S42))),(N42*PeriodRate($AN42,$S42))/(1+PeriodRate($AN42,$S42)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"Controls!$G129","v":""}]
[36,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H43),\"\",(IF(OR(MID($I43,1,1)=\"1\",MID($I43,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H43,Profile!$B$23:$B$35,0),1),0))*$J43)","v":""},{"$f":"IF(ISBLANK($H43),\"\",(IF(OR(MID($I43,1,1)=\"2\",MID($I43,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H43,Profile!$B$23:$B$35,0),2),0))*$J43)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P43),ISBLANK(Q43)),\"\",(IF(MID(P43,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q43,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S43=\"\",\"\",PeriodRate(discount,S43))),IF(S43=\"\",\"\",PeriodRate(discount,S43)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H43<>\"\",OFFSET(Profile!$F$24,MATCH(H43,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H43=\"\",\"\",IF(MID($D43,1,1)=\"1\",IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),popcorrect(AR43,$AN43,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S43,discount),0),popcorrect(IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),AR43,L43),$AN43,fiscalyear,$E43,$F43,$S43,discount)))","v":""},{"$f":"IF($H43=\"\",\"\",IF(MID($D43,1,1)=\"1\",IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),popcorrect(AS43,$AN43,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S43,discount),0),popcorrect(IF(OR(LOWER($K43)=\"vrai\",LOWER($K43)=\"true\"),AS43,M43),$AN43,fiscalyear,$E43,$F43,$S43,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L43*PeriodRate($AN43,$S43))/(1+PeriodRate($AN43,$S43))),(L43*PeriodRate($AN43,$S43))/(1+PeriodRate($AN43,$S43)),\"\")","v":""},{"$f":"IF(ISNUMBER((M43*PeriodRate($AN43,$S43))/(1+PeriodRate($AN43,$S43))),(M43*PeriodRate($AN43,$S43))/(1+PeriodRate($AN43,$S43)),\"\")","v":""},{"$f":"IF(ISNUMBER((N43*PeriodRate($AN43,$S43))/(1+PeriodRate($AN43,$S43))),(N43*PeriodRate($AN43,$S43))/(1+PeriodRate($AN43,$S43)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"Controls!$G130","v":""}]
[37,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H44),\"\",(IF(OR(MID($I44,1,1)=\"1\",MID($I44,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H44,Profile!$B$23:$B$35,0),1),0))*$J44)","v":""},{"$f":"IF(ISBLANK($H44),\"\",(IF(OR(MID($I44,1,1)=\"2\",MID($I44,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H44,Profile!$B$23:$B$35,0),2),0))*$J44)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P44),ISBLANK(Q44)),\"\",(IF(MID(P44,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q44,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S44=\"\",\"\",PeriodRate(discount,S44))),IF(S44=\"\",\"\",PeriodRate(discount,S44)),\"\")","v":""},{"$f":"IF(ISNUMBER(IF(U44=\"\",\"\",PeriodFactor(Y44,(S44*(timeperiod))))),IF(U44=\"\",\"\",PeriodFactor(Y44,(S44*(timeperiod)))),\"\")","v":""},null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H44<>\"\",OFFSET(Profile!$F$24,MATCH(H44,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H44=\"\",\"\",IF(MID($D44,1,1)=\"1\",IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),popcorrect(AR44,$AN44,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S44,discount),0),popcorrect(IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),AR44,L44),$AN44,fiscalyear,$E44,$F44,$S44,discount)))","v":""},{"$f":"IF($H44=\"\",\"\",IF(MID($D44,1,1)=\"1\",IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),popcorrect(AS44,$AN44,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S44,discount),0),popcorrect(IF(OR(LOWER($K44)=\"vrai\",LOWER($K44)=\"true\"),AS44,M44),$AN44,fiscalyear,$E44,$F44,$S44,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L44*PeriodRate($AN44,$S44))/(1+PeriodRate($AN44,$S44))),(L44*PeriodRate($AN44,$S44))/(1+PeriodRate($AN44,$S44)),\"\")","v":""},{"$f":"IF(ISNUMBER((M44*PeriodRate($AN44,$S44))/(1+PeriodRate($AN44,$S44))),(M44*PeriodRate($AN44,$S44))/(1+PeriodRate($AN44,$S44)),\"\")","v":""},{"$f":"IF(ISNUMBER((N44*PeriodRate($AN44,$S44))/(1+PeriodRate($AN44,$S44))),(N44*PeriodRate($AN44,$S44))/(1+PeriodRate($AN44,$S44)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,37,{"$f":"Controls!$G131","v":""}]
[38,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H45),\"\",(IF(OR(MID($I45,1,1)=\"1\",MID($I45,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H45,Profile!$B$23:$B$35,0),1),0))*$J45)","v":""},{"$f":"IF(ISBLANK($H45),\"\",(IF(OR(MID($I45,1,1)=\"2\",MID($I45,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H45,Profile!$B$23:$B$35,0),2),0))*$J45)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P45),ISBLANK(Q45)),\"\",(IF(MID(P45,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q45,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S45=\"\",\"\",PeriodRate(discount,S45))),IF(S45=\"\",\"\",PeriodRate(discount,S45)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H45<>\"\",OFFSET(Profile!$F$24,MATCH(H45,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H45=\"\",\"\",IF(MID($D45,1,1)=\"1\",IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),popcorrect(AR45,$AN45,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S45,discount),0),popcorrect(IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),AR45,L45),$AN45,fiscalyear,$E45,$F45,$S45,discount)))","v":""},{"$f":"IF($H45=\"\",\"\",IF(MID($D45,1,1)=\"1\",IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),popcorrect(AS45,$AN45,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S45,discount),0),popcorrect(IF(OR(LOWER($K45)=\"vrai\",LOWER($K45)=\"true\"),AS45,M45),$AN45,fiscalyear,$E45,$F45,$S45,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L45*PeriodRate($AN45,$S45))/(1+PeriodRate($AN45,$S45))),(L45*PeriodRate($AN45,$S45))/(1+PeriodRate($AN45,$S45)),\"\")","v":""},{"$f":"IF(ISNUMBER((M45*PeriodRate($AN45,$S45))/(1+PeriodRate($AN45,$S45))),(M45*PeriodRate($AN45,$S45))/(1+PeriodRate($AN45,$S45)),\"\")","v":""},{"$f":"IF(ISNUMBER((N45*PeriodRate($AN45,$S45))/(1+PeriodRate($AN45,$S45))),(N45*PeriodRate($AN45,$S45))/(1+PeriodRate($AN45,$S45)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,38,{"$f":"Controls!$G132","v":""}]
[39,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H46),\"\",(IF(OR(MID($I46,1,1)=\"1\",MID($I46,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H46,Profile!$B$23:$B$35,0),1),0))*$J46)","v":""},{"$f":"IF(ISBLANK($H46),\"\",(IF(OR(MID($I46,1,1)=\"2\",MID($I46,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H46,Profile!$B$23:$B$35,0),2),0))*$J46)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P46),ISBLANK(Q46)),\"\",(IF(MID(P46,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q46,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S46=\"\",\"\",PeriodRate(discount,S46))),IF(S46=\"\",\"\",PeriodRate(discount,S46)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H46<>\"\",OFFSET(Profile!$F$24,MATCH(H46,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H46=\"\",\"\",IF(MID($D46,1,1)=\"1\",IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),popcorrect(AR46,$AN46,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S46,discount),0),popcorrect(IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),AR46,L46),$AN46,fiscalyear,$E46,$F46,$S46,discount)))","v":""},{"$f":"IF($H46=\"\",\"\",IF(MID($D46,1,1)=\"1\",IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),popcorrect(AS46,$AN46,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S46,discount),0),popcorrect(IF(OR(LOWER($K46)=\"vrai\",LOWER($K46)=\"true\"),AS46,M46),$AN46,fiscalyear,$E46,$F46,$S46,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L46*PeriodRate($AN46,$S46))/(1+PeriodRate($AN46,$S46))),(L46*PeriodRate($AN46,$S46))/(1+PeriodRate($AN46,$S46)),\"\")","v":""},{"$f":"IF(ISNUMBER((M46*PeriodRate($AN46,$S46))/(1+PeriodRate($AN46,$S46))),(M46*PeriodRate($AN46,$S46))/(1+PeriodRate($AN46,$S46)),\"\")","v":""},{"$f":"IF(ISNUMBER((N46*PeriodRate($AN46,$S46))/(1+PeriodRate($AN46,$S46))),(N46*PeriodRate($AN46,$S46))/(1+PeriodRate($AN46,$S46)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"Controls!$G133","v":""}]
[40,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H47),\"\",(IF(OR(MID($I47,1,1)=\"1\",MID($I47,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H47,Profile!$B$23:$B$35,0),1),0))*$J47)","v":""},{"$f":"IF(ISBLANK($H47),\"\",(IF(OR(MID($I47,1,1)=\"2\",MID($I47,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H47,Profile!$B$23:$B$35,0),2),0))*$J47)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P47),ISBLANK(Q47)),\"\",(IF(MID(P47,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q47,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S47=\"\",\"\",PeriodRate(discount,S47))),IF(S47=\"\",\"\",PeriodRate(discount,S47)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H47<>\"\",OFFSET(Profile!$F$24,MATCH(H47,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H47=\"\",\"\",IF(MID($D47,1,1)=\"1\",IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),popcorrect(AR47,$AN47,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S47,discount),0),popcorrect(IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),AR47,L47),$AN47,fiscalyear,$E47,$F47,$S47,discount)))","v":""},{"$f":"IF($H47=\"\",\"\",IF(MID($D47,1,1)=\"1\",IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),popcorrect(AS47,$AN47,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S47,discount),0),popcorrect(IF(OR(LOWER($K47)=\"vrai\",LOWER($K47)=\"true\"),AS47,M47),$AN47,fiscalyear,$E47,$F47,$S47,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L47*PeriodRate($AN47,$S47))/(1+PeriodRate($AN47,$S47))),(L47*PeriodRate($AN47,$S47))/(1+PeriodRate($AN47,$S47)),\"\")","v":""},{"$f":"IF(ISNUMBER((M47*PeriodRate($AN47,$S47))/(1+PeriodRate($AN47,$S47))),(M47*PeriodRate($AN47,$S47))/(1+PeriodRate($AN47,$S47)),\"\")","v":""},{"$f":"IF(ISNUMBER((N47*PeriodRate($AN47,$S47))/(1+PeriodRate($AN47,$S47))),(N47*PeriodRate($AN47,$S47))/(1+PeriodRate($AN47,$S47)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"Controls!$G134","v":""}]
[41,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H48),\"\",(IF(OR(MID($I48,1,1)=\"1\",MID($I48,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H48,Profile!$B$23:$B$35,0),1),0))*$J48)","v":""},{"$f":"IF(ISBLANK($H48),\"\",(IF(OR(MID($I48,1,1)=\"2\",MID($I48,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H48,Profile!$B$23:$B$35,0),2),0))*$J48)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P48),ISBLANK(Q48)),\"\",(IF(MID(P48,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q48,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S48=\"\",\"\",PeriodRate(discount,S48))),IF(S48=\"\",\"\",PeriodRate(discount,S48)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H48<>\"\",OFFSET(Profile!$F$24,MATCH(H48,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H48=\"\",\"\",IF(MID($D48,1,1)=\"1\",IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),popcorrect(AR48,$AN48,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S48,discount),0),popcorrect(IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),AR48,L48),$AN48,fiscalyear,$E48,$F48,$S48,discount)))","v":""},{"$f":"IF($H48=\"\",\"\",IF(MID($D48,1,1)=\"1\",IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),popcorrect(AS48,$AN48,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S48,discount),0),popcorrect(IF(OR(LOWER($K48)=\"vrai\",LOWER($K48)=\"true\"),AS48,M48),$AN48,fiscalyear,$E48,$F48,$S48,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L48*PeriodRate($AN48,$S48))/(1+PeriodRate($AN48,$S48))),(L48*PeriodRate($AN48,$S48))/(1+PeriodRate($AN48,$S48)),\"\")","v":""},{"$f":"IF(ISNUMBER((M48*PeriodRate($AN48,$S48))/(1+PeriodRate($AN48,$S48))),(M48*PeriodRate($AN48,$S48))/(1+PeriodRate($AN48,$S48)),\"\")","v":""},{"$f":"IF(ISNUMBER((N48*PeriodRate($AN48,$S48))/(1+PeriodRate($AN48,$S48))),(N48*PeriodRate($AN48,$S48))/(1+PeriodRate($AN48,$S48)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,41,{"$f":"Controls!$G135","v":""}]
[42,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H49),\"\",(IF(OR(MID($I49,1,1)=\"1\",MID($I49,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H49,Profile!$B$23:$B$35,0),1),0))*$J49)","v":""},{"$f":"IF(ISBLANK($H49),\"\",(IF(OR(MID($I49,1,1)=\"2\",MID($I49,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H49,Profile!$B$23:$B$35,0),2),0))*$J49)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P49),ISBLANK(Q49)),\"\",(IF(MID(P49,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q49,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S49=\"\",\"\",PeriodRate(discount,S49))),IF(S49=\"\",\"\",PeriodRate(discount,S49)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H49<>\"\",OFFSET(Profile!$F$24,MATCH(H49,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H49=\"\",\"\",IF(MID($D49,1,1)=\"1\",IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),popcorrect(AR49,$AN49,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S49,discount),0),popcorrect(IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),AR49,L49),$AN49,fiscalyear,$E49,$F49,$S49,discount)))","v":""},{"$f":"IF($H49=\"\",\"\",IF(MID($D49,1,1)=\"1\",IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),popcorrect(AS49,$AN49,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S49,discount),0),popcorrect(IF(OR(LOWER($K49)=\"vrai\",LOWER($K49)=\"true\"),AS49,M49),$AN49,fiscalyear,$E49,$F49,$S49,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L49*PeriodRate($AN49,$S49))/(1+PeriodRate($AN49,$S49))),(L49*PeriodRate($AN49,$S49))/(1+PeriodRate($AN49,$S49)),\"\")","v":""},{"$f":"IF(ISNUMBER((M49*PeriodRate($AN49,$S49))/(1+PeriodRate($AN49,$S49))),(M49*PeriodRate($AN49,$S49))/(1+PeriodRate($AN49,$S49)),\"\")","v":""},{"$f":"IF(ISNUMBER((N49*PeriodRate($AN49,$S49))/(1+PeriodRate($AN49,$S49))),(N49*PeriodRate($AN49,$S49))/(1+PeriodRate($AN49,$S49)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,42,{"$f":"Controls!$G136","v":""}]
[43,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H50),\"\",(IF(OR(MID($I50,1,1)=\"1\",MID($I50,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H50,Profile!$B$23:$B$35,0),1),0))*$J50)","v":""},{"$f":"IF(ISBLANK($H50),\"\",(IF(OR(MID($I50,1,1)=\"2\",MID($I50,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H50,Profile!$B$23:$B$35,0),2),0))*$J50)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P50),ISBLANK(Q50)),\"\",(IF(MID(P50,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q50,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S50=\"\",\"\",PeriodRate(discount,S50))),IF(S50=\"\",\"\",PeriodRate(discount,S50)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H50<>\"\",OFFSET(Profile!$F$24,MATCH(H50,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H50=\"\",\"\",IF(MID($D50,1,1)=\"1\",IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),popcorrect(AR50,$AN50,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S50,discount),0),popcorrect(IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),AR50,L50),$AN50,fiscalyear,$E50,$F50,$S50,discount)))","v":""},{"$f":"IF($H50=\"\",\"\",IF(MID($D50,1,1)=\"1\",IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),popcorrect(AS50,$AN50,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S50,discount),0),popcorrect(IF(OR(LOWER($K50)=\"vrai\",LOWER($K50)=\"true\"),AS50,M50),$AN50,fiscalyear,$E50,$F50,$S50,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L50*PeriodRate($AN50,$S50))/(1+PeriodRate($AN50,$S50))),(L50*PeriodRate($AN50,$S50))/(1+PeriodRate($AN50,$S50)),\"\")","v":""},{"$f":"IF(ISNUMBER((M50*PeriodRate($AN50,$S50))/(1+PeriodRate($AN50,$S50))),(M50*PeriodRate($AN50,$S50))/(1+PeriodRate($AN50,$S50)),\"\")","v":""},{"$f":"IF(ISNUMBER((N50*PeriodRate($AN50,$S50))/(1+PeriodRate($AN50,$S50))),(N50*PeriodRate($AN50,$S50))/(1+PeriodRate($AN50,$S50)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,43,{"$f":"Controls!$G137","v":""}]
[44,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H51),\"\",(IF(OR(MID($I51,1,1)=\"1\",MID($I51,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H51,Profile!$B$23:$B$35,0),1),0))*$J51)","v":""},{"$f":"IF(ISBLANK($H51),\"\",(IF(OR(MID($I51,1,1)=\"2\",MID($I51,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H51,Profile!$B$23:$B$35,0),2),0))*$J51)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P51),ISBLANK(Q51)),\"\",(IF(MID(P51,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q51,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S51=\"\",\"\",PeriodRate(discount,S51))),IF(S51=\"\",\"\",PeriodRate(discount,S51)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H51<>\"\",OFFSET(Profile!$F$24,MATCH(H51,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H51=\"\",\"\",IF(MID($D51,1,1)=\"1\",IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),popcorrect(AR51,$AN51,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S51,discount),0),popcorrect(IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),AR51,L51),$AN51,fiscalyear,$E51,$F51,$S51,discount)))","v":""},{"$f":"IF($H51=\"\",\"\",IF(MID($D51,1,1)=\"1\",IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),popcorrect(AS51,$AN51,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S51,discount),0),popcorrect(IF(OR(LOWER($K51)=\"vrai\",LOWER($K51)=\"true\"),AS51,M51),$AN51,fiscalyear,$E51,$F51,$S51,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L51*PeriodRate($AN51,$S51))/(1+PeriodRate($AN51,$S51))),(L51*PeriodRate($AN51,$S51))/(1+PeriodRate($AN51,$S51)),\"\")","v":""},{"$f":"IF(ISNUMBER((M51*PeriodRate($AN51,$S51))/(1+PeriodRate($AN51,$S51))),(M51*PeriodRate($AN51,$S51))/(1+PeriodRate($AN51,$S51)),\"\")","v":""},{"$f":"IF(ISNUMBER((N51*PeriodRate($AN51,$S51))/(1+PeriodRate($AN51,$S51))),(N51*PeriodRate($AN51,$S51))/(1+PeriodRate($AN51,$S51)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,44,{"$f":"Controls!$G138","v":""}]
[45,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H52),\"\",(IF(OR(MID($I52,1,1)=\"1\",MID($I52,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H52,Profile!$B$23:$B$35,0),1),0))*$J52)","v":""},{"$f":"IF(ISBLANK($H52),\"\",(IF(OR(MID($I52,1,1)=\"2\",MID($I52,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H52,Profile!$B$23:$B$35,0),2),0))*$J52)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P52),ISBLANK(Q52)),\"\",(IF(MID(P52,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q52,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S52=\"\",\"\",PeriodRate(discount,S52))),IF(S52=\"\",\"\",PeriodRate(discount,S52)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H52<>\"\",OFFSET(Profile!$F$24,MATCH(H52,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H52=\"\",\"\",IF(MID($D52,1,1)=\"1\",IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),popcorrect(AR52,$AN52,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S52,discount),0),popcorrect(IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),AR52,L52),$AN52,fiscalyear,$E52,$F52,$S52,discount)))","v":""},{"$f":"IF($H52=\"\",\"\",IF(MID($D52,1,1)=\"1\",IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),popcorrect(AS52,$AN52,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S52,discount),0),popcorrect(IF(OR(LOWER($K52)=\"vrai\",LOWER($K52)=\"true\"),AS52,M52),$AN52,fiscalyear,$E52,$F52,$S52,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L52*PeriodRate($AN52,$S52))/(1+PeriodRate($AN52,$S52))),(L52*PeriodRate($AN52,$S52))/(1+PeriodRate($AN52,$S52)),\"\")","v":""},{"$f":"IF(ISNUMBER((M52*PeriodRate($AN52,$S52))/(1+PeriodRate($AN52,$S52))),(M52*PeriodRate($AN52,$S52))/(1+PeriodRate($AN52,$S52)),\"\")","v":""},{"$f":"IF(ISNUMBER((N52*PeriodRate($AN52,$S52))/(1+PeriodRate($AN52,$S52))),(N52*PeriodRate($AN52,$S52))/(1+PeriodRate($AN52,$S52)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"Controls!$G139","v":""}]
[46,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H53),\"\",(IF(OR(MID($I53,1,1)=\"1\",MID($I53,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H53,Profile!$B$23:$B$35,0),1),0))*$J53)","v":""},{"$f":"IF(ISBLANK($H53),\"\",(IF(OR(MID($I53,1,1)=\"2\",MID($I53,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H53,Profile!$B$23:$B$35,0),2),0))*$J53)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P53),ISBLANK(Q53)),\"\",(IF(MID(P53,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q53,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S53=\"\",\"\",PeriodRate(discount,S53))),IF(S53=\"\",\"\",PeriodRate(discount,S53)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H53<>\"\",OFFSET(Profile!$F$24,MATCH(H53,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H53=\"\",\"\",IF(MID($D53,1,1)=\"1\",IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),popcorrect(AR53,$AN53,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S53,discount),0),popcorrect(IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),AR53,L53),$AN53,fiscalyear,$E53,$F53,$S53,discount)))","v":""},{"$f":"IF($H53=\"\",\"\",IF(MID($D53,1,1)=\"1\",IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),popcorrect(AS53,$AN53,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S53,discount),0),popcorrect(IF(OR(LOWER($K53)=\"vrai\",LOWER($K53)=\"true\"),AS53,M53),$AN53,fiscalyear,$E53,$F53,$S53,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L53*PeriodRate($AN53,$S53))/(1+PeriodRate($AN53,$S53))),(L53*PeriodRate($AN53,$S53))/(1+PeriodRate($AN53,$S53)),\"\")","v":""},{"$f":"IF(ISNUMBER((M53*PeriodRate($AN53,$S53))/(1+PeriodRate($AN53,$S53))),(M53*PeriodRate($AN53,$S53))/(1+PeriodRate($AN53,$S53)),\"\")","v":""},{"$f":"IF(ISNUMBER((N53*PeriodRate($AN53,$S53))/(1+PeriodRate($AN53,$S53))),(N53*PeriodRate($AN53,$S53))/(1+PeriodRate($AN53,$S53)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,46,{"$f":"Controls!$G140","v":""}]
[47,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H54),\"\",(IF(OR(MID($I54,1,1)=\"1\",MID($I54,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H54,Profile!$B$23:$B$35,0),1),0))*$J54)","v":""},{"$f":"IF(ISBLANK($H54),\"\",(IF(OR(MID($I54,1,1)=\"2\",MID($I54,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H54,Profile!$B$23:$B$35,0),2),0))*$J54)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P54),ISBLANK(Q54)),\"\",(IF(MID(P54,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q54,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S54=\"\",\"\",PeriodRate(discount,S54))),IF(S54=\"\",\"\",PeriodRate(discount,S54)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H54<>\"\",OFFSET(Profile!$F$24,MATCH(H54,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H54=\"\",\"\",IF(MID($D54,1,1)=\"1\",IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),popcorrect(AR54,$AN54,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S54,discount),0),popcorrect(IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),AR54,L54),$AN54,fiscalyear,$E54,$F54,$S54,discount)))","v":""},{"$f":"IF($H54=\"\",\"\",IF(MID($D54,1,1)=\"1\",IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),popcorrect(AS54,$AN54,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S54,discount),0),popcorrect(IF(OR(LOWER($K54)=\"vrai\",LOWER($K54)=\"true\"),AS54,M54),$AN54,fiscalyear,$E54,$F54,$S54,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L54*PeriodRate($AN54,$S54))/(1+PeriodRate($AN54,$S54))),(L54*PeriodRate($AN54,$S54))/(1+PeriodRate($AN54,$S54)),\"\")","v":""},{"$f":"IF(ISNUMBER((M54*PeriodRate($AN54,$S54))/(1+PeriodRate($AN54,$S54))),(M54*PeriodRate($AN54,$S54))/(1+PeriodRate($AN54,$S54)),\"\")","v":""},{"$f":"IF(ISNUMBER((N54*PeriodRate($AN54,$S54))/(1+PeriodRate($AN54,$S54))),(N54*PeriodRate($AN54,$S54))/(1+PeriodRate($AN54,$S54)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,47,{"$f":"Controls!$G141","v":""}]
[48,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H55),\"\",(IF(OR(MID($I55,1,1)=\"1\",MID($I55,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H55,Profile!$B$23:$B$35,0),1),0))*$J55)","v":""},{"$f":"IF(ISBLANK($H55),\"\",(IF(OR(MID($I55,1,1)=\"2\",MID($I55,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H55,Profile!$B$23:$B$35,0),2),0))*$J55)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P55),ISBLANK(Q55)),\"\",(IF(MID(P55,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q55,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S55=\"\",\"\",PeriodRate(discount,S55))),IF(S55=\"\",\"\",PeriodRate(discount,S55)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H55<>\"\",OFFSET(Profile!$F$24,MATCH(H55,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H55=\"\",\"\",IF(MID($D55,1,1)=\"1\",IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),popcorrect(AR55,$AN55,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S55,discount),0),popcorrect(IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),AR55,L55),$AN55,fiscalyear,$E55,$F55,$S55,discount)))","v":""},{"$f":"IF($H55=\"\",\"\",IF(MID($D55,1,1)=\"1\",IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),popcorrect(AS55,$AN55,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S55,discount),0),popcorrect(IF(OR(LOWER($K55)=\"vrai\",LOWER($K55)=\"true\"),AS55,M55),$AN55,fiscalyear,$E55,$F55,$S55,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L55*PeriodRate($AN55,$S55))/(1+PeriodRate($AN55,$S55))),(L55*PeriodRate($AN55,$S55))/(1+PeriodRate($AN55,$S55)),\"\")","v":""},{"$f":"IF(ISNUMBER((M55*PeriodRate($AN55,$S55))/(1+PeriodRate($AN55,$S55))),(M55*PeriodRate($AN55,$S55))/(1+PeriodRate($AN55,$S55)),\"\")","v":""},{"$f":"IF(ISNUMBER((N55*PeriodRate($AN55,$S55))/(1+PeriodRate($AN55,$S55))),(N55*PeriodRate($AN55,$S55))/(1+PeriodRate($AN55,$S55)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,48,{"$f":"Controls!$G142","v":""}]
[49,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H56),\"\",(IF(OR(MID($I56,1,1)=\"1\",MID($I56,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H56,Profile!$B$23:$B$35,0),1),0))*$J56)","v":""},{"$f":"IF(ISBLANK($H56),\"\",(IF(OR(MID($I56,1,1)=\"2\",MID($I56,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H56,Profile!$B$23:$B$35,0),2),0))*$J56)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P56),ISBLANK(Q56)),\"\",(IF(MID(P56,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q56,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S56=\"\",\"\",PeriodRate(discount,S56))),IF(S56=\"\",\"\",PeriodRate(discount,S56)),\"\")","v":""},{"$f":"IF(ISNUMBER(IF(U56=\"\",\"\",PeriodFactor(Y56,(S56*(timeperiod))))),IF(U56=\"\",\"\",PeriodFactor(Y56,(S56*(timeperiod)))),\"\")","v":""},null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H56<>\"\",OFFSET(Profile!$F$24,MATCH(H56,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H56=\"\",\"\",IF(MID($D56,1,1)=\"1\",IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),popcorrect(AR56,$AN56,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S56,discount),0),popcorrect(IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),AR56,L56),$AN56,fiscalyear,$E56,$F56,$S56,discount)))","v":""},{"$f":"IF($H56=\"\",\"\",IF(MID($D56,1,1)=\"1\",IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),popcorrect(AS56,$AN56,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S56,discount),0),popcorrect(IF(OR(LOWER($K56)=\"vrai\",LOWER($K56)=\"true\"),AS56,M56),$AN56,fiscalyear,$E56,$F56,$S56,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L56*PeriodRate($AN56,$S56))/(1+PeriodRate($AN56,$S56))),(L56*PeriodRate($AN56,$S56))/(1+PeriodRate($AN56,$S56)),\"\")","v":""},{"$f":"IF(ISNUMBER((M56*PeriodRate($AN56,$S56))/(1+PeriodRate($AN56,$S56))),(M56*PeriodRate($AN56,$S56))/(1+PeriodRate($AN56,$S56)),\"\")","v":""},{"$f":"IF(ISNUMBER((N56*PeriodRate($AN56,$S56))/(1+PeriodRate($AN56,$S56))),(N56*PeriodRate($AN56,$S56))/(1+PeriodRate($AN56,$S56)),\"\")","v":""}]
[50,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H57),\"\",(IF(OR(MID($I57,1,1)=\"1\",MID($I57,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H57,Profile!$B$23:$B$35,0),1),0))*$J57)","v":""},{"$f":"IF(ISBLANK($H57),\"\",(IF(OR(MID($I57,1,1)=\"2\",MID($I57,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H57,Profile!$B$23:$B$35,0),2),0))*$J57)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P57),ISBLANK(Q57)),\"\",(IF(MID(P57,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q57,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S57=\"\",\"\",PeriodRate(discount,S57))),IF(S57=\"\",\"\",PeriodRate(discount,S57)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H57<>\"\",OFFSET(Profile!$F$24,MATCH(H57,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H57=\"\",\"\",IF(MID($D57,1,1)=\"1\",IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),popcorrect(AR57,$AN57,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S57,discount),0),popcorrect(IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),AR57,L57),$AN57,fiscalyear,$E57,$F57,$S57,discount)))","v":""},{"$f":"IF($H57=\"\",\"\",IF(MID($D57,1,1)=\"1\",IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),popcorrect(AS57,$AN57,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S57,discount),0),popcorrect(IF(OR(LOWER($K57)=\"vrai\",LOWER($K57)=\"true\"),AS57,M57),$AN57,fiscalyear,$E57,$F57,$S57,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L57*PeriodRate($AN57,$S57))/(1+PeriodRate($AN57,$S57))),(L57*PeriodRate($AN57,$S57))/(1+PeriodRate($AN57,$S57)),\"\")","v":""},{"$f":"IF(ISNUMBER((M57*PeriodRate($AN57,$S57))/(1+PeriodRate($AN57,$S57))),(M57*PeriodRate($AN57,$S57))/(1+PeriodRate($AN57,$S57)),\"\")","v":""},{"$f":"IF(ISNUMBER((N57*PeriodRate($AN57,$S57))/(1+PeriodRate($AN57,$S57))),(N57*PeriodRate($AN57,$S57))/(1+PeriodRate($AN57,$S57)),\"\")","v":""}]
[51,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H58),\"\",(IF(OR(MID($I58,1,1)=\"1\",MID($I58,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H58,Profile!$B$23:$B$35,0),1),0))*$J58)","v":""},{"$f":"IF(ISBLANK($H58),\"\",(IF(OR(MID($I58,1,1)=\"2\",MID($I58,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H58,Profile!$B$23:$B$35,0),2),0))*$J58)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P58),ISBLANK(Q58)),\"\",(IF(MID(P58,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q58,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S58=\"\",\"\",PeriodRate(discount,S58))),IF(S58=\"\",\"\",PeriodRate(discount,S58)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H58<>\"\",OFFSET(Profile!$F$24,MATCH(H58,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H58=\"\",\"\",IF(MID($D58,1,1)=\"1\",IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),popcorrect(AR58,$AN58,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S58,discount),0),popcorrect(IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),AR58,L58),$AN58,fiscalyear,$E58,$F58,$S58,discount)))","v":""},{"$f":"IF($H58=\"\",\"\",IF(MID($D58,1,1)=\"1\",IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),popcorrect(AS58,$AN58,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S58,discount),0),popcorrect(IF(OR(LOWER($K58)=\"vrai\",LOWER($K58)=\"true\"),AS58,M58),$AN58,fiscalyear,$E58,$F58,$S58,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L58*PeriodRate($AN58,$S58))/(1+PeriodRate($AN58,$S58))),(L58*PeriodRate($AN58,$S58))/(1+PeriodRate($AN58,$S58)),\"\")","v":""},{"$f":"IF(ISNUMBER((M58*PeriodRate($AN58,$S58))/(1+PeriodRate($AN58,$S58))),(M58*PeriodRate($AN58,$S58))/(1+PeriodRate($AN58,$S58)),\"\")","v":""},{"$f":"IF(ISNUMBER((N58*PeriodRate($AN58,$S58))/(1+PeriodRate($AN58,$S58))),(N58*PeriodRate($AN58,$S58))/(1+PeriodRate($AN58,$S58)),\"\")","v":""}]
[52,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H59),\"\",(IF(OR(MID($I59,1,1)=\"1\",MID($I59,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H59,Profile!$B$23:$B$35,0),1),0))*$J59)","v":""},{"$f":"IF(ISBLANK($H59),\"\",(IF(OR(MID($I59,1,1)=\"2\",MID($I59,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H59,Profile!$B$23:$B$35,0),2),0))*$J59)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P59),ISBLANK(Q59)),\"\",(IF(MID(P59,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q59,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S59=\"\",\"\",PeriodRate(discount,S59))),IF(S59=\"\",\"\",PeriodRate(discount,S59)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H59<>\"\",OFFSET(Profile!$F$24,MATCH(H59,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H59=\"\",\"\",IF(MID($D59,1,1)=\"1\",IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),popcorrect(AR59,$AN59,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S59,discount),0),popcorrect(IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),AR59,L59),$AN59,fiscalyear,$E59,$F59,$S59,discount)))","v":""},{"$f":"IF($H59=\"\",\"\",IF(MID($D59,1,1)=\"1\",IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),popcorrect(AS59,$AN59,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S59,discount),0),popcorrect(IF(OR(LOWER($K59)=\"vrai\",LOWER($K59)=\"true\"),AS59,M59),$AN59,fiscalyear,$E59,$F59,$S59,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L59*PeriodRate($AN59,$S59))/(1+PeriodRate($AN59,$S59))),(L59*PeriodRate($AN59,$S59))/(1+PeriodRate($AN59,$S59)),\"\")","v":""},{"$f":"IF(ISNUMBER((M59*PeriodRate($AN59,$S59))/(1+PeriodRate($AN59,$S59))),(M59*PeriodRate($AN59,$S59))/(1+PeriodRate($AN59,$S59)),\"\")","v":""},{"$f":"IF(ISNUMBER((N59*PeriodRate($AN59,$S59))/(1+PeriodRate($AN59,$S59))),(N59*PeriodRate($AN59,$S59))/(1+PeriodRate($AN59,$S59)),\"\")","v":""}]
[53,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H60),\"\",(IF(OR(MID($I60,1,1)=\"1\",MID($I60,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H60,Profile!$B$23:$B$35,0),1),0))*$J60)","v":""},{"$f":"IF(ISBLANK($H60),\"\",(IF(OR(MID($I60,1,1)=\"2\",MID($I60,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H60,Profile!$B$23:$B$35,0),2),0))*$J60)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P60),ISBLANK(Q60)),\"\",(IF(MID(P60,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q60,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S60=\"\",\"\",PeriodRate(discount,S60))),IF(S60=\"\",\"\",PeriodRate(discount,S60)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H60<>\"\",OFFSET(Profile!$F$24,MATCH(H60,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H60=\"\",\"\",IF(MID($D60,1,1)=\"1\",IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),popcorrect(AR60,$AN60,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S60,discount),0),popcorrect(IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),AR60,L60),$AN60,fiscalyear,$E60,$F60,$S60,discount)))","v":""},{"$f":"IF($H60=\"\",\"\",IF(MID($D60,1,1)=\"1\",IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),popcorrect(AS60,$AN60,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S60,discount),0),popcorrect(IF(OR(LOWER($K60)=\"vrai\",LOWER($K60)=\"true\"),AS60,M60),$AN60,fiscalyear,$E60,$F60,$S60,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L60*PeriodRate($AN60,$S60))/(1+PeriodRate($AN60,$S60))),(L60*PeriodRate($AN60,$S60))/(1+PeriodRate($AN60,$S60)),\"\")","v":""},{"$f":"IF(ISNUMBER((M60*PeriodRate($AN60,$S60))/(1+PeriodRate($AN60,$S60))),(M60*PeriodRate($AN60,$S60))/(1+PeriodRate($AN60,$S60)),\"\")","v":""},{"$f":"IF(ISNUMBER((N60*PeriodRate($AN60,$S60))/(1+PeriodRate($AN60,$S60))),(N60*PeriodRate($AN60,$S60))/(1+PeriodRate($AN60,$S60)),\"\")","v":""}]
[54,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H61),\"\",(IF(OR(MID($I61,1,1)=\"1\",MID($I61,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H61,Profile!$B$23:$B$35,0),1),0))*$J61)","v":""},{"$f":"IF(ISBLANK($H61),\"\",(IF(OR(MID($I61,1,1)=\"2\",MID($I61,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H61,Profile!$B$23:$B$35,0),2),0))*$J61)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P61),ISBLANK(Q61)),\"\",(IF(MID(P61,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q61,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S61=\"\",\"\",PeriodRate(discount,S61))),IF(S61=\"\",\"\",PeriodRate(discount,S61)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H61<>\"\",OFFSET(Profile!$F$24,MATCH(H61,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H61=\"\",\"\",IF(MID($D61,1,1)=\"1\",IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),popcorrect(AR61,$AN61,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S61,discount),0),popcorrect(IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),AR61,L61),$AN61,fiscalyear,$E61,$F61,$S61,discount)))","v":""},{"$f":"IF($H61=\"\",\"\",IF(MID($D61,1,1)=\"1\",IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),popcorrect(AS61,$AN61,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S61,discount),0),popcorrect(IF(OR(LOWER($K61)=\"vrai\",LOWER($K61)=\"true\"),AS61,M61),$AN61,fiscalyear,$E61,$F61,$S61,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L61*PeriodRate($AN61,$S61))/(1+PeriodRate($AN61,$S61))),(L61*PeriodRate($AN61,$S61))/(1+PeriodRate($AN61,$S61)),\"\")","v":""},{"$f":"IF(ISNUMBER((M61*PeriodRate($AN61,$S61))/(1+PeriodRate($AN61,$S61))),(M61*PeriodRate($AN61,$S61))/(1+PeriodRate($AN61,$S61)),\"\")","v":""},{"$f":"IF(ISNUMBER((N61*PeriodRate($AN61,$S61))/(1+PeriodRate($AN61,$S61))),(N61*PeriodRate($AN61,$S61))/(1+PeriodRate($AN61,$S61)),\"\")","v":""}]
[55,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H62),\"\",(IF(OR(MID($I62,1,1)=\"1\",MID($I62,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H62,Profile!$B$23:$B$35,0),1),0))*$J62)","v":""},{"$f":"IF(ISBLANK($H62),\"\",(IF(OR(MID($I62,1,1)=\"2\",MID($I62,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H62,Profile!$B$23:$B$35,0),2),0))*$J62)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P62),ISBLANK(Q62)),\"\",(IF(MID(P62,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q62,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S62=\"\",\"\",PeriodRate(discount,S62))),IF(S62=\"\",\"\",PeriodRate(discount,S62)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H62<>\"\",OFFSET(Profile!$F$24,MATCH(H62,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H62=\"\",\"\",IF(MID($D62,1,1)=\"1\",IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),popcorrect(AR62,$AN62,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S62,discount),0),popcorrect(IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),AR62,L62),$AN62,fiscalyear,$E62,$F62,$S62,discount)))","v":""},{"$f":"IF($H62=\"\",\"\",IF(MID($D62,1,1)=\"1\",IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),popcorrect(AS62,$AN62,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S62,discount),0),popcorrect(IF(OR(LOWER($K62)=\"vrai\",LOWER($K62)=\"true\"),AS62,M62),$AN62,fiscalyear,$E62,$F62,$S62,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L62*PeriodRate($AN62,$S62))/(1+PeriodRate($AN62,$S62))),(L62*PeriodRate($AN62,$S62))/(1+PeriodRate($AN62,$S62)),\"\")","v":""},{"$f":"IF(ISNUMBER((M62*PeriodRate($AN62,$S62))/(1+PeriodRate($AN62,$S62))),(M62*PeriodRate($AN62,$S62))/(1+PeriodRate($AN62,$S62)),\"\")","v":""},{"$f":"IF(ISNUMBER((N62*PeriodRate($AN62,$S62))/(1+PeriodRate($AN62,$S62))),(N62*PeriodRate($AN62,$S62))/(1+PeriodRate($AN62,$S62)),\"\")","v":""}]
[56,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H63),\"\",(IF(OR(MID($I63,1,1)=\"1\",MID($I63,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H63,Profile!$B$23:$B$35,0),1),0))*$J63)","v":""},{"$f":"IF(ISBLANK($H63),\"\",(IF(OR(MID($I63,1,1)=\"2\",MID($I63,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H63,Profile!$B$23:$B$35,0),2),0))*$J63)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P63),ISBLANK(Q63)),\"\",(IF(MID(P63,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q63,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S63=\"\",\"\",PeriodRate(discount,S63))),IF(S63=\"\",\"\",PeriodRate(discount,S63)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H63<>\"\",OFFSET(Profile!$F$24,MATCH(H63,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H63=\"\",\"\",IF(MID($D63,1,1)=\"1\",IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),popcorrect(AR63,$AN63,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S63,discount),0),popcorrect(IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),AR63,L63),$AN63,fiscalyear,$E63,$F63,$S63,discount)))","v":""},{"$f":"IF($H63=\"\",\"\",IF(MID($D63,1,1)=\"1\",IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),popcorrect(AS63,$AN63,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S63,discount),0),popcorrect(IF(OR(LOWER($K63)=\"vrai\",LOWER($K63)=\"true\"),AS63,M63),$AN63,fiscalyear,$E63,$F63,$S63,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L63*PeriodRate($AN63,$S63))/(1+PeriodRate($AN63,$S63))),(L63*PeriodRate($AN63,$S63))/(1+PeriodRate($AN63,$S63)),\"\")","v":""},{"$f":"IF(ISNUMBER((M63*PeriodRate($AN63,$S63))/(1+PeriodRate($AN63,$S63))),(M63*PeriodRate($AN63,$S63))/(1+PeriodRate($AN63,$S63)),\"\")","v":""},{"$f":"IF(ISNUMBER((N63*PeriodRate($AN63,$S63))/(1+PeriodRate($AN63,$S63))),(N63*PeriodRate($AN63,$S63))/(1+PeriodRate($AN63,$S63)),\"\")","v":""}]
[57,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H64),\"\",(IF(OR(MID($I64,1,1)=\"1\",MID($I64,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H64,Profile!$B$23:$B$35,0),1),0))*$J64)","v":""},{"$f":"IF(ISBLANK($H64),\"\",(IF(OR(MID($I64,1,1)=\"2\",MID($I64,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H64,Profile!$B$23:$B$35,0),2),0))*$J64)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P64),ISBLANK(Q64)),\"\",(IF(MID(P64,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q64,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S64=\"\",\"\",PeriodRate(discount,S64))),IF(S64=\"\",\"\",PeriodRate(discount,S64)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H64<>\"\",OFFSET(Profile!$F$24,MATCH(H64,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H64=\"\",\"\",IF(MID($D64,1,1)=\"1\",IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),popcorrect(AR64,$AN64,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S64,discount),0),popcorrect(IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),AR64,L64),$AN64,fiscalyear,$E64,$F64,$S64,discount)))","v":""},{"$f":"IF($H64=\"\",\"\",IF(MID($D64,1,1)=\"1\",IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),popcorrect(AS64,$AN64,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S64,discount),0),popcorrect(IF(OR(LOWER($K64)=\"vrai\",LOWER($K64)=\"true\"),AS64,M64),$AN64,fiscalyear,$E64,$F64,$S64,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L64*PeriodRate($AN64,$S64))/(1+PeriodRate($AN64,$S64))),(L64*PeriodRate($AN64,$S64))/(1+PeriodRate($AN64,$S64)),\"\")","v":""},{"$f":"IF(ISNUMBER((M64*PeriodRate($AN64,$S64))/(1+PeriodRate($AN64,$S64))),(M64*PeriodRate($AN64,$S64))/(1+PeriodRate($AN64,$S64)),\"\")","v":""},{"$f":"IF(ISNUMBER((N64*PeriodRate($AN64,$S64))/(1+PeriodRate($AN64,$S64))),(N64*PeriodRate($AN64,$S64))/(1+PeriodRate($AN64,$S64)),\"\")","v":""}]
[58,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H65),\"\",(IF(OR(MID($I65,1,1)=\"1\",MID($I65,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H65,Profile!$B$23:$B$35,0),1),0))*$J65)","v":""},{"$f":"IF(ISBLANK($H65),\"\",(IF(OR(MID($I65,1,1)=\"2\",MID($I65,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H65,Profile!$B$23:$B$35,0),2),0))*$J65)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P65),ISBLANK(Q65)),\"\",(IF(MID(P65,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q65,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S65=\"\",\"\",PeriodRate(discount,S65))),IF(S65=\"\",\"\",PeriodRate(discount,S65)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H65<>\"\",OFFSET(Profile!$F$24,MATCH(H65,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H65=\"\",\"\",IF(MID($D65,1,1)=\"1\",IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),popcorrect(AR65,$AN65,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S65,discount),0),popcorrect(IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),AR65,L65),$AN65,fiscalyear,$E65,$F65,$S65,discount)))","v":""},{"$f":"IF($H65=\"\",\"\",IF(MID($D65,1,1)=\"1\",IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),popcorrect(AS65,$AN65,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S65,discount),0),popcorrect(IF(OR(LOWER($K65)=\"vrai\",LOWER($K65)=\"true\"),AS65,M65),$AN65,fiscalyear,$E65,$F65,$S65,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L65*PeriodRate($AN65,$S65))/(1+PeriodRate($AN65,$S65))),(L65*PeriodRate($AN65,$S65))/(1+PeriodRate($AN65,$S65)),\"\")","v":""},{"$f":"IF(ISNUMBER((M65*PeriodRate($AN65,$S65))/(1+PeriodRate($AN65,$S65))),(M65*PeriodRate($AN65,$S65))/(1+PeriodRate($AN65,$S65)),\"\")","v":""},{"$f":"IF(ISNUMBER((N65*PeriodRate($AN65,$S65))/(1+PeriodRate($AN65,$S65))),(N65*PeriodRate($AN65,$S65))/(1+PeriodRate($AN65,$S65)),\"\")","v":""}]
[59,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H66),\"\",(IF(OR(MID($I66,1,1)=\"1\",MID($I66,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H66,Profile!$B$23:$B$35,0),1),0))*$J66)","v":""},{"$f":"IF(ISBLANK($H66),\"\",(IF(OR(MID($I66,1,1)=\"2\",MID($I66,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H66,Profile!$B$23:$B$35,0),2),0))*$J66)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P66),ISBLANK(Q66)),\"\",(IF(MID(P66,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q66,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S66=\"\",\"\",PeriodRate(discount,S66))),IF(S66=\"\",\"\",PeriodRate(discount,S66)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H66<>\"\",OFFSET(Profile!$F$24,MATCH(H66,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H66=\"\",\"\",IF(MID($D66,1,1)=\"1\",IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),popcorrect(AR66,$AN66,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S66,discount),0),popcorrect(IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),AR66,L66),$AN66,fiscalyear,$E66,$F66,$S66,discount)))","v":""},{"$f":"IF($H66=\"\",\"\",IF(MID($D66,1,1)=\"1\",IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),popcorrect(AS66,$AN66,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S66,discount),0),popcorrect(IF(OR(LOWER($K66)=\"vrai\",LOWER($K66)=\"true\"),AS66,M66),$AN66,fiscalyear,$E66,$F66,$S66,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L66*PeriodRate($AN66,$S66))/(1+PeriodRate($AN66,$S66))),(L66*PeriodRate($AN66,$S66))/(1+PeriodRate($AN66,$S66)),\"\")","v":""},{"$f":"IF(ISNUMBER((M66*PeriodRate($AN66,$S66))/(1+PeriodRate($AN66,$S66))),(M66*PeriodRate($AN66,$S66))/(1+PeriodRate($AN66,$S66)),\"\")","v":""},{"$f":"IF(ISNUMBER((N66*PeriodRate($AN66,$S66))/(1+PeriodRate($AN66,$S66))),(N66*PeriodRate($AN66,$S66))/(1+PeriodRate($AN66,$S66)),\"\")","v":""}]
[60,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H67),\"\",(IF(OR(MID($I67,1,1)=\"1\",MID($I67,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H67,Profile!$B$23:$B$35,0),1),0))*$J67)","v":""},{"$f":"IF(ISBLANK($H67),\"\",(IF(OR(MID($I67,1,1)=\"2\",MID($I67,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H67,Profile!$B$23:$B$35,0),2),0))*$J67)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P67),ISBLANK(Q67)),\"\",(IF(MID(P67,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q67,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S67=\"\",\"\",PeriodRate(discount,S67))),IF(S67=\"\",\"\",PeriodRate(discount,S67)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H67<>\"\",OFFSET(Profile!$F$24,MATCH(H67,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H67=\"\",\"\",IF(MID($D67,1,1)=\"1\",IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),popcorrect(AR67,$AN67,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S67,discount),0),popcorrect(IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),AR67,L67),$AN67,fiscalyear,$E67,$F67,$S67,discount)))","v":""},{"$f":"IF($H67=\"\",\"\",IF(MID($D67,1,1)=\"1\",IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),popcorrect(AS67,$AN67,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S67,discount),0),popcorrect(IF(OR(LOWER($K67)=\"vrai\",LOWER($K67)=\"true\"),AS67,M67),$AN67,fiscalyear,$E67,$F67,$S67,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L67*PeriodRate($AN67,$S67))/(1+PeriodRate($AN67,$S67))),(L67*PeriodRate($AN67,$S67))/(1+PeriodRate($AN67,$S67)),\"\")","v":""},{"$f":"IF(ISNUMBER((M67*PeriodRate($AN67,$S67))/(1+PeriodRate($AN67,$S67))),(M67*PeriodRate($AN67,$S67))/(1+PeriodRate($AN67,$S67)),\"\")","v":""},{"$f":"IF(ISNUMBER((N67*PeriodRate($AN67,$S67))/(1+PeriodRate($AN67,$S67))),(N67*PeriodRate($AN67,$S67))/(1+PeriodRate($AN67,$S67)),\"\")","v":""}]
[61,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H68),\"\",(IF(OR(MID($I68,1,1)=\"1\",MID($I68,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H68,Profile!$B$23:$B$35,0),1),0))*$J68)","v":""},{"$f":"IF(ISBLANK($H68),\"\",(IF(OR(MID($I68,1,1)=\"2\",MID($I68,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H68,Profile!$B$23:$B$35,0),2),0))*$J68)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P68),ISBLANK(Q68)),\"\",(IF(MID(P68,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q68,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S68=\"\",\"\",PeriodRate(discount,S68))),IF(S68=\"\",\"\",PeriodRate(discount,S68)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H68<>\"\",OFFSET(Profile!$F$24,MATCH(H68,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H68=\"\",\"\",IF(MID($D68,1,1)=\"1\",IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),popcorrect(AR68,$AN68,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S68,discount),0),popcorrect(IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),AR68,L68),$AN68,fiscalyear,$E68,$F68,$S68,discount)))","v":""},{"$f":"IF($H68=\"\",\"\",IF(MID($D68,1,1)=\"1\",IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),popcorrect(AS68,$AN68,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S68,discount),0),popcorrect(IF(OR(LOWER($K68)=\"vrai\",LOWER($K68)=\"true\"),AS68,M68),$AN68,fiscalyear,$E68,$F68,$S68,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L68*PeriodRate($AN68,$S68))/(1+PeriodRate($AN68,$S68))),(L68*PeriodRate($AN68,$S68))/(1+PeriodRate($AN68,$S68)),\"\")","v":""},{"$f":"IF(ISNUMBER((M68*PeriodRate($AN68,$S68))/(1+PeriodRate($AN68,$S68))),(M68*PeriodRate($AN68,$S68))/(1+PeriodRate($AN68,$S68)),\"\")","v":""},{"$f":"IF(ISNUMBER((N68*PeriodRate($AN68,$S68))/(1+PeriodRate($AN68,$S68))),(N68*PeriodRate($AN68,$S68))/(1+PeriodRate($AN68,$S68)),\"\")","v":""}]
[62,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H69),\"\",(IF(OR(MID($I69,1,1)=\"1\",MID($I69,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H69,Profile!$B$23:$B$35,0),1),0))*$J69)","v":""},{"$f":"IF(ISBLANK($H69),\"\",(IF(OR(MID($I69,1,1)=\"2\",MID($I69,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H69,Profile!$B$23:$B$35,0),2),0))*$J69)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P69),ISBLANK(Q69)),\"\",(IF(MID(P69,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q69,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S69=\"\",\"\",PeriodRate(discount,S69))),IF(S69=\"\",\"\",PeriodRate(discount,S69)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H69<>\"\",OFFSET(Profile!$F$24,MATCH(H69,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H69=\"\",\"\",IF(MID($D69,1,1)=\"1\",IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),popcorrect(AR69,$AN69,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S69,discount),0),popcorrect(IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),AR69,L69),$AN69,fiscalyear,$E69,$F69,$S69,discount)))","v":""},{"$f":"IF($H69=\"\",\"\",IF(MID($D69,1,1)=\"1\",IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),popcorrect(AS69,$AN69,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S69,discount),0),popcorrect(IF(OR(LOWER($K69)=\"vrai\",LOWER($K69)=\"true\"),AS69,M69),$AN69,fiscalyear,$E69,$F69,$S69,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L69*PeriodRate($AN69,$S69))/(1+PeriodRate($AN69,$S69))),(L69*PeriodRate($AN69,$S69))/(1+PeriodRate($AN69,$S69)),\"\")","v":""},{"$f":"IF(ISNUMBER((M69*PeriodRate($AN69,$S69))/(1+PeriodRate($AN69,$S69))),(M69*PeriodRate($AN69,$S69))/(1+PeriodRate($AN69,$S69)),\"\")","v":""},{"$f":"IF(ISNUMBER((N69*PeriodRate($AN69,$S69))/(1+PeriodRate($AN69,$S69))),(N69*PeriodRate($AN69,$S69))/(1+PeriodRate($AN69,$S69)),\"\")","v":""}]
[63,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H70),\"\",(IF(OR(MID($I70,1,1)=\"1\",MID($I70,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H70,Profile!$B$23:$B$35,0),1),0))*$J70)","v":""},{"$f":"IF(ISBLANK($H70),\"\",(IF(OR(MID($I70,1,1)=\"2\",MID($I70,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H70,Profile!$B$23:$B$35,0),2),0))*$J70)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P70),ISBLANK(Q70)),\"\",(IF(MID(P70,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q70,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S70=\"\",\"\",PeriodRate(discount,S70))),IF(S70=\"\",\"\",PeriodRate(discount,S70)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H70<>\"\",OFFSET(Profile!$F$24,MATCH(H70,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H70=\"\",\"\",IF(MID($D70,1,1)=\"1\",IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),popcorrect(AR70,$AN70,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S70,discount),0),popcorrect(IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),AR70,L70),$AN70,fiscalyear,$E70,$F70,$S70,discount)))","v":""},{"$f":"IF($H70=\"\",\"\",IF(MID($D70,1,1)=\"1\",IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),popcorrect(AS70,$AN70,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S70,discount),0),popcorrect(IF(OR(LOWER($K70)=\"vrai\",LOWER($K70)=\"true\"),AS70,M70),$AN70,fiscalyear,$E70,$F70,$S70,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L70*PeriodRate($AN70,$S70))/(1+PeriodRate($AN70,$S70))),(L70*PeriodRate($AN70,$S70))/(1+PeriodRate($AN70,$S70)),\"\")","v":""},{"$f":"IF(ISNUMBER((M70*PeriodRate($AN70,$S70))/(1+PeriodRate($AN70,$S70))),(M70*PeriodRate($AN70,$S70))/(1+PeriodRate($AN70,$S70)),\"\")","v":""},{"$f":"IF(ISNUMBER((N70*PeriodRate($AN70,$S70))/(1+PeriodRate($AN70,$S70))),(N70*PeriodRate($AN70,$S70))/(1+PeriodRate($AN70,$S70)),\"\")","v":""}]
[64,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H71),\"\",(IF(OR(MID($I71,1,1)=\"1\",MID($I71,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H71,Profile!$B$23:$B$35,0),1),0))*$J71)","v":""},{"$f":"IF(ISBLANK($H71),\"\",(IF(OR(MID($I71,1,1)=\"2\",MID($I71,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H71,Profile!$B$23:$B$35,0),2),0))*$J71)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P71),ISBLANK(Q71)),\"\",(IF(MID(P71,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q71,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S71=\"\",\"\",PeriodRate(discount,S71))),IF(S71=\"\",\"\",PeriodRate(discount,S71)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H71<>\"\",OFFSET(Profile!$F$24,MATCH(H71,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H71=\"\",\"\",IF(MID($D71,1,1)=\"1\",IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),popcorrect(AR71,$AN71,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S71,discount),0),popcorrect(IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),AR71,L71),$AN71,fiscalyear,$E71,$F71,$S71,discount)))","v":""},{"$f":"IF($H71=\"\",\"\",IF(MID($D71,1,1)=\"1\",IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),popcorrect(AS71,$AN71,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S71,discount),0),popcorrect(IF(OR(LOWER($K71)=\"vrai\",LOWER($K71)=\"true\"),AS71,M71),$AN71,fiscalyear,$E71,$F71,$S71,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L71*PeriodRate($AN71,$S71))/(1+PeriodRate($AN71,$S71))),(L71*PeriodRate($AN71,$S71))/(1+PeriodRate($AN71,$S71)),\"\")","v":""},{"$f":"IF(ISNUMBER((M71*PeriodRate($AN71,$S71))/(1+PeriodRate($AN71,$S71))),(M71*PeriodRate($AN71,$S71))/(1+PeriodRate($AN71,$S71)),\"\")","v":""},{"$f":"IF(ISNUMBER((N71*PeriodRate($AN71,$S71))/(1+PeriodRate($AN71,$S71))),(N71*PeriodRate($AN71,$S71))/(1+PeriodRate($AN71,$S71)),\"\")","v":""}]
[65,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H72),\"\",(IF(OR(MID($I72,1,1)=\"1\",MID($I72,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H72,Profile!$B$23:$B$35,0),1),0))*$J72)","v":""},{"$f":"IF(ISBLANK($H72),\"\",(IF(OR(MID($I72,1,1)=\"2\",MID($I72,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H72,Profile!$B$23:$B$35,0),2),0))*$J72)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P72),ISBLANK(Q72)),\"\",(IF(MID(P72,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q72,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S72=\"\",\"\",PeriodRate(discount,S72))),IF(S72=\"\",\"\",PeriodRate(discount,S72)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H72<>\"\",OFFSET(Profile!$F$24,MATCH(H72,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H72=\"\",\"\",IF(MID($D72,1,1)=\"1\",IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),popcorrect(AR72,$AN72,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S72,discount),0),popcorrect(IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),AR72,L72),$AN72,fiscalyear,$E72,$F72,$S72,discount)))","v":""},{"$f":"IF($H72=\"\",\"\",IF(MID($D72,1,1)=\"1\",IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),popcorrect(AS72,$AN72,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S72,discount),0),popcorrect(IF(OR(LOWER($K72)=\"vrai\",LOWER($K72)=\"true\"),AS72,M72),$AN72,fiscalyear,$E72,$F72,$S72,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L72*PeriodRate($AN72,$S72))/(1+PeriodRate($AN72,$S72))),(L72*PeriodRate($AN72,$S72))/(1+PeriodRate($AN72,$S72)),\"\")","v":""},{"$f":"IF(ISNUMBER((M72*PeriodRate($AN72,$S72))/(1+PeriodRate($AN72,$S72))),(M72*PeriodRate($AN72,$S72))/(1+PeriodRate($AN72,$S72)),\"\")","v":""},{"$f":"IF(ISNUMBER((N72*PeriodRate($AN72,$S72))/(1+PeriodRate($AN72,$S72))),(N72*PeriodRate($AN72,$S72))/(1+PeriodRate($AN72,$S72)),\"\")","v":""}]
[66,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H73),\"\",(IF(OR(MID($I73,1,1)=\"1\",MID($I73,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H73,Profile!$B$23:$B$35,0),1),0))*$J73)","v":""},{"$f":"IF(ISBLANK($H73),\"\",(IF(OR(MID($I73,1,1)=\"2\",MID($I73,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H73,Profile!$B$23:$B$35,0),2),0))*$J73)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P73),ISBLANK(Q73)),\"\",(IF(MID(P73,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q73,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S73=\"\",\"\",PeriodRate(discount,S73))),IF(S73=\"\",\"\",PeriodRate(discount,S73)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H73<>\"\",OFFSET(Profile!$F$24,MATCH(H73,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H73=\"\",\"\",IF(MID($D73,1,1)=\"1\",IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),popcorrect(AR73,$AN73,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S73,discount),0),popcorrect(IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),AR73,L73),$AN73,fiscalyear,$E73,$F73,$S73,discount)))","v":""},{"$f":"IF($H73=\"\",\"\",IF(MID($D73,1,1)=\"1\",IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),popcorrect(AS73,$AN73,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S73,discount),0),popcorrect(IF(OR(LOWER($K73)=\"vrai\",LOWER($K73)=\"true\"),AS73,M73),$AN73,fiscalyear,$E73,$F73,$S73,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L73*PeriodRate($AN73,$S73))/(1+PeriodRate($AN73,$S73))),(L73*PeriodRate($AN73,$S73))/(1+PeriodRate($AN73,$S73)),\"\")","v":""},{"$f":"IF(ISNUMBER((M73*PeriodRate($AN73,$S73))/(1+PeriodRate($AN73,$S73))),(M73*PeriodRate($AN73,$S73))/(1+PeriodRate($AN73,$S73)),\"\")","v":""},{"$f":"IF(ISNUMBER((N73*PeriodRate($AN73,$S73))/(1+PeriodRate($AN73,$S73))),(N73*PeriodRate($AN73,$S73))/(1+PeriodRate($AN73,$S73)),\"\")","v":""}]
[67,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H74),\"\",(IF(OR(MID($I74,1,1)=\"1\",MID($I74,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H74,Profile!$B$23:$B$35,0),1),0))*$J74)","v":""},{"$f":"IF(ISBLANK($H74),\"\",(IF(OR(MID($I74,1,1)=\"2\",MID($I74,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H74,Profile!$B$23:$B$35,0),2),0))*$J74)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P74),ISBLANK(Q74)),\"\",(IF(MID(P74,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q74,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S74=\"\",\"\",PeriodRate(discount,S74))),IF(S74=\"\",\"\",PeriodRate(discount,S74)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H74<>\"\",OFFSET(Profile!$F$24,MATCH(H74,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H74=\"\",\"\",IF(MID($D74,1,1)=\"1\",IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),popcorrect(AR74,$AN74,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S74,discount),0),popcorrect(IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),AR74,L74),$AN74,fiscalyear,$E74,$F74,$S74,discount)))","v":""},{"$f":"IF($H74=\"\",\"\",IF(MID($D74,1,1)=\"1\",IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),popcorrect(AS74,$AN74,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S74,discount),0),popcorrect(IF(OR(LOWER($K74)=\"vrai\",LOWER($K74)=\"true\"),AS74,M74),$AN74,fiscalyear,$E74,$F74,$S74,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L74*PeriodRate($AN74,$S74))/(1+PeriodRate($AN74,$S74))),(L74*PeriodRate($AN74,$S74))/(1+PeriodRate($AN74,$S74)),\"\")","v":""},{"$f":"IF(ISNUMBER((M74*PeriodRate($AN74,$S74))/(1+PeriodRate($AN74,$S74))),(M74*PeriodRate($AN74,$S74))/(1+PeriodRate($AN74,$S74)),\"\")","v":""},{"$f":"IF(ISNUMBER((N74*PeriodRate($AN74,$S74))/(1+PeriodRate($AN74,$S74))),(N74*PeriodRate($AN74,$S74))/(1+PeriodRate($AN74,$S74)),\"\")","v":""}]
[68,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H75),\"\",(IF(OR(MID($I75,1,1)=\"1\",MID($I75,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H75,Profile!$B$23:$B$35,0),1),0))*$J75)","v":""},{"$f":"IF(ISBLANK($H75),\"\",(IF(OR(MID($I75,1,1)=\"2\",MID($I75,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H75,Profile!$B$23:$B$35,0),2),0))*$J75)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P75),ISBLANK(Q75)),\"\",(IF(MID(P75,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q75,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S75=\"\",\"\",PeriodRate(discount,S75))),IF(S75=\"\",\"\",PeriodRate(discount,S75)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H75<>\"\",OFFSET(Profile!$F$24,MATCH(H75,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H75=\"\",\"\",IF(MID($D75,1,1)=\"1\",IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),popcorrect(AR75,$AN75,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S75,discount),0),popcorrect(IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),AR75,L75),$AN75,fiscalyear,$E75,$F75,$S75,discount)))","v":""},{"$f":"IF($H75=\"\",\"\",IF(MID($D75,1,1)=\"1\",IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),popcorrect(AS75,$AN75,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S75,discount),0),popcorrect(IF(OR(LOWER($K75)=\"vrai\",LOWER($K75)=\"true\"),AS75,M75),$AN75,fiscalyear,$E75,$F75,$S75,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L75*PeriodRate($AN75,$S75))/(1+PeriodRate($AN75,$S75))),(L75*PeriodRate($AN75,$S75))/(1+PeriodRate($AN75,$S75)),\"\")","v":""},{"$f":"IF(ISNUMBER((M75*PeriodRate($AN75,$S75))/(1+PeriodRate($AN75,$S75))),(M75*PeriodRate($AN75,$S75))/(1+PeriodRate($AN75,$S75)),\"\")","v":""},{"$f":"IF(ISNUMBER((N75*PeriodRate($AN75,$S75))/(1+PeriodRate($AN75,$S75))),(N75*PeriodRate($AN75,$S75))/(1+PeriodRate($AN75,$S75)),\"\")","v":""}]
[69,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H76),\"\",(IF(OR(MID($I76,1,1)=\"1\",MID($I76,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H76,Profile!$B$23:$B$35,0),1),0))*$J76)","v":""},{"$f":"IF(ISBLANK($H76),\"\",(IF(OR(MID($I76,1,1)=\"2\",MID($I76,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H76,Profile!$B$23:$B$35,0),2),0))*$J76)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P76),ISBLANK(Q76)),\"\",(IF(MID(P76,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q76,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S76=\"\",\"\",PeriodRate(discount,S76))),IF(S76=\"\",\"\",PeriodRate(discount,S76)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H76<>\"\",OFFSET(Profile!$F$24,MATCH(H76,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H76=\"\",\"\",IF(MID($D76,1,1)=\"1\",IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),popcorrect(AR76,$AN76,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S76,discount),0),popcorrect(IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),AR76,L76),$AN76,fiscalyear,$E76,$F76,$S76,discount)))","v":""},{"$f":"IF($H76=\"\",\"\",IF(MID($D76,1,1)=\"1\",IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),popcorrect(AS76,$AN76,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S76,discount),0),popcorrect(IF(OR(LOWER($K76)=\"vrai\",LOWER($K76)=\"true\"),AS76,M76),$AN76,fiscalyear,$E76,$F76,$S76,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L76*PeriodRate($AN76,$S76))/(1+PeriodRate($AN76,$S76))),(L76*PeriodRate($AN76,$S76))/(1+PeriodRate($AN76,$S76)),\"\")","v":""},{"$f":"IF(ISNUMBER((M76*PeriodRate($AN76,$S76))/(1+PeriodRate($AN76,$S76))),(M76*PeriodRate($AN76,$S76))/(1+PeriodRate($AN76,$S76)),\"\")","v":""},{"$f":"IF(ISNUMBER((N76*PeriodRate($AN76,$S76))/(1+PeriodRate($AN76,$S76))),(N76*PeriodRate($AN76,$S76))/(1+PeriodRate($AN76,$S76)),\"\")","v":""}]
[70,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H77),\"\",(IF(OR(MID($I77,1,1)=\"1\",MID($I77,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H77,Profile!$B$23:$B$35,0),1),0))*$J77)","v":""},{"$f":"IF(ISBLANK($H77),\"\",(IF(OR(MID($I77,1,1)=\"2\",MID($I77,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H77,Profile!$B$23:$B$35,0),2),0))*$J77)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P77),ISBLANK(Q77)),\"\",(IF(MID(P77,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q77,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S77=\"\",\"\",PeriodRate(discount,S77))),IF(S77=\"\",\"\",PeriodRate(discount,S77)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H77<>\"\",OFFSET(Profile!$F$24,MATCH(H77,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H77=\"\",\"\",IF(MID($D77,1,1)=\"1\",IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),popcorrect(AR77,$AN77,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S77,discount),0),popcorrect(IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),AR77,L77),$AN77,fiscalyear,$E77,$F77,$S77,discount)))","v":""},{"$f":"IF($H77=\"\",\"\",IF(MID($D77,1,1)=\"1\",IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),popcorrect(AS77,$AN77,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S77,discount),0),popcorrect(IF(OR(LOWER($K77)=\"vrai\",LOWER($K77)=\"true\"),AS77,M77),$AN77,fiscalyear,$E77,$F77,$S77,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L77*PeriodRate($AN77,$S77))/(1+PeriodRate($AN77,$S77))),(L77*PeriodRate($AN77,$S77))/(1+PeriodRate($AN77,$S77)),\"\")","v":""},{"$f":"IF(ISNUMBER((M77*PeriodRate($AN77,$S77))/(1+PeriodRate($AN77,$S77))),(M77*PeriodRate($AN77,$S77))/(1+PeriodRate($AN77,$S77)),\"\")","v":""},{"$f":"IF(ISNUMBER((N77*PeriodRate($AN77,$S77))/(1+PeriodRate($AN77,$S77))),(N77*PeriodRate($AN77,$S77))/(1+PeriodRate($AN77,$S77)),\"\")","v":""}]
[71,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H78),\"\",(IF(OR(MID($I78,1,1)=\"1\",MID($I78,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H78,Profile!$B$23:$B$35,0),1),0))*$J78)","v":""},{"$f":"IF(ISBLANK($H78),\"\",(IF(OR(MID($I78,1,1)=\"2\",MID($I78,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H78,Profile!$B$23:$B$35,0),2),0))*$J78)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P78),ISBLANK(Q78)),\"\",(IF(MID(P78,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q78,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S78=\"\",\"\",PeriodRate(discount,S78))),IF(S78=\"\",\"\",PeriodRate(discount,S78)),\"\")","v":""},"",null,"","",{"$f":"IF(U78=\"\",\"\",$AC78/AF)","v":""},null,"","",{"$f":"IF(AG78=\"\",\"\",$AG78/AF)","v":""},null,"","",{"$f":"IF(Y78=\"\",\"\",$AK78/AF)","v":""},null,{"$f":"IF(H78<>\"\",OFFSET(Profile!$F$24,MATCH(H78,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H78=\"\",\"\",IF(MID($D78,1,1)=\"1\",IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),popcorrect(AR78,$AN78,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S78,discount),0),popcorrect(IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),AR78,L78),$AN78,fiscalyear,$E78,$F78,$S78,discount)))","v":""},{"$f":"IF($H78=\"\",\"\",IF(MID($D78,1,1)=\"1\",IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),popcorrect(AS78,$AN78,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S78,discount),0),popcorrect(IF(OR(LOWER($K78)=\"vrai\",LOWER($K78)=\"true\"),AS78,M78),$AN78,fiscalyear,$E78,$F78,$S78,discount)))","v":""},{"$f":"IF(AO78=\"\",\"\",SUM(AO78:AP78))","v":""},{"$f":"IF(ISNUMBER((L78*PeriodRate($AN78,$S78))/(1+PeriodRate($AN78,$S78))),(L78*PeriodRate($AN78,$S78))/(1+PeriodRate($AN78,$S78)),\"\")","v":""},{"$f":"IF(ISNUMBER((M78*PeriodRate($AN78,$S78))/(1+PeriodRate($AN78,$S78))),(M78*PeriodRate($AN78,$S78))/(1+PeriodRate($AN78,$S78)),\"\")","v":""},{"$f":"IF(ISNUMBER((N78*PeriodRate($AN78,$S78))/(1+PeriodRate($AN78,$S78))),(N78*PeriodRate($AN78,$S78))/(1+PeriodRate($AN78,$S78)),\"\")","v":""}]
[72,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H79),\"\",(IF(OR(MID($I79,1,1)=\"1\",MID($I79,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H79,Profile!$B$23:$B$35,0),1),0))*$J79)","v":""},{"$f":"IF(ISBLANK($H79),\"\",(IF(OR(MID($I79,1,1)=\"2\",MID($I79,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H79,Profile!$B$23:$B$35,0),2),0))*$J79)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P79),ISBLANK(Q79)),\"\",(IF(MID(P79,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q79,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S79=\"\",\"\",PeriodRate(discount,S79))),IF(S79=\"\",\"\",PeriodRate(discount,S79)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H79<>\"\",OFFSET(Profile!$F$24,MATCH(H79,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H79=\"\",\"\",IF(MID($D79,1,1)=\"1\",IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),popcorrect(AR79,$AN79,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S79,discount),0),popcorrect(IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),AR79,L79),$AN79,fiscalyear,$E79,$F79,$S79,discount)))","v":""},{"$f":"IF($H79=\"\",\"\",IF(MID($D79,1,1)=\"1\",IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),popcorrect(AS79,$AN79,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S79,discount),0),popcorrect(IF(OR(LOWER($K79)=\"vrai\",LOWER($K79)=\"true\"),AS79,M79),$AN79,fiscalyear,$E79,$F79,$S79,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L79*PeriodRate($AN79,$S79))/(1+PeriodRate($AN79,$S79))),(L79*PeriodRate($AN79,$S79))/(1+PeriodRate($AN79,$S79)),\"\")","v":""},{"$f":"IF(ISNUMBER((M79*PeriodRate($AN79,$S79))/(1+PeriodRate($AN79,$S79))),(M79*PeriodRate($AN79,$S79))/(1+PeriodRate($AN79,$S79)),\"\")","v":""},{"$f":"IF(ISNUMBER((N79*PeriodRate($AN79,$S79))/(1+PeriodRate($AN79,$S79))),(N79*PeriodRate($AN79,$S79))/(1+PeriodRate($AN79,$S79)),\"\")","v":""}]
[73,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H80),\"\",(IF(OR(MID($I80,1,1)=\"1\",MID($I80,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H80,Profile!$B$23:$B$35,0),1),0))*$J80)","v":""},{"$f":"IF(ISBLANK($H80),\"\",(IF(OR(MID($I80,1,1)=\"2\",MID($I80,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H80,Profile!$B$23:$B$35,0),2),0))*$J80)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P80),ISBLANK(Q80)),\"\",(IF(MID(P80,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q80,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S80=\"\",\"\",PeriodRate(discount,S80))),IF(S80=\"\",\"\",PeriodRate(discount,S80)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H80<>\"\",OFFSET(Profile!$F$24,MATCH(H80,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H80=\"\",\"\",IF(MID($D80,1,1)=\"1\",IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),popcorrect(AR80,$AN80,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S80,discount),0),popcorrect(IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),AR80,L80),$AN80,fiscalyear,$E80,$F80,$S80,discount)))","v":""},{"$f":"IF($H80=\"\",\"\",IF(MID($D80,1,1)=\"1\",IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),popcorrect(AS80,$AN80,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S80,discount),0),popcorrect(IF(OR(LOWER($K80)=\"vrai\",LOWER($K80)=\"true\"),AS80,M80),$AN80,fiscalyear,$E80,$F80,$S80,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L80*PeriodRate($AN80,$S80))/(1+PeriodRate($AN80,$S80))),(L80*PeriodRate($AN80,$S80))/(1+PeriodRate($AN80,$S80)),\"\")","v":""},{"$f":"IF(ISNUMBER((M80*PeriodRate($AN80,$S80))/(1+PeriodRate($AN80,$S80))),(M80*PeriodRate($AN80,$S80))/(1+PeriodRate($AN80,$S80)),\"\")","v":""},{"$f":"IF(ISNUMBER((N80*PeriodRate($AN80,$S80))/(1+PeriodRate($AN80,$S80))),(N80*PeriodRate($AN80,$S80))/(1+PeriodRate($AN80,$S80)),\"\")","v":""}]
[74,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H81),\"\",(IF(OR(MID($I81,1,1)=\"1\",MID($I81,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H81,Profile!$B$23:$B$35,0),1),0))*$J81)","v":""},{"$f":"IF(ISBLANK($H81),\"\",(IF(OR(MID($I81,1,1)=\"2\",MID($I81,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H81,Profile!$B$23:$B$35,0),2),0))*$J81)","v":""},{"$f":"IF(H81=\"\",\"\",L81+M81)","v":""},null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P81),ISBLANK(Q81)),\"\",(IF(MID(P81,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q81,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},{"$f":"IF(ISNUMBER(R81*T81),R81*T81,\"\")","v":""},null,null,null,{"$f":"IF(ISNUMBER(IF(S81=\"\",\"\",PeriodRate(discount,S81))),IF(S81=\"\",\"\",PeriodRate(discount,S81)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H81<>\"\",OFFSET(Profile!$F$24,MATCH(H81,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H81=\"\",\"\",IF(MID($D81,1,1)=\"1\",IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),popcorrect(AR81,$AN81,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S81,discount),0),popcorrect(IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),AR81,L81),$AN81,fiscalyear,$E81,$F81,$S81,discount)))","v":""},{"$f":"IF($H81=\"\",\"\",IF(MID($D81,1,1)=\"1\",IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),popcorrect(AS81,$AN81,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S81,discount),0),popcorrect(IF(OR(LOWER($K81)=\"vrai\",LOWER($K81)=\"true\"),AS81,M81),$AN81,fiscalyear,$E81,$F81,$S81,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L81*PeriodRate($AN81,$S81))/(1+PeriodRate($AN81,$S81))),(L81*PeriodRate($AN81,$S81))/(1+PeriodRate($AN81,$S81)),\"\")","v":""},{"$f":"IF(ISNUMBER((M81*PeriodRate($AN81,$S81))/(1+PeriodRate($AN81,$S81))),(M81*PeriodRate($AN81,$S81))/(1+PeriodRate($AN81,$S81)),\"\")","v":""},{"$f":"IF(ISNUMBER((N81*PeriodRate($AN81,$S81))/(1+PeriodRate($AN81,$S81))),(N81*PeriodRate($AN81,$S81))/(1+PeriodRate($AN81,$S81)),\"\")","v":""}]
[75,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H82),\"\",(IF(OR(MID($I82,1,1)=\"1\",MID($I82,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H82,Profile!$B$23:$B$35,0),1),0))*$J82)","v":""},{"$f":"IF(ISBLANK($H82),\"\",(IF(OR(MID($I82,1,1)=\"2\",MID($I82,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H82,Profile!$B$23:$B$35,0),2),0))*$J82)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P82),ISBLANK(Q82)),\"\",(IF(MID(P82,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q82,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S82=\"\",\"\",PeriodRate(discount,S82))),IF(S82=\"\",\"\",PeriodRate(discount,S82)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H82<>\"\",OFFSET(Profile!$F$24,MATCH(H82,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H82=\"\",\"\",IF(MID($D82,1,1)=\"1\",IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),popcorrect(AR82,$AN82,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S82,discount),0),popcorrect(IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),AR82,L82),$AN82,fiscalyear,$E82,$F82,$S82,discount)))","v":""},{"$f":"IF($H82=\"\",\"\",IF(MID($D82,1,1)=\"1\",IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),popcorrect(AS82,$AN82,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S82,discount),0),popcorrect(IF(OR(LOWER($K82)=\"vrai\",LOWER($K82)=\"true\"),AS82,M82),$AN82,fiscalyear,$E82,$F82,$S82,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L82*PeriodRate($AN82,$S82))/(1+PeriodRate($AN82,$S82))),(L82*PeriodRate($AN82,$S82))/(1+PeriodRate($AN82,$S82)),\"\")","v":""},{"$f":"IF(ISNUMBER((M82*PeriodRate($AN82,$S82))/(1+PeriodRate($AN82,$S82))),(M82*PeriodRate($AN82,$S82))/(1+PeriodRate($AN82,$S82)),\"\")","v":""},{"$f":"IF(ISNUMBER((N82*PeriodRate($AN82,$S82))/(1+PeriodRate($AN82,$S82))),(N82*PeriodRate($AN82,$S82))/(1+PeriodRate($AN82,$S82)),\"\")","v":""}]
[76,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H83),\"\",(IF(OR(MID($I83,1,1)=\"1\",MID($I83,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H83,Profile!$B$23:$B$35,0),1),0))*$J83)","v":""},{"$f":"IF(ISBLANK($H83),\"\",(IF(OR(MID($I83,1,1)=\"2\",MID($I83,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H83,Profile!$B$23:$B$35,0),2),0))*$J83)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P83),ISBLANK(Q83)),\"\",(IF(MID(P83,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q83,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S83=\"\",\"\",PeriodRate(discount,S83))),IF(S83=\"\",\"\",PeriodRate(discount,S83)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H83<>\"\",OFFSET(Profile!$F$24,MATCH(H83,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H83=\"\",\"\",IF(MID($D83,1,1)=\"1\",IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),popcorrect(AR83,$AN83,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S83,discount),0),popcorrect(IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),AR83,L83),$AN83,fiscalyear,$E83,$F83,$S83,discount)))","v":""},{"$f":"IF($H83=\"\",\"\",IF(MID($D83,1,1)=\"1\",IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),popcorrect(AS83,$AN83,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S83,discount),0),popcorrect(IF(OR(LOWER($K83)=\"vrai\",LOWER($K83)=\"true\"),AS83,M83),$AN83,fiscalyear,$E83,$F83,$S83,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L83*PeriodRate($AN83,$S83))/(1+PeriodRate($AN83,$S83))),(L83*PeriodRate($AN83,$S83))/(1+PeriodRate($AN83,$S83)),\"\")","v":""},{"$f":"IF(ISNUMBER((M83*PeriodRate($AN83,$S83))/(1+PeriodRate($AN83,$S83))),(M83*PeriodRate($AN83,$S83))/(1+PeriodRate($AN83,$S83)),\"\")","v":""},{"$f":"IF(ISNUMBER((N83*PeriodRate($AN83,$S83))/(1+PeriodRate($AN83,$S83))),(N83*PeriodRate($AN83,$S83))/(1+PeriodRate($AN83,$S83)),\"\")","v":""}]
[77,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H84),\"\",(IF(OR(MID($I84,1,1)=\"1\",MID($I84,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H84,Profile!$B$23:$B$35,0),1),0))*$J84)","v":""},{"$f":"IF(ISBLANK($H84),\"\",(IF(OR(MID($I84,1,1)=\"2\",MID($I84,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H84,Profile!$B$23:$B$35,0),2),0))*$J84)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P84),ISBLANK(Q84)),\"\",(IF(MID(P84,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q84,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S84=\"\",\"\",PeriodRate(discount,S84))),IF(S84=\"\",\"\",PeriodRate(discount,S84)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H84<>\"\",OFFSET(Profile!$F$24,MATCH(H84,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H84=\"\",\"\",IF(MID($D84,1,1)=\"1\",IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),popcorrect(AR84,$AN84,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S84,discount),0),popcorrect(IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),AR84,L84),$AN84,fiscalyear,$E84,$F84,$S84,discount)))","v":""},{"$f":"IF($H84=\"\",\"\",IF(MID($D84,1,1)=\"1\",IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),popcorrect(AS84,$AN84,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S84,discount),0),popcorrect(IF(OR(LOWER($K84)=\"vrai\",LOWER($K84)=\"true\"),AS84,M84),$AN84,fiscalyear,$E84,$F84,$S84,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L84*PeriodRate($AN84,$S84))/(1+PeriodRate($AN84,$S84))),(L84*PeriodRate($AN84,$S84))/(1+PeriodRate($AN84,$S84)),\"\")","v":""},{"$f":"IF(ISNUMBER((M84*PeriodRate($AN84,$S84))/(1+PeriodRate($AN84,$S84))),(M84*PeriodRate($AN84,$S84))/(1+PeriodRate($AN84,$S84)),\"\")","v":""},{"$f":"IF(ISNUMBER((N84*PeriodRate($AN84,$S84))/(1+PeriodRate($AN84,$S84))),(N84*PeriodRate($AN84,$S84))/(1+PeriodRate($AN84,$S84)),\"\")","v":""}]
[78,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H85),\"\",(IF(OR(MID($I85,1,1)=\"1\",MID($I85,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H85,Profile!$B$23:$B$35,0),1),0))*$J85)","v":""},{"$f":"IF(ISBLANK($H85),\"\",(IF(OR(MID($I85,1,1)=\"2\",MID($I85,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H85,Profile!$B$23:$B$35,0),2),0))*$J85)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P85),ISBLANK(Q85)),\"\",(IF(MID(P85,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q85,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S85=\"\",\"\",PeriodRate(discount,S85))),IF(S85=\"\",\"\",PeriodRate(discount,S85)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H85<>\"\",OFFSET(Profile!$F$24,MATCH(H85,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H85=\"\",\"\",IF(MID($D85,1,1)=\"1\",IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),popcorrect(AR85,$AN85,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S85,discount),0),popcorrect(IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),AR85,L85),$AN85,fiscalyear,$E85,$F85,$S85,discount)))","v":""},{"$f":"IF($H85=\"\",\"\",IF(MID($D85,1,1)=\"1\",IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),popcorrect(AS85,$AN85,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S85,discount),0),popcorrect(IF(OR(LOWER($K85)=\"vrai\",LOWER($K85)=\"true\"),AS85,M85),$AN85,fiscalyear,$E85,$F85,$S85,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L85*PeriodRate($AN85,$S85))/(1+PeriodRate($AN85,$S85))),(L85*PeriodRate($AN85,$S85))/(1+PeriodRate($AN85,$S85)),\"\")","v":""},{"$f":"IF(ISNUMBER((M85*PeriodRate($AN85,$S85))/(1+PeriodRate($AN85,$S85))),(M85*PeriodRate($AN85,$S85))/(1+PeriodRate($AN85,$S85)),\"\")","v":""},{"$f":"IF(ISNUMBER((N85*PeriodRate($AN85,$S85))/(1+PeriodRate($AN85,$S85))),(N85*PeriodRate($AN85,$S85))/(1+PeriodRate($AN85,$S85)),\"\")","v":""}]
[79,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H86),\"\",(IF(OR(MID($I86,1,1)=\"1\",MID($I86,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H86,Profile!$B$23:$B$35,0),1),0))*$J86)","v":""},{"$f":"IF(ISBLANK($H86),\"\",(IF(OR(MID($I86,1,1)=\"2\",MID($I86,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H86,Profile!$B$23:$B$35,0),2),0))*$J86)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P86),ISBLANK(Q86)),\"\",(IF(MID(P86,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q86,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S86=\"\",\"\",PeriodRate(discount,S86))),IF(S86=\"\",\"\",PeriodRate(discount,S86)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H86<>\"\",OFFSET(Profile!$F$24,MATCH(H86,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H86=\"\",\"\",IF(MID($D86,1,1)=\"1\",IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),popcorrect(AR86,$AN86,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S86,discount),0),popcorrect(IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),AR86,L86),$AN86,fiscalyear,$E86,$F86,$S86,discount)))","v":""},{"$f":"IF($H86=\"\",\"\",IF(MID($D86,1,1)=\"1\",IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),popcorrect(AS86,$AN86,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S86,discount),0),popcorrect(IF(OR(LOWER($K86)=\"vrai\",LOWER($K86)=\"true\"),AS86,M86),$AN86,fiscalyear,$E86,$F86,$S86,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L86*PeriodRate($AN86,$S86))/(1+PeriodRate($AN86,$S86))),(L86*PeriodRate($AN86,$S86))/(1+PeriodRate($AN86,$S86)),\"\")","v":""},{"$f":"IF(ISNUMBER((M86*PeriodRate($AN86,$S86))/(1+PeriodRate($AN86,$S86))),(M86*PeriodRate($AN86,$S86))/(1+PeriodRate($AN86,$S86)),\"\")","v":""},{"$f":"IF(ISNUMBER((N86*PeriodRate($AN86,$S86))/(1+PeriodRate($AN86,$S86))),(N86*PeriodRate($AN86,$S86))/(1+PeriodRate($AN86,$S86)),\"\")","v":""}]
[80,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H87),\"\",(IF(OR(MID($I87,1,1)=\"1\",MID($I87,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H87,Profile!$B$23:$B$35,0),1),0))*$J87)","v":""},{"$f":"IF(ISBLANK($H87),\"\",(IF(OR(MID($I87,1,1)=\"2\",MID($I87,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H87,Profile!$B$23:$B$35,0),2),0))*$J87)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P87),ISBLANK(Q87)),\"\",(IF(MID(P87,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q87,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S87=\"\",\"\",PeriodRate(discount,S87))),IF(S87=\"\",\"\",PeriodRate(discount,S87)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H87<>\"\",OFFSET(Profile!$F$24,MATCH(H87,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H87=\"\",\"\",IF(MID($D87,1,1)=\"1\",IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),popcorrect(AR87,$AN87,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S87,discount),0),popcorrect(IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),AR87,L87),$AN87,fiscalyear,$E87,$F87,$S87,discount)))","v":""},{"$f":"IF($H87=\"\",\"\",IF(MID($D87,1,1)=\"1\",IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),popcorrect(AS87,$AN87,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S87,discount),0),popcorrect(IF(OR(LOWER($K87)=\"vrai\",LOWER($K87)=\"true\"),AS87,M87),$AN87,fiscalyear,$E87,$F87,$S87,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L87*PeriodRate($AN87,$S87))/(1+PeriodRate($AN87,$S87))),(L87*PeriodRate($AN87,$S87))/(1+PeriodRate($AN87,$S87)),\"\")","v":""},{"$f":"IF(ISNUMBER((M87*PeriodRate($AN87,$S87))/(1+PeriodRate($AN87,$S87))),(M87*PeriodRate($AN87,$S87))/(1+PeriodRate($AN87,$S87)),\"\")","v":""},{"$f":"IF(ISNUMBER((N87*PeriodRate($AN87,$S87))/(1+PeriodRate($AN87,$S87))),(N87*PeriodRate($AN87,$S87))/(1+PeriodRate($AN87,$S87)),\"\")","v":""}]
[81,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H88),\"\",(IF(OR(MID($I88,1,1)=\"1\",MID($I88,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H88,Profile!$B$23:$B$35,0),1),0))*$J88)","v":""},{"$f":"IF(ISBLANK($H88),\"\",(IF(OR(MID($I88,1,1)=\"2\",MID($I88,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H88,Profile!$B$23:$B$35,0),2),0))*$J88)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P88),ISBLANK(Q88)),\"\",(IF(MID(P88,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q88,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S88=\"\",\"\",PeriodRate(discount,S88))),IF(S88=\"\",\"\",PeriodRate(discount,S88)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H88<>\"\",OFFSET(Profile!$F$24,MATCH(H88,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H88=\"\",\"\",IF(MID($D88,1,1)=\"1\",IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),popcorrect(AR88,$AN88,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S88,discount),0),popcorrect(IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),AR88,L88),$AN88,fiscalyear,$E88,$F88,$S88,discount)))","v":""},{"$f":"IF($H88=\"\",\"\",IF(MID($D88,1,1)=\"1\",IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),popcorrect(AS88,$AN88,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S88,discount),0),popcorrect(IF(OR(LOWER($K88)=\"vrai\",LOWER($K88)=\"true\"),AS88,M88),$AN88,fiscalyear,$E88,$F88,$S88,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L88*PeriodRate($AN88,$S88))/(1+PeriodRate($AN88,$S88))),(L88*PeriodRate($AN88,$S88))/(1+PeriodRate($AN88,$S88)),\"\")","v":""},{"$f":"IF(ISNUMBER((M88*PeriodRate($AN88,$S88))/(1+PeriodRate($AN88,$S88))),(M88*PeriodRate($AN88,$S88))/(1+PeriodRate($AN88,$S88)),\"\")","v":""},{"$f":"IF(ISNUMBER((N88*PeriodRate($AN88,$S88))/(1+PeriodRate($AN88,$S88))),(N88*PeriodRate($AN88,$S88))/(1+PeriodRate($AN88,$S88)),\"\")","v":""}]
[82,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H89),\"\",(IF(OR(MID($I89,1,1)=\"1\",MID($I89,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H89,Profile!$B$23:$B$35,0),1),0))*$J89)","v":""},{"$f":"IF(ISBLANK($H89),\"\",(IF(OR(MID($I89,1,1)=\"2\",MID($I89,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H89,Profile!$B$23:$B$35,0),2),0))*$J89)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P89),ISBLANK(Q89)),\"\",(IF(MID(P89,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q89,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S89=\"\",\"\",PeriodRate(discount,S89))),IF(S89=\"\",\"\",PeriodRate(discount,S89)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H89<>\"\",OFFSET(Profile!$F$24,MATCH(H89,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H89=\"\",\"\",IF(MID($D89,1,1)=\"1\",IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),popcorrect(AR89,$AN89,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S89,discount),0),popcorrect(IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),AR89,L89),$AN89,fiscalyear,$E89,$F89,$S89,discount)))","v":""},{"$f":"IF($H89=\"\",\"\",IF(MID($D89,1,1)=\"1\",IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),popcorrect(AS89,$AN89,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S89,discount),0),popcorrect(IF(OR(LOWER($K89)=\"vrai\",LOWER($K89)=\"true\"),AS89,M89),$AN89,fiscalyear,$E89,$F89,$S89,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L89*PeriodRate($AN89,$S89))/(1+PeriodRate($AN89,$S89))),(L89*PeriodRate($AN89,$S89))/(1+PeriodRate($AN89,$S89)),\"\")","v":""},{"$f":"IF(ISNUMBER((M89*PeriodRate($AN89,$S89))/(1+PeriodRate($AN89,$S89))),(M89*PeriodRate($AN89,$S89))/(1+PeriodRate($AN89,$S89)),\"\")","v":""},{"$f":"IF(ISNUMBER((N89*PeriodRate($AN89,$S89))/(1+PeriodRate($AN89,$S89))),(N89*PeriodRate($AN89,$S89))/(1+PeriodRate($AN89,$S89)),\"\")","v":""}]
[83,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H90),\"\",(IF(OR(MID($I90,1,1)=\"1\",MID($I90,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H90,Profile!$B$23:$B$35,0),1),0))*$J90)","v":""},{"$f":"IF(ISBLANK($H90),\"\",(IF(OR(MID($I90,1,1)=\"2\",MID($I90,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H90,Profile!$B$23:$B$35,0),2),0))*$J90)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P90),ISBLANK(Q90)),\"\",(IF(MID(P90,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q90,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S90=\"\",\"\",PeriodRate(discount,S90))),IF(S90=\"\",\"\",PeriodRate(discount,S90)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H90<>\"\",OFFSET(Profile!$F$24,MATCH(H90,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H90=\"\",\"\",IF(MID($D90,1,1)=\"1\",IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),popcorrect(AR90,$AN90,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S90,discount),0),popcorrect(IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),AR90,L90),$AN90,fiscalyear,$E90,$F90,$S90,discount)))","v":""},{"$f":"IF($H90=\"\",\"\",IF(MID($D90,1,1)=\"1\",IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),popcorrect(AS90,$AN90,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S90,discount),0),popcorrect(IF(OR(LOWER($K90)=\"vrai\",LOWER($K90)=\"true\"),AS90,M90),$AN90,fiscalyear,$E90,$F90,$S90,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L90*PeriodRate($AN90,$S90))/(1+PeriodRate($AN90,$S90))),(L90*PeriodRate($AN90,$S90))/(1+PeriodRate($AN90,$S90)),\"\")","v":""},{"$f":"IF(ISNUMBER((M90*PeriodRate($AN90,$S90))/(1+PeriodRate($AN90,$S90))),(M90*PeriodRate($AN90,$S90))/(1+PeriodRate($AN90,$S90)),\"\")","v":""},{"$f":"IF(ISNUMBER((N90*PeriodRate($AN90,$S90))/(1+PeriodRate($AN90,$S90))),(N90*PeriodRate($AN90,$S90))/(1+PeriodRate($AN90,$S90)),\"\")","v":""}]
[84,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H91),\"\",(IF(OR(MID($I91,1,1)=\"1\",MID($I91,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H91,Profile!$B$23:$B$35,0),1),0))*$J91)","v":""},{"$f":"IF(ISBLANK($H91),\"\",(IF(OR(MID($I91,1,1)=\"2\",MID($I91,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H91,Profile!$B$23:$B$35,0),2),0))*$J91)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P91),ISBLANK(Q91)),\"\",(IF(MID(P91,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q91,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S91=\"\",\"\",PeriodRate(discount,S91))),IF(S91=\"\",\"\",PeriodRate(discount,S91)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H91<>\"\",OFFSET(Profile!$F$24,MATCH(H91,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H91=\"\",\"\",IF(MID($D91,1,1)=\"1\",IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),popcorrect(AR91,$AN91,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S91,discount),0),popcorrect(IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),AR91,L91),$AN91,fiscalyear,$E91,$F91,$S91,discount)))","v":""},{"$f":"IF($H91=\"\",\"\",IF(MID($D91,1,1)=\"1\",IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),popcorrect(AS91,$AN91,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S91,discount),0),popcorrect(IF(OR(LOWER($K91)=\"vrai\",LOWER($K91)=\"true\"),AS91,M91),$AN91,fiscalyear,$E91,$F91,$S91,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L91*PeriodRate($AN91,$S91))/(1+PeriodRate($AN91,$S91))),(L91*PeriodRate($AN91,$S91))/(1+PeriodRate($AN91,$S91)),\"\")","v":""},{"$f":"IF(ISNUMBER((M91*PeriodRate($AN91,$S91))/(1+PeriodRate($AN91,$S91))),(M91*PeriodRate($AN91,$S91))/(1+PeriodRate($AN91,$S91)),\"\")","v":""},{"$f":"IF(ISNUMBER((N91*PeriodRate($AN91,$S91))/(1+PeriodRate($AN91,$S91))),(N91*PeriodRate($AN91,$S91))/(1+PeriodRate($AN91,$S91)),\"\")","v":""}]
[85,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H92),\"\",(IF(OR(MID($I92,1,1)=\"1\",MID($I92,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H92,Profile!$B$23:$B$35,0),1),0))*$J92)","v":""},{"$f":"IF(ISBLANK($H92),\"\",(IF(OR(MID($I92,1,1)=\"2\",MID($I92,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H92,Profile!$B$23:$B$35,0),2),0))*$J92)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P92),ISBLANK(Q92)),\"\",(IF(MID(P92,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q92,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S92=\"\",\"\",PeriodRate(discount,S92))),IF(S92=\"\",\"\",PeriodRate(discount,S92)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H92<>\"\",OFFSET(Profile!$F$24,MATCH(H92,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H92=\"\",\"\",IF(MID($D92,1,1)=\"1\",IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),popcorrect(AR92,$AN92,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S92,discount),0),popcorrect(IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),AR92,L92),$AN92,fiscalyear,$E92,$F92,$S92,discount)))","v":""},{"$f":"IF($H92=\"\",\"\",IF(MID($D92,1,1)=\"1\",IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),popcorrect(AS92,$AN92,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S92,discount),0),popcorrect(IF(OR(LOWER($K92)=\"vrai\",LOWER($K92)=\"true\"),AS92,M92),$AN92,fiscalyear,$E92,$F92,$S92,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L92*PeriodRate($AN92,$S92))/(1+PeriodRate($AN92,$S92))),(L92*PeriodRate($AN92,$S92))/(1+PeriodRate($AN92,$S92)),\"\")","v":""},{"$f":"IF(ISNUMBER((M92*PeriodRate($AN92,$S92))/(1+PeriodRate($AN92,$S92))),(M92*PeriodRate($AN92,$S92))/(1+PeriodRate($AN92,$S92)),\"\")","v":""},{"$f":"IF(ISNUMBER((N92*PeriodRate($AN92,$S92))/(1+PeriodRate($AN92,$S92))),(N92*PeriodRate($AN92,$S92))/(1+PeriodRate($AN92,$S92)),\"\")","v":""}]
[86,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H93),\"\",(IF(OR(MID($I93,1,1)=\"1\",MID($I93,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H93,Profile!$B$23:$B$35,0),1),0))*$J93)","v":""},{"$f":"IF(ISBLANK($H93),\"\",(IF(OR(MID($I93,1,1)=\"2\",MID($I93,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H93,Profile!$B$23:$B$35,0),2),0))*$J93)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P93),ISBLANK(Q93)),\"\",(IF(MID(P93,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q93,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S93=\"\",\"\",PeriodRate(discount,S93))),IF(S93=\"\",\"\",PeriodRate(discount,S93)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H93<>\"\",OFFSET(Profile!$F$24,MATCH(H93,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H93=\"\",\"\",IF(MID($D93,1,1)=\"1\",IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),popcorrect(AR93,$AN93,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S93,discount),0),popcorrect(IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),AR93,L93),$AN93,fiscalyear,$E93,$F93,$S93,discount)))","v":""},{"$f":"IF($H93=\"\",\"\",IF(MID($D93,1,1)=\"1\",IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),popcorrect(AS93,$AN93,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S93,discount),0),popcorrect(IF(OR(LOWER($K93)=\"vrai\",LOWER($K93)=\"true\"),AS93,M93),$AN93,fiscalyear,$E93,$F93,$S93,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L93*PeriodRate($AN93,$S93))/(1+PeriodRate($AN93,$S93))),(L93*PeriodRate($AN93,$S93))/(1+PeriodRate($AN93,$S93)),\"\")","v":""},{"$f":"IF(ISNUMBER((M93*PeriodRate($AN93,$S93))/(1+PeriodRate($AN93,$S93))),(M93*PeriodRate($AN93,$S93))/(1+PeriodRate($AN93,$S93)),\"\")","v":""},{"$f":"IF(ISNUMBER((N93*PeriodRate($AN93,$S93))/(1+PeriodRate($AN93,$S93))),(N93*PeriodRate($AN93,$S93))/(1+PeriodRate($AN93,$S93)),\"\")","v":""}]
[87,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H94),\"\",(IF(OR(MID($I94,1,1)=\"1\",MID($I94,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H94,Profile!$B$23:$B$35,0),1),0))*$J94)","v":""},{"$f":"IF(ISBLANK($H94),\"\",(IF(OR(MID($I94,1,1)=\"2\",MID($I94,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H94,Profile!$B$23:$B$35,0),2),0))*$J94)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P94),ISBLANK(Q94)),\"\",(IF(MID(P94,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q94,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S94=\"\",\"\",PeriodRate(discount,S94))),IF(S94=\"\",\"\",PeriodRate(discount,S94)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H94<>\"\",OFFSET(Profile!$F$24,MATCH(H94,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H94=\"\",\"\",IF(MID($D94,1,1)=\"1\",IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),popcorrect(AR94,$AN94,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S94,discount),0),popcorrect(IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),AR94,L94),$AN94,fiscalyear,$E94,$F94,$S94,discount)))","v":""},{"$f":"IF($H94=\"\",\"\",IF(MID($D94,1,1)=\"1\",IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),popcorrect(AS94,$AN94,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S94,discount),0),popcorrect(IF(OR(LOWER($K94)=\"vrai\",LOWER($K94)=\"true\"),AS94,M94),$AN94,fiscalyear,$E94,$F94,$S94,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L94*PeriodRate($AN94,$S94))/(1+PeriodRate($AN94,$S94))),(L94*PeriodRate($AN94,$S94))/(1+PeriodRate($AN94,$S94)),\"\")","v":""},{"$f":"IF(ISNUMBER((M94*PeriodRate($AN94,$S94))/(1+PeriodRate($AN94,$S94))),(M94*PeriodRate($AN94,$S94))/(1+PeriodRate($AN94,$S94)),\"\")","v":""},{"$f":"IF(ISNUMBER((N94*PeriodRate($AN94,$S94))/(1+PeriodRate($AN94,$S94))),(N94*PeriodRate($AN94,$S94))/(1+PeriodRate($AN94,$S94)),\"\")","v":""}]
[88,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H95),\"\",(IF(OR(MID($I95,1,1)=\"1\",MID($I95,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H95,Profile!$B$23:$B$35,0),1),0))*$J95)","v":""},{"$f":"IF(ISBLANK($H95),\"\",(IF(OR(MID($I95,1,1)=\"2\",MID($I95,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H95,Profile!$B$23:$B$35,0),2),0))*$J95)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P95),ISBLANK(Q95)),\"\",(IF(MID(P95,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q95,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S95=\"\",\"\",PeriodRate(discount,S95))),IF(S95=\"\",\"\",PeriodRate(discount,S95)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H95<>\"\",OFFSET(Profile!$F$24,MATCH(H95,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H95=\"\",\"\",IF(MID($D95,1,1)=\"1\",IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),popcorrect(AR95,$AN95,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S95,discount),0),popcorrect(IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),AR95,L95),$AN95,fiscalyear,$E95,$F95,$S95,discount)))","v":""},{"$f":"IF($H95=\"\",\"\",IF(MID($D95,1,1)=\"1\",IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),popcorrect(AS95,$AN95,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S95,discount),0),popcorrect(IF(OR(LOWER($K95)=\"vrai\",LOWER($K95)=\"true\"),AS95,M95),$AN95,fiscalyear,$E95,$F95,$S95,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L95*PeriodRate($AN95,$S95))/(1+PeriodRate($AN95,$S95))),(L95*PeriodRate($AN95,$S95))/(1+PeriodRate($AN95,$S95)),\"\")","v":""},{"$f":"IF(ISNUMBER((M95*PeriodRate($AN95,$S95))/(1+PeriodRate($AN95,$S95))),(M95*PeriodRate($AN95,$S95))/(1+PeriodRate($AN95,$S95)),\"\")","v":""},{"$f":"IF(ISNUMBER((N95*PeriodRate($AN95,$S95))/(1+PeriodRate($AN95,$S95))),(N95*PeriodRate($AN95,$S95))/(1+PeriodRate($AN95,$S95)),\"\")","v":""}]
[89,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H96),\"\",(IF(OR(MID($I96,1,1)=\"1\",MID($I96,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H96,Profile!$B$23:$B$35,0),1),0))*$J96)","v":""},{"$f":"IF(ISBLANK($H96),\"\",(IF(OR(MID($I96,1,1)=\"2\",MID($I96,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H96,Profile!$B$23:$B$35,0),2),0))*$J96)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P96),ISBLANK(Q96)),\"\",(IF(MID(P96,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q96,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S96=\"\",\"\",PeriodRate(discount,S96))),IF(S96=\"\",\"\",PeriodRate(discount,S96)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H96<>\"\",OFFSET(Profile!$F$24,MATCH(H96,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H96=\"\",\"\",IF(MID($D96,1,1)=\"1\",IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),popcorrect(AR96,$AN96,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S96,discount),0),popcorrect(IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),AR96,L96),$AN96,fiscalyear,$E96,$F96,$S96,discount)))","v":""},{"$f":"IF($H96=\"\",\"\",IF(MID($D96,1,1)=\"1\",IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),popcorrect(AS96,$AN96,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S96,discount),0),popcorrect(IF(OR(LOWER($K96)=\"vrai\",LOWER($K96)=\"true\"),AS96,M96),$AN96,fiscalyear,$E96,$F96,$S96,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L96*PeriodRate($AN96,$S96))/(1+PeriodRate($AN96,$S96))),(L96*PeriodRate($AN96,$S96))/(1+PeriodRate($AN96,$S96)),\"\")","v":""},{"$f":"IF(ISNUMBER((M96*PeriodRate($AN96,$S96))/(1+PeriodRate($AN96,$S96))),(M96*PeriodRate($AN96,$S96))/(1+PeriodRate($AN96,$S96)),\"\")","v":""},{"$f":"IF(ISNUMBER((N96*PeriodRate($AN96,$S96))/(1+PeriodRate($AN96,$S96))),(N96*PeriodRate($AN96,$S96))/(1+PeriodRate($AN96,$S96)),\"\")","v":""}]
[90,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H97),\"\",(IF(OR(MID($I97,1,1)=\"1\",MID($I97,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H97,Profile!$B$23:$B$35,0),1),0))*$J97)","v":""},{"$f":"IF(ISBLANK($H97),\"\",(IF(OR(MID($I97,1,1)=\"2\",MID($I97,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H97,Profile!$B$23:$B$35,0),2),0))*$J97)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P97),ISBLANK(Q97)),\"\",(IF(MID(P97,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q97,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S97=\"\",\"\",PeriodRate(discount,S97))),IF(S97=\"\",\"\",PeriodRate(discount,S97)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H97<>\"\",OFFSET(Profile!$F$24,MATCH(H97,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H97=\"\",\"\",IF(MID($D97,1,1)=\"1\",IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),popcorrect(AR97,$AN97,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S97,discount),0),popcorrect(IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),AR97,L97),$AN97,fiscalyear,$E97,$F97,$S97,discount)))","v":""},{"$f":"IF($H97=\"\",\"\",IF(MID($D97,1,1)=\"1\",IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),popcorrect(AS97,$AN97,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S97,discount),0),popcorrect(IF(OR(LOWER($K97)=\"vrai\",LOWER($K97)=\"true\"),AS97,M97),$AN97,fiscalyear,$E97,$F97,$S97,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L97*PeriodRate($AN97,$S97))/(1+PeriodRate($AN97,$S97))),(L97*PeriodRate($AN97,$S97))/(1+PeriodRate($AN97,$S97)),\"\")","v":""},{"$f":"IF(ISNUMBER((M97*PeriodRate($AN97,$S97))/(1+PeriodRate($AN97,$S97))),(M97*PeriodRate($AN97,$S97))/(1+PeriodRate($AN97,$S97)),\"\")","v":""},{"$f":"IF(ISNUMBER((N97*PeriodRate($AN97,$S97))/(1+PeriodRate($AN97,$S97))),(N97*PeriodRate($AN97,$S97))/(1+PeriodRate($AN97,$S97)),\"\")","v":""}]
[91,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H98),\"\",(IF(OR(MID($I98,1,1)=\"1\",MID($I98,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H98,Profile!$B$23:$B$35,0),1),0))*$J98)","v":""},{"$f":"IF(ISBLANK($H98),\"\",(IF(OR(MID($I98,1,1)=\"2\",MID($I98,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H98,Profile!$B$23:$B$35,0),2),0))*$J98)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P98),ISBLANK(Q98)),\"\",(IF(MID(P98,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q98,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S98=\"\",\"\",PeriodRate(discount,S98))),IF(S98=\"\",\"\",PeriodRate(discount,S98)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H98<>\"\",OFFSET(Profile!$F$24,MATCH(H98,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H98=\"\",\"\",IF(MID($D98,1,1)=\"1\",IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),popcorrect(AR98,$AN98,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S98,discount),0),popcorrect(IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),AR98,L98),$AN98,fiscalyear,$E98,$F98,$S98,discount)))","v":""},{"$f":"IF($H98=\"\",\"\",IF(MID($D98,1,1)=\"1\",IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),popcorrect(AS98,$AN98,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S98,discount),0),popcorrect(IF(OR(LOWER($K98)=\"vrai\",LOWER($K98)=\"true\"),AS98,M98),$AN98,fiscalyear,$E98,$F98,$S98,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L98*PeriodRate($AN98,$S98))/(1+PeriodRate($AN98,$S98))),(L98*PeriodRate($AN98,$S98))/(1+PeriodRate($AN98,$S98)),\"\")","v":""},{"$f":"IF(ISNUMBER((M98*PeriodRate($AN98,$S98))/(1+PeriodRate($AN98,$S98))),(M98*PeriodRate($AN98,$S98))/(1+PeriodRate($AN98,$S98)),\"\")","v":""},{"$f":"IF(ISNUMBER((N98*PeriodRate($AN98,$S98))/(1+PeriodRate($AN98,$S98))),(N98*PeriodRate($AN98,$S98))/(1+PeriodRate($AN98,$S98)),\"\")","v":""}]
[92,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H99),\"\",(IF(OR(MID($I99,1,1)=\"1\",MID($I99,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H99,Profile!$B$23:$B$35,0),1),0))*$J99)","v":""},{"$f":"IF(ISBLANK($H99),\"\",(IF(OR(MID($I99,1,1)=\"2\",MID($I99,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H99,Profile!$B$23:$B$35,0),2),0))*$J99)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P99),ISBLANK(Q99)),\"\",(IF(MID(P99,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q99,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S99=\"\",\"\",PeriodRate(discount,S99))),IF(S99=\"\",\"\",PeriodRate(discount,S99)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H99<>\"\",OFFSET(Profile!$F$24,MATCH(H99,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H99=\"\",\"\",IF(MID($D99,1,1)=\"1\",IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),popcorrect(AR99,$AN99,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S99,discount),0),popcorrect(IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),AR99,L99),$AN99,fiscalyear,$E99,$F99,$S99,discount)))","v":""},{"$f":"IF($H99=\"\",\"\",IF(MID($D99,1,1)=\"1\",IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),popcorrect(AS99,$AN99,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S99,discount),0),popcorrect(IF(OR(LOWER($K99)=\"vrai\",LOWER($K99)=\"true\"),AS99,M99),$AN99,fiscalyear,$E99,$F99,$S99,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L99*PeriodRate($AN99,$S99))/(1+PeriodRate($AN99,$S99))),(L99*PeriodRate($AN99,$S99))/(1+PeriodRate($AN99,$S99)),\"\")","v":""},{"$f":"IF(ISNUMBER((M99*PeriodRate($AN99,$S99))/(1+PeriodRate($AN99,$S99))),(M99*PeriodRate($AN99,$S99))/(1+PeriodRate($AN99,$S99)),\"\")","v":""},{"$f":"IF(ISNUMBER((N99*PeriodRate($AN99,$S99))/(1+PeriodRate($AN99,$S99))),(N99*PeriodRate($AN99,$S99))/(1+PeriodRate($AN99,$S99)),\"\")","v":""}]
[93,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H100),\"\",(IF(OR(MID($I100,1,1)=\"1\",MID($I100,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H100,Profile!$B$23:$B$35,0),1),0))*$J100)","v":""},{"$f":"IF(ISBLANK($H100),\"\",(IF(OR(MID($I100,1,1)=\"2\",MID($I100,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H100,Profile!$B$23:$B$35,0),2),0))*$J100)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P100),ISBLANK(Q100)),\"\",(IF(MID(P100,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q100,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S100=\"\",\"\",PeriodRate(discount,S100))),IF(S100=\"\",\"\",PeriodRate(discount,S100)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H100<>\"\",OFFSET(Profile!$F$24,MATCH(H100,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H100=\"\",\"\",IF(MID($D100,1,1)=\"1\",IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),popcorrect(AR100,$AN100,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S100,discount),0),popcorrect(IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),AR100,L100),$AN100,fiscalyear,$E100,$F100,$S100,discount)))","v":""},{"$f":"IF($H100=\"\",\"\",IF(MID($D100,1,1)=\"1\",IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),popcorrect(AS100,$AN100,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S100,discount),0),popcorrect(IF(OR(LOWER($K100)=\"vrai\",LOWER($K100)=\"true\"),AS100,M100),$AN100,fiscalyear,$E100,$F100,$S100,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L100*PeriodRate($AN100,$S100))/(1+PeriodRate($AN100,$S100))),(L100*PeriodRate($AN100,$S100))/(1+PeriodRate($AN100,$S100)),\"\")","v":""},{"$f":"IF(ISNUMBER((M100*PeriodRate($AN100,$S100))/(1+PeriodRate($AN100,$S100))),(M100*PeriodRate($AN100,$S100))/(1+PeriodRate($AN100,$S100)),\"\")","v":""},{"$f":"IF(ISNUMBER((N100*PeriodRate($AN100,$S100))/(1+PeriodRate($AN100,$S100))),(N100*PeriodRate($AN100,$S100))/(1+PeriodRate($AN100,$S100)),\"\")","v":""}]
[94,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H101),\"\",(IF(OR(MID($I101,1,1)=\"1\",MID($I101,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H101,Profile!$B$23:$B$35,0),1),0))*$J101)","v":""},{"$f":"IF(ISBLANK($H101),\"\",(IF(OR(MID($I101,1,1)=\"2\",MID($I101,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H101,Profile!$B$23:$B$35,0),2),0))*$J101)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P101),ISBLANK(Q101)),\"\",(IF(MID(P101,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q101,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S101=\"\",\"\",PeriodRate(discount,S101))),IF(S101=\"\",\"\",PeriodRate(discount,S101)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H101<>\"\",OFFSET(Profile!$F$24,MATCH(H101,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H101=\"\",\"\",IF(MID($D101,1,1)=\"1\",IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),popcorrect(AR101,$AN101,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S101,discount),0),popcorrect(IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),AR101,L101),$AN101,fiscalyear,$E101,$F101,$S101,discount)))","v":""},{"$f":"IF($H101=\"\",\"\",IF(MID($D101,1,1)=\"1\",IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),popcorrect(AS101,$AN101,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S101,discount),0),popcorrect(IF(OR(LOWER($K101)=\"vrai\",LOWER($K101)=\"true\"),AS101,M101),$AN101,fiscalyear,$E101,$F101,$S101,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L101*PeriodRate($AN101,$S101))/(1+PeriodRate($AN101,$S101))),(L101*PeriodRate($AN101,$S101))/(1+PeriodRate($AN101,$S101)),\"\")","v":""},{"$f":"IF(ISNUMBER((M101*PeriodRate($AN101,$S101))/(1+PeriodRate($AN101,$S101))),(M101*PeriodRate($AN101,$S101))/(1+PeriodRate($AN101,$S101)),\"\")","v":""},{"$f":"IF(ISNUMBER((N101*PeriodRate($AN101,$S101))/(1+PeriodRate($AN101,$S101))),(N101*PeriodRate($AN101,$S101))/(1+PeriodRate($AN101,$S101)),\"\")","v":""}]
[95,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H102),\"\",(IF(OR(MID($I102,1,1)=\"1\",MID($I102,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H102,Profile!$B$23:$B$35,0),1),0))*$J102)","v":""},{"$f":"IF(ISBLANK($H102),\"\",(IF(OR(MID($I102,1,1)=\"2\",MID($I102,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H102,Profile!$B$23:$B$35,0),2),0))*$J102)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P102),ISBLANK(Q102)),\"\",(IF(MID(P102,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q102,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S102=\"\",\"\",PeriodRate(discount,S102))),IF(S102=\"\",\"\",PeriodRate(discount,S102)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H102<>\"\",OFFSET(Profile!$F$24,MATCH(H102,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H102=\"\",\"\",IF(MID($D102,1,1)=\"1\",IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),popcorrect(AR102,$AN102,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S102,discount),0),popcorrect(IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),AR102,L102),$AN102,fiscalyear,$E102,$F102,$S102,discount)))","v":""},{"$f":"IF($H102=\"\",\"\",IF(MID($D102,1,1)=\"1\",IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),popcorrect(AS102,$AN102,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S102,discount),0),popcorrect(IF(OR(LOWER($K102)=\"vrai\",LOWER($K102)=\"true\"),AS102,M102),$AN102,fiscalyear,$E102,$F102,$S102,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L102*PeriodRate($AN102,$S102))/(1+PeriodRate($AN102,$S102))),(L102*PeriodRate($AN102,$S102))/(1+PeriodRate($AN102,$S102)),\"\")","v":""},{"$f":"IF(ISNUMBER((M102*PeriodRate($AN102,$S102))/(1+PeriodRate($AN102,$S102))),(M102*PeriodRate($AN102,$S102))/(1+PeriodRate($AN102,$S102)),\"\")","v":""},{"$f":"IF(ISNUMBER((N102*PeriodRate($AN102,$S102))/(1+PeriodRate($AN102,$S102))),(N102*PeriodRate($AN102,$S102))/(1+PeriodRate($AN102,$S102)),\"\")","v":""}]
[96,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H103),\"\",(IF(OR(MID($I103,1,1)=\"1\",MID($I103,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H103,Profile!$B$23:$B$35,0),1),0))*$J103)","v":""},{"$f":"IF(ISBLANK($H103),\"\",(IF(OR(MID($I103,1,1)=\"2\",MID($I103,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H103,Profile!$B$23:$B$35,0),2),0))*$J103)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P103),ISBLANK(Q103)),\"\",(IF(MID(P103,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q103,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S103=\"\",\"\",PeriodRate(discount,S103))),IF(S103=\"\",\"\",PeriodRate(discount,S103)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H103<>\"\",OFFSET(Profile!$F$24,MATCH(H103,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H103=\"\",\"\",IF(MID($D103,1,1)=\"1\",IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),popcorrect(AR103,$AN103,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S103,discount),0),popcorrect(IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),AR103,L103),$AN103,fiscalyear,$E103,$F103,$S103,discount)))","v":""},{"$f":"IF($H103=\"\",\"\",IF(MID($D103,1,1)=\"1\",IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),popcorrect(AS103,$AN103,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S103,discount),0),popcorrect(IF(OR(LOWER($K103)=\"vrai\",LOWER($K103)=\"true\"),AS103,M103),$AN103,fiscalyear,$E103,$F103,$S103,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L103*PeriodRate($AN103,$S103))/(1+PeriodRate($AN103,$S103))),(L103*PeriodRate($AN103,$S103))/(1+PeriodRate($AN103,$S103)),\"\")","v":""},{"$f":"IF(ISNUMBER((M103*PeriodRate($AN103,$S103))/(1+PeriodRate($AN103,$S103))),(M103*PeriodRate($AN103,$S103))/(1+PeriodRate($AN103,$S103)),\"\")","v":""},{"$f":"IF(ISNUMBER((N103*PeriodRate($AN103,$S103))/(1+PeriodRate($AN103,$S103))),(N103*PeriodRate($AN103,$S103))/(1+PeriodRate($AN103,$S103)),\"\")","v":""}]
[97,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H104),\"\",(IF(OR(MID($I104,1,1)=\"1\",MID($I104,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H104,Profile!$B$23:$B$35,0),1),0))*$J104)","v":""},{"$f":"IF(ISBLANK($H104),\"\",(IF(OR(MID($I104,1,1)=\"2\",MID($I104,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H104,Profile!$B$23:$B$35,0),2),0))*$J104)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P104),ISBLANK(Q104)),\"\",(IF(MID(P104,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q104,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S104=\"\",\"\",PeriodRate(discount,S104))),IF(S104=\"\",\"\",PeriodRate(discount,S104)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H104<>\"\",OFFSET(Profile!$F$24,MATCH(H104,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H104=\"\",\"\",IF(MID($D104,1,1)=\"1\",IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),popcorrect(AR104,$AN104,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S104,discount),0),popcorrect(IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),AR104,L104),$AN104,fiscalyear,$E104,$F104,$S104,discount)))","v":""},{"$f":"IF($H104=\"\",\"\",IF(MID($D104,1,1)=\"1\",IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),popcorrect(AS104,$AN104,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S104,discount),0),popcorrect(IF(OR(LOWER($K104)=\"vrai\",LOWER($K104)=\"true\"),AS104,M104),$AN104,fiscalyear,$E104,$F104,$S104,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L104*PeriodRate($AN104,$S104))/(1+PeriodRate($AN104,$S104))),(L104*PeriodRate($AN104,$S104))/(1+PeriodRate($AN104,$S104)),\"\")","v":""},{"$f":"IF(ISNUMBER((M104*PeriodRate($AN104,$S104))/(1+PeriodRate($AN104,$S104))),(M104*PeriodRate($AN104,$S104))/(1+PeriodRate($AN104,$S104)),\"\")","v":""},{"$f":"IF(ISNUMBER((N104*PeriodRate($AN104,$S104))/(1+PeriodRate($AN104,$S104))),(N104*PeriodRate($AN104,$S104))/(1+PeriodRate($AN104,$S104)),\"\")","v":""}]
[98,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H105),\"\",(IF(OR(MID($I105,1,1)=\"1\",MID($I105,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H105,Profile!$B$23:$B$35,0),1),0))*$J105)","v":""},{"$f":"IF(ISBLANK($H105),\"\",(IF(OR(MID($I105,1,1)=\"2\",MID($I105,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H105,Profile!$B$23:$B$35,0),2),0))*$J105)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P105),ISBLANK(Q105)),\"\",(IF(MID(P105,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q105,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S105=\"\",\"\",PeriodRate(discount,S105))),IF(S105=\"\",\"\",PeriodRate(discount,S105)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H105<>\"\",OFFSET(Profile!$F$24,MATCH(H105,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H105=\"\",\"\",IF(MID($D105,1,1)=\"1\",IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),popcorrect(AR105,$AN105,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S105,discount),0),popcorrect(IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),AR105,L105),$AN105,fiscalyear,$E105,$F105,$S105,discount)))","v":""},{"$f":"IF($H105=\"\",\"\",IF(MID($D105,1,1)=\"1\",IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),popcorrect(AS105,$AN105,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S105,discount),0),popcorrect(IF(OR(LOWER($K105)=\"vrai\",LOWER($K105)=\"true\"),AS105,M105),$AN105,fiscalyear,$E105,$F105,$S105,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L105*PeriodRate($AN105,$S105))/(1+PeriodRate($AN105,$S105))),(L105*PeriodRate($AN105,$S105))/(1+PeriodRate($AN105,$S105)),\"\")","v":""},{"$f":"IF(ISNUMBER((M105*PeriodRate($AN105,$S105))/(1+PeriodRate($AN105,$S105))),(M105*PeriodRate($AN105,$S105))/(1+PeriodRate($AN105,$S105)),\"\")","v":""},{"$f":"IF(ISNUMBER((N105*PeriodRate($AN105,$S105))/(1+PeriodRate($AN105,$S105))),(N105*PeriodRate($AN105,$S105))/(1+PeriodRate($AN105,$S105)),\"\")","v":""}]
[99,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H106),\"\",(IF(OR(MID($I106,1,1)=\"1\",MID($I106,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H106,Profile!$B$23:$B$35,0),1),0))*$J106)","v":""},{"$f":"IF(ISBLANK($H106),\"\",(IF(OR(MID($I106,1,1)=\"2\",MID($I106,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H106,Profile!$B$23:$B$35,0),2),0))*$J106)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P106),ISBLANK(Q106)),\"\",(IF(MID(P106,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q106,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S106=\"\",\"\",PeriodRate(discount,S106))),IF(S106=\"\",\"\",PeriodRate(discount,S106)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H106<>\"\",OFFSET(Profile!$F$24,MATCH(H106,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H106=\"\",\"\",IF(MID($D106,1,1)=\"1\",IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),popcorrect(AR106,$AN106,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S106,discount),0),popcorrect(IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),AR106,L106),$AN106,fiscalyear,$E106,$F106,$S106,discount)))","v":""},{"$f":"IF($H106=\"\",\"\",IF(MID($D106,1,1)=\"1\",IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),popcorrect(AS106,$AN106,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S106,discount),0),popcorrect(IF(OR(LOWER($K106)=\"vrai\",LOWER($K106)=\"true\"),AS106,M106),$AN106,fiscalyear,$E106,$F106,$S106,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L106*PeriodRate($AN106,$S106))/(1+PeriodRate($AN106,$S106))),(L106*PeriodRate($AN106,$S106))/(1+PeriodRate($AN106,$S106)),\"\")","v":""},{"$f":"IF(ISNUMBER((M106*PeriodRate($AN106,$S106))/(1+PeriodRate($AN106,$S106))),(M106*PeriodRate($AN106,$S106))/(1+PeriodRate($AN106,$S106)),\"\")","v":""},{"$f":"IF(ISNUMBER((N106*PeriodRate($AN106,$S106))/(1+PeriodRate($AN106,$S106))),(N106*PeriodRate($AN106,$S106))/(1+PeriodRate($AN106,$S106)),\"\")","v":""}]
[100,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H107),\"\",(IF(OR(MID($I107,1,1)=\"1\",MID($I107,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H107,Profile!$B$23:$B$35,0),1),0))*$J107)","v":""},{"$f":"IF(ISBLANK($H107),\"\",(IF(OR(MID($I107,1,1)=\"2\",MID($I107,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H107,Profile!$B$23:$B$35,0),2),0))*$J107)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P107),ISBLANK(Q107)),\"\",(IF(MID(P107,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q107,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S107=\"\",\"\",PeriodRate(discount,S107))),IF(S107=\"\",\"\",PeriodRate(discount,S107)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H107<>\"\",OFFSET(Profile!$F$24,MATCH(H107,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H107=\"\",\"\",IF(MID($D107,1,1)=\"1\",IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),popcorrect(AR107,$AN107,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S107,discount),0),popcorrect(IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),AR107,L107),$AN107,fiscalyear,$E107,$F107,$S107,discount)))","v":""},{"$f":"IF($H107=\"\",\"\",IF(MID($D107,1,1)=\"1\",IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),popcorrect(AS107,$AN107,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S107,discount),0),popcorrect(IF(OR(LOWER($K107)=\"vrai\",LOWER($K107)=\"true\"),AS107,M107),$AN107,fiscalyear,$E107,$F107,$S107,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L107*PeriodRate($AN107,$S107))/(1+PeriodRate($AN107,$S107))),(L107*PeriodRate($AN107,$S107))/(1+PeriodRate($AN107,$S107)),\"\")","v":""},{"$f":"IF(ISNUMBER((M107*PeriodRate($AN107,$S107))/(1+PeriodRate($AN107,$S107))),(M107*PeriodRate($AN107,$S107))/(1+PeriodRate($AN107,$S107)),\"\")","v":""},{"$f":"IF(ISNUMBER((N107*PeriodRate($AN107,$S107))/(1+PeriodRate($AN107,$S107))),(N107*PeriodRate($AN107,$S107))/(1+PeriodRate($AN107,$S107)),\"\")","v":""}]
[101,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H108),\"\",(IF(OR(MID($I108,1,1)=\"1\",MID($I108,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H108,Profile!$B$23:$B$35,0),1),0))*$J108)","v":""},{"$f":"IF(ISBLANK($H108),\"\",(IF(OR(MID($I108,1,1)=\"2\",MID($I108,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H108,Profile!$B$23:$B$35,0),2),0))*$J108)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P108),ISBLANK(Q108)),\"\",(IF(MID(P108,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q108,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S108=\"\",\"\",PeriodRate(discount,S108))),IF(S108=\"\",\"\",PeriodRate(discount,S108)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H108<>\"\",OFFSET(Profile!$F$24,MATCH(H108,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H108=\"\",\"\",IF(MID($D108,1,1)=\"1\",IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),popcorrect(AR108,$AN108,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S108,discount),0),popcorrect(IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),AR108,L108),$AN108,fiscalyear,$E108,$F108,$S108,discount)))","v":""},{"$f":"IF($H108=\"\",\"\",IF(MID($D108,1,1)=\"1\",IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),popcorrect(AS108,$AN108,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S108,discount),0),popcorrect(IF(OR(LOWER($K108)=\"vrai\",LOWER($K108)=\"true\"),AS108,M108),$AN108,fiscalyear,$E108,$F108,$S108,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L108*PeriodRate($AN108,$S108))/(1+PeriodRate($AN108,$S108))),(L108*PeriodRate($AN108,$S108))/(1+PeriodRate($AN108,$S108)),\"\")","v":""},{"$f":"IF(ISNUMBER((M108*PeriodRate($AN108,$S108))/(1+PeriodRate($AN108,$S108))),(M108*PeriodRate($AN108,$S108))/(1+PeriodRate($AN108,$S108)),\"\")","v":""},{"$f":"IF(ISNUMBER((N108*PeriodRate($AN108,$S108))/(1+PeriodRate($AN108,$S108))),(N108*PeriodRate($AN108,$S108))/(1+PeriodRate($AN108,$S108)),\"\")","v":""}]
[102,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H109),\"\",(IF(OR(MID($I109,1,1)=\"1\",MID($I109,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H109,Profile!$B$23:$B$35,0),1),0))*$J109)","v":""},{"$f":"IF(ISBLANK($H109),\"\",(IF(OR(MID($I109,1,1)=\"2\",MID($I109,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H109,Profile!$B$23:$B$35,0),2),0))*$J109)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P109),ISBLANK(Q109)),\"\",(IF(MID(P109,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q109,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S109=\"\",\"\",PeriodRate(discount,S109))),IF(S109=\"\",\"\",PeriodRate(discount,S109)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H109<>\"\",OFFSET(Profile!$F$24,MATCH(H109,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H109=\"\",\"\",IF(MID($D109,1,1)=\"1\",IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),popcorrect(AR109,$AN109,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S109,discount),0),popcorrect(IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),AR109,L109),$AN109,fiscalyear,$E109,$F109,$S109,discount)))","v":""},{"$f":"IF($H109=\"\",\"\",IF(MID($D109,1,1)=\"1\",IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),popcorrect(AS109,$AN109,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S109,discount),0),popcorrect(IF(OR(LOWER($K109)=\"vrai\",LOWER($K109)=\"true\"),AS109,M109),$AN109,fiscalyear,$E109,$F109,$S109,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L109*PeriodRate($AN109,$S109))/(1+PeriodRate($AN109,$S109))),(L109*PeriodRate($AN109,$S109))/(1+PeriodRate($AN109,$S109)),\"\")","v":""},{"$f":"IF(ISNUMBER((M109*PeriodRate($AN109,$S109))/(1+PeriodRate($AN109,$S109))),(M109*PeriodRate($AN109,$S109))/(1+PeriodRate($AN109,$S109)),\"\")","v":""},{"$f":"IF(ISNUMBER((N109*PeriodRate($AN109,$S109))/(1+PeriodRate($AN109,$S109))),(N109*PeriodRate($AN109,$S109))/(1+PeriodRate($AN109,$S109)),\"\")","v":""}]
[103,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H110),\"\",(IF(OR(MID($I110,1,1)=\"1\",MID($I110,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H110,Profile!$B$23:$B$35,0),1),0))*$J110)","v":""},{"$f":"IF(ISBLANK($H110),\"\",(IF(OR(MID($I110,1,1)=\"2\",MID($I110,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H110,Profile!$B$23:$B$35,0),2),0))*$J110)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P110),ISBLANK(Q110)),\"\",(IF(MID(P110,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q110,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S110=\"\",\"\",PeriodRate(discount,S110))),IF(S110=\"\",\"\",PeriodRate(discount,S110)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H110<>\"\",OFFSET(Profile!$F$24,MATCH(H110,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H110=\"\",\"\",IF(MID($D110,1,1)=\"1\",IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),popcorrect(AR110,$AN110,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S110,discount),0),popcorrect(IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),AR110,L110),$AN110,fiscalyear,$E110,$F110,$S110,discount)))","v":""},{"$f":"IF($H110=\"\",\"\",IF(MID($D110,1,1)=\"1\",IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),popcorrect(AS110,$AN110,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S110,discount),0),popcorrect(IF(OR(LOWER($K110)=\"vrai\",LOWER($K110)=\"true\"),AS110,M110),$AN110,fiscalyear,$E110,$F110,$S110,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L110*PeriodRate($AN110,$S110))/(1+PeriodRate($AN110,$S110))),(L110*PeriodRate($AN110,$S110))/(1+PeriodRate($AN110,$S110)),\"\")","v":""},{"$f":"IF(ISNUMBER((M110*PeriodRate($AN110,$S110))/(1+PeriodRate($AN110,$S110))),(M110*PeriodRate($AN110,$S110))/(1+PeriodRate($AN110,$S110)),\"\")","v":""},{"$f":"IF(ISNUMBER((N110*PeriodRate($AN110,$S110))/(1+PeriodRate($AN110,$S110))),(N110*PeriodRate($AN110,$S110))/(1+PeriodRate($AN110,$S110)),\"\")","v":""}]
[104,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H111),\"\",(IF(OR(MID($I111,1,1)=\"1\",MID($I111,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H111,Profile!$B$23:$B$35,0),1),0))*$J111)","v":""},{"$f":"IF(ISBLANK($H111),\"\",(IF(OR(MID($I111,1,1)=\"2\",MID($I111,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H111,Profile!$B$23:$B$35,0),2),0))*$J111)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P111),ISBLANK(Q111)),\"\",(IF(MID(P111,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q111,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S111=\"\",\"\",PeriodRate(discount,S111))),IF(S111=\"\",\"\",PeriodRate(discount,S111)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H111<>\"\",OFFSET(Profile!$F$24,MATCH(H111,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H111=\"\",\"\",IF(MID($D111,1,1)=\"1\",IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),popcorrect(AR111,$AN111,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S111,discount),0),popcorrect(IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),AR111,L111),$AN111,fiscalyear,$E111,$F111,$S111,discount)))","v":""},{"$f":"IF($H111=\"\",\"\",IF(MID($D111,1,1)=\"1\",IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),popcorrect(AS111,$AN111,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S111,discount),0),popcorrect(IF(OR(LOWER($K111)=\"vrai\",LOWER($K111)=\"true\"),AS111,M111),$AN111,fiscalyear,$E111,$F111,$S111,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L111*PeriodRate($AN111,$S111))/(1+PeriodRate($AN111,$S111))),(L111*PeriodRate($AN111,$S111))/(1+PeriodRate($AN111,$S111)),\"\")","v":""},{"$f":"IF(ISNUMBER((M111*PeriodRate($AN111,$S111))/(1+PeriodRate($AN111,$S111))),(M111*PeriodRate($AN111,$S111))/(1+PeriodRate($AN111,$S111)),\"\")","v":""},{"$f":"IF(ISNUMBER((N111*PeriodRate($AN111,$S111))/(1+PeriodRate($AN111,$S111))),(N111*PeriodRate($AN111,$S111))/(1+PeriodRate($AN111,$S111)),\"\")","v":""}]
[105,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H112),\"\",(IF(OR(MID($I112,1,1)=\"1\",MID($I112,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H112,Profile!$B$23:$B$35,0),1),0))*$J112)","v":""},{"$f":"IF(ISBLANK($H112),\"\",(IF(OR(MID($I112,1,1)=\"2\",MID($I112,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H112,Profile!$B$23:$B$35,0),2),0))*$J112)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P112),ISBLANK(Q112)),\"\",(IF(MID(P112,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q112,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S112=\"\",\"\",PeriodRate(discount,S112))),IF(S112=\"\",\"\",PeriodRate(discount,S112)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H112<>\"\",OFFSET(Profile!$F$24,MATCH(H112,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H112=\"\",\"\",IF(MID($D112,1,1)=\"1\",IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),popcorrect(AR112,$AN112,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S112,discount),0),popcorrect(IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),AR112,L112),$AN112,fiscalyear,$E112,$F112,$S112,discount)))","v":""},{"$f":"IF($H112=\"\",\"\",IF(MID($D112,1,1)=\"1\",IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),popcorrect(AS112,$AN112,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S112,discount),0),popcorrect(IF(OR(LOWER($K112)=\"vrai\",LOWER($K112)=\"true\"),AS112,M112),$AN112,fiscalyear,$E112,$F112,$S112,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L112*PeriodRate($AN112,$S112))/(1+PeriodRate($AN112,$S112))),(L112*PeriodRate($AN112,$S112))/(1+PeriodRate($AN112,$S112)),\"\")","v":""},{"$f":"IF(ISNUMBER((M112*PeriodRate($AN112,$S112))/(1+PeriodRate($AN112,$S112))),(M112*PeriodRate($AN112,$S112))/(1+PeriodRate($AN112,$S112)),\"\")","v":""},{"$f":"IF(ISNUMBER((N112*PeriodRate($AN112,$S112))/(1+PeriodRate($AN112,$S112))),(N112*PeriodRate($AN112,$S112))/(1+PeriodRate($AN112,$S112)),\"\")","v":""}]
[106,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H113),\"\",(IF(OR(MID($I113,1,1)=\"1\",MID($I113,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H113,Profile!$B$23:$B$35,0),1),0))*$J113)","v":""},{"$f":"IF(ISBLANK($H113),\"\",(IF(OR(MID($I113,1,1)=\"2\",MID($I113,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H113,Profile!$B$23:$B$35,0),2),0))*$J113)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P113),ISBLANK(Q113)),\"\",(IF(MID(P113,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q113,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S113=\"\",\"\",PeriodRate(discount,S113))),IF(S113=\"\",\"\",PeriodRate(discount,S113)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H113<>\"\",OFFSET(Profile!$F$24,MATCH(H113,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H113=\"\",\"\",IF(MID($D113,1,1)=\"1\",IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),popcorrect(AR113,$AN113,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S113,discount),0),popcorrect(IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),AR113,L113),$AN113,fiscalyear,$E113,$F113,$S113,discount)))","v":""},{"$f":"IF($H113=\"\",\"\",IF(MID($D113,1,1)=\"1\",IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),popcorrect(AS113,$AN113,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S113,discount),0),popcorrect(IF(OR(LOWER($K113)=\"vrai\",LOWER($K113)=\"true\"),AS113,M113),$AN113,fiscalyear,$E113,$F113,$S113,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L113*PeriodRate($AN113,$S113))/(1+PeriodRate($AN113,$S113))),(L113*PeriodRate($AN113,$S113))/(1+PeriodRate($AN113,$S113)),\"\")","v":""},{"$f":"IF(ISNUMBER((M113*PeriodRate($AN113,$S113))/(1+PeriodRate($AN113,$S113))),(M113*PeriodRate($AN113,$S113))/(1+PeriodRate($AN113,$S113)),\"\")","v":""},{"$f":"IF(ISNUMBER((N113*PeriodRate($AN113,$S113))/(1+PeriodRate($AN113,$S113))),(N113*PeriodRate($AN113,$S113))/(1+PeriodRate($AN113,$S113)),\"\")","v":""}]
[107,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H114),\"\",(IF(OR(MID($I114,1,1)=\"1\",MID($I114,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H114,Profile!$B$23:$B$35,0),1),0))*$J114)","v":""},{"$f":"IF(ISBLANK($H114),\"\",(IF(OR(MID($I114,1,1)=\"2\",MID($I114,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H114,Profile!$B$23:$B$35,0),2),0))*$J114)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P114),ISBLANK(Q114)),\"\",(IF(MID(P114,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q114,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S114=\"\",\"\",PeriodRate(discount,S114))),IF(S114=\"\",\"\",PeriodRate(discount,S114)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H114<>\"\",OFFSET(Profile!$F$24,MATCH(H114,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H114=\"\",\"\",IF(MID($D114,1,1)=\"1\",IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),popcorrect(AR114,$AN114,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S114,discount),0),popcorrect(IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),AR114,L114),$AN114,fiscalyear,$E114,$F114,$S114,discount)))","v":""},{"$f":"IF($H114=\"\",\"\",IF(MID($D114,1,1)=\"1\",IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),popcorrect(AS114,$AN114,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S114,discount),0),popcorrect(IF(OR(LOWER($K114)=\"vrai\",LOWER($K114)=\"true\"),AS114,M114),$AN114,fiscalyear,$E114,$F114,$S114,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L114*PeriodRate($AN114,$S114))/(1+PeriodRate($AN114,$S114))),(L114*PeriodRate($AN114,$S114))/(1+PeriodRate($AN114,$S114)),\"\")","v":""},{"$f":"IF(ISNUMBER((M114*PeriodRate($AN114,$S114))/(1+PeriodRate($AN114,$S114))),(M114*PeriodRate($AN114,$S114))/(1+PeriodRate($AN114,$S114)),\"\")","v":""},{"$f":"IF(ISNUMBER((N114*PeriodRate($AN114,$S114))/(1+PeriodRate($AN114,$S114))),(N114*PeriodRate($AN114,$S114))/(1+PeriodRate($AN114,$S114)),\"\")","v":""}]
[108,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H115),\"\",(IF(OR(MID($I115,1,1)=\"1\",MID($I115,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H115,Profile!$B$23:$B$35,0),1),0))*$J115)","v":""},{"$f":"IF(ISBLANK($H115),\"\",(IF(OR(MID($I115,1,1)=\"2\",MID($I115,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H115,Profile!$B$23:$B$35,0),2),0))*$J115)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P115),ISBLANK(Q115)),\"\",(IF(MID(P115,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q115,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S115=\"\",\"\",PeriodRate(discount,S115))),IF(S115=\"\",\"\",PeriodRate(discount,S115)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H115<>\"\",OFFSET(Profile!$F$24,MATCH(H115,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H115=\"\",\"\",IF(MID($D115,1,1)=\"1\",IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),popcorrect(AR115,$AN115,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S115,discount),0),popcorrect(IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),AR115,L115),$AN115,fiscalyear,$E115,$F115,$S115,discount)))","v":""},{"$f":"IF($H115=\"\",\"\",IF(MID($D115,1,1)=\"1\",IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),popcorrect(AS115,$AN115,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S115,discount),0),popcorrect(IF(OR(LOWER($K115)=\"vrai\",LOWER($K115)=\"true\"),AS115,M115),$AN115,fiscalyear,$E115,$F115,$S115,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L115*PeriodRate($AN115,$S115))/(1+PeriodRate($AN115,$S115))),(L115*PeriodRate($AN115,$S115))/(1+PeriodRate($AN115,$S115)),\"\")","v":""},{"$f":"IF(ISNUMBER((M115*PeriodRate($AN115,$S115))/(1+PeriodRate($AN115,$S115))),(M115*PeriodRate($AN115,$S115))/(1+PeriodRate($AN115,$S115)),\"\")","v":""},{"$f":"IF(ISNUMBER((N115*PeriodRate($AN115,$S115))/(1+PeriodRate($AN115,$S115))),(N115*PeriodRate($AN115,$S115))/(1+PeriodRate($AN115,$S115)),\"\")","v":""}]
[109,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H116),\"\",(IF(OR(MID($I116,1,1)=\"1\",MID($I116,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H116,Profile!$B$23:$B$35,0),1),0))*$J116)","v":""},{"$f":"IF(ISBLANK($H116),\"\",(IF(OR(MID($I116,1,1)=\"2\",MID($I116,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H116,Profile!$B$23:$B$35,0),2),0))*$J116)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P116),ISBLANK(Q116)),\"\",(IF(MID(P116,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q116,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S116=\"\",\"\",PeriodRate(discount,S116))),IF(S116=\"\",\"\",PeriodRate(discount,S116)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H116<>\"\",OFFSET(Profile!$F$24,MATCH(H116,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H116=\"\",\"\",IF(MID($D116,1,1)=\"1\",IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),popcorrect(AR116,$AN116,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S116,discount),0),popcorrect(IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),AR116,L116),$AN116,fiscalyear,$E116,$F116,$S116,discount)))","v":""},{"$f":"IF($H116=\"\",\"\",IF(MID($D116,1,1)=\"1\",IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),popcorrect(AS116,$AN116,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S116,discount),0),popcorrect(IF(OR(LOWER($K116)=\"vrai\",LOWER($K116)=\"true\"),AS116,M116),$AN116,fiscalyear,$E116,$F116,$S116,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L116*PeriodRate($AN116,$S116))/(1+PeriodRate($AN116,$S116))),(L116*PeriodRate($AN116,$S116))/(1+PeriodRate($AN116,$S116)),\"\")","v":""},{"$f":"IF(ISNUMBER((M116*PeriodRate($AN116,$S116))/(1+PeriodRate($AN116,$S116))),(M116*PeriodRate($AN116,$S116))/(1+PeriodRate($AN116,$S116)),\"\")","v":""},{"$f":"IF(ISNUMBER((N116*PeriodRate($AN116,$S116))/(1+PeriodRate($AN116,$S116))),(N116*PeriodRate($AN116,$S116))/(1+PeriodRate($AN116,$S116)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,49,{"$f":"Controls!$G143","v":""}]
[110,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H117),\"\",(IF(OR(MID($I117,1,1)=\"1\",MID($I117,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H117,Profile!$B$23:$B$35,0),1),0))*$J117)","v":""},{"$f":"IF(ISBLANK($H117),\"\",(IF(OR(MID($I117,1,1)=\"2\",MID($I117,1,1)=\"3\"),INDEX(Profile!$C$23:$E$35,MATCH($H117,Profile!$B$23:$B$35,0),2),0))*$J117)","v":""},"",null,null,null,null,null,{"$f":"IF(OR(ISBLANK(P117),ISBLANK(Q117)),\"\",(IF(MID(P117,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$51,MATCH(MID(Q117,1,2),'Labour Costs'!$F$4:$F$51,0)))","v":""},"",null,null,null,{"$f":"IF(ISNUMBER(IF(S117=\"\",\"\",PeriodRate(discount,S117))),IF(S117=\"\",\"\",PeriodRate(discount,S117)),\"\")","v":""},"",null,"","","",null,"","","",null,"","","",null,{"$f":"IF(H117<>\"\",OFFSET(Profile!$F$24,MATCH(H117,Profile!$B$25:$B$35,0),0),\"\")","v":""},{"$f":"IF($H117=\"\",\"\",IF(MID($D117,1,1)=\"1\",IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),popcorrect(AR117,$AN117,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S117,discount),0),popcorrect(IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),AR117,L117),$AN117,fiscalyear,$E117,$F117,$S117,discount)))","v":""},{"$f":"IF($H117=\"\",\"\",IF(MID($D117,1,1)=\"1\",IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),popcorrect(AS117,$AN117,fiscalyear,fiscalyear,fiscalyear+timeperiod,$S117,discount),0),popcorrect(IF(OR(LOWER($K117)=\"vrai\",LOWER($K117)=\"true\"),AS117,M117),$AN117,fiscalyear,$E117,$F117,$S117,discount)))","v":""},"",{"$f":"IF(ISNUMBER((L117*PeriodRate($AN117,$S117))/(1+PeriodRate($AN117,$S117))),(L117*PeriodRate($AN117,$S117))/(1+PeriodRate($AN117,$S117)),\"\")","v":""},{"$f":"IF(ISNUMBER((M117*PeriodRate($AN117,$S117))/(1+PeriodRate($AN117,$S117))),(M117*PeriodRate($AN117,$S117))/(1+PeriodRate($AN117,$S117)),\"\")","v":""},{"$f":"IF(ISNUMBER((N117*PeriodRate($AN117,$S117))/(1+PeriodRate($AN117,$S117))),(N117*PeriodRate($AN117,$S117))/(1+PeriodRate($AN117,$S117)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"Controls!$G144","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,{"$f":"Controls!$G145","v":""}]
[null,null,null,null,null,"Totals:"]
[null,null,null,null,null,"(May not add up due to rounding)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B25","v":"Truck Transportation using SDV"},null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$W120,AB$8:AB$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AB$8:AB$117)*INDEX(Profile!$J$25:$L$35,MATCH($W120,Profile!$I$25:$I$35,0),3))))","v":0},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$W120,AC$8:AC$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AC$8:AC$117)*INDEX(Profile!$J$25:$L$35,MATCH($W120,Profile!$I$25:$I$35,0),3))))","v":20436090.885558035},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$W120,AD$8:AD$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AD$8:AD$117)*INDEX(Profile!$J$25:$L$35,MATCH($W120,Profile!$I$25:$I$35,0),3))))","v":2909639.5857952125},null,{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$W120,AF$8:AF$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AF$8:AF$117)*INDEX(Profile!$J$25:$L$35,MATCH($W120,Profile!$I$25:$I$35,0),1))))","v":0},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$W120,AG$8:AG$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AG$8:AG$117)*INDEX(Profile!$J$25:$L$35,MATCH($W120,Profile!$I$25:$I$35,0),1))))","v":20374621.109764021},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$W120,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($W120,Profile!$I$25:$I$35,0),1))))","v":2900887.6726244497},null,{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$W120,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($W120,Profile!$I$25:$I$35,0),2))))","v":0},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$W120,AK$8:AK$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AK$8:AK$117)*INDEX(Profile!$J$25:$L$35,MATCH($W120,Profile!$I$25:$I$35,0),2))))","v":61469.775794019719},{"$f":"IF(OR(ISBLANK(Profile!$E25),Profile!$E25=0),\"\",SUM(SUMIF($H$8:$H$117,$W120,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($W120,Profile!$I$25:$I$35,0),2))))","v":8751.9131707635406}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B26","v":"Vehicle Dealers Selling SDV"},null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$W121,AB$8:AB$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AB$8:AB$117)*INDEX(Profile!$J$25:$L$35,MATCH($W121,Profile!$I$25:$I$35,0),3))))","v":7087.5},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$W121,AC$8:AC$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AC$8:AC$117)*INDEX(Profile!$J$25:$L$35,MATCH($W121,Profile!$I$25:$I$35,0),3))))","v":14612.703766878978},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$W121,AD$8:AD$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AD$8:AD$117)*INDEX(Profile!$J$25:$L$35,MATCH($W121,Profile!$I$25:$I$35,0),3))))","v":2080.5202704229841},null,{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$W121,AF$8:AF$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AF$8:AF$117)*INDEX(Profile!$J$25:$L$35,MATCH($W121,Profile!$I$25:$I$35,0),1))))","v":4725},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$W121,AG$8:AG$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AG$8:AG$117)*INDEX(Profile!$J$25:$L$35,MATCH($W121,Profile!$I$25:$I$35,0),1))))","v":9741.802511252652},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$W121,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($W121,Profile!$I$25:$I$35,0),1))))","v":1387.0135136153228},null,{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$W121,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($W121,Profile!$I$25:$I$35,0),2))))","v":2362.5},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$W121,AK$8:AK$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AK$8:AK$117)*INDEX(Profile!$J$25:$L$35,MATCH($W121,Profile!$I$25:$I$35,0),2))))","v":4870.901255626326},{"$f":"IF(OR(ISBLANK(Profile!$E26),Profile!$E26=0),\"\",SUM(SUMIF($H$8:$H$117,$W121,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($W121,Profile!$I$25:$I$35,0),2))))","v":693.50675680766142}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B27","v":"Empty/Vide"},null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$W122,AB$8:AB$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AB$8:AB$117)*INDEX(Profile!$J$25:$L$35,MATCH($W122,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$W122,AC$8:AC$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AC$8:AC$117)*INDEX(Profile!$J$25:$L$35,MATCH($W122,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$W122,AD$8:AD$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AD$8:AD$117)*INDEX(Profile!$J$25:$L$35,MATCH($W122,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$W122,AF$8:AF$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AF$8:AF$117)*INDEX(Profile!$J$25:$L$35,MATCH($W122,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$W122,AG$8:AG$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AG$8:AG$117)*INDEX(Profile!$J$25:$L$35,MATCH($W122,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$W122,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($W122,Profile!$I$25:$I$35,0),1))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$W122,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($W122,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$W122,AK$8:AK$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AK$8:AK$117)*INDEX(Profile!$J$25:$L$35,MATCH($W122,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E27),Profile!$E27=0),\"\",SUM(SUMIF($H$8:$H$117,$W122,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($W122,Profile!$I$25:$I$35,0),2))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B28","v":"Empty/Vide"},null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$W123,AB$8:AB$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AB$8:AB$117)*INDEX(Profile!$J$25:$L$35,MATCH($W123,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$W123,AC$8:AC$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AC$8:AC$117)*INDEX(Profile!$J$25:$L$35,MATCH($W123,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$W123,AD$8:AD$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AD$8:AD$117)*INDEX(Profile!$J$25:$L$35,MATCH($W123,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$W123,AF$8:AF$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AF$8:AF$117)*INDEX(Profile!$J$25:$L$35,MATCH($W123,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$W123,AG$8:AG$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AG$8:AG$117)*INDEX(Profile!$J$25:$L$35,MATCH($W123,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$W123,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($W123,Profile!$I$25:$I$35,0),1))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$W123,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($W123,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$W123,AK$8:AK$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AK$8:AK$117)*INDEX(Profile!$J$25:$L$35,MATCH($W123,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E28),Profile!$E28=0),\"\",SUM(SUMIF($H$8:$H$117,$W123,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($W123,Profile!$I$25:$I$35,0),2))))","v":""}]
[null,"*List of Activities Considered to Be Administrative Burden ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B29","v":"Empty/Vide"},null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$W124,AB$8:AB$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AB$8:AB$117)*INDEX(Profile!$J$25:$L$35,MATCH($W124,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$W124,AC$8:AC$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AC$8:AC$117)*INDEX(Profile!$J$25:$L$35,MATCH($W124,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$W124,AD$8:AD$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AD$8:AD$117)*INDEX(Profile!$J$25:$L$35,MATCH($W124,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$W124,AF$8:AF$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AF$8:AF$117)*INDEX(Profile!$J$25:$L$35,MATCH($W124,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$W124,AG$8:AG$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AG$8:AG$117)*INDEX(Profile!$J$25:$L$35,MATCH($W124,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$W124,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($W124,Profile!$I$25:$I$35,0),1))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$W124,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($W124,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$W124,AK$8:AK$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AK$8:AK$117)*INDEX(Profile!$J$25:$L$35,MATCH($W124,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E29),Profile!$E29=0),\"\",SUM(SUMIF($H$8:$H$117,$W124,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($W124,Profile!$I$25:$I$35,0),2))))","v":""}]
[null,"Source: TBS guide for the \"One-for-One\" Rule, Appendix A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B30","v":"Empty/Vide"},null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$W125,AB$8:AB$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AB$8:AB$117)*INDEX(Profile!$J$25:$L$35,MATCH($W125,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$W125,AC$8:AC$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AC$8:AC$117)*INDEX(Profile!$J$25:$L$35,MATCH($W125,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$W125,AD$8:AD$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AD$8:AD$117)*INDEX(Profile!$J$25:$L$35,MATCH($W125,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$W125,AF$8:AF$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AF$8:AF$117)*INDEX(Profile!$J$25:$L$35,MATCH($W125,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$W125,AG$8:AG$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AG$8:AG$117)*INDEX(Profile!$J$25:$L$35,MATCH($W125,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$W125,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($W125,Profile!$I$25:$I$35,0),1))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$W125,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($W125,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$W125,AK$8:AK$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AK$8:AK$117)*INDEX(Profile!$J$25:$L$35,MATCH($W125,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E30),Profile!$E30=0),\"\",SUM(SUMIF($H$8:$H$117,$W125,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($W125,Profile!$I$25:$I$35,0),2))))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B31","v":"Empty/Vide"},null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$W126,AB$8:AB$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AB$8:AB$117)*INDEX(Profile!$J$25:$L$35,MATCH($W126,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$W126,AC$8:AC$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AC$8:AC$117)*INDEX(Profile!$J$25:$L$35,MATCH($W126,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$W126,AD$8:AD$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AD$8:AD$117)*INDEX(Profile!$J$25:$L$35,MATCH($W126,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$W126,AF$8:AF$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AF$8:AF$117)*INDEX(Profile!$J$25:$L$35,MATCH($W126,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$W126,AG$8:AG$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AG$8:AG$117)*INDEX(Profile!$J$25:$L$35,MATCH($W126,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$W126,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($W126,Profile!$I$25:$I$35,0),1))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$W126,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($W126,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$W126,AK$8:AK$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AK$8:AK$117)*INDEX(Profile!$J$25:$L$35,MATCH($W126,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E31),Profile!$E31=0),\"\",SUM(SUMIF($H$8:$H$117,$W126,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($W126,Profile!$I$25:$I$35,0),2))))","v":""}]
[null,"1. Returning and reporting or submitting information: In cases where compliance with an information obligation requires the submission of information on the business, the information must be sent to the federal government.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B32","v":"Empty/Vide"},null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$W127,AB$8:AB$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AB$8:AB$117)*INDEX(Profile!$J$25:$L$35,MATCH($W127,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$W127,AC$8:AC$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AC$8:AC$117)*INDEX(Profile!$J$25:$L$35,MATCH($W127,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$W127,AD$8:AD$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AD$8:AD$117)*INDEX(Profile!$J$25:$L$35,MATCH($W127,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$W127,AF$8:AF$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AF$8:AF$117)*INDEX(Profile!$J$25:$L$35,MATCH($W127,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$W127,AG$8:AG$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AG$8:AG$117)*INDEX(Profile!$J$25:$L$35,MATCH($W127,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$W127,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($W127,Profile!$I$25:$I$35,0),1))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$W127,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($W127,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$W127,AK$8:AK$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AK$8:AK$117)*INDEX(Profile!$J$25:$L$35,MATCH($W127,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E32),Profile!$E32=0),\"\",SUM(SUMIF($H$8:$H$117,$W127,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($W127,Profile!$I$25:$I$35,0),2))))","v":""}]
[null,"2. Authorizations: Completing an application seeking permission for or exemption from the federal government from activities, including applications for authorization to carry out activities. In general, this does not include pre-market approval processes (e.g., pharmaceuticals, medical devices, pesticides, telecommunication devices and other goods) because the costs associated with these processes are generally considered to be compliance costs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B33","v":"Empty/Vide"},null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$W128,AB$8:AB$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AB$8:AB$117)*INDEX(Profile!$J$25:$L$35,MATCH($W128,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$W128,AC$8:AC$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AC$8:AC$117)*INDEX(Profile!$J$25:$L$35,MATCH($W128,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$W128,AD$8:AD$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AD$8:AD$117)*INDEX(Profile!$J$25:$L$35,MATCH($W128,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$W128,AF$8:AF$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AF$8:AF$117)*INDEX(Profile!$J$25:$L$35,MATCH($W128,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$W128,AG$8:AG$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AG$8:AG$117)*INDEX(Profile!$J$25:$L$35,MATCH($W128,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$W128,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($W128,Profile!$I$25:$I$35,0),1))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$W128,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($W128,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$W128,AK$8:AK$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AK$8:AK$117)*INDEX(Profile!$J$25:$L$35,MATCH($W128,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E33),Profile!$E33=0),\"\",SUM(SUMIF($H$8:$H$117,$W128,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($W128,Profile!$I$25:$I$35,0),2))))","v":""}]
[null,"3. Notification of activities: This relates to businesses having to notify the federal government of activities.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B34","v":"Empty/Vide"},null,null,null,null,{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$W129,AB$8:AB$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AB$8:AB$117)*INDEX(Profile!$J$25:$L$35,MATCH($W129,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$W129,AC$8:AC$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AC$8:AC$117)*INDEX(Profile!$J$25:$L$35,MATCH($W129,Profile!$I$25:$I$35,0),3))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$W129,AD$8:AD$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AD$8:AD$117)*INDEX(Profile!$J$25:$L$35,MATCH($W129,Profile!$I$25:$I$35,0),3))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$W129,AF$8:AF$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AF$8:AF$117)*INDEX(Profile!$J$25:$L$35,MATCH($W129,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$W129,AG$8:AG$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AG$8:AG$117)*INDEX(Profile!$J$25:$L$35,MATCH($W129,Profile!$I$25:$I$35,0),1))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$W129,AH$8:AH$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AH$8:AH$117)*INDEX(Profile!$J$25:$L$35,MATCH($W129,Profile!$I$25:$I$35,0),1))))","v":""},null,{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$W129,AJ$8:AJ$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AJ$8:AJ$117)*INDEX(Profile!$J$25:$L$35,MATCH($W129,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$W129,AK$8:AK$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AK$8:AK$117)*INDEX(Profile!$J$25:$L$35,MATCH($W129,Profile!$I$25:$I$35,0),2))))","v":""},{"$f":"IF(OR(ISBLANK(Profile!$E34),Profile!$E34=0),\"\",SUM(SUMIF($H$8:$H$117,$W129,AL$8:AL$117),(SUMIF($H$8:$H$117,\"All groups / all selected industries\",AL$8:AL$117)*INDEX(Profile!$J$25:$L$35,MATCH($W129,Profile!$I$25:$I$35,0),2))))","v":""}]
[null,"4. Familiarization with the information obligation: The resources spent by businesses to familiarize themselves with a given federal government information obligation. This would apply only to regulatory changes that represent a strong deviation from current practice.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Profile!$B35","v":"All groups / all selected industries"},null,null,null,null,{"$f":"SUM(AB120:AB129)","v":7087.5},{"$f":"SUM(AC120:AC129)","v":20450703.589324914},{"$f":"SUM(AD120:AD129)","v":2911720.1060656356},null,{"$f":"SUM(AF120:AF129)","v":4725},{"$f":"SUM(AG120:AG129)","v":20384362.912275273},{"$f":"SUM(AH120:AH129)","v":2902274.6861380651},null,{"$f":"SUM(AJ120:AJ129)","v":2362.5},{"$f":"SUM(AK120:AK129)","v":66340.677049646038},{"$f":"SUM(AL120:AL129)","v":9445.4199275712017}]
[null,"5. Information retrieval: Retrieving the relevant figures and information needed to comply with a given federal government information obligation."]
[null,"6. Calculation, assessment and checking: Performing the necessary calculations, assessment of information and checking of calculated figures to ensure that the information is accurate."]
[null,"7. Meetings: Includes meetings held internally between the various personnel groups involved in complying with the information obligation. Also includes external meetings held in cases where compliance with the information obligation requires meetings with an auditor, lawyer or the like."]
[null,"8. Copying, distribution, filing, etc.: In some cases, the report is copied, distributed or filed in order to comply with a federal government obligation."]
[null,"9. Enforcement, audits and inspections: This relates to informing and assisting federal government inspectors who carry out inspections of and auditing work for a business, or who visit a business in connection with enforcement of a regulation. This should be calculated only if the requirements (e.g., number of inspections per year) are included in the regulation."]
[]
[]
[null,{"$f":"Profile!C23","v":"1. Small"}]
[null,{"$f":"Profile!D23","v":"2. Medium and Large"}]
[null,{"$f":"Profile!E23","v":"3. All Businesses"}]
[]
[]
[null,"ADMIN TYPE"]
[null,1,"Returning and reporting or submitting informations"]
[null,2,"Authorizations"]
[null,3,"Notification of activities"]
[null,4,"Familiarization with the information obligation"]
[null,5,"Information retrieval"]
[null,6,"Calculation, assessment and checking"]
[null,7,"Meetings"]
[null,8,"Copying, distribution, filing, etc"]
[null,9,"Enforcement, audits and inspections"]
[null,10,"Other"]

{"sheet":"Reporting","index":4,"n_rows":69,"n_cols":20,"rows_kept":69,"cut":false,"hidden":false,"merged":[[62,7,62,8],[61,4,61,5],[68,2,68,3],[68,4,68,5],[62,2,62,3],[62,4,62,5],[61,2,61,3]]}
["The Regulatory Costing Calculator - Treasury Board of Canada Secretariat"]
["5- Summary of costs"]
[null,"A. Present values",null,null,null,null,null,null,null,"B. Annualized averages",null,null,null,null,null,null,null,"C. Administrative Burden Types"]
[null,null,"Small businesses",null,"Medium and large businesses",null,"All businesses",null,null,null,"Small businesses",null,"Medium and large businesses",null,"All businesses"]
[null,null,"Per small business (average)","All small \nbusinesses","Per medium and large business (average)","All medium and \nlarge businesses","Per business \n(average)","All businesses",null,null,"Per small business (average)","All small \nbusinesses","Per medium and large business (average)","All medium and \nlarge businesses","Per business \n(average)","All businesses",null,null,"Total Present Value","Annualized Value"]
[null,"Total administrative costs (present value)",{"$f":"IF(D6=\"\",\"\",IF(D6=0,0,D6/Profile!C35))","v":289.88414101843421},{"$f":"'Admin Costs'!AG130","v":20384362.912275273},{"$f":"IF(F6=\"\",\"\",IF(F6=0,0,F6/Profile!D35))","v":279.91846856390731},{"$f":"'Admin Costs'!AK130","v":66340.677049646038},{"$f":"IF(H6=\"\",\"\",IF(H6=0,0,H6/Profile!E35))","v":289.85066598623666},{"$f":"'Admin Costs'!AC130","v":20450703.589324914},null,"Total administrative costs (annualized)",{"$f":"IF(L6=\"\",\"\",IF(L6=0,0,L6/Profile!$C$35))","v":41.272980078471896},{"$f":"'Admin Costs'!AH130","v":2902274.6861380651},{"$f":"IF(N6=\"\",\"\",IF(N6=0,0,N6/Profile!$D$35))","v":39.854092521397476},{"$f":"'Admin Costs'!AL130","v":9445.4199275712017},{"$f":"IF(P6=\"\",\"\",IF(P6=0,0,P6/Profile!$E$35))","v":41.268213986983895},{"$f":"'Admin Costs'!AD130","v":2911720.1060656356},null,{"$f":"'Admin Costs'!C144","v":"Returning and reporting or submitting informations"},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R6,'Admin Costs'!$AC$8:$AC$117)","v":18876523.704690147},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R6,'Admin Costs'!$AD$8:$AD$117)","v":2687592.3052476863}]
[null,{"$f":"Profile!B25","v":"Truck Transportation using SDV"},{"$f":"IF(D7=\"\",\"\",IF(D7=0,0,D7/Profile!C25))","v":289.95177261330059},{"$f":"'Admin Costs'!AG120","v":20374621.109764021},{"$f":"IF(F7=\"\",\"\",IF(F7=0,0,F7/Profile!D25))","v":289.95177261330053},{"$f":"'Admin Costs'!AK120","v":61469.775794019719},{"$f":"IF(H7=\"\",\"\",IF(H7=0,0,H7/Profile!E25))","v":289.95177261330053},{"$f":"'Admin Costs'!AC120","v":20436090.885558035},null,{"$f":"B7","v":"Truck Transportation using SDV"},{"$f":"IF(L7=\"\",\"\",IF(L7=0,0,L7/Profile!C25))","v":41.282609296054446},{"$f":"'Admin Costs'!AH120","v":2900887.6726244497},{"$f":"IF(N7=\"\",\"\",IF(N7=0,0,N7/Profile!D25))","v":41.282609296054439},{"$f":"'Admin Costs'!AL120","v":8751.9131707635406},{"$f":"IF(P7=\"\",\"\",IF(P7=0,0,P7/Profile!E25))","v":41.282609296054432},{"$f":"'Admin Costs'!AD120","v":2909639.5857952125},null,{"$f":"'Admin Costs'!C145","v":"Authorizations"},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R7,'Admin Costs'!$AC$8:$AC$117)","v":1574179.8846347677},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R7,'Admin Costs'!$AD$8:$AD$117)","v":224127.80081794929}]
[null,{"$f":"Profile!B26","v":"Vehicle Dealers Selling SDV"},{"$f":"IF(D8=\"\",\"\",IF(D8=0,0,D8/Profile!C26))","v":194.83605022505304},{"$f":"'Admin Costs'!AG121","v":9741.802511252652},{"$f":"IF(F8=\"\",\"\",IF(F8=0,0,F8/Profile!D26))","v":194.83605022505304},{"$f":"'Admin Costs'!AK121","v":4870.901255626326},{"$f":"IF(H8=\"\",\"\",IF(H8=0,0,H8/Profile!E26))","v":194.83605022505304},{"$f":"'Admin Costs'!AC121","v":14612.703766878978},null,{"$f":"B8","v":"Vehicle Dealers Selling SDV"},{"$f":"IF(L8=\"\",\"\",IF(L8=0,0,L8/Profile!C26))","v":27.740270272306457},{"$f":"'Admin Costs'!AH121","v":1387.0135136153228},{"$f":"IF(N8=\"\",\"\",IF(N8=0,0,N8/Profile!D26))","v":27.740270272306457},{"$f":"'Admin Costs'!AL121","v":693.50675680766142},{"$f":"IF(P8=\"\",\"\",IF(P8=0,0,P8/Profile!E26))","v":27.740270272306454},{"$f":"'Admin Costs'!AD121","v":2080.5202704229841},null,{"$f":"'Admin Costs'!C146","v":"Notification of activities"},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R8,'Admin Costs'!$AC$8:$AC$117)","v":0},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R8,'Admin Costs'!$AD$8:$AD$117)","v":0}]
[null,{"$f":"Profile!B27","v":"Empty/Vide"},{"$f":"IF(D9=\"\",\"\",IF(D9=0,0,D9/Profile!C27))","v":""},{"$f":"'Admin Costs'!AG122","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=0,0,F9/Profile!D27))","v":""},{"$f":"'Admin Costs'!AK122","v":""},{"$f":"IF(H9=\"\",\"\",IF(H9=0,0,H9/Profile!E27))","v":""},{"$f":"'Admin Costs'!AC122","v":""},null,"Empty/Vide",{"$f":"IF(L9=\"\",\"\",IF(L9=0,0,L9/Profile!C27))","v":""},{"$f":"'Admin Costs'!AH122","v":""},{"$f":"IF(N9=\"\",\"\",IF(N9=0,0,N9/Profile!D27))","v":""},{"$f":"'Admin Costs'!AL122","v":""},{"$f":"IF(P9=\"\",\"\",IF(P9=0,0,P9/Profile!E27))","v":""},{"$f":"'Admin Costs'!AD122","v":""},null,{"$f":"'Admin Costs'!C147","v":"Familiarization with the information obligation"},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R9,'Admin Costs'!$AC$8:$AC$117)","v":0},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R9,'Admin Costs'!$AD$8:$AD$117)","v":0}]
[null,{"$f":"Profile!B28","v":"Empty/Vide"},{"$f":"IF(D10=\"\",\"\",IF(D10=0,0,D10/Profile!C28))","v":""},{"$f":"'Admin Costs'!AG123","v":""},{"$f":"IF(F10=\"\",\"\",IF(F10=0,0,F10/Profile!D28))","v":""},{"$f":"'Admin Costs'!AK123","v":""},{"$f":"IF(H10=\"\",\"\",IF(H10=0,0,H10/Profile!E28))","v":""},{"$f":"'Admin Costs'!AC123","v":""},null,"Empty/Vide",{"$f":"IF(L10=\"\",\"\",IF(L10=0,0,L10/Profile!C28))","v":""},{"$f":"'Admin Costs'!AH123","v":""},{"$f":"IF(N10=\"\",\"\",IF(N10=0,0,N10/Profile!D28))","v":""},{"$f":"'Admin Costs'!AL123","v":""},{"$f":"IF(P10=\"\",\"\",IF(P10=0,0,P10/Profile!E28))","v":""},{"$f":"'Admin Costs'!AD123","v":""},null,{"$f":"'Admin Costs'!C148","v":"Information retrieval"},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R10,'Admin Costs'!$AC$8:$AC$117)","v":0},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R10,'Admin Costs'!$AD$8:$AD$117)","v":0}]
[null,{"$f":"Profile!B29","v":"Empty/Vide"},{"$f":"IF(D11=\"\",\"\",IF(D11=0,0,D11/Profile!C29))","v":""},{"$f":"'Admin Costs'!AG124","v":""},{"$f":"IF(F11=\"\",\"\",IF(F11=0,0,F11/Profile!D29))","v":""},{"$f":"'Admin Costs'!AK124","v":""},{"$f":"IF(H11=\"\",\"\",IF(H11=0,0,H11/Profile!E29))","v":""},{"$f":"'Admin Costs'!AC124","v":""},null,"Empty/Vide",{"$f":"IF(L11=\"\",\"\",IF(L11=0,0,L11/Profile!C29))","v":""},{"$f":"'Admin Costs'!AH124","v":""},{"$f":"IF(N11=\"\",\"\",IF(N11=0,0,N11/Profile!D29))","v":""},{"$f":"'Admin Costs'!AL124","v":""},{"$f":"IF(P11=\"\",\"\",IF(P11=0,0,P11/Profile!E29))","v":""},{"$f":"'Admin Costs'!AD124","v":""},null,{"$f":"'Admin Costs'!C149","v":"Calculation, assessment and checking"},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R11,'Admin Costs'!$AC$8:$AC$117)","v":0},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R11,'Admin Costs'!$AD$8:$AD$117)","v":0}]
[null,{"$f":"Profile!B30","v":"Empty/Vide"},{"$f":"IF(D12=\"\",\"\",IF(D12=0,0,D12/Profile!C30))","v":""},{"$f":"'Admin Costs'!AG125","v":""},{"$f":"IF(F12=\"\",\"\",IF(F12=0,0,F12/Profile!D30))","v":""},{"$f":"'Admin Costs'!AK125","v":""},{"$f":"IF(H12=\"\",\"\",IF(H12=0,0,H12/Profile!E30))","v":""},{"$f":"'Admin Costs'!AC125","v":""},null,"Empty/Vide",{"$f":"IF(L12=\"\",\"\",IF(L12=0,0,L12/Profile!C30))","v":""},{"$f":"'Admin Costs'!AH125","v":""},{"$f":"IF(N12=\"\",\"\",IF(N12=0,0,N12/Profile!D30))","v":""},{"$f":"'Admin Costs'!AL125","v":""},{"$f":"IF(P12=\"\",\"\",IF(P12=0,0,P12/Profile!E30))","v":""},{"$f":"'Admin Costs'!AD125","v":""},null,{"$f":"'Admin Costs'!C150","v":"Meetings"},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R12,'Admin Costs'!$AC$8:$AC$117)","v":0},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R12,'Admin Costs'!$AD$8:$AD$117)","v":0}]
[null,{"$f":"Profile!B31","v":"Empty/Vide"},{"$f":"IF(D13=\"\",\"\",IF(D13=0,0,D13/Profile!C31))","v":""},{"$f":"'Admin Costs'!AG126","v":""},{"$f":"IF(F13=\"\",\"\",IF(F13=0,0,F13/Profile!D31))","v":""},{"$f":"'Admin Costs'!AK126","v":""},{"$f":"IF(H13=\"\",\"\",IF(H13=0,0,H13/Profile!E31))","v":""},{"$f":"'Admin Costs'!AC126","v":""},null,"Empty/Vide",{"$f":"IF(L13=\"\",\"\",IF(L13=0,0,L13/Profile!C31))","v":""},{"$f":"'Admin Costs'!AH126","v":""},{"$f":"IF(N13=\"\",\"\",IF(N13=0,0,N13/Profile!D31))","v":""},{"$f":"'Admin Costs'!AL126","v":""},{"$f":"IF(P13=\"\",\"\",IF(P13=0,0,P13/Profile!E31))","v":""},{"$f":"'Admin Costs'!AD126","v":""},null,{"$f":"'Admin Costs'!C151","v":"Copying, distribution, filing, etc"},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R13,'Admin Costs'!$AC$8:$AC$117)","v":0},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R13,'Admin Costs'!$AD$8:$AD$117)","v":0}]
[null,{"$f":"Profile!B32","v":"Empty/Vide"},{"$f":"IF(D14=\"\",\"\",IF(D14=0,0,D14/Profile!C32))","v":""},{"$f":"'Admin Costs'!AG127","v":""},{"$f":"IF(F14=\"\",\"\",IF(F14=0,0,F14/Profile!D32))","v":""},{"$f":"'Admin Costs'!AK127","v":""},{"$f":"IF(H14=\"\",\"\",IF(H14=0,0,H14/Profile!E32))","v":""},{"$f":"'Admin Costs'!AC127","v":""},null,"Empty/Vide",{"$f":"IF(L14=\"\",\"\",IF(L14=0,0,L14/Profile!C32))","v":""},{"$f":"'Admin Costs'!AH127","v":""},{"$f":"IF(N14=\"\",\"\",IF(N14=0,0,N14/Profile!D32))","v":""},{"$f":"'Admin Costs'!AL127","v":""},{"$f":"IF(P14=\"\",\"\",IF(P14=0,0,P14/Profile!E32))","v":""},{"$f":"'Admin Costs'!AD127","v":""},null,{"$f":"'Admin Costs'!C152","v":"Enforcement, audits and inspections"},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R14,'Admin Costs'!$AC$8:$AC$117)","v":0},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R14,'Admin Costs'!$AD$8:$AD$117)","v":0}]
[null,{"$f":"Profile!B33","v":"Empty/Vide"},{"$f":"IF(D15=\"\",\"\",IF(D15=0,0,D15/Profile!C33))","v":""},{"$f":"'Admin Costs'!AG128","v":""},{"$f":"IF(F15=\"\",\"\",IF(F15=0,0,F15/Profile!D33))","v":""},{"$f":"'Admin Costs'!AK128","v":""},{"$f":"IF(H15=\"\",\"\",IF(H15=0,0,H15/Profile!E33))","v":""},{"$f":"'Admin Costs'!AC128","v":""},null,"Empty/Vide",{"$f":"IF(L15=\"\",\"\",IF(L15=0,0,L15/Profile!C33))","v":""},{"$f":"'Admin Costs'!AH128","v":""},{"$f":"IF(N15=\"\",\"\",IF(N15=0,0,N15/Profile!D33))","v":""},{"$f":"'Admin Costs'!AL128","v":""},{"$f":"IF(P15=\"\",\"\",IF(P15=0,0,P15/Profile!E33))","v":""},{"$f":"'Admin Costs'!AD128","v":""},null,{"$f":"'Admin Costs'!C153","v":"Other"},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R15,'Admin Costs'!$AC$8:$AC$117)","v":0},{"$f":"SUMIF('Admin Costs'!$C$8:$C$117,Reporting!$R15,'Admin Costs'!$AD$8:$AD$117)","v":0}]
[null,{"$f":"Profile!B34","v":"Empty/Vide"},{"$f":"IF(D16=\"\",\"\",IF(D16=0,0,D16/Profile!C34))","v":""},{"$f":"'Admin Costs'!AG129","v":""},{"$f":"IF(F16=\"\",\"\",IF(F16=0,0,F16/Profile!D34))","v":""},{"$f":"'Admin Costs'!AK129","v":""},{"$f":"IF(H16=\"\",\"\",IF(H16=0,0,H16/Profile!E34))","v":""},{"$f":"'Admin Costs'!AC129","v":""},null,{"$f":"B16","v":"Empty/Vide"},{"$f":"IF(L16=\"\",\"\",IF(L16=0,0,L16/Profile!C34))","v":""},{"$f":"'Admin Costs'!AH129","v":""},{"$f":"IF(N16=\"\",\"\",IF(N16=0,0,N16/Profile!D34))","v":""},{"$f":"'Admin Costs'!AL129","v":""},{"$f":"IF(P16=\"\",\"\",IF(P16=0,0,P16/Profile!E34))","v":""},{"$f":"'Admin Costs'!AD129","v":""},null,"TOTAL",{"$f":"SUM(S6:S15)","v":20450703.589324914},{"$f":"SUM(T6:T15)","v":2911720.1060656356}]
[null,"Total compliance costs (present value)",{"$f":"IF(D17=0,0,IF(D17=\"\",\"\",D17/Profile!C35))","v":1066.7801230489204},{"$f":"'Compliance Costs'!AM130","v":75014911.472677037},{"$f":"IF(F17=0,0,IF(F17=\"\",\"\",F17/Profile!D35))","v":954.92957246378808},{"$f":"'Compliance Costs'!AQ130","v":226318.30867391778},{"$f":"IF(H17=0,0,IF(H17=\"\",\"\",H17/Profile!E35))","v":1066.4044132511899},{"$f":"'Compliance Costs'!AI130","v":75241229.781350955},null,"Total compliance costs (annualized)",{"$f":"IF(L17=\"\",\"\",IF(L17=0,0,L17/Profile!$C$35))","v":151.88548987889615},{"$f":"'Compliance Costs'!AN130","v":10680435.762794098},{"$f":"IF(N17=\"\",\"\",IF(N17=0,0,N17/Profile!$D$35))","v":135.9604878079042},{"$f":"'Compliance Costs'!AR130","v":32222.635610473299},{"$f":"IF(P17=\"\",\"\",IF(P17=0,0,P17/Profile!$E$35))","v":151.83199725614506},{"$f":"'Compliance Costs'!AJ130","v":10712658.39840457}]
[null,{"$f":"B7","v":"Truck Transportation using SDV"},{"$f":"IF(D18=0,0,IF(D18=\"\",\"\",D18/Profile!C25))","v":1067.5391918581029},{"$f":"'Compliance Costs'!AM120","v":75014911.472677037},{"$f":"IF(F18=0,0,IF(F18=\"\",\"\",F18/Profile!D25))","v":1067.5391918581026},{"$f":"'Compliance Costs'!AQ120","v":226318.30867391778},{"$f":"IF(H18=0,0,IF(H18=\"\",\"\",H18/Profile!E25))","v":1067.5391918581029},{"$f":"'Compliance Costs'!AI120","v":75241229.781350955},null,{"$f":"J7","v":"Truck Transportation using SDV"},{"$f":"IF(L18=\"\",\"\",IF(L18=0,0,L18/Profile!C25))","v":151.99356420034579},{"$f":"'Compliance Costs'!AN120","v":10680435.762794098},{"$f":"IF(N18=\"\",\"\",IF(N18=0,0,N18/Profile!D25))","v":151.99356420034576},{"$f":"'Compliance Costs'!AR120","v":32222.635610473299},{"$f":"IF(P18=\"\",\"\",IF(P18=0,0,P18/Profile!E25))","v":151.99356420034576},{"$f":"'Compliance Costs'!AJ120","v":10712658.39840457}]
[null,{"$f":"B8","v":"Vehicle Dealers Selling SDV"},{"$f":"IF(D19=0,0,IF(D19=\"\",\"\",D19/Profile!C26))","v":0},{"$f":"'Compliance Costs'!AM121","v":0},{"$f":"IF(F19=0,0,IF(F19=\"\",\"\",F19/Profile!D26))","v":0},{"$f":"'Compliance Costs'!AQ121","v":0},{"$f":"IF(H19=0,0,IF(H19=\"\",\"\",H19/Profile!E26))","v":0},{"$f":"'Compliance Costs'!AI121","v":0},null,{"$f":"J8","v":"Vehicle Dealers Selling SDV"},{"$f":"IF(L19=\"\",\"\",IF(L19=0,0,L19/Profile!C26))","v":0},{"$f":"'Compliance Costs'!AN121","v":0},{"$f":"IF(N19=\"\",\"\",IF(N19=0,0,N19/Profile!D26))","v":0},{"$f":"'Compliance Costs'!AR121","v":0},{"$f":"IF(P19=\"\",\"\",IF(P19=0,0,P19/Profile!E26))","v":0},{"$f":"'Compliance Costs'!AJ121","v":0}]
[null,"Empty/Vide",{"$f":"IF(D20=0,0,IF(D20=\"\",\"\",D20/Profile!C27))","v":""},{"$f":"'Compliance Costs'!AM122","v":""},{"$f":"IF(F20=0,0,IF(F20=\"\",\"\",F20/Profile!D27))","v":""},{"$f":"'Compliance Costs'!AQ122","v":""},{"$f":"IF(H20=0,0,IF(H20=\"\",\"\",H20/Profile!E27))","v":""},{"$f":"'Compliance Costs'!AI122","v":""},null,"Empty/Vide",{"$f":"IF(L20=\"\",\"\",IF(L20=0,0,L20/Profile!C27))","v":""},{"$f":"'Compliance Costs'!AN122","v":""},{"$f":"IF(N20=\"\",\"\",IF(N20=0,0,N20/Profile!D27))","v":""},{"$f":"'Compliance Costs'!AR122","v":""},{"$f":"IF(P20=\"\",\"\",IF(P20=0,0,P20/Profile!E27))","v":""},{"$f":"'Compliance Costs'!AJ122","v":""}]
[null,"Empty/Vide",{"$f":"IF(D21=0,0,IF(D21=\"\",\"\",D21/Profile!C28))","v":""},{"$f":"'Compliance Costs'!AM123","v":""},{"$f":"IF(F21=0,0,IF(F21=\"\",\"\",F21/Profile!D28))","v":""},{"$f":"'Compliance Costs'!AQ123","v":""},{"$f":"IF(H21=0,0,IF(H21=\"\",\"\",H21/Profile!E28))","v":""},{"$f":"'Compliance Costs'!AI123","v":""},null,"Empty/Vide",{"$f":"IF(L21=\"\",\"\",IF(L21=0,0,L21/Profile!C28))","v":""},{"$f":"'Compliance Costs'!AN123","v":""},{"$f":"IF(N21=\"\",\"\",IF(N21=0,0,N21/Profile!D28))","v":""},{"$f":"'Compliance Costs'!AR123","v":""},{"$f":"IF(P21=\"\",\"\",IF(P21=0,0,P21/Profile!E28))","v":""},{"$f":"'Compliance Costs'!AJ123","v":""}]
[null,"Empty/Vide",{"$f":"IF(D22=0,0,IF(D22=\"\",\"\",D22/Profile!C29))","v":""},{"$f":"'Compliance Costs'!AM124","v":""},{"$f":"IF(F22=0,0,IF(F22=\"\",\"\",F22/Profile!D29))","v":""},{"$f":"'Compliance Costs'!AQ124","v":""},{"$f":"IF(H22=0,0,IF(H22=\"\",\"\",H22/Profile!E29))","v":""},{"$f":"'Compliance Costs'!AI124","v":""},null,"Empty/Vide",{"$f":"IF(L22=\"\",\"\",IF(L22=0,0,L22/Profile!C29))","v":""},{"$f":"'Compliance Costs'!AN124","v":""},{"$f":"IF(N22=\"\",\"\",IF(N22=0,0,N22/Profile!D29))","v":""},{"$f":"'Compliance Costs'!AR124","v":""},{"$f":"IF(P22=\"\",\"\",IF(P22=0,0,P22/Profile!E29))","v":""},{"$f":"'Compliance Costs'!AJ124","v":""}]
[null,"Empty/Vide",{"$f":"IF(D23=0,0,IF(D23=\"\",\"\",D23/Profile!C30))","v":""},{"$f":"'Compliance Costs'!AM125","v":""},{"$f":"IF(F23=0,0,IF(F23=\"\",\"\",F23/Profile!D30))","v":""},{"$f":"'Compliance Costs'!AQ125","v":""},{"$f":"IF(H23=0,0,IF(H23=\"\",\"\",H23/Profile!E30))","v":""},{"$f":"'Compliance Costs'!AI125","v":""},null,"Empty/Vide",{"$f":"IF(L23=\"\",\"\",IF(L23=0,0,L23/Profile!C30))","v":""},{"$f":"'Compliance Costs'!AN125","v":""},{"$f":"IF(N23=\"\",\"\",IF(N23=0,0,N23/Profile!D30))","v":""},{"$f":"'Compliance Costs'!AR125","v":""},{"$f":"IF(P23=\"\",\"\",IF(P23=0,0,P23/Profile!E30))","v":""},{"$f":"'Compliance Costs'!AJ125","v":""}]
[null,"Empty/Vide",{"$f":"IF(D24=0,0,IF(D24=\"\",\"\",D24/Profile!C31))","v":""},{"$f":"'Compliance Costs'!AM126","v":""},{"$f":"IF(F24=0,0,IF(F24=\"\",\"\",F24/Profile!D31))","v":""},{"$f":"'Compliance Costs'!AQ126","v":""},{"$f":"IF(H24=0,0,IF(H24=\"\",\"\",H24/Profile!E31))","v":""},{"$f":"'Compliance Costs'!AI126","v":""},null,"Empty/Vide",{"$f":"IF(L24=\"\",\"\",IF(L24=0,0,L24/Profile!C31))","v":""},{"$f":"'Compliance Costs'!AN126","v":""},{"$f":"IF(N24=\"\",\"\",IF(N24=0,0,N24/Profile!D31))","v":""},{"$f":"'Compliance Costs'!AR126","v":""},{"$f":"IF(P24=\"\",\"\",IF(P24=0,0,P24/Profile!E31))","v":""},{"$f":"'Compliance Costs'!AJ126","v":""}]
[null,"Empty/Vide",{"$f":"IF(D25=0,0,IF(D25=\"\",\"\",D25/Profile!C32))","v":""},{"$f":"'Compliance Costs'!AM127","v":""},{"$f":"IF(F25=0,0,IF(F25=\"\",\"\",F25/Profile!D32))","v":""},{"$f":"'Compliance Costs'!AQ127","v":""},{"$f":"IF(H25=0,0,IF(H25=\"\",\"\",H25/Profile!E32))","v":""},{"$f":"'Compliance Costs'!AI127","v":""},null,"Empty/Vide",{"$f":"IF(L25=\"\",\"\",IF(L25=0,0,L25/Profile!C32))","v":""},{"$f":"'Compliance Costs'!AN127","v":""},{"$f":"IF(N25=\"\",\"\",IF(N25=0,0,N25/Profile!D32))","v":""},{"$f":"'Compliance Costs'!AR127","v":""},{"$f":"IF(P25=\"\",\"\",IF(P25=0,0,P25/Profile!E32))","v":""},{"$f":"'Compliance Costs'!AJ127","v":""}]
[null,"Empty/Vide",{"$f":"IF(D26=0,0,IF(D26=\"\",\"\",D26/Profile!C33))","v":""},{"$f":"'Compliance Costs'!AM128","v":""},{"$f":"IF(F26=0,0,IF(F26=\"\",\"\",F26/Profile!D33))","v":""},{"$f":"'Compliance Costs'!AQ128","v":""},{"$f":"IF(H26=0,0,IF(H26=\"\",\"\",H26/Profile!E33))","v":""},{"$f":"'Compliance Costs'!AI128","v":""},null,"Empty/Vide",{"$f":"IF(L26=\"\",\"\",IF(L26=0,0,L26/Profile!C33))","v":""},{"$f":"'Compliance Costs'!AN128","v":""},{"$f":"IF(N26=\"\",\"\",IF(N26=0,0,N26/Profile!D33))","v":""},{"$f":"'Compliance Costs'!AR128","v":""},{"$f":"IF(P26=\"\",\"\",IF(P26=0,0,P26/Profile!E33))","v":""},{"$f":"'Compliance Costs'!AJ128","v":""}]
[null,"Empty/Vide",{"$f":"IF(D27=0,0,IF(D27=\"\",\"\",D27/Profile!C34))","v":""},{"$f":"'Compliance Costs'!AM129","v":""},{"$f":"IF(F27=0,0,IF(F27=\"\",\"\",F27/Profile!D34))","v":""},{"$f":"'Compliance Costs'!AQ129","v":""},{"$f":"IF(H27=0,0,IF(H27=\"\",\"\",H27/Profile!E34))","v":""},{"$f":"'Compliance Costs'!AI129","v":""},null,"Empty/Vide",{"$f":"IF(L27=\"\",\"\",IF(L27=0,0,L27/Profile!C34))","v":""},{"$f":"'Compliance Costs'!AN129","v":""},{"$f":"IF(N27=\"\",\"\",IF(N27=0,0,N27/Profile!D34))","v":""},{"$f":"'Compliance Costs'!AR129","v":""},{"$f":"IF(P27=\"\",\"\",IF(P27=0,0,P27/Profile!E34))","v":""},{"$f":"'Compliance Costs'!AJ129","v":""}]
[null,"Total costs (present value)",{"$f":"SUM(C6,C17)","v":1356.6642640673545},95399274.384952307,1234.8480410276954,292658.98572356382,1356.2550792374266,95691933.370675862,null,"Total costs (annualized)",{"$f":"SUM(K6,K17)","v":193.15846995736806},13582710.448932163,175.81458032930169,41668.0555380445,193.10021124312897,13624378.504470207]
[null,{"$f":"B7","v":"Truck Transportation using SDV"},{"$f":"SUM(C7,C18)","v":1357.4909644714035},95389532.582441062,1357.4909644714032,287788.08446793747,1357.4909644714035,95677320.666908994,null,{"$f":"J7","v":"Truck Transportation using SDV"},193.27617349640025,13581323.435418548,193.27617349640019,40974.548781236837,193.27617349640019,13622297.984199783]
[null,{"$f":"B8","v":"Vehicle Dealers Selling SDV"},{"$f":"SUM(C8,C19)","v":194.83605022505304},9741.802511252652,194.83605022505304,4870.901255626326,194.83605022505304,14612.703766878978,null,{"$f":"J8","v":"Vehicle Dealers Selling SDV"},{"$f":"SUM(K8,K19)","v":27.740270272306457},1387.0135136153228,27.740270272306457,693.50675680766142,27.740270272306454,2080.5202704229841]
[null,"Empty/Vide",{"$f":"SUM(C9,C20)","v":0},0,0,0,0,0,null,"Empty/Vide",{"$f":"SUM(K9,K20)","v":0},0,0,0,0,0]
[null,"Empty/Vide",{"$f":"SUM(C10,C21)","v":0},0,0,0,0,0,null,"Empty/Vide",{"$f":"SUM(K10,K21)","v":0},0,0,0,0,0]
[null,"Empty/Vide",{"$f":"SUM(C11,C22)","v":0},0,0,0,0,0,null,"Empty/Vide",{"$f":"SUM(K11,K22)","v":0},0,0,0,0,0]
[null,"Empty/Vide",{"$f":"SUM(C12,C23)","v":0},0,0,0,0,0,null,"Empty/Vide",{"$f":"SUM(K12,K23)","v":0},0,0,0,0,0]
[null,"Empty/Vide",{"$f":"SUM(C13,C24)","v":0},0,0,0,0,0,null,"Empty/Vide",{"$f":"SUM(K13,K24)","v":0},0,0,0,0,0]
[null,"Empty/Vide",{"$f":"SUM(C14,C25)","v":0},0,0,0,0,0,null,"Empty/Vide",{"$f":"SUM(K14,K25)","v":0},0,0,0,0,0]
[null,"Empty/Vide",{"$f":"SUM(C15,C26)","v":0},0,0,0,0,0,null,"Empty/Vide",{"$f":"SUM(K15,K26)","v":0},0,0,0,0,0]
[null,"Empty/Vide",{"$f":"SUM(C16,C27)","v":0},0,0,0,0,0,null,"Empty/Vide",{"$f":"SUM(K16,K27)","v":0},0,0,0,0,0]
[]
["6- Results to report in REGULATORY IMPACT ANALYSIS STATEMENT"]
[]
[null,"(1) \"One-for-One\" Rule",null,null,null,"Calculations \"One-for-One\" Rule (Do not modify):"]
[null,"(applies to administrative costs only)",null,null,null,"Price base year (PBY):",2012,"(Most recent year for which wage rates are available)"]
[null,null,null,null,null,"Present value base year (PVBY):",2012,"(As per \"One-for-One\" Rule guidance)"]
[null,"Current initiative is an:",{"$f":"ammend","v":"\"IN\" (One-for-One Rule)"},null,null,"Year of coming into force (YCF):",{"$f":"fiscalyear","v":2017}," "]
[null,null,null,null,null,"YCF - PVBY:",{"$f":"G$45-G$44","v":5}]
[null,null,"Values to report in Regulatory Impact Analysis Statement:","Rounding:","Unit of Measure"]
[null,"Annualized administrative costs (constant 2012 $)",{"$f":"ROUND(G53,-LEFT(D48,1))","v":2076016},"0 digit","Constant 2012 dollars, Present Value Base Year 2012","Step 1: Results expressed in 2012 dollars"]
[null,"Annualized Administrative Costs Per Business  ($2012)",{"$f":"ROUND(G54,-LEFT(D49,1))","v":29},"0 digit","Constant 2012 dollars, Present Value Base Year 2012","Total annualized average administrative costs",{"$f":"P6","v":2911720.1060656356}]
[null,"If proposal is an \"OUT\", these values are decreases in administrative costs",null,null,null,"Annualized average administrative costs per business",{"$f":"O6","v":41.268213986983895}]
[]
[null,null,null,null,null,"Step 2: Results expressed in PV base year of 2012"]
[null,null,null,null,null,"Total annualized average administrative costs",{"$f":"G49/(1+discount)^G$46","v":2076016.1941495191}]
[null,null,null,null,null,"Annualized average administrative costs per business",{"$f":"G50/(1+discount)^G$46","v":29.423666224694131}]
[null,"(2) Small Business Lens"]
[null,"(applies to both administrative and compliance costs)"]
[null,"Regulatory Flexibility Analysis Statement"]
[]
[]
[]
[null,null,"Flexible Option",null,"Initial Option"]
[null,"Short Description"]
[null,"Number of small businesses impacted:",{"$f":"Profile!C35","v":70319},null,0,null,null,"Rounding:"]
[null,null,"Annualized average ($2012)","Present Value ($2012)","Annualized ($2012)","Present Value ($2012)",null,"Annualized","Present Value"]
[null,"Compliance costs",{"$f":"ROUND(L17,-LEFT(H65,1))","v":10680436},{"$f":"ROUND(D17,-LEFT(I65,1))","v":75014911},0,0,null,"0 digit","0 digit"]
[null,"Administrative costs",{"$f":"ROUND(L6,-LEFT(H66,1))","v":2902275},{"$f":"ROUND(D6,-LEFT(I66,1))","v":20384363},0,0,null,"0 digit","0 digit"]
[null,"Total costs",{"$f":"ROUND(L28,-LEFT(H67,1))","v":13582710},{"$f":"ROUND(D28,-LEFT(I67,1))","v":95399274},0,0,null,"0 digit","0 digit"]
[null,"Average cost per small business",{"$f":"ROUND(K28,-LEFT(H68,1))","v":193},{"$f":"ROUND(C28,-LEFT(I68,1))","v":1357},0,0,null,"0 digit","0 digit"]
[null,"Risk considerations"]

{"sheet":"Business Counts","index":5,"n_rows":1080,"n_cols":5,"rows_kept":1080,"cut":false,"hidden":false,"merged":[[1076,0,1076,1],[1077,0,1077,1],[1078,0,1078,1],[1071,0,1071,1],[9,14,9,16],[10,0,10,1],[1074,0,1074,1],[1075,0,1075,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Instructions:"]
["Select the industry sectors affected by your proposal by entering \"1\" next to the industry sector in the \"Selection column\". Use the \"clear selection\" button to clear all choices. The total number of firms based on your selection is automatically updated on the \"Profile\" tab."]
[]
[]
[null,null,"Small","Medium+","Total"]
["Selections","Industry","0 - 100","101+","0 - 500+"]
[null,"Total (All Industries)",2245991,17527,2263518]
[null,"11 - Agriculture, Forestry, Fishing and Hunting - Agriculture, foresterie, pêche et chasse",168812,229,169041]
[null,"111 - Crop Production - Cultures agricoles",59490,106,59596]
[null,"111110 - Soybean Farming - Culture du soja",706,0,706]
[null,"111120 - Oilseed (except Soybean) Farming - Culture de plantes oléagineuses (sauf le soja)",1147,0,1147]
[null,"111130 - Dry Pea and Bean Farming - Culture de pois et de haricots secs",262,0,262]
[null,"111140 - Wheat Farming - Culture du blé",9479,0,9479]
[null,"111150 - Corn Farming - Culture du maïs",1583,0,1583]
[null,"111160 - Rice Farming - Culture du riz",2,0,2]
[null,"111190 - Other Grain Farming - Autres cultures céréalières",21105,2,21107]
[null,"111211 - Potato Farming - Culture de pommes de terre",995,2,997]
[null,"111219 - Other Vegetable (except Potato) and Melon Farming - Autres cultures de légumes et de melons (sauf de pommes de terre)",2014,19,2033]
[null,"111310 - Orange Groves - Culture d'oranges",0,0,0]
[null,"111320 - Citrus (except Orange) Groves - Culture d'agrumes (sauf les oranges)",16,0,16]
[null,"111330 - Non-Citrus Fruit and Tree Nut Farming - Culture de noix et de fruits (sauf les agrumes)",3114,15,3129]
[null,"111411 - Mushroom Production - Culture de champignons",150,7,157]
[null,"111419 - Other Food Crops Grown Under Cover - Autres cultures vivrières en serre",443,7,450]
[null,"111421 - Nursery and Tree Production - Culture en pépinière et arboriculture",1710,18,1728]
[null,"111422 - Floriculture Production - Floriculture",1286,22,1308]
[null,"111910 - Tobacco Farming - Culture du tabac",924,0,924]
[null,"111920 - Cotton Farming - Culture du coton",1,0,1]
[null,"111930 - Sugar-Cane Farming - Culture de la canne à sucre",2,0,2]
[null,"111940 - Hay Farming - Culture du foin",1256,0,1256]
[null,"111993 - Fruit and Vegetable Combination Farming - Culture mixte de fruits et de légumes",1518,6,1524]
[null,"111994 - Maple Syrup and Products Production - Production de sirop d'érable et d'autres produits de l'érable",1418,2,1420]
[null,"111999 - All Other Miscellaneous Crop Farming - Toutes les autres cultures agricoles diverses",10359,6,10365]
[null,"112 - Animal Production - Élevage et aquaculture",79460,33,79493]
[null,"112110 - Beef Cattle Ranching and Farming, including Feedlots - Élevage de bovins de boucherie, y compris l'exploitation de parcs d'engraissement",17453,2,17455]
[null,"112120 - Dairy Cattle and Milk Production - Élevage de bovins laitiers et production laitière",19589,1,19590]
[null,"112210 - Hog and Pig Farming - Élevage de porcs",5005,8,5013]
[null,"112310 - Chicken Egg Production - Production d'oeufs de poules",874,1,875]
[null,"112320 - Broiler and Other Meat-Type Chicken Production - Élevage de poulets à griller et d'autres volailles d'abattage",1845,3,1848]
[null,"112330 - Turkey Production - Élevage de dindons",183,0,183]
[null,"112340 - Poultry Hatcheries - Couvoirs",164,2,166]
[null,"112391 - Combination Poultry and Egg Production - Élevage de volailles combiné à la production d'oeufs",164,0,164]
[null,"112399 - All Other Poultry Production - Élevage de toutes autres volailles",101,2,103]
[null,"112410 - Sheep Farming - Élevage de moutons",596,0,596]
[null,"112420 - Goat Farming - Élevage de chèvres",186,0,186]
[null,"112510 - Aquaculture - Aquaculture",465,7,472]
[null,"112910 - Apiculture - Apiculture",745,0,745]
[null,"112920 - Horse and Other Equine Production - Élevage de chevaux et d'autres équidés",2211,1,2212]
[null,"112930 - Fur-Bearing Animal and Rabbit Production - Élevage d'animaux à fourrure et de lapins",443,2,445]
[null,"112991 - Animal Combination Farming - Élevage mixte d'animaux",28663,4,28667]
[null,"112999 - All Other Miscellaneous Animal Production - Tous les autres types d'élevage divers",773,0,773]
[null,"113 - Forestry and Logging - Foresterie et exploitation forestière",11200,37,11237]
[null,"113110 - Timber Tract Operations - Exploitation de terres à bois",442,0,442]
[null,"113210 - Forest Nurseries and Gathering of Forest Products - Pépinières forestières et récolte de produits forestiers",223,4,227]
[null,"113311 - Logging (except Contract) - Exploitation forestière (sauf à forfait)",3700,13,3713]
[null,"113312 - Contract Logging - Exploitation forestière à forfait",6835,20,6855]
[null,"114 - Fishing, Hunting and Trapping - Pêche, chasse et piégeage",9545,6,9551]
[null,"114113 - Salt Water Fishing - Pêche en eau salée",8781,3,8784]
[null,"114114 - Inland Fishing - Pêche en eau douce",625,3,628]
[null,"114210 - Hunting and Trapping - Chasse et piégeage",139,0,139]
[null,"115 - Support Activities for Agriculture and Forestry - Activités de soutien à l'agriculture et à la foresterie",9117,47,9164]
[null,"115110 - Support Activities for Crop Production - Activités de soutien aux cultures agricoles",3113,11,3124]
[null,"115210 - Support Activities for Animal Production - Activités de soutien à l'élevage",2423,8,2431]
[null,"115310 - Support Activities for Forestry - Activités de soutien à la foresterie",3581,28,3609]
[null,"21 - Mining, Quarring, and Oil and Gas Extraction - Extraction minière, exploitation en carrière, et extraction de pétrole et de gaz",16327,247,16574]
[null,"211 - Oil and Gas Extraction - Extraction de pétrole et de gaz",4154,55,4209]
[null,"211113 - Conventional Oil and Gas Extraction - Extraction de pétrole et de gaz par des méthodes classiques",4067,48,4115]
[null,"211114 - Non-Conventional Oil Extraction - Extraction de pétrole par des méthodes non classiques",87,7,94]
[null,"212 - Mining and Quarrying (except Oil and Gas) - Extraction minière et exploitation en carrière (sauf l'extraction de pétrole et de gaz)",984,65,1049]
[null,"212114 - Bituminous Coal Mining - Extraction de charbon bitumineux",13,1,14]
[null,"212115 - Subbituminous Coal Mining - Extraction de charbon subbitumineux",2,0,2]
[null,"212116 - Lignite Coal Mining - Extraction de charbon de lignite",0,0,0]
[null,"212210 - Iron Ore Mining - Extraction de minerais de fer",6,3,9]
[null,"212220 - Gold and Silver Ore Mining - Extraction de minerais d'or et d'argent",125,15,140]
[null,"212231 - Lead-Zinc Ore Mining - Extraction de minerais de plomb-zinc",1,1,2]
[null,"212232 - Nickel-Copper Ore Mining - Extraction de minerais de nickel-cuivre",1,3,4]
[null,"212233 - Copper-Zinc Ore Mining - Extraction de minerais de cuivre-zinc",7,4,11]
[null,"212291 - Uranium Ore Mining - Extraction de minerais d'uranium",3,3,6]
[null,"212299 - All Other Metal Ore Mining - Extraction de tous les autres minerais métalliques",10,4,14]
[null,"212314 - Granite Mining and Quarrying - Extraction de granite",51,0,51]
[null,"212315 - Limestone Mining and Quarrying - Extraction de calcaire",73,4,77]
[null,"212316 - Marble Mining and Quarrying - Extraction de marbre",17,1,18]
[null,"212317 - Sandstone Mining and Quarrying - Extraction de grès",17,1,18]
[null,"212323 - Sand and Gravel Mining and Quarrying - Extraction de sable et de gravier",573,8,581]
[null,"212326 - Shale, Clay and Refractory Mineral Mining and Quarrying - Extraction de schiste, d'argile et de minerais réfractaires",8,0,8]
[null,"212392 - Diamond Mining - Extraction de diamant",5,3,8]
[null,"212393 - Salt Mining - Extraction de sel",0,2,2]
[null,"212394 - Asbestos Mining - Extraction d'amiante",1,1,2]
[null,"212395 - Gypsum Mining - Extraction de gypse",3,1,4]
[null,"212396 - Potash Mining - Extraction de potasse",5,4,9]
[null,"212397 - Peat Extraction - Extraction de tourbe",38,5,43]
[null,"212398 - All Other Non-Metallic Mineral Mining and Quarrying - Extraction de tous les autres minerais non métalliques",25,1,26]
[null,"213 - Support Activities for Mining and Oil and Gas Extraction - Activités de soutien à l'extraction minière, pétrolière et gazière",11189,127,11316]
[null,"213111 - Oil and Gas Contract Drilling - Forage à forfait de puits de pétrole et de gaz",1523,25,1548]
[null,"213117 - Contract Drilling (except Oil and Gas) - Forage à forfait (sauf de puits de pétrole et de gaz)",169,12,181]
[null,"213118 - Services to Oil and Gas Extraction - Services relatifs à l'extraction de pétrole et de gaz",7246,63,7309]
[null,"213119 - Other Support Activities for Mining - Autres activités de soutien à l'extraction minière",2251,27,2278]
[null,"22 - Utilities - Services publics",1582,61,1643]
[null,"221 - Utilities - Services publics",1582,61,1643]
[null,"221111 - Hydro-Electric Power Generation - Production d'hydroélectricité",186,5,191]
[null,"221112 - Fossil-Fuel Electric Power Generation - Production d'électricité à partir de combustibles fossiles ",37,7,44]
[null,"221113 - Nuclear Electric Power Generation - Production d'électricité d'origine nucléaire",4,2,6]
[null,"221119 - Other Electric Power Generation - Autres activités de production d'électricité",249,0,249]
[null,"221121 - Electric Bulk Power Transmission and Control - Transport et gestion d'électricité en bloc",29,2,31]
[null,"221122 - Electric Power Distribution - Distribution d'électricité",198,26,224]
[null,"221210 - Natural Gas Distribution - Distribution de gaz naturel",218,11,229]
[null,"221310 - Water Supply and Irrigation Systems - Réseaux d'aqueduc et systèmes d'irrigation",540,7,547]
[null,"221320 - Sewage Treatment Facilities - Installations d'épuration des eaux usées",76,1,77]
[null,"221330 - Steam and Air-Conditioning Supply - Production de vapeur et conditionnement de l'air",45,0,45]
[null,"23 - Construction - Construction",275284,1087,276371]
[null,"236 - Construction of Buildings - Construction de bâtiments",86585,223,86808]
[null,"236110 - Residential Building Construction - Construction résidentielle",74307,99,74406]
[null,"236210 - Industrial Building and Structure Construction - Construction de bâtiments et de structures à usage industriel",2211,38,2249]
[null,"236220 - Commercial and Institutional Building Construction - Construction de bâtiments à usage commercial et institutionnel",10067,86,10153]
[null,"237 - Heavy and Civil Engineering Contruction - Travaux de génie civil",30289,336,30625]
[null,"237110 - Water and Sewer Line and Related Structures Construction - Construction d'aqueducs et d'égouts et structures connexes",1635,37,1672]
[null,"237120 - Oil and Gas Pipeline and Related Structures Construction - Construction d'oléoducs et de gazoducs et structures connexes",2037,54,2091]
[null,"237130 - Power and Communication Line and Related Structures Construction - Construction de lignes de transmission d'énergie électrique et de télécommunication et structures connexes",802,29,831]
[null,"237210 - Land Subdivision - Lotissement de terrains",21445,39,21484]
[null,"237310 - Highway, Street and Bridge Construction - Construction de routes, de rues et de ponts",3245,144,3389]
[null,"237990 - Other Heavy and Civil Engineering Construction - Autres travaux de génie civil",1125,33,1158]
[null,"238 - Specialty Trade Contractors - Entrepreneurs spécialisés",158410,528,158938]
[null,"238110 - Poured Concret Foundation and Structure Contractors - Entrepreneurs en travaux de fondations et de structure en béton coulé",4109,22,4131]
[null,"238120 - Structural Steel and Precast Concrete Contractors - Entrepreneurs en montage de charpentes d'acier et mise en place de béton préfabriqué",921,16,937]
[null,"238130 - Framing Contractors - Entrepreneurs en charpenterie",5493,3,5496]
[null,"238140 - Masonry Contractors - Entrepreneurs en travaux de maçonnerie",6207,15,6222]
[null,"238150 - Glass and Glazing Contractors - Entrepreneurs en travaux de vitrage et de vitrerie",1358,10,1368]
[null,"238160 - Roofing Contractors - Entrepreneurs en travaux de toiture",6095,25,6120]
[null,"238170 - Siding Contractors - Entrepreneurs en travaux de parements",3460,3,3463]
[null,"238190 - Other Foundation, Structure and Building Exterior Constractors - Entrepreneurs en autres travaux de fondations, de structure, et d'extérieur de bâtiment",3355,24,3379]
[null,"238210 - Electrical Contractors and Other Wiring Installation Contractors - Entrepreneurs en travaux d'électricité et en installation de câblage",21006,114,21120]
[null,"238220 - Plumbing, Heating and Air-Conditioning Contractors - Entrepreneurs en plomberie, chauffage et climatisation",21996,113,22109]
[null,"238291 - Elevator and Escalator Installation Contractors - Entrepreneurs en installation d'ascenseurs et d'escaliers roulants",176,7,183]
[null,"238299 - All Other Building Equipment Contractors - Entrepreneurs en installation de tout autre équipement technique",2168,16,2184]
[null,"238310 - Drywall and Insulation Contractors - Entrepreneurs en installation de cloisons sèches et travaux d'isolation",10967,36,11003]
[null,"238320 - Painting and Wall Covering Contractors - Entrepreneurs en peinture et tapisserie",13662,4,13666]
[null,"238330 - Flooring Contractors - Entrepreneurs en travaux de revêtements de sol",7848,2,7850]
[null,"238340 - Tile and Terrazzo Contractors - Entrepreneurs en pose de carreaux et coulage de terrazzo",3453,4,3457]
[null,"238350 - Finish Carpentry Contractors - Entrepreneurs en petite menuiserie",17902,2,17904]
[null,"238390 - Other Building Finishing Contractors - Entrepreneurs en autres travaux de finition de bâtiment",4298,4,4302]
[null,"238910 - Site Preparation Contractors - Entrepreneurs en préparation de terrains",14641,70,14711]
[null,"238990 - All Other Specialty Trade Contractors - Tous les autres entrepreneurs spécialisés",9295,38,9333]
[null,"31-33 - Manufacturing - Fabrication",72546,2797,75343]
[null,"311 - Food Manufacturing - Fabrication d'aliments",6740,390,7130]
[null,"311111 - Dog and Cat Food Manufacturing - Fabrication d'aliments pour chiens et chats",79,1,80]
[null,"311119 - Other Animal Food Manufacturing - Fabrication d'aliments pour autres animaux",373,20,393]
[null,"311211 - Flour Milling - Minoterie",76,3,79]
[null,"311214 - Rice Milling and Malt Manufacturing - Usinage du riz et malterie",10,1,11]
[null,"311221 - Wet Corn Milling - Mouture humide du maïs",3,1,4]
[null,"311224 - Oilseed Processing - Transformation de graines oléagineuses",32,3,35]
[null,"311225 - Fat and Oil Refining and Blending - Raffinage et mélange de graisses et d'huiles",12,1,13]
[null,"311230 - Breakfast Cereal Manufacturing - Fabrication de céréales pour petit déjeuner",22,4,26]
[null,"311310 - Sugar Manufacturing - Fabrication de sucre",9,2,11]
[null,"311320 - Chocolate and Confectionery Manufacturing from Cacao Beans - Fabrication de chocolat et de confiseries à partir de fèves de cacao",42,5,47]
[null,"311330 - Confectionery Manufacturing from Purchased Chocolate - Fabrication de confiseries à partir de chocolat acheté",149,7,156]
[null,"311340 - Non-Chocolate Confectionery Manufacturing - Fabrication de confiseries non chocolatées",102,6,108]
[null,"311410 - Frozen Food Manufacturing - Fabrication d'aliments congelés",163,20,183]
[null,"311420 - Fruit and Vegetable Canning, Pickling and Drying - Mise en conserve, marinage et séchage de fruits et de légumes",246,20,266]
[null,"311511 - Fluid Milk Manufacturing - Fabrication de lait de consommation",648,6,654]
[null,"311515 - Butter, Cheese, and Dry and Condensed Dairy Product Manufacturing - Fabrication de beurre, de fromage et de produits laitiers secs et concentrés",174,20,194]
[null,"311520 - Ice Cream and Frozen Dessert Manufacturing - Fabrication de crème glacée et de desserts congelés",72,3,75]
[null,"311611 - Animal (except Poultry) Slaughtering - Abattage d'animaux (sauf les volailles)",269,22,291]
[null,"311614 - Rendering and Meat Processing from Carcasses - Fonte de graisses animales et transformation de la viande provenant de carcasses",470,33,503]
[null,"311615 - Poultry Processing - Transformation de la volaille",136,26,162]
[null,"311710 - Seafood Product Preparation and Packaging - Préparation et conditionnement de poissons et de fruits de mer",764,83,847]
[null,"311811 - Retail Bakeries - Boulangeries de détail",1165,3,1168]
[null,"311814 - Commercial Bakeries and Frozen Bakery Product Manufacturing - Boulangeries commerciales et fabrication de produits de boulangerie congelés",622,40,662]
[null,"311821 - Cookie and Cracker Manufacturing - Fabrication de biscuits et de craquelins",78,7,85]
[null,"311822 - Flour Mixes and Dough Manufacturing from Purchased Flour - Fabrication de mélanges de farine et de pâte à partir de farine achetée",65,2,67]
[null,"311823 - Dry Pasta Manufacturing - Fabrication de pâtes alimentaires sèches",85,5,90]
[null,"311830 - Tortilla Manufacturing - Fabrication de tortillas",5,0,5]
[null,"311911 - Roasted Nut and Peanut Butter Manufacturing - Fabrication de noix grillées et de beurre d'arachides",21,3,24]
[null,"311919 - Other Snack Food Manufacturing - Fabrication d'autres aliments à grignoter",53,5,58]
[null,"311920 - Coffee and Tea Manufacturing - Fabrication de café et de thé",127,5,132]
[null,"311930 - Flavouring Syrup and Concentrate Manufacturing - Fabrication de sirops et de concentrés aromatisants",24,1,25]
[null,"311940 - Seasoning and Dressing Manufacturing - Fabrication d'assaisonnements et de vinaigrettes",146,5,151]
[null,"311990 - All Other Food Manufacturing - Fabrication de tous les autres aliments",498,27,525]
[null,"312 - Beverage and Tobacco Product Manufacturing - Fabrication de boissons et de produits du tabac",1035,33,1068]
[null,"312110 - Soft Drink and Ice Manufacturing - Fabrication de boissons gazeuses et de glace",279,10,289]
[null,"312120 - Breweries - Brasseries",203,10,213]
[null,"312130 - Wineries - Vineries",500,4,504]
[null,"312140 - Distilleries - Distilleries",29,5,34]
[null,"312210 - Tobacco Stemming and Redrying - Écôtage et resséchage des feuilles de tabac",3,1,4]
[null,"312220 - Tobacco Product Manufacturing - Fabrication de produits du tabac",21,3,24]
[null,"313 - Textile Mills - Usines de textiles",576,27,603]
[null,"313110 - Fibre, Yarn and Thread Mills - Usines de fibres, de filés et de fils",63,3,66]
[null,"313210 - Broad-Woven Fabric Mills - Usines de tissus larges",56,9,65]
[null,"313220 - Narrow Fabric Mills and Schiffli Machine Embroidery - Usines de tissus étroits et de broderies Schiffli",62,2,64]
[null,"313230 - Nonwoven Fabric Mills - Usines de non-tissés",16,4,20]
[null,"313240 - Knit Fabric Mills - Usines de tricots",59,2,61]
[null,"313310 - Textile and Fabric Finishing - Finissage de textiles et de tissus",297,4,301]
[null,"313320 - Fabric Coating - Revêtement de tissus",23,3,26]
[null,"314 - Textile Product Mills - Usines de produits textiles",1282,21,1303]
[null,"314110 - Carpet and Rug Mills - Usines de tapis et de carpettes",47,5,52]
[null,"314120 - Curtain and Linen Mills - Usines de rideaux et de linge de maison",277,8,285]
[null,"314910 - Textile Bag and Canvas Mills - Usines de sacs en textile et de grosse toile",339,2,341]
[null,"314990 - All Other Textile Product Mills - Usines de tous les autres produits textiles",619,6,625]
[null,"315 - Clothing Manufacturing - Fabrication de vêtements",2842,64,2906]
[null,"315110 - Hosiery and Sock Mills - Usines de bas et de chaussettes",34,4,38]
[null,"315190 - Other Clothing Knitting Mills - Usines de tricotage d'autres vêtements",117,7,124]
[null,"315210 - Cut and Sew Clothing Contracting - Fabrication à forfait de vêtements coupés-cousus",819,4,823]
[null,"315221 - Men's and Boys' Cut and Sew Underwear and Nightwear Manufacturing - Fabrication de sous-vêtements et de vêtements de nuit coupés-cousus pour hommes et garçons",8,0,8]
[null,"315222 - Men's and Boys' Cut and Sew Suit, Coat and Overcoat Manufacturing - Fabrication de complets, de manteaux et de pardessus coupés-cousus pour hommes et garçons",175,6,181]
[null,"315226 - Men's and Boys' Cut and Sew Shirt Manufacturing - Fabrication de chemises coupées-cousues pour hommes et garçons",66,5,71]
[null,"315227 - Men's and Boys' Cut and Sew Trouser, Slack and Jean Manufacturing - Fabrication de pantalons et de jeans coupés-cousus pour hommes et garçons",26,5,31]
[null,"315229 - Other Men's and Boys' Cut and Sew Clothing Manufacturing - Fabrication d'autres vêtements coupés-cousus pour hommes et garçons",137,8,145]
[null,"315231 - Women's and Girls' Cut and Sew Lingerie, Loungewear and Nightwear Manufacturing - Fabrication de lingerie, de vêtements de détente et de vêtements de nuit coupés-cousus pour femmes et filles",66,5,71]
[null,"315232 - Women's and Girls' Cut and Sew Blouse and Shirt Manufacturing - Fabrication de blouses et de chemises coupées-cousues pour femmes et filles",47,0,47]
[null,"315233 - Women's and Girls' Cut and Sew Dress Manufacturing - Fabrication de blouses et de chemises coupées-cousues pour femmes et filles",187,3,190]
[null,"315234 - Women's and Girls' Cut and Sew Suit, Coat, Tailored Jacket and Skirt Manufacturing - Fabrication de tailleurs, de manteaux, de vestons ajustés et de jupes coupés-cousus pour femmes et filles",98,3,101]
[null,"315239 - Other Women's and Girls' Cut and Sew Clothing Manufacturing - Fabrication d'autres vêtements coupés-cousus pour femmes et filles",238,3,241]
[null,"315291 - Infants' Cut and Sew Clothing Manufacturing - Fabrication de vêtements coupés-cousus pour bébés",49,1,50]
[null,"315292 - Fur and Leather Clothing Manufacturing - Fabrication de vêtements en fourrure et en cuir",186,2,188]
[null,"315299 - All Other Cut and Sew Clothing Manufacturing - Fabrication de tous les autres vêtements coupés-cousus",231,4,235]
[null,"315990 - Clothing Accessories and Other Clothing Manufacturing - Fabrication d'accessoires vestimentaires et d'autres vêtements",358,4,362]
[null,"316 - Leather and Allied Product Manufacturing - Fabrication de produits en cuir et de produits analogues",526,10,536]
[null,"316110 - Leather and Hide Tanning and Finishing - Tannage et finissage du cuir et des peaux",123,0,123]
[null,"316210 - Footwear Manufacturing - Fabrication de chaussures",139,8,147]
[null,"316990 - Other Leather and Allied Product Manufacturing - Fabrication d'autres produits en cuir et produits analogues",264,2,266]
[null,"321 - Wood Product Manufacturing - Fabrication de produits en bois",4974,185,5159]
[null,"321111 - Sawmills (except Shingle and Shake Mills) - Scieries (sauf les usines de bardeaux et de bardeaux de fente)",1156,64,1220]
[null,"321112 - Shingle and Shake Mills - Usines de bardeaux et de bardeaux de fente",103,4,107]
[null,"321114 - Wood Preservation - Préservation du bois",117,2,119]
[null,"321211 - Hardwood Veneer and Plywood Mills - Usines de placages et de contreplaqués de feuillus",53,7,60]
[null,"321212 - Softwood Veneer and Plywood Mills - Usines de placages et de contreplaqués de résineux",18,3,21]
[null,"321215 - Structural Wood Product Manufacturing - Fabrication de produits de charpente en bois",263,13,276]
[null,"321216 - Particle Board and Fibreboard Mills - Usines de panneaux de particules et de fibres",29,4,33]
[null,"321217 - Waferboard Mills - Usines de panneaux de copeaux",6,4,10]
[null,"321911 - Wood Window and Door Manufacturing - Fabrication de fenêtres et de portes en bois",427,16,443]
[null,"321919 - Other Millwork - Fabrication d'autres menuiseries préfabriquées",1092,30,1122]
[null,"321920 - Wood Container and Pallet Manufacturing - Fabrication de contenants et de palettes en bois",478,5,483]
[null,"321991 - Manufactured (Mobile) Home Manufacturing - Préfabrication de maisons (mobiles)",58,8,66]
[null,"321992 - Prefabricated Wood Building Manufacturing - Préfabrication de bâtiments en bois",201,17,218]
[null,"321999 - All Other Miscellaneous Wood Product Manufacturing - Fabrication de tous les autres produits divers en bois",973,8,981]
[null,"322 - Paper Manufacturing - Fabrication du papier",561,103,664]
[null,"322111 - Mechanical Pulp Mills - Usines de pâte mécanique",3,2,5]
[null,"322112 - Chemical Pulp Mills - Usines de pâte chimique",19,12,31]
[null,"322121 - Paper (except Newsprint) Mills - Usines de papier (sauf le papier journal)",48,11,59]
[null,"322122 - Newsprint Mills - Usines de papier journal",7,10,17]
[null,"322130 - Paperboard Mills - Usines de carton",38,3,41]
[null,"322211 - Corrugated and Solid Fibre Box Manufacturing - Fabrication de boîtes en carton ondulé et en carton compact",89,17,106]
[null,"322212 - Folding Paperboard Box Manufacturing - Fabrication de boîtes pliantes en carton",45,11,56]
[null,"322219 - Other Paperboard Container Manufacturing - Fabrication d'autres contenants en carton",30,5,35]
[null,"322220 - Paper Bag and Coated and Treated Paper Manufacturing - Fabrication de sacs en papier et de papier couché et traité",109,19,128]
[null,"322230 - Stationery Product Manufacturing - Fabrication d'articles de papeterie",62,3,65]
[null,"322291 - Sanitary Paper Product Manufacturing - Fabrication de produits hygiéniques en papier",18,4,22]
[null,"322299 - All Other Converted Paper Product Manufacturing - Fabrication de tous les autres produits en papier transformé",93,6,99]
[null,"323 - Printing and Related Support Activities - Impression et activités connexes de soutien",6064,88,6152]
[null,"323113 - Commercial Screen Printing - Sérigraphie commerciale",707,3,710]
[null,"323114 - Quick Printing - Impression instantanée",517,2,519]
[null,"323115 - Digital Printing - Impression numérique",503,3,506]
[null,"323116 - Manifold Business Forms Printing - Impression de formulaires commerciaux en liasses",307,7,314]
[null,"323119 - Other Printing - Autres activités d'impression",3331,62,3393]
[null,"323120 - Support Activities for Printing - Activités de soutien à l'impression",699,11,710]
[null,"324 - Petroleum and Coal Product Manufacturing - Fabrication de produits du pétrole et du charbon",179,20,199]
[null,"324110 - Petroleum Refineries - Raffineries de pétrole",10,7,17]
[null,"324121 - Asphalt Paving Mixture and Block Manufacturing - Fabrication de mélanges d'asphaltage et de pavés d'asphalte",65,5,70]
[null,"324122 - Asphalt Shingle and Coating Material Manufacturing - Fabrication de bardeaux et de matériaux de revêtement en asphalte",26,5,31]
[null,"324190 - Other Petroleum and Coal Product Manufacturing - Fabrication d'autres produits du pétrole et du charbon",78,3,81]
[null,"325 - Chemical Manufacturing - Fabrication de produits chimiques",2447,160,2607]
[null,"325110 - Petrochemical Manufacturing - Fabrication de produits pétrochimiques",8,3,11]
[null,"325120 - Industrial Gas Manufacturing - Fabrication de gaz industriels",19,5,24]
[null,"325130 - Synthetic Dye and Pigment Manufacturing - Fabrication de teintures et de pigments synthétiques",28,3,31]
[null,"325181 - Alkali and Chlorine Manufacturing - Fabrication d'alcalis et de chlore",4,2,6]
[null,"325189 - All Other Basic Inorganic Chemical Manufacturing - Fabrication de tous les autres produits chimiques inorganiques de base",62,15,77]
[null,"325190 - Other Basic Organic Chemical Manufacturing - Fabrication d'autres produits chimiques organiques de base",110,6,116]
[null,"325210 - Resin and Synthetic Rubber Manufacturing - Fabrication de résines et de caoutchouc synthétique",110,12,122]
[null,"325220 - Artificial and Synthetic Fibres and Filaments Manufacturing - Fabrication de fibres et de filaments artificiels et synthétiques",21,4,25]
[null,"325313 - Chemical Fertilizer (except Potash) Manufacturing - Fabrication d'engrais chimiques (sauf la potasse)",43,4,47]
[null,"325314 - Mixed Fertilizer Manufacturing - Fabrication d'engrais mixtes",100,0,100]
[null,"325320 - Pesticide and Other Agricultural Chemical Manufacturing - Fabrication de pesticides et d'autres produits chimiques agricoles",35,2,37]
[null,"325410 - Pharmaceutical and Medicine Manufacturing - Fabrication de produits pharmaceutiques et de médicaments",356,43,399]
[null,"325510 - Paint and Coating Manufacturing - Fabrication de peintures et de revêtements",374,10,384]
[null,"325520 - Adhesive Manufacturing - Fabrication d'adhésifs",57,3,60]
[null,"325610 - Soap and Cleaning Compound Manufacturing - Fabrication de savons et d'autres produits nettoyants",297,9,306]
[null,"325620 - Toilet Preparation Manufacturing - Fabrication de produits de toilette",259,13,272]
[null,"325910 - Printing Ink Manufacturing - Fabrication d'encre d'imprimerie",54,4,58]
[null,"325920 - Explosives Manufacturing - Fabrication d'explosifs",12,2,14]
[null,"325991 - Custom Compounding of Purchased Resins - Compoundage sur commande de résines achetées",34,2,36]
[null,"325999 - All Other Miscellaneous Chemical Product Manufacturing - Fabrication de tous les autres produits chimiques divers",464,18,482]
[null,"326 - Plastics and Rubber Products Manufacturing - Fabrication de produits en plastique et en caoutchouc",2316,255,2571]
[null,"326111 - Plastic Bag and Pouch Manufacturing - Fabrication de sacs et de sachets en plastique",148,23,171]
[null,"326114 - Plastic Film and Sheet Manufacturing - Fabrication de pellicules et de feuilles en plastique",112,18,130]
[null,"326121 - Unlaminated Plastic Profile Shape Manufacturing - Fabrication de profilés non stratifiés en plastique",65,13,78]
[null,"326122 - Plastic Pipe and Pipe Fitting Manufacturing - Fabrication de tuyaux et de raccords de tuyauterie en plastique",73,11,84]
[null,"326130 - Laminated Plastic Plate, Sheet (except Packaging), and Shape Manufacturing - Fabrication de plaques, de feuilles (sauf d'emballage) et de formes stratifiées en plastique",46,2,48]
[null,"326140 - Polystyrene Foam Product Manufacturing - Fabrication de produits en mousse de polystyrène",69,6,75]
[null,"326150 - Urethane and Other Foam Product (except Polystyrene) Manufacturing - Fabrication de produits en mousse d'uréthane et en d'autres mousses plastiques (sauf de polystyrène)",91,8,99]
[null,"326160 - Plastic Bottle Manufacturing - Fabrication de bouteilles en plastique",59,13,72]
[null,"326191 - Plastic Plumbing Fixture Manufacturing - Fabrication d'appareils sanitaires en plastique",73,8,81]
[null,"326193 - Motor Vehicle Plastic Parts Manufacturing - Fabrication de pièces en plastique pour véhicules automobiles",82,27,109]
[null,"326196 - Plastic Window and Door Manufacturing - Fabrication de portes et de fenêtres en plastique",151,29,180]
[null,"326198 - All Other Plastic Product Manufacturing - Fabrication de tous les autres produits en plastique",1019,65,1084]
[null,"326210 - Tire Manufacturing - Fabrication de pneus",88,3,91]
[null,"326220 - Rubber and Plastic Hose and Belting Manufacturing - Fabrication de tuyaux souples et de courroies en caoutchouc et en plastique",53,5,58]
[null,"326290 - Other Rubber Product Manufacturing - Fabrication d'autres produits en caoutchouc",187,24,211]
[null,"327 - Non-Metallic Mineral Product Manufacturing - Fabrication de produits minéraux non métalliques",2425,101,2526]
[null,"327110 - Pottery, Ceramics and Plumbing Fixture Manufacturing - Fabrication de poteries, d'articles en céramique et d'appareils sanitaires",197,0,197]
[null,"327120 - Clay Building Material and Refractory Manufacturing - Fabrication de matériaux de construction en argile et de produits réfractaires",72,9,81]
[null,"327214 - Glass Manufacturing - Fabrication de verre",161,3,164]
[null,"327215 - Glass Product Manufacturing from Purchased Glass - Fabrication de produits en verre à partir de verre acheté",362,11,373]
[null,"327310 - Cement Manufacturing - Fabrication de ciment",20,4,24]
[null,"327320 - Ready-Mix Concrete Manufacturing - Fabrication de béton préparé",410,17,427]
[null,"327330 - Concrete Pipe, Brick and Block Manufacturing - Fabrication de tuyaux, briques et blocs en béton",128,11,139]
[null,"327390 - Other Concrete Product Manufacturing - Fabrication d'autres produits en béton",335,16,351]
[null,"327410 - Lime Manufacturing - Fabrication de chaux",9,3,12]
[null,"327420 - Gypsum Product Manufacturing - Fabrication de produits en gypse",72,5,77]
[null,"327910 - Abrasive Product Manufacturing - Fabrication de produits abrasifs",46,4,50]
[null,"327990 - All Other Non-Metallic Mineral Product Manufacturing - Fabrication de tous les autres produits minéraux non métalliques",613,18,631]
[null,"331 - Primary Metal Manufacturing - Première transformation des métaux",608,89,697]
[null,"331110 - Iron and Steel Mills and Ferro-Alloy Manufacturing - Sidérurgie",21,9,30]
[null,"331210 - Iron and Steel Pipes and Tubes Manufacturing from Purchased Steel - Fabrication de tubes et de tuyaux en fer et en acier à partir d'acier acheté",93,12,105]
[null,"331221 - Cold-Rolled Steel Shape Manufacturing - Fabrication de formes en acier laminé à froid",45,3,48]
[null,"331222 - Steel Wire Drawing - Étirage de fils d'acier",25,3,28]
[null,"331313 - Primary Production of Alumina and Aluminum - Production primaire d'alumine et d'aluminium",30,6,36]
[null,"331317 - Aluminum Rolling, Drawing, Extruding and Alloying - Laminage, étirage, extrusion et alliage de l'aluminium",69,9,78]
[null,"331410 - Non-Ferrous Metal (except Aluminum) Smelting and Refining - Fonte et affinage de métaux non ferreux (sauf l'aluminium)",24,9,33]
[null,"331420 - Copper Rolling, Drawing, Extruding and Alloying - Laminage, étirage, extrusion et alliage du cuivre",23,3,26]
[null,"331490 - Non-Ferrous Metal (except Copper and Aluminum) Rolling, Drawing, Extruding and Alloying - Laminage, étirage, extrusion et alliage de métaux non ferreux (sauf le cuivre et l'aluminium)",60,5,65]
[null,"331511 - Iron Foundries - Fonderies de fer",70,10,80]
[null,"331514 - Steel Foundries - Fonderies d'acier",43,8,51]
[null,"331523 - Non-Ferrous Die-Casting Foundries - Fonderies de métaux non ferreux, moulage sous pression",41,7,48]
[null,"331529 - Non-Ferrous Foundries (except Die-Casting) - Fonderies de métaux non ferreux (sauf moulage sous pression)",64,5,69]
[null,"332 - Fabricated Metal Product Manufacturing - Fabrication de produits métalliques",10537,287,10824]
[null,"332113 - Forging - Forgeage",148,6,154]
[null,"332118 - Stamping - Estampage",250,13,263]
[null,"332210 - Cutlery and Hand Tool Manufacturing - Fabrication de coutellerie et d'outils à main",475,8,483]
[null,"332311 - Prefabricated Metal Building and Component Manufacturing - Préfabrication de bâtiments en métal et de leurs composants",203,12,215]
[null,"332314 - Concrete Reinforcing Bar Manufacturing - Fabrication de barres pour béton armé",25,4,29]
[null,"332319 - Other Plate Work and Fabricated Structural Product Manufacturing - Fabrication d'autres tôles fortes et éléments de charpentes",947,47,994]
[null,"332321 - Metal Window and Door Manufacturing - Fabrication de portes et de fenêtres en métal",459,25,484]
[null,"332329 - Other Ornamental and Architectural Metal Product Manufacturing - Fabrication d'autres produits métalliques d'ornement et d'architecture",1212,29,1241]
[null,"332410 - Power Boiler and Heat Exchanger Manufacturing - Fabrication de chaudières et d'échangeurs de chaleur",60,4,64]
[null,"332420 - Metal Tank (Heavy Gauge) Manufacturing - Fabrication de réservoirs en métal (épais)",171,14,185]
[null,"332431 - Metal Can Manufacturing - Fabrication de canettes",31,3,34]
[null,"332439 - Other Metal Container Manufacturing - Fabrication d'autres contenants en métal",122,8,130]
[null,"332510 - Hardware Manufacturing - Fabrication d'articles de quincaillerie",170,10,180]
[null,"332611 - Spring (Heavy Gauge) Manufacturing - Fabrication de ressorts (en métal épais)",26,5,31]
[null,"332619 - Other Fabricated Wire Product Manufacturing - Fabrication d'autres produits en fil métallique",209,6,215]
[null,"332710 - Machine Shops - Ateliers d'usinage",3786,26,3812]
[null,"332720 - Turned Product and Screw, Nut and Bolt Manufacturing - Fabrication de produits tournés, de vis, d'écrous et de boulons",147,6,153]
[null,"332810 - Coating, Engraving, Heat Treating and Allied Activities - Revêtement, gravure, traitement thermique et par le froid, et activités analogues",844,23,867]
[null,"332910 - Metal Valve Manufacturing - Fabrication de soupapes en métal",186,8,194]
[null,"332991 - Ball and Roller Bearing Manufacturing - Fabrication de roulements à billes et à rouleaux",13,6,19]
[null,"332999 - All Other Miscellaneous Fabricated Metal Product Manufacturing - Fabrication de tous les autres produits métalliques divers",1053,24,1077]
[null,"333 - Machinery Manufacturing - Fabrication de machines",6864,299,7163]
[null,"333110 - Agricultural Implement Manufacturing - Fabrication de machines agricoles",509,23,532]
[null,"333120 - Construction Machinery Manufacturing - Fabrication de machines pour la construction",301,14,315]
[null,"333130 - Mining and Oil and Gas Field Machinery Manufacturing - Fabrication de machines pour l'extraction minière et l'exploitation pétrolière et gazière",361,42,403]
[null,"333210 - Sawmill and Woodworking Machinery Manufacturing - Fabrication de machines pour les scieries et le travail du bois",170,7,177]
[null,"333220 - Rubber and Plastics Industry Machinery Manufacturing - Fabrication de machines pour l'industrie du caoutchouc et du plastique",83,12,95]
[null,"333291 - Paper Industry Machinery Manufacturing - Fabrication de machines pour l'industrie papetière",43,6,49]
[null,"333299 - All Other Industrial Machinery Manufacturing - Fabrication de toutes les autres machines industrielles",503,16,519]
[null,"333310 - Commercial and Service Industry Machinery Manufacturing - Fabrication de machines pour le commerce et les industries de services",705,20,725]
[null,"333413 - Industrial and Commercial Fan and Blower and Air Purification Equipment Manufacturing - Fabrication de ventilateurs, de soufflantes et de purificateurs d'air industriels et commerciaux",145,12,157]
[null,"333416 - Heating Equipment and Commercial Refrigeration Equipment Manufacturing - Fabrication d'appareils de chauffage et de réfrigération commerciale",462,27,489]
[null,"333511 - Industrial Mould Manufacturing - Fabrication de moules industriels",431,18,449]
[null,"333519 - Other Metalworking Machinery Manufacturing - Fabrication d'autres machines-outils pour le travail du métal",1259,33,1292]
[null,"333611 - Turbine and Turbine Generator Set Unit Manufacturing - Fabrication de turbines et de groupes turbogénérateurs",80,5,85]
[null,"333619 - Other Engine and Power Transmission Equipment Manufacturing - Fabrication d'autres moteurs et types de matériel de transmission de puissance",166,5,171]
[null,"333910 - Pump and Compressor Manufacturing - Fabrication de pompes et de compresseurs",164,13,177]
[null,"333920 - Material Handling Equipment Manufacturing - Fabrication de matériel de manutention",559,24,583]
[null,"333990 - All Other General-Purpose Machinery Manufacturing - Fabrication de toutes les autres machines d'usage général",923,22,945]
[null,"334 - Computer and Electronic Product Manufacturing - Fabrication de produits informatiques et électroniques",2707,130,2837]
[null,"334110 - Computer and Peripheral Equipment Manufacturing - Fabrication de matériel informatique et périphérique",388,9,397]
[null,"334210 - Telephone Apparatus Manufacturing - Fabrication de matériel téléphonique",52,2,54]
[null,"334220 - Radio and Television Broadcasting and Wireless Communications Equipment Manufacturing - Fabrication de matériel de radiodiffusion, de télédiffusion et de communication sans fil",147,27,174]
[null,"334290 - Other Communications Equipment Manufacturing - Fabrication d'autres types de matériel de communication",152,9,161]
[null,"334310 - Audio and Video Equipment Manufacturing - Fabrication de matériel audio et vidéo",149,1,150]
[null,"334410 - Semiconductor and Other Electronic Component Manufacturing - Fabrication de semi-conducteurs et d'autres composants électroniques",579,39,618]
[null,"334511 - Navigational and Guidance Instruments Manufacturing - Fabrication d'instruments de navigation et de guidage",144,8,152]
[null,"334512 - Measuring, Medical and Controlling Devices Manufacturing - Fabrication d'appareils de mesure et de commande et d'appareils médicaux",875,28,903]
[null,"334610 - Manufacturing and Reproducing Magnetic and Optical Media - Fabrication et reproduction de supports magnétiques et optiques",221,7,228]
[null,"335 - Electrical Equipment, Appliance and Component Manufacturing - Fabrication de matériel, d'appareils et de composants électriques",1451,85,1536]
[null,"335110 - Electric Lamp Bulb and Parts Manufacturing - Fabrication d'ampoules électriques et de leurs pièces",26,1,27]
[null,"335120 - Lighting Fixture Manufacturing - Fabrication d'appareils d'éclairage",298,7,305]
[null,"335210 - Small Electrical Appliance Manufacturing - Fabrication de petits appareils électroménagers",80,3,83]
[null,"335223 - Major Kitchen Appliance Manufacturing - Fabrication de gros appareils ménagers de cuisine",29,2,31]
[null,"335229 - Other Major Appliance Manufacturing - Fabrication d'autres gros appareils ménagers",27,4,31]
[null,"335311 - Power, Distribution and Specialty Transformers Manufacturing - Fabrication de transformateurs de puissance et de distribution et de transformateurs spéciaux",100,14,114]
[null,"335312 - Motor and Generator Manufacturing - Fabrication de moteurs et de générateurs",137,5,142]
[null,"335315 - Switchgear and Switchboard, and Relay and Industrial Control Apparatus Manufacturing - Fabrication d'appareillage de connexion, de commutation et de relais et de commandes d'usage industriel",260,15,275]
[null,"335910 - Battery Manufacturing - Fabrication de batteries et de piles",31,2,33]
[null,"335920 - Communication and Energy Wire and Cable Manufacturing - Fabrication de fils et de câbles électriques et de communication",100,12,112]
[null,"335930 - Wiring Device Manufacturing - Fabrication de dispositifs de câblage",71,10,81]
[null,"335990 - All Other Electrical Equipment and Component Manufacturing - Fabrication de tous les autres types de matériel et composants électriques",292,10,302]
[null,"336 - Transportation Equipment Manufacturing - Fabrication de matériel de transport",2768,219,2987]
[null,"336110 - Automobile and Light-Duty Motor Vehicle Manufacturing - Fabrication de voitures et de véhicules automobiles légers",29,7,36]
[null,"336120 - Heavy-Duty Truck Manufacturing - Fabrication de camions lourds",35,9,44]
[null,"336211 - Motor Vehicle Body Manufacturing - Fabrication de carrosseries de véhicules automobiles",176,12,188]
[null,"336212 - Truck Trailer Manufacturing - Fabrication de remorques de camions",220,12,232]
[null,"336215 - Motor Home, Travel Trailer and Camper Manufacturing - Fabrication de maisons mobiles, roulottes de tourisme et campeuses",146,4,150]
[null,"336310 - Motor Vehicle Gasoline Engine and Engine Parts Manufacturing - Fabrication de moteurs et de pièces de moteurs à essence pour véhicules automobiles",191,5,196]
[null,"336320 - Motor Vehicle Electrical and Electronic Equipment Manufacturing - Fabrication de matériel électrique et électronique pour véhicules automobiles",155,14,169]
[null,"336330 - Motor Vehicle Steering and Suspension Components (except Spring) Manufacturing - Fabrication de composants de direction et de suspension pour véhicules automobiles (sauf les ressorts)",35,3,38]
[null,"336340 - Motor Vehicle Brake System Manufacturing - Fabrication de systèmes de freinage pour véhicules automobiles",44,5,49]
[null,"336350 - Motor Vehicle Transmission and Power Train Parts Manufacturing - Fabrication de pièces de transmission et de groupe motopropulseur pour véhicules automobiles",67,8,75]
[null,"336360 - Motor Vehicle Seating and Interior Trim Manufacturing - Fabrication de sièges et enjolivures intérieures pour véhicules automobiles",51,14,65]
[null,"336370 - Motor Vehicle Metal Stamping - Emboutissage de pièces en métal pour véhicules automobiles",65,24,89]
[null,"336390 - Other Motor Vehicle Parts Manufacturing - Fabrication d'autres pièces pour véhicules automobiles",260,34,294]
[null,"336410 - Aerospace Product and Parts Manufacturing - Fabrication de produits aérospatiaux et de leurs pièces",394,39,433]
[null,"336510 - Railroad Rolling Stock Manufacturing - Fabrication de matériel ferroviaire roulant",37,7,44]
[null,"336611 - Ship Building and Repairing - Construction et réparation de navires",141,7,148]
[null,"336612 - Boat Building - Construction d'embarcations",450,5,455]
[null,"336990 - Other Transportation Equipment Manufacturing - Fabrication d'autres types de matériel de transport",272,10,282]
[null,"337 - Furniture and Related Product Manufacturing - Fabrication de meubles et de produits connexes",6389,139,6528]
[null,"337110 - Wood Kitchen Cabinet and Counter Top Manufacturing - Fabrication d'armoires et de comptoirs de cuisine en bois",1911,37,1948]
[null,"337121 - Upholstered Household Furniture Manufacturing - Fabrication de meubles de maison rembourrés",210,12,222]
[null,"337123 - Other Wood Household Furniture Manufacturing - Fabrication d'autres meubles de maison en bois",2484,18,2502]
[null,"337126 - Household Furniture (except Wood and Upholstered) Manufacturing - Fabrication de meubles de maison (sauf en bois et rembourrés)",257,5,262]
[null,"337127 - Institutional Furniture Manufacturing - Fabrication de meubles d'établissement institutionnel",443,8,451]
[null,"337213 - Wood Office Furniture, including Custom Architectural Woodwork, Manufacturing - Fabrication de meubles de bureau en bois, y compris les boiseries architecturales faites sur commande",277,16,293]
[null,"337214 - Office Furniture (except Wood) Manufacturing - Fabrication de meubles de bureau (sauf en bois)",135,13,148]
[null,"337215 - Showcase, Partition, Shelving and Locker Manufacturing - Fabrication de vitrines d'exposition, de cloisons, de rayonnages et de casiers",405,17,422]
[null,"337910 - Mattress Manufacturing - Fabrication de matelas",125,10,135]
[null,"337920 - Blind and Shade Manufacturing - Fabrication de stores et de persiennes",142,3,145]
[null,"339 - Miscellaneous Manufacturing - Activités diverses de fabrication",9255,92,9347]
[null,"339110 - Medical Equipment and Supplies Manufacturing - Fabrication de fournitures et de matériel médicaux",2314,38,2352]
[null,"339910 - Jewellery and Silverware Manufacturing - Fabrication de bijoux et de pièces d'argenterie",985,1,986]
[null,"339920 - Sporting and Athletic Goods Manufacturing - Fabrication d'articles de sport et d'athlétisme",604,14,618]
[null,"339930 - Doll, Toy and Game Manufacturing - Fabrication de poupées, de jouets et de jeux",314,2,316]
[null,"339940 - Office Supplies (except Paper) Manufacturing - Fabrication de fournitures de bureau (sauf la papeterie)",232,1,233]
[null,"339950 - Sign Manufacturing - Fabrication d'enseignes",1767,8,1775]
[null,"339990 - All Other Miscellaneous Manufacturing - Toutes les autres activités diverses de fabrication",3039,28,3067]
[null,"41 - Wholesale Trade - Commerce de gros",134403,1595,135998]
[null,"411 - Farm Product Wholesaler-Distributors - Grossistes-marchands de produits agricoles",1843,17,1860]
[null,"411110 - Live Animal Wholesaler-Distributors - Grossistes-marchands d'animaux vivants",800,3,803]
[null,"411120 - Oilseed and Grain Wholesaler-Distributors - Grossistes-marchands de graines oléagineuses et de grains céréaliers",327,5,332]
[null,"411130 - Nursery Stock and Plant Wholesaler-Distributors - Grossistes-marchands de produits et plantes de pépinières",488,7,495]
[null,"411190 - Other Farm Product Wholesaler-Distributors - Grossistes-marchands d'autres produits agricoles",228,2,230]
[null,"412 - Petroleum Product Wholesaler-Distributors - Grossistes-marchands de pétrole et de produits pétroliers",1205,11,1216]
[null,"412110 - Petroleum Product Wholesaler-Distributors - Grossistes-marchands de pétrole et de produits pétroliers",1205,11,1216]
[null,"413 - Food, Beverage and Tobacco Wholesaler-Distributors - Grossistes-marchands de produits alimentaires, de boissons et de tabac",10291,151,10442]
[null,"413110 - General-Line Food Wholesaler-Distributors - Grossistes-marchands de gamme complète d'aliments",1343,23,1366]
[null,"413120 - Dairy and Milk Products Wholesaler-Distributors - Grossistes-marchands de produits laitiers",758,1,759]
[null,"413130 - Poultry and Egg Wholesaler-Distributors - Grossistes-marchands de volailles et d'oeufs",172,7,179]
[null,"413140 - Fish and Seafood Product Wholesaler-Distributors - Grossistes-marchands de poissons et de fruits de mer",918,22,940]
[null,"413150 - Fresh Fruit and Vegetable Wholesaler-Distributors - Grossistes-marchands de fruits et légumes frais",1172,29,1201]
[null,"413160 - Red Meat and Meat Product Wholesaler-Distributors - Grossistes-marchands de viandes rouges et de produits de viande",677,10,687]
[null,"413190 - Other Specialty-Line Food Wholesaler-Distributors - Grossistes-marchands d'autres gammes spécialisées d'aliments",4144,44,4188]
[null,"413210 - Non-Alcoholic Beverage Wholesaler-Distributors - Grossistes-marchands de boissons non alcoolisées",601,3,604]
[null,"413220 - Alcoholic Beverage Wholesaler-Distributors - Grossistes-marchands de boissons alcoolisées",426,3,429]
[null,"413310 - Cigarette and Tobacco Product Wholesaler-Distributors - Grossistes-marchands de cigarettes et de produits du tabac",80,9,89]
[null,"414 - Personal and Household Goods Wholesaler-Distributors - Grossistes-marchands d'articles personnels et ménagers",13805,193,13998]
[null,"414110 - Clothing and Clothing Accessories Wholesaler-Distributors - Grossistes-marchands de vêtements et d'accessoires vestimentaires",3236,49,3285]
[null,"414120 - Footwear Wholesaler-Distributors - Grossistes-marchands de chaussures",365,6,371]
[null,"414130 - Piece Goods, Notions and Other Dry Goods Wholesaler-Distributors - Grossistes-marchands de tissus à la pièce et d'articles de mercerie",898,4,902]
[null,"414210 - Home Entertainment Equipment Wholesaler-Distributors - Grossistes-marchands de matériel de divertissement au foyer",369,7,376]
[null,"414220 - Household Appliance Wholesaler-Distributors - Grossistes-marchands d'appareils ménagers",380,7,387]
[null,"414310 - China, Glassware, Crockery and Pottery Wholesaler-Distributors - Grossistes-marchands de porcelaine, verrerie, faïence et poterie",215,2,217]
[null,"414320 - Floor Covering Wholesaler-Distributors - Grossistes-marchands de revêtements de sol",383,9,392]
[null,"414330 - Linen, Drapery and Other Textile Furnishings Wholesaler-Distributors - Grossistes-marchands de linge de maison, de tentures et d'autres textiles domestiques",266,1,267]
[null,"414390 - Other Home Furnishings Wholesaler-Distributors - Grossistes-marchands d'autres accessoires de maison",1356,12,1368]
[null,"414410 - Jewellery and Watch Wholesaler-Distributors - Grossistes-marchands de bijoux et de montres",1176,5,1181]
[null,"414420 - Book, Periodical and Newspaper Wholesaler-Distributors - Grossistes-marchands de livres, de périodiques et de journaux",769,8,777]
[null,"414430 - Photographic Equipment and Supplies Wholesaler-Distributors - Grossistes-marchands de matériel et fournitures photographiques",151,4,155]
[null,"414440 - Sound Recording Wholesalers - Grossistes-marchands d'enregistrements sonores",126,2,128]
[null,"414450 - Video Cassette Wholesalers - Grossistes-marchands d'enregistrements vidéo",117,1,118]
[null,"414460 - Toy and Hobby Goods Wholesaler-Distributors - Grossistes-marchands de jouets et d'articles de passe-temps",603,6,609]
[null,"414470 - Amusement and Sporting Goods Wholesaler-Distributors - Grossistes-marchands d'articles de divertissement et de sport",1135,9,1144]
[null,"414510 - Pharmaceuticals and Pharmacy Supplies Wholesaler-Distributors - Grossistes-marchands de produits et fournitures pharmaceutiques",696,39,735]
[null,"414520 - Toiletries, Cosmetics and Sundries Wholesaler-Distributors - Grossistes-marchands d'articles de toilette, de cosmétiques et d'articles divers",1564,22,1586]
[null,"415 - Motor Vehicle and Parts Wholesaler-Distributors - Grossistes-marchands de véhicules automobiles, et de pièces et d'accessoires de véhicules automobiles",5074,98,5172]
[null,"415110 - New and Used Automobile and Light-Duty Truck Wholesaler-Distributors - Grossistes-marchands d'automobiles et de camions légers neufs et d'occasion",1157,13,1170]
[null,"415120 - Truck, Truck Tractor and Bus Wholesaler-Distributors - Grossistes-marchands de camions, de tracteurs routiers et d'autobus",274,33,307]
[null,"415190 - Recreational and Other Motor Vehicles Wholesaler-Distributors - Grossistes-marchands de véhicules de plaisance et d'autres véhicules automobiles",402,6,408]
[null,"415210 - Tire Wholesaler-Distributors - Grossistes-marchands de pneus",401,5,406]
[null,"415290 - Other New Motor Vehicle Parts and Accessories Wholesaler-Distributors - Grossistes-marchands d'autres pièces et d'accessoires neufs pour véhicules automobiles",2270,40,2310]
[null,"415310 - Used Motor Vehicle Parts and Accessories Wholesaler-Distributors - Grossistes-marchands de pièces et d'accessoires d'occasion pour véhicules automobiles",570,1,571]
[null,"416 - Building Material and Supplies Wholesaler-Distributors - Grossistes-marchands de matériaux et fournitures de construction",10272,188,10460]
[null,"416110 - Electrical Wiring and Construction Supplies Wholesaler-Distributors - Grossistes-marchands de fils et de fournitures électriques de construction",1324,32,1356]
[null,"416120 - Plumbing, Heating and Air-Conditioning Equipment and Supplies Wholesaler-Distributors - Grossistes-marchands de matériel et fournitures de plomberie, de chauffage et de climatisation",1596,33,1629]
[null,"416210 - Metal Service Centres - Grossistes-distributeurs de métaux et de produits métalliques",1137,34,1171]
[null,"416310 - General-Line Building Supplies Wholesaler-Distributors - Grossistes-marchands d'une gamme générale de fournitures de construction",727,17,744]
[null,"416320 - Lumber, Plywood and Millwork Wholesaler-Distributors - Grossistes-marchands de bois d'oeuvre, de contreplaqués et de menuiseries préfabriquées",1483,17,1500]
[null,"416330 - Hardware Wholesaler-Distributors - Grossistes-marchands d'articles de quincaillerie",1480,28,1508]
[null,"416340 - Paint, Glass and Wallpaper Wholesaler-Distributors - Grossistes-marchands de peintures, de vitres et de papier peint",296,4,300]
[null,"416390 - Other Specialty-Line Building Supplies Wholesaler-Distributors - Grossistes-marchands de gammes spécialisées de fournitures de construction",2229,23,2252]
[null,"417 - Machinery, Equipment and Supplies Wholesaler-Distributors - Grossistes-marchands de machines, de matériel et de fournitures",19470,297,19767]
[null,"417110 - Farm, Lawn and Garden Machinery and Equipment Wholesaler-Distributors - Grossistes-marchands de machines et matériel pour l'agriculture, l'entretien des pelouses et le jardinage",2127,26,2153]
[null,"417210 - Construction and Forestry Machinery, Equipment and Supplies Wholesaler-Distributors - Grossistes-marchands de machines, matériel et fournitures pour la construction et la foresterie",807,15,822]
[null,"417220 - Mining and Oil and Gas Well Machinery, Equipment and Supplies Wholesaler-Distributors - Grossistes-marchands de machines, matériel et fournitures pour l'extraction minière, pétrolière et gazière",637,17,654]
[null,"417230 - Industrial Machinery, Equipment and Supplies Wholesaler-Distributors - Grossistes-marchands de machines, matériel et fournitures industriels",4892,66,4958]
[null,"417310 - Computer, Computer Peripheral and Pre-Packaged Software Wholesaler-Distributors - Grossistes-marchands d'ordinateurs, de périphériques et de logiciels de série",1998,40,2038]
[null,"417320 - Electronic Components, Navigational and Communications Equipment and Supplies Wholesaler-Distributors - Grossistes-marchands de composants électroniques, et de matériel et fournitures de navigation et de communication",1711,35,1746]
[null,"417910 - Office and Store Machinery and Equipment Wholesaler-Distributors - Grossistes-marchands de machines et matériel de bureau et de magasin",1643,30,1673]
[null,"417920 - Service Establishment Machinery, Equipment and Supplies Wholesaler-Distributors - Grossistes-marchands de machines, matériel et fournitures d'établissements de service",1339,4,1343]
[null,"417930 - Professional Machinery, Equipment and Supplies Wholesaler-Distributors - Grossistes-marchands de machines, matériel et fournitures d'usage professionnel",2562,56,2618]
[null,"417990 - All Other Machinery, Equipment and Supplies Wholesaler-Distributors - Grossistes-marchands de tous les autres machines, matériel et fournitures",1754,8,1762]
[null,"418 - Miscellaneous Wholesaler-Distributors - Grossistes-marchands de produits divers",15573,135,15708]
[null,"418110 - Recyclable Metal Wholesaler-Distributors - Grossistes-marchands de métaux recyclables",1424,7,1431]
[null,"418120 - Recyclable Paper and Paperboard Wholesaler-Distributors - Grossistes-marchands de papier et carton recyclables",115,4,119]
[null,"418190 - Other Recyclable Material Wholesaler-Distributors - Grossistes-marchands d'autres matières recyclables",718,9,727]
[null,"418210 - Stationery and Office Supplies Wholesaler-Distributors - Grossistes-marchands de papeterie et de fournitures de bureau",609,15,624]
[null,"418220 - Other Paper and Disposable Plastic Product Wholesaler-Distributors - Grossistes-marchands d'autres papiers et de produits en plastique jetables",791,13,804]
[null,"418310 - Agricultural Feed Wholesaler-Distributors - Grossistes-marchands d'aliments pour animaux d'élevage",590,7,597]
[null,"418320 - Seed Wholesaler-Distributors - Grossistes-marchands de semences",278,5,283]
[null,"418390 - Agricultural Chemical and Other Farm Supplies Wholesaler-Distributors - Grossistes-marchands de produits chimiques et autres fournitures agricoles",464,9,473]
[null,"418410 - Chemical (except Agricultural) and Allied Product Wholesaler-Distributors - Grossistes-marchands de produits chimiques et de produits analogues (sauf agricoles)",1582,23,1605]
[null,"418910 - Log and Wood Chip Wholesaler-Distributors - Grossistes-marchands de billes et de copeaux de bois",226,0,226]
[null,"418920 - Mineral, Ore and Precious Metal Wholesaler-Distributors - Grossistes-marchands de minéraux, de minerais et de métaux précieux",110,1,111]
[null,"418930 - Second-Hand Goods (except Machinery and Automotive) Wholesaler-Distributors - Grossistes-marchands de marchandises d'occasion (sauf les machines et les produits automobiles)",154,9,163]
[null,"418990 - All Other Wholesaler-Distributors - Tous les autres grossistes-marchands",8512,33,8545]
[null,"419 - Wholesale Electronic Markets and Agents and Brokers - Commerce électronique de gros entre entreprises, et agents et courtiers",10498,40,10538]
[null,"419110 - Business-to-Business Electronic Markets - Commerce électronique de gros entre entreprises",158,3,161]
[null,"419120 - Wholesale Trade Agents and Brokers - Agents et courtiers du commerce de gros",10340,37,10377]
[null,"444110 - Home Centres - Centres de rénovation",1199,65,1264]
[null,"444120 - Paint and Wallpaper Stores - Magasins de peinture et de papier peint",928,2,930]
[null,"444130 - Hardware Stores - Quincailleries",2360,6,2366]
[null,"444190 - Other Building Material Dealers - Autres marchands de matériaux de construction",3435,10,3445]
[null,"444210 - Outdoor Power Equipment Stores - Magasins de matériel motorisé pour l'extérieur",340,1,341]
[null,"444220 - Nursery Stores and Garden Centres - Pépinières et centres de jardinage",1588,13,1601]
[null,"44-45 - Retail Trade -Commerce de détail",114244,1258,115502]
[null,"441 - Motor Vehicle and Parts Dealers - Concessionnaires de véhicules et de pièces automobiles",18452,275,18727]
[null,"441110 - New Car Dealers - Concessionnaires d'automobiles neuves",3594,247,3841]
[null,"441120 - Used Car Dealers - Concessionnaires d'automobiles d'occasion",6584,6,6590]
[null,"441210 - Recreational Vehicle Dealers - Concessionnaires de véhicules récréatifs",954,6,960]
[null,"441220 - Motorcycle, Boat and Other Motor Vehicle Dealers - Concessionnaires de motocyclettes, de bateaux et d'autres véhicules automobiles",2414,3,2417]
[null,"441310 - Automotive Parts and Accessories Stores - Magasins de pièces et d'accessoires pour véhicules automobiles",3355,7,3362]
[null,"441320 - Tire Dealers - Marchands de pneus",1551,6,1557]
[null,"442 - Furniture and Home Furnishings Stores - Magasins de meubles et d'accessoires de maison",9210,57,9267]
[null,"442110 - Furniture Stores - Magasins de meubles",3565,35,3600]
[null,"442210 - Floor Covering Stores - Magasins de revêtements de sol",1880,2,1882]
[null,"442291 - Window Treatment Stores - Magasins de garnitures de fenêtres",817,2,819]
[null,"442292 - Print and Picture Frame Stores - Magasins de matériel d'encadrement",773,0,773]
[null,"442298 - All Other Home Furnishings Stores - Magasins de tous les autres accessoires de maison",2175,18,2193]
[null,"443 - Electronics and Appliance Stores - Magasins d'appareils électroniques et ménagers",8860,36,8896]
[null,"443110 - Appliance, Television and Other Electronics Stores - Magasins d'appareils ménagers, de téléviseurs et d'autres appareils électroniques",4993,28,5021]
[null,"443120 - Computer and Software Stores - Magasins d'ordinateurs et de logiciels",3587,5,3592]
[null,"443130 - Camera and Photographic Supplies Stores - Magasins d'appareils et de fournitures photographiques",280,3,283]
[null,"444 - Building Material and Garden Equipment and Supplies Dealers - Marchands de matériaux de construction et de matériel et fournitures de jardinage",9850,97,9947]
[null,"445 - Food and Beverage Stores - Magasins d'alimentation",29159,540,29699]
[null,"445110 - Supermarkets and Other Grocery (except Convenience) Stores - Supermarchés et autres épiceries (sauf les dépanneurs)",8155,483,8638]
[null,"445120 - Convenience Stores - Dépanneurs",12011,11,12022]
[null,"445210 - Meat Markets - Boucheries",2534,2,2536]
[null,"445220 - Fish and Seafood Markets - Poissonneries",407,0,407]
[null,"445230 - Fruit and Vegetable Markets - Marchés de fruits et de légumes",870,4,874]
[null,"445291 - Baked Goods Stores - Boulangeries-pâtisseries",1115,5,1120]
[null,"445292 - Confectionery and Nut Stores - Confiseries et magasins de noix",628,5,633]
[null,"445299 - All Other Specialty Food Stores - Tous les autres magasins d'alimentation spécialisés",2063,13,2076]
[null,"445310 - Beer, Wine and Liquor Stores - Magasins de bière, de vin et de spiritueux",1376,17,1393]
[null,"446 - Health and Personal Care Stores - Magasins de produits de santé et de soins personnels",14190,129,14319]
[null,"446110 - Pharmacies and Drug Stores - Pharmacies",7350,104,7454]
[null,"446120 - Cosmetics, Beauty Supplies and Perfume Stores - Magasins de cosmétiques, de produits de beauté et de parfums",1153,8,1161]
[null,"446130 - Optical Goods Stores - Magasins de produits optiques",2018,9,2027]
[null,"446191 - Food (Health) Supplement Stores - Magasins de suppléments alimentaires (aliments de santé)",2008,4,2012]
[null,"446199 - All Other Health and Personal Care Stores - Magasins de tous les autres produits de santé et de soins personnels",1661,4,1665]
[null,"447 - Gasoline Stations - Stations-service",9039,51,9090]
[null,"447110 - Gasoline Stations with Convenience Stores - Stations-service avec dépanneurs",4733,30,4763]
[null,"447190 - Other Gasoline Stations - Autres stations-service",4306,21,4327]
[null,"448 - Clothing and Clothing Accessories Stores - Magasins de vêtements et d'accessoires vestimentaires",16447,184,16631]
[null,"448110 - Men's Clothing Stores - Magasins de vêtements pour hommes",1005,11,1016]
[null,"448120 - Women's Clothing Stores - Magasins de vêtements pour femmes",3222,41,3263]
[null,"448130 - Children's and Infants' Clothing Stores - Magasins de vêtements pour enfants et bébés",868,7,875]
[null,"448140 - Family Clothing Stores - Magasins de vêtements pour la famille",2789,61,2850]
[null,"448150 - Clothing Accessories Stores - Magasins d'accessoires vestimentaires",815,3,818]
[null,"448191 - Fur Stores - Magasins de fourrures",189,0,189]
[null,"448199 - All Other Clothing Stores - Magasins de tous les autres types de vêtements",2203,16,2219]
[null,"448210 - Shoe Stores - Magasins de chaussures",1386,23,1409]
[null,"448310 - Jewellery Stores - Bijouteries",3756,20,3776]
[null,"448320 - Luggage and Leather Goods Stores - Magasins de bagages et de maroquinerie",214,2,216]
[null,"451 - Sporting Goods, Hobby, Book and Music Stores - Magasins d'articles de sport, d'articles de passe-temps, d'articles de musique et de livres",10081,61,10142]
[null,"451110 - Sporting Goods Stores - Magasins d'articles de sport",4676,32,4708]
[null,"451120 - Hobby, Toy and Game Stores - Magasins d'articles de passe-temps, de jouets et de jeux",1493,7,1500]
[null,"451130 - Sewing, Needlework and Piece Goods Stores - Magasins d'articles de couture et de travaux d'aiguille et de tissus à la pièce",1041,6,1047]
[null,"451140 - Musical Instrument and Supplies Stores - Magasins d'instruments et de fournitures de musique",875,6,881]
[null,"451210 - Book Stores and News Dealers - Librairies et marchands de journaux",1521,9,1530]
[null,"451220 - Pre-Recorded Tape, Compact Disc and Record Stores - Magasins de bandes préenregistrées, de disques compacts et de disques",475,1,476]
[null,"452 - General Merchandise Stores - Magasins de marchandises diverses",6495,223,6718]
[null,"452110 - Department Stores - Grands magasins",7,3,10]
[null,"452910 - Warehouse Clubs and Superstores - Clubs-entrepôts",11,1,12]
[null,"452991 - Home and Auto Supplies Stores - Magasins de fournitures pour la maison et l'auto",302,183,485]
[null,"452999 - All Other Miscellaneous General Merchandise Stores - Tous les autres magasins de marchandises diverses de tout genre",6175,36,6211]
[null,"453 - Miscellaneous Store Retailers - Magasins de détail divers",20036,47,20083]
[null,"453110 - Florists - Fleuristes",3370,0,3370]
[null,"453210 - Office Supplies and Stationery Stores - Magasins de fournitures de bureau et de papeterie",820,5,825]
[null,"453220 - Gift, Novelty and Souvenir Stores - Magasins de cadeaux, d'articles de fantaisie et de souvenirs",4589,12,4601]
[null,"453310 - Used Merchandise Stores - Magasins de marchandises d'occasion",2554,6,2560]
[null,"453910 - Pet and Pet Supplies Stores - Animaleries et magasins de fournitures pour animaux",1715,7,1722]
[null,"453920 - Art Dealers - Marchands d'oeuvres d'art",1236,1,1237]
[null,"453930 - Mobile Home Dealers - Marchands de maisons mobiles",156,0,156]
[null,"453992 - Beer and Wine-Making Supplies Stores - Magasins de matériel pour la fabrication de la bière et du vin",679,0,679]
[null,"453999 - All Other Miscellaneous Store Retailers (except Beer and Wine-Making Supplies Stores) - Tous les autres magasins de détail divers (sauf les magasins de matériel pour la fabrication de la bière et du vin)",4917,16,4933]
[null,"454 - Non-Store Retailers - Détaillants hors magasin",8797,23,8820]
[null,"454111 - Internet Shopping - Magasinage en ligne",1514,4,1518]
[null,"454112 - Electronic Auctions - Encans électroniques",48,1,49]
[null,"454113 - Mail-Order Houses - Entreprises de vente par correspondance",937,4,941]
[null,"454210 - Vending Machine Operators - Exploitants de distributeurs automatiques",1154,1,1155]
[null,"454311 - Heating Oil Dealers - Marchands de mazout de chauffage",224,1,225]
[null,"454312 - Liquefied Petroleum Gas (Bottled Gas) Dealers - Marchands de gaz de pétrole liquéfiés (gaz en bouteille)",165,3,168]
[null,"454319 - Other Fuel Dealers - Autres marchands de combustibles",318,4,322]
[null,"454390 - Other Direct Selling Establishments - Autres établissements de vente directe",4437,5,4442]
[null,"48-49 - Transportation and Warehousing -Transport et entreposage",119295,626,119921]
[null,"481 - Air Transportation - Transport aérien",1499,47,1546]
[null,"481110 - Scheduled Air Transportation - Transport aérien régulier",232,29,261]
[null,"481214 - Non-Scheduled Chartered Air Transportation - Transport aérien d'affrètement non régulier",719,14,733]
[null,"481215 - Non-Scheduled Specialty Flying Services - Services de vols spécialisés non réguliers",548,4,552]
[null,"482 - Rail Transportation - Transport ferroviaire",67,12,79]
[null,"482112 - Short-Haul Freight Rail Transportation - Transport ferroviaire de marchandises sur de courtes distances",35,9,44]
[null,"482113 - Mainline Freight Rail Transportation - Transport ferroviaire de marchandises sur ligne principale",25,2,27]
[null,"482114 - Passenger Rail Transportation - Transport ferroviaire de voyageurs",7,1,8]
[null,"483 - Water Transportation - Transport par eau",423,25,448]
[null,"483115 - Deep Sea, Coastal and Great Lakes Water Transportation (except by Ferries) - Transport hauturier, côtier et sur les Grands Lacs, sauf le transport par traversier",304,17,321]
[null,"483116 - Deep Sea, Coastal and Great Lakes Water Transportation by Ferries - Transport hauturier, côtier et sur les Grands Lacs par traversier",22,7,29]
[null,"483213 - Inland Water Transportation (except by Ferries) - Transport sur les eaux intérieures (sauf par traversier)",65,1,66]
[null,"483214 - Inland Water Transportation by Ferries - Transport sur les eaux intérieures par traversier",32,0,32]
[null,"484 - Truck Transportation - Transport par camion",70269,212,70481]
[null,"484110 - General Freight Trucking, Local - Transport local par camion de marchandises diverses",24990,14,25004]
[null,"484121 - General Freight Trucking, Long Distance, Truck-Load - Transport par camion de marchandises diverses sur de longues distances, charge complète",21247,81,21328]
[null,"484122 - General Freight Trucking, Long Distance, Less Than Truck-Load - Transport par camion de marchandises diverses sur de longues distances, charge partielle",1134,29,1163]
[null,"484210 - Used Household and Office Goods Moving - Déménagement de biens usagés de maison et de bureau",1825,21,1846]
[null,"484221 - Bulk Liquids Trucking, Local - Transport local par camion de vrac liquide",2174,5,2179]
[null,"484222 - Dry Bulk Materials Trucking, Local - Transport local par camion de vrac solide",6225,1,6226]
[null,"484223 - Forest Products Trucking, Local - Transport local par camion de produits forestiers",2568,2,2570]
[null,"484229 - Other Specialized Freight (except Used Goods) Trucking, Local - Transport local par camion d'autres marchandises spéciales (sauf les biens usagés)",3170,5,3175]
[null,"484231 - Bulk Liquids Trucking, Long Distance - Transport par camion de vrac liquide sur de longues distances",944,10,954]
[null,"484232 - Dry Bulk Materials Trucking, Long Distance - Transport par camion de vrac solide sur de longues distances",1414,5,1419]
[null,"484233 - Forest Products Trucking, Long Distance - Transport par camion de produits forestiers sur de longues distances",1115,4,1119]
[null,"484239 - Other Specialized Freight (except Used Goods) Trucking, Long Distance - Transport par camion d'autres marchandises spéciales sur de longues distances (sauf les biens usagés)",3463,35,3498]
[null,"485 - Transit and Ground Passenger Transportation - Transport en commun et transport terrestre de voyageurs",21555,105,21660]
[null,"485110 - Urban Transit Systems - Services urbains de transport en commun",48,14,62]
[null,"485210 - Interurban and Rural Bus Transportation - Transport interurbain et rural par autocar",80,8,88]
[null,"485310 - Taxi Service - Services de taxi",17868,9,17877]
[null,"485320 - Limousine Service - Services de limousine",1233,1,1234]
[null,"485410 - School and Employee Bus Transportation - Transport scolaire et transport d'employés par autobus",1525,50,1575]
[null,"485510 - Charter Bus Industry - Services d'autobus nolisés",274,14,288]
[null,"485990 - Other Transit and Ground Passenger Transportation - Autres services de transport en commun et de transport terrestre de voyageurs",527,9,536]
[null,"486 - Pipeline Transportation - Transport par pipeline",197,7,204]
[null,"486110 - Pipeline Transportation of Crude Oil - Transport du pétrole brut par oléoduc",64,4,68]
[null,"486210 - Pipeline Transportation of Natural Gas - Transport du gaz naturel par gazoduc",70,3,73]
[null,"486910 - Pipeline Transportation of Refined Petroleum Products - Transport par pipeline de produits pétroliers raffinés",27,0,27]
[null,"486990 - All Other Pipeline Transportation - Tous les autres services de transport par pipeline",36,0,36]
[null,"487 - Scenic and Sightseeing Transportation - Transport de tourisme et d'agrément",756,7,763]
[null,"487110 - Scenic and Sightseeing Transportation, Land - Transport terrestre de tourisme et d'agrément",79,2,81]
[null,"487210 - Scenic and Sightseeing Transportation, Water - Transport par eau de tourisme et d'agrément",573,5,578]
[null,"487990 - Scenic and Sightseeing Transportation, Other - Autres services de transport de tourisme et d'agrément",104,0,104]
[null,"488 - Support Activities for Transportation - Activités de soutien au transport",12675,145,12820]
[null,"488111 - Air Traffic Control - Contrôle de la circulation aérienne",22,1,23]
[null,"488119 - Other Airport Operations - Autres opérations aéroportuaires",402,17,419]
[null,"488190 - Other Support Activities for Air Transportation - Autres activités de soutien au transport aérien",1112,24,1136]
[null,"488210 - Support Activities for Rail Transportation - Activités de soutien au transport ferroviaire",186,5,191]
[null,"488310 - Port and Harbour Operations - Opérations portuaires",456,9,465]
[null,"488320 - Marine Cargo Handling - Manutention du fret maritime",117,9,126]
[null,"488331 - Marine Salvage Services - Sauvetage maritime",18,0,18]
[null,"488332 - Ship Piloting Services - Pilotage de navire",37,2,39]
[null,"488339 - Other Navigational Services to Shipping - Autres services de navigation pour le transport par eau",83,1,84]
[null,"488390 - Other Support Activities for Water Transportation - Autres activités de soutien au transport par eau",208,3,211]
[null,"488410 - Motor Vehicle Towing - Remorquage de véhicules automobiles",2133,3,2136]
[null,"488490 - Other Support Activities for Road Transportation - Autres activités de soutien au transport routier",2311,13,2324]
[null,"488511 - Marine Shipping Agencies - Agences de transport maritime",157,8,165]
[null,"488519 - Other Freight Transportation Arrangement - Autres intermédiaires en transport de marchandises",3083,42,3125]
[null,"488990 - Other Support Activities for Transportation - Autres activités de soutien au transport",2350,8,2358]
[null,"491 - Postal Service - Services postaux",558,1,559]
[null,"491110 - Postal Service - Services postaux",558,1,559]
[null,"492 - Couriers and Messengers - Messageries et services de messagers",8885,16,8901]
[null,"492110 - Couriers - Messageries",6051,14,6065]
[null,"492210 - Local Messengers and Local Delivery - Services locaux de messagers et de livraison",2834,2,2836]
[null,"493 - Warehousing and Storage - Entreposage",2411,49,2460]
[null,"493110 - General Warehousing and Storage - Entreposage général",1705,30,1735]
[null,"493120 - Refrigerated Warehousing and Storage - Entreposage frigorifique",261,9,270]
[null,"493130 - Farm Product Warehousing and Storage - Entreposage de produits agricoles",131,4,135]
[null,"493190 - Other Warehousing and Storage - Autres activités d'entreposage",314,6,320]
[null,"51 - Information and Cultural Industries - Industrie de l'information et industrie culturelle",29314,326,29640]
[null,"511 - Publishing Industries (exept Internet) - Édition (sauf par Internet)",6416,125,6541]
[null,"511110 - Newspaper Publishers - Éditeurs de journaux",817,23,840]
[null,"511120 - Periodical Publishers - Éditeurs de périodiques",1645,15,1660]
[null,"511130 - Book Publishers - Éditeurs de livres",1181,16,1197]
[null,"511140 - Directory and Mailing List Publishers - Éditeurs d'annuaires et de répertoires",224,3,227]
[null,"511190 - Other Publishers - Autres éditeurs",240,2,242]
[null,"511210 - Software Publishers - Éditeurs de logiciels",2309,66,2375]
[null,"512 - Motion Picture and Sound Recording Industries - Industries du film et de l'enregistrement sonore",15454,53,15507]
[null,"512110 - Motion Picture and Video Production - Production de films et de vidéos",12266,27,12293]
[null,"512120 - Motion Picture and Video Distribution - Distribution de films et de vidéos",231,2,233]
[null,"512130 - Motion Picture and Video Exhibition - Présentation de films et de vidéos",431,12,443]
[null,"512190 - Post-Production and Other Motion Picture and Video Industries - Postproduction et autres industries du film et de la vidéo",917,7,924]
[null,"512210 - Record Production - Production d'enregistrements sonores",180,2,182]
[null,"512220 - Integrated Record Production/Distribution - Production et distribution d'enregistrements sonores de manière intégrée",276,2,278]
[null,"512230 - Music Publishers - Éditeurs de musique",446,1,447]
[null,"512240 - Sound Recording Studios - Studios d'enregistrement sonore",658,0,658]
[null,"512290 - Other Sound Recording Industries - Autres industries de l'enregistrement sonore",49,0,49]
[null,"515 - Broadcasting (exept Internet) - Radiotélévision (sauf par Internet)",840,24,864]
[null,"515110 - Radio Broadcasting - Radiodiffusion",576,11,587]
[null,"515120 - Television Broadcasting - Télédiffusion",151,12,163]
[null,"515210 - Pay and Specialty Television - Télévision payante et spécialisée",113,1,114]
[null,"517 - Telecommunications - Télécommunications",2744,52,2796]
[null,"517111 - Wired Telecommunications Carriers (except Cable) - Fournisseurs de services de télécommunications par fil (sauf câblodistribution)",381,14,395]
[null,"517112 - Cable and Other Program Distribution - Câblodistribution et autres activités de distribution d'émissions de télévision",383,10,393]
[null,"517210 - Wireless Telecommunications Carriers (except Satellite) - Télécommunications sans fil (sauf par satellite)",372,9,381]
[null,"517410 - Satellite Telecommunications - Télécommunications par satellite",147,3,150]
[null,"517910 - Other Telecommunications - Autres services de télécommunications",1461,16,1477]
[null,"518 - Data Processing, Hosting, and Related Services - Traitement de données, hébergement de données et services connexes",1572,36,1608]
[null,"518210 - Data Processing, Hosting and Related Services - Traitement de données, hébergement de données et services connexes",1572,36,1608]
[null,"519 - Other Information Services - Autres services d'information",2288,36,2324]
[null,"519110 - News Syndicates - Agences de presse",276,5,281]
[null,"519121 - Libraries - Bibliothèques",556,17,573]
[null,"519122 - Archives - Archives",87,0,87]
[null,"519130 - Internet Publishing and Broadcasting and Web Search Portals - Édition, radiodiffusion et télédiffusion par Internet et sites portails de recherche",1186,7,1193]
[null,"519190 - All Other Information Services - Tous les autres services d'information",183,7,190]
[null,"52 - Finance and Insurance - Finance et assurances",117580,727,118307]
[null,"521 - Monetary Authorities - Central Bank - Autorités monétaires - banque centrale",0,1,1]
[null,"521110 - Monetary Authorities - Central Bank - Autorités monétaires - banque centrale",0,1,1]
[null,"522 - Credit Intermediation and Related Activities - Intermédiation financière et activités connexes",10458,223,10681]
[null,"522111 - Personal and Commercial Banking Industry - Activités bancaires aux particuliers et aux entreprises",66,33,99]
[null,"522112 - Corporate and Institutional Banking Industry - Services bancaires aux grandes entreprises et aux institutions",27,7,34]
[null,"522130 - Local Credit Unions - Coopératives de crédit et caisses populaires locales",808,104,912]
[null,"522190 - Other Depository Credit Intermediation - Autres activités d'intermédiation financière par le biais de dépôts",29,2,31]
[null,"522210 - Credit Card Issuing - Émission de cartes de crédit",25,5,30]
[null,"522220 - Sales Financing - Financement de ventes à crédit",618,17,635]
[null,"522291 - Consumer Lending - Crédit à la consommation",431,6,437]
[null,"522299 - All Other Non-Depository Credit Intermediation - Toutes les autres activités d'intermédiation financière non faite par le biais de dépôts",5727,23,5750]
[null,"522310 - Mortgage and Non-mortgage Loan Brokers - Courtiers en prêts hypothécaires et non-hypothécaires",2156,9,2165]
[null,"522321 - Central Credit Unions - Caisses centrales d'épargne et de crédit",9,7,16]
[null,"522329 - Other Financial Transactions Processing and Clearing House Activities - Autres traitements des transactions financières et activités liées à la chambre de compensation",241,7,248]
[null,"522390 - Other Activities Related to Credit Intermediation - Autres activités liées à l'intermédiation financière",321,3,324]
[null,"523 - Securities, Commodity Contracts, and Other Financial Investment and Related Activities - Valeurs mobilières, contrats de marchandises et autres activités d'investissement financier connexes",92041,308,92349]
[null,"523110 - Investment Banking and Securities Dealing - Services bancaires d'investissement et commerce des valeurs mobilières",1906,26,1932]
[null,"523120 - Securities Brokerage - Courtage de valeurs mobilières",994,19,1013]
[null,"523130 - Commodity Contracts Dealing - Négociation de contrats de marchandises",400,4,404]
[null,"523140 - Commodity Contracts Brokerage - Courtage de contrats de marchandises",229,1,230]
[null,"523210 - Securities and Commodity Exchanges - Bourses de valeurs mobilières et de marchandises",220,4,224]
[null,"523910 - Miscellaneous Intermediation - Activités diverses d'intermédiation",52559,126,52685]
[null,"523920 - Portfolio Management - Gestion de portefeuille",18990,100,19090]
[null,"523930 - Investment Advice - Services de conseils en placement",7856,18,7874]
[null,"523990 - All Other Financial Investment Activities - Toutes les autres activités d'investissement financier",8887,10,8897]
[null,"524 - Insurance Carriers and Related Activities - Sociétés d'assurance et activités connexes",13707,178,13885]
[null,"524111 - Direct Individual Life, Health and Medical Insurance Carriers - Sociétés d'assurance directe individuelle : vie, maladie et soins médicaux",164,29,193]
[null,"524112 - Direct Group Life, Health and Medical Insurance Carriers - Sociétés d'assurance directe collective : vie, maladie et soins médicaux",69,14,83]
[null,"524121 - Direct General Property and Casualty Insurance Carriers - Sociétés d'assurance directe : biens, incendie, accidents et risques divers (IARD)",158,34,192]
[null,"524122 - Direct, Private, Automobile Insurance Carriers - Sociétés privées d'assurance directe : automobile",17,5,22]
[null,"524123 - Direct, Public, Automobile Insurance Carriers - Sociétés publiques d'assurance directe : automobile",7,0,7]
[null,"524124 - Direct Property Insurance Carriers - Sociétés d'assurance directe : biens",36,5,41]
[null,"524125 - Direct Liability Insurance Carriers - Sociétés d'assurance directe : responsabilité",8,1,9]
[null,"524129 - Other Direct Insurance (except Life, Health and Medical) Carriers - Autres sociétés d'assurance directe (sauf vie, maladie et soins médicaux)",286,20,306]
[null,"524131 - Life Reinsurance Carriers - Sociétés de réassurance - vie",13,1,14]
[null,"524132 - Accident and Sickness Reinsurance Carriers - Sociétés de réassurance - accidents et maladie",7,0,7]
[null,"524133 - Automobile Reinsurance Carriers - Sociétés de réassurance - automobile",2,0,2]
[null,"524134 - Property Reinsurance Carriers - Sociétés de réassurance - biens",6,2,8]
[null,"524135 - Liability Reinsurance Carriers - Sociétés de réassurance - responsabilité",1,0,1]
[null,"524139 - General and Other Reinsurance Carriers - Sociétés de réassurance IARD et autres sociétés de réassurance",20,1,21]
[null,"524210 - Insurance Agencies and Brokerages - Agences et courtiers d'assurance",11244,53,11297]
[null,"524291 - Claims Adjusters - Experts en sinistres",701,6,707]
[null,"524299 - All Other Insurance Related Activities - Toutes les autres activités liées à l'assurance",968,7,975]
[null,"526 - Funds and Other Financial Vehicles - Fonds et autres instruments financiers",1374,17,1391]
[null,"526111 - Trusteed Pension Funds - Caisses de retraite en fiducie",63,8,71]
[null,"526112 - Non-Trusteed Pension Funds - Caisses de retraite non fiduciaires",22,1,23]
[null,"526911 - Equity Funds - Canadian - Fonds d'actions canadiennes",87,1,88]
[null,"526912 - Equity Funds - Foreign  - Fonds d'actions étrangères",12,0,12]
[null,"526913 - Mortgage Funds - Fonds hypothécaires",45,0,45]
[null,"526914 - Money Market Funds - Fonds du marché monétaire",7,0,7]
[null,"526915 - Bond and Income / Dividend Funds - Canadian - Fonds d'obligations et fonds à revenu / fonds de dividendes - canadiens",31,0,31]
[null,"526916 - Bond and Income / Dividend Funds - Foreign - Fonds d'obligations et fonds à revenu / fonds de dividendes - étrangers",4,0,4]
[null,"526917 - Balanced Funds / Asset Allocation Funds - Fonds équilibrés / fonds de répartition d'actifs",8,0,8]
[null,"526919 - Other Open-Ended Funds - Autres fonds de placement à capital variable",12,1,13]
[null,"526930 - Segregated (except Pension) Funds - Fonds distincts (sauf les caisses de retraite)",6,0,6]
[null,"526981 - Securitization Vehicles - Instruments de titrisation",24,0,24]
[null,"526989 - All Other Miscellaneous Funds and Financial Vehicles - Tous les autres fonds et instruments financiers divers",1053,6,1059]
[null,"53 - Real Estate and Rental and Leasing - Services immobiliers et services de location et de location à bail",230608,371,230979]
[null,"531 - Real Estate - Services immobiliers",215566,268,215834]
[null,"531111 - Lessors of Residential Buildings and Dwellings (except Social Housing Projects) - Bailleurs d'immeubles résidentiels et de logements (sauf les logements sociaux)",52318,51,52369]
[null,"531112 - Lessors of Social Housing Projects - Bailleurs de logements sociaux",2051,17,2068]
[null,"531120 - Lessors of Non-Residential Buildings (except Mini-Warehouses) - Bailleurs d'immeubles non résidentiels (sauf les mini-entrepôts)",65301,109,65410]
[null,"531130 - Self-Storage Mini-Warehouses - Mini-entrepôts libre-service",929,1,930]
[null,"531190 - Lessors of Other Real Estate Property - Bailleurs d'autres biens immobiliers",7588,6,7594]
[null,"531211 - Real Estate Agents - Agents immobiliers",40116,1,40117]
[null,"531212 - Offices of Real Estate Brokers - Bureaux de courtiers en immeubles",14870,21,14891]
[null,"531310 - Real Estate Property Managers - Gestionnaires de biens immobiliers",21091,57,21148]
[null,"531320 - Offices of Real Estate Appraisers - Bureaux d'évaluateurs de biens immobiliers",2130,2,2132]
[null,"531390 - Other Activities Related to Real Estate - Autres activités liées à l'immobilier",9172,3,9175]
[null,"532 - Rental and Leasing Services - Services de location et de location à bail",13897,82,13979]
[null,"532111 - Passenger Car Rental - Location de voitures particulières",1153,16,1169]
[null,"532112 - Passenger Car Leasing - Location à bail de voitures particulières",732,2,734]
[null,"532120 - Truck, Utility Trailer and RV (Recreational Vehicle) Rental and Leasing - Location et location à bail de camions, de remorques utilitaires et de véhicules de plaisance",1266,8,1274]
[null,"532210 - Consumer Electronics and Appliance Rental - Location d'appareils électroniques domestiques et d'appareils ménagers",212,5,217]
[null,"532220 - Formal Wear and Costume Rental - Location de vêtements de cérémonie et de costumes",168,1,169]
[null,"532230 - Video Tape and Disc Rental - Location de bandes et de disques vidéo",1688,1,1689]
[null,"532290 - Other Consumer Goods Rental - Location d'autres biens de consommation",1195,9,1204]
[null,"532310 - General Rental Centres - Centres de location d'articles divers",692,2,694]
[null,"532410 - Construction, Transportation, Mining, and Forestry Machinery and Equipment Rental and Leasing - Location et location à bail de machines et matériel pour la construction, le transport, l'extraction minière et la foresterie",4149,20,4169]
[null,"532420 - Office Machinery and Equipment Rental and Leasing - Location et location à bail de machines et matériel de bureau",358,1,359]
[null,"532490 - Other Commercial and Industrial Machinery and Equipment Rental and Leasing - Location et location à bail d'autres machines et matériel d'usage commercial et industriel",2284,17,2301]
[null,"533 - Lessors of Non-Financial Intangible Assets (Except Copyrighted Works) - Bailleurs de biens incorporels non financiers (sauf les oeuvres protégées par le droit d'auteur)",1145,21,1166]
[null,"533110 - Lessors of Non-Financial Intangible Assets (Except Copyrighted Works) - Bailleurs de biens incorporels non financiers (sauf les oeuvres protégées par le droit d'auteur)",1145,21,1166]
[null,"54 - Professional, Scientific and Technical Services - Services professionnels, scientifiques et techniques",315120,864,315984]
[null,"541 - Professional, Scientific and Technical Services - Services professionnels, scientifiques et techniques",315120,864,315984]
[null,"541110 - Offices of Lawyers - Études d'avocats",26503,61,26564]
[null,"541120 - Offices of Notaries - Études de notaires",1868,0,1868]
[null,"541190 - Other Legal Services - Autres services juridiques",4020,7,4027]
[null,"541212 - Offices of  Accountants - Cabinets de comptables",21323,34,21357]
[null,"541213 - Tax Preparation Services - Services de préparation des déclarations de revenus",2244,6,2250]
[null,"541215 - Bookkeeping, Payroll and Related Services - Services de tenue de livres et de paye et services connexes",11769,48,11817]
[null,"541310 - Architectural Services - Services d'architecture",5250,13,5263]
[null,"541320 - Landscape Architectural Services - Services d'architecture paysagère",1253,0,1253]
[null,"541330 - Engineering Services - Services de génie",23705,144,23849]
[null,"541340 - Drafting Services - Services de dessin technique",2390,1,2391]
[null,"541350 - Building Inspection Services - Services d'inspection des bâtiments",1958,3,1961]
[null,"541360 - Geophysical Surveying and Mapping Services - Services de prospection et de levé géophysiques",1701,9,1710]
[null,"541370 - Surveying and Mapping (except Geophysical) Services - Services d'arpentage et de cartographie (sauf les levés géophysiques)",1626,9,1635]
[null,"541380 - Testing Laboratories - Laboratoires d'essai",3009,27,3036]
[null,"541410 - Interior Design Services - Services de design d'intérieur",5345,2,5347]
[null,"541420 - Industrial Design Services - Services de design industriel",1537,0,1537]
[null,"541430 - Graphic Design Services - Services de design graphique",7115,3,7118]
[null,"541490 - Other Specialized Design Services - Autres services spécialisés de design",1524,1,1525]
[null,"541510 - Computer Systems Design and Related Services -systèmes informatiques et services connexes\nConception de systèmes informatiques et services connexes ",62524,191,62715]
[null,"541611 - Administrative Management and General Management Consulting Services - Services de conseils en gestion administrative et générale",44609,18,44627]
[null,"541612 - Human Resources Consulting Services - Services de conseils en ressources humaines",3767,16,3783]
[null,"541619 - Other Management Consulting Services - Autres services de conseils en gestion",14130,13,14143]
[null,"541620 - Environmental Consulting Services - Services de conseils en environnement",4083,7,4090]
[null,"541690 - Other Scientific and Technical Consulting Services - Autres services de conseils scientifiques et techniques",18748,16,18764]
[null,"541710 - Research and Development in the Physical, Engineering and Life Sciences - Recherche et développement en sciences physiques, en génie et en sciences de la vie",3645,78,3723]
[null,"541720 - Research and Development in the Social Sciences and Humanities - Recherche et développement, en sciences humaines et en sciences sociales",1084,8,1092]
[null,"541810 - Advertising Agencies - Agences de publicité",5151,33,5184]
[null,"541820 - Public Relations Services - Services de relations publiques",1451,5,1456]
[null,"541830 - Media Buying Agencies - Agences d'achat de médias",178,4,182]
[null,"541840 - Media Representatives - Représentants de médias",557,0,557]
[null,"541850 - Display Advertising - Publicité par affichage",1033,6,1039]
[null,"541860 - Direct Mail Advertising - Publipostage",193,4,197]
[null,"541870 - Advertising Material Distribution Services - Services de distribution de matériel publicitaire",539,4,543]
[null,"541891 - Specialty Advertising Distributors - Distributeurs de publicité par l'objet",1152,3,1155]
[null,"541899 - All Other Services Related to Advertising - Tous les autres services liés à la publicité",2251,12,2263]
[null,"541910 - Marketing Research and Public Opinion Polling - Études de marché et sondages d'opinion",1206,43,1249]
[null,"541920 - Photographic Services - Services photographiques",4336,9,4345]
[null,"541930 - Translation and Interpretation Services - Services de traduction et d'interprétation",2933,6,2939]
[null,"541940 - Veterinary Services - Services vétérinaires",4755,11,4766]
[null,"541990 - All Other Professional, Scientific and Technical Services - Tous les autres services professionnels, scientifiques et techniques",12655,9,12664]
[null,"55 - Management of Companies and Enterprises - Gestion de sociétés et d'entreprises",85320,292,85612]
[null,"551 - Management of Companies and Enterprises - Gestion de sociétés et d'entreprises",85320,292,85612]
[null,"551113 - Holding Companies - Sociétés de portefeuille",85296,289,85585]
[null,"551114 - Head Offices - Sièges sociaux",24,3,27]
[null,"56 - Administrative and Support, Waste Management and Remediation Services - Services administratifs, services de soutien, services de gestion des déchets et services d'assainissement",105282,1154,106436]
[null,"561 - Administrative and Support Services - Services administratifs et services de soutien",101128,1104,102232]
[null,"561110 - Office Administrative Services - Services administratifs de bureau",21158,161,21319]
[null,"561210 - Facilities Support Services - Services de soutien d'installations",80,4,84]
[null,"561310 - Employment Placement Agencies and Executive Search Services - Agences de placement et services de recherche de cadres",3782,75,3857]
[null,"561320 - Temporary Help Services - Location de personnel suppléant",1468,247,1715]
[null,"561330 - Professional Employer Organizations - Location de personnel permanent",66,18,84]
[null,"561410 - Document Preparation Services - Services de préparation de documents",2174,4,2178]
[null,"561420 - Telephone Call Centres - Centres d'appels téléphoniques",750,99,849]
[null,"561430 - Business Service Centres - Centres de services aux entreprises",1300,11,1311]
[null,"561440 - Collection Agencies - Agences de recouvrement",401,16,417]
[null,"561450 - Credit Bureaus - Agences d'évaluation du crédit",93,4,97]
[null,"561490 - Other Business Support Services - Autres services de soutien aux entreprises",1799,13,1812]
[null,"561510 - Travel Agencies - Agences de voyage",4220,21,4241]
[null,"561520 - Tour Operators - Voyagistes",1064,12,1076]
[null,"561590 - Other Travel Arrangement and Reservation Services - Autres services de préparation de voyages et de réservation",674,16,690]
[null,"561611 - Investigation Services - Services d'enquêtes",728,41,769]
[null,"561612 - Security Guard and Patrol Services - Services de garde et de patrouille",820,84,904]
[null,"561613 - Armoured Car Services - Services de voitures blindées",23,4,27]
[null,"561621 - Security Systems Services (except Locksmiths) - Services de systèmes de sécurité (sauf les serruriers)",1753,19,1772]
[null,"561622 - Locksmiths - Serruriers",929,2,931]
[null,"561710 - Exterminating and Pest Control Services - Services d'extermination et de lutte antiparasitaire",696,3,699]
[null,"561721 - Window Cleaning Services - Services de nettoyage de vitres",1103,1,1104]
[null,"561722 - Janitorial Services (except Window Cleaning) - Services de conciergerie (sauf le nettoyage de vitres)",20620,139,20759]
[null,"561730 - Landscaping Services - Services d'aménagement paysager",18479,30,18509]
[null,"561740 - Carpet and Upholstery Cleaning Services - Services de nettoyage de tapis et de meubles rembourrés",1709,2,1711]
[null,"561791 - Duct and Chimney Cleaning Services - Services de nettoyage de conduits et de cheminées",750,2,752]
[null,"561799 - All Other Services to Buildings and Dwellings - Tous les autres services relatifs aux bâtiments et aux logements",2441,8,2449]
[null,"561910 - Packaging and Labelling Services - Services d'emballage et d'étiquetage",510,9,519]
[null,"561920 - Convention and Trade Show Organizers - Organisateurs de congrès, de salons et de foires commerciales",1099,10,1109]
[null,"561990 - All Other Support Services - Tous les autres services de soutien",10439,49,10488]
[null,"562 - Waste Management and Remediation Services - Services de gestion des déchets et d'assainissement",4154,50,4204]
[null,"562110 - Waste Collection - Collecte de déchets",1647,15,1662]
[null,"562210 - Waste Treatment and Disposal - Traitement et élimination des déchets",867,22,889]
[null,"562910 - Remediation Services - Services d'assainissement",522,6,528]
[null,"562920 - Material Recovery Facilities - Installations de récupération de matériaux",151,2,153]
[null,"562990 - All Other Waste Management Services - Tous les autres services de gestion des déchets",967,5,972]
[null,"61 - Educational Services - Services d'enseignement",21811,858,22669]
[null,"611 - Educational Services - Services d'enseignement",21811,858,22669]
[null,"611110 - Elementary and Secondary Schools - Écoles primaires et secondaires",1748,528,2276]
[null,"611210 - Community Colleges and C.E.G.E.P.s - Collèges communautaires et cégeps",596,141,737]
[null,"611310 - Universities - Universités",171,95,266]
[null,"611410 - Business and Secretarial Schools - Écoles de commerce et de secrétariat",86,1,87]
[null,"611420 - Computer Training - Formation en informatique",656,2,658]
[null,"611430 - Professional and Management Development Training - Formation professionnelle et perfectionnement en gestion",2172,5,2177]
[null,"611510 - Technical and Trade Schools - Écoles techniques et écoles de métiers",1626,20,1646]
[null,"611610 - Fine Arts Schools - Écoles des beaux-arts",2393,10,2403]
[null,"611620 - Athletic Instruction - Formation athlétique",3579,10,3589]
[null,"611630 - Language Schools - Écoles de langues",527,14,541]
[null,"611690 - All Other Schools and Instruction - Tous les autres établissements d'enseignement et de formation",5987,25,6012]
[null,"611710 - Educational Support Services - Services de soutien à l'enseignement",2270,7,2277]
[null,"62 - Health Care and Social Assistance - Soins de santé et assistance sociale",113774,1736,115510]
[null,"621 - Ambulatory Health Care Services - Services de soins de santé ambulatoires",87716,305,88021]
[null,"621110 - Offices of Physicians - Cabinets de médecins",40875,27,40902]
[null,"621210 - Offices of Dentists - Cabinets de dentistes",16622,6,16628]
[null,"621310 - Offices of Chiropractors - Cabinets de chiropraticiens",3915,0,3915]
[null,"621320 - Offices of Optometrists - Cabinets d'optométristes",2431,0,2431]
[null,"621330 - Offices of Mental Health Practitioners (except Physicians) - Cabinets de praticiens en santé mentale (sauf les médecins)",1891,0,1891]
[null,"621340 - Offices of Physical, Occupational, and Speech Therapists and Audiologists - Cabinets de physiothérapeutes, d'ergothérapeutes, d'orthophonistes et d'audiologistes",3450,15,3465]
[null,"621390 - Offices of All Other Health Practitioners - Cabinets de tous les autres praticiens de la santé",8860,26,8886]
[null,"621410 - Family Planning Centres - Centres de planification familiale",280,4,284]
[null,"621420 - Out-Patient Mental Health and Substance Abuse Centres - Centres de soins ambulatoires pour personnes atteintes de troubles mentaux, d'alcoolisme et de toxicomanie",423,24,447]
[null,"621494 - Community Health Centres - Centres communautaires de soins de santé",625,79,704]
[null,"621499 - All Other Out-Patient Care Centres - Tous les autres centres de soins ambulatoires",4999,3,5002]
[null,"621510 - Medical and Diagnostic Laboratories - Laboratoires médicaux et d'analyses diagnostiques",1589,20,1609]
[null,"621610 - Home Health Care Services - Services de soins de santé à domicile",1268,70,1338]
[null,"621911 - Ambulance (except Air Ambulance) Services - Services d'ambulance (sauf les services d'ambulance aérienne)",297,23,320]
[null,"621912 - Air Ambulance Services - Services d'ambulance aérienne",25,2,27]
[null,"621990 - All Other Ambulatory Health Care Services - Tous les autres services de soins de santé ambulatoires",166,6,172]
[null,"622 - Hospitals - Hôpitaux",297,321,618]
[null,"622111 - General (except Paediatric) Hospitals - Hôpitaux généraux (sauf pédiatriques)",119,261,380]
[null,"622112 - Paediatric Hospitals - Hôpitaux pédiatriques",6,5,11]
[null,"622210 - Psychiatric and Substance Abuse Hospitals - Hôpitaux psychiatriques et hôpitaux pour alcooliques et toxicomanes",57,17,74]
[null,"622310 - Specialty (except Psychiatric and Substance Abuse) Hospitals - Hôpitaux spécialisés (sauf psychiatriques et pour alcooliques et toxicomanes)",115,38,153]
[null,"623 - Nursing and Residential Care Facilities - Établissements de soins infirmiers et de soins pour bénéficiaires internes",5634,739,6373]
[null,"623110 - Nursing Care Facilities - Établissements de soins infirmiers",1229,338,1567]
[null,"623210 - Residential Developmental Handicap Facilities - Établissements résidentiels pour handicaps liés au développement",298,118,416]
[null,"623221 - Residential Substance Abuse Facilities - Établissements résidentiels pour alcoolisme et toxicomanie",182,7,189]
[null,"623222 - Homes for the Psychiatrically Disabled - Maisons pour personnes souffrant de troubles psychiques",418,40,458]
[null,"623310 - Community Care Facilities for the Elderly - Établissements communautaires de soins pour personnes âgées",2427,143,2570]
[null,"623991 - Transition Homes for Women - Maisons de transition pour femmes",214,3,217]
[null,"623992 - Homes for Emotionally Disturbed Children - Maisons pour enfants perturbés affectivement",104,40,144]
[null,"623993 - Homes for the Physically Handicapped or Disabled - Maisons pour les handicapés physiques ou les personnes ayant une incapacité",194,23,217]
[null,"623999 - All Other Residential Care Facilities - Tous les autres établissements de soins pour bénéficiaires internes",568,27,595]
[null,"624 - Social Assistance - Assistance sociale",20127,371,20498]
[null,"624110 - Child and Youth Services - Services à l'enfance et à la jeunesse",1067,55,1122]
[null,"624120 - Services for the Elderly and Persons with Disabilities - Services aux personnes âgées et aux personnes ayant une incapacité",2415,92,2507]
[null,"624190 - Other Individual and Family Services - Autres services individuels et familiaux",3907,86,3993]
[null,"624210 - Community Food Services - Services communautaires d'alimentation",411,6,417]
[null,"624220 - Community Housing Services - Services communautaires d'hébergement",289,9,298]
[null,"624230 - Emergency and Other Relief Services - Services d'urgence et autres secours",141,2,143]
[null,"624310 - Vocational Rehabilitation Services - Services de réadaptation professionnelle",1562,65,1627]
[null,"624410 - Child Day-Care Services - Services de garderie",10335,56,10391]
[null,"71 - Arts, Entertainment and Recreation - Arts, spectacles et loisirs",37356,472,37828]
[null,"711 - Performing Arts, Spectator Sports and Related Industries - Arts d'interprétation, sports-spectacles et activités connexes",20153,98,20251]
[null,"711111 - Theatre (except Musical) Companies - Compagnies de théâtre (sauf de comédie musicale)",1089,9,1098]
[null,"711112 - Musical Theatre and Opera Companies - Compagnies de comédie musicale et d'opéra",146,6,152]
[null,"711120 - Dance Companies - Compagnies de danse",236,2,238]
[null,"711130 - Musical Groups and Artists - Formations musicales et musiciens",2210,7,2217]
[null,"711190 - Other Performing Arts Companies - Autres compagnies d'arts d'interprétation",221,1,222]
[null,"711211 - Sports Teams and Clubs - Équipes sportives",812,23,835]
[null,"711213 - Horse Race Tracks - Hippodromes",1032,9,1041]
[null,"711218 - Other Spectator Sports - Autres sports-spectacles",918,3,921]
[null,"711311 - Live Theatres and Other Performing Arts Presenters with Facilities - Exploitants de théâtres et autres diffuseurs d'événements artistiques avec installations",530,17,547]
[null,"711319 - Sports Stadiums and Other Presenters with Facilities - Exploitants de stades et autres diffuseurs avec installations",415,9,424]
[null,"711321 - Performing Arts Promoters (Presenters) without Facilities - Promoteurs (diffuseurs) d'événements artistiques, sans installations",640,3,643]
[null,"711322 - Festivals without Facilities - Festivals, sans installations",494,2,496]
[null,"711329 - Sports Presenters and Other Presenters without Facilities - Diffuseurs d'événements sportifs et autres présentateurs, sans installations",457,1,458]
[null,"711410 - Agents and Managers for Artists, Athletes, Entertainers and Other Public Figures - Agents et représentants d'artistes, d'athlètes et d'autres personnalités publiques",1234,4,1238]
[null,"711511 - Independent Artists, Visual Arts - Artistes visuels et artisans indépendants",1399,0,1399]
[null,"711512 - Independent Actors, Comedians and Performers - Acteurs, comédiens et interprètes indépendants",4686,0,4686]
[null,"711513 - Independent Writers and Authors - Écrivains et auteurs indépendants",3634,2,3636]
[null,"712 - Heritage Institutions - Établissements du patrimoine",1557,39,1596]
[null,"712111 - Non-Commercial Art Museums and Galleries - Musées d'art publics",268,5,273]
[null,"712115 - History and Science Museums - Musées d'histoire et de sciences",177,13,190]
[null,"712119 - Other Museums - Autres musées",529,2,531]
[null,"712120 - Historic and Heritage Sites - Lieux historiques et d'intérêt patrimonial",262,3,265]
[null,"712130 - Zoos and Botanical Gardens - Jardins zoologiques et botaniques",96,11,107]
[null,"712190 - Nature Parks and Other Similar Institutions - Parcs naturels et autres institutions similaires",225,5,230]
[null,"713 - Amusement, Gambling and Recreation Industries - Divertissement, loisirs, jeux de hasard et loteries",15646,335,15981]
[null,"713110 - Amusement and Theme Parks - Parcs d'attractions et jardins thématiques",185,17,202]
[null,"713120 - Amusement Arcades - Salles de jeux électroniques",301,2,303]
[null,"713210 - Casinos (except Casino Hotels) - Casinos (sauf hôtels-casinos)",37,19,56]
[null,"713291 - Lotteries - Loteries",590,8,598]
[null,"713299 - All Other Gambling Industries - Tous les autres jeux de hasard et loteries",345,9,354]
[null,"713910 - Golf Courses and Country Clubs - Terrains de golf et country clubs",2158,120,2278]
[null,"713920 - Skiing Facilities - Centres de ski",228,59,287]
[null,"713930 - Marinas - Marinas",792,3,795]
[null,"713940 - Fitness and Recreational Sports Centres - Centres de sports récréatifs et de conditionnement physique",4491,70,4561]
[null,"713950 - Bowling Centres - Salles de quilles",771,4,775]
[null,"713990 - All Other Amusement and Recreation Industries - Tous les autres services de divertissement et de loisirs",5748,24,5772]
[null,"72 - Accommodation and Food Services - Services d'hébergement et de restauration",89832,1419,91251]
[null,"721 - Accommodation Services - Services d'hébergement",16380,399,16779]
[null,"721111 - Hotels - Hôtels",3318,260,3578]
[null,"721112 - Motor Hotels - Auberges routières",852,15,867]
[null,"721113 - Resorts - Centres de villégiature",969,74,1043]
[null,"721114 - Motels - Motels",2567,2,2569]
[null,"721120 - Casino Hotels - Hôtels-casinos",5,7,12]
[null,"721191 - Bed and Breakfast - Gîtes touristiques",1605,0,1605]
[null,"721192 - Housekeeping Cottages and Cabins - Chalets et cabines sans service",1031,0,1031]
[null,"721198 - All Other Traveller Accommodation - Tous les autres services d'hébergement des voyageurs",898,6,904]
[null,"721211 - RV (Recreational Vehicle) Parks and Campgrounds - Parcs pour véhicules récréatifs (VR) et campings",2127,5,2132]
[null,"721212 - Hunting and Fishing Camps - Camps de chasse et de pêche",1764,3,1767]
[null,"721213 - Recreational (except Hunting and Fishing) and Vacation Camps - Camps récréatifs et de vacances (sauf de chasse et de pêche)",693,16,709]
[null,"721310 - Rooming and Boarding Houses - Maisons de chambres et pensions de famille",551,11,562]
[null,"722 - Food Services and Drinking Places - Services de restauration et débits de boissons",73452,1020,74472]
[null,"722110 - Full-Service Restaurants - Restaurants à service complet",34738,418,35156]
[null,"722210 - Limited-Service Eating Places - Établissements de restauration à service restreint",27825,520,28345]
[null,"722310 - Food Service Contractors - Services de restauration contractuels",947,39,986]
[null,"722320 - Caterers - Traiteurs",3403,26,3429]
[null,"722330 - Mobile Food Services - Cantines et comptoirs mobiles",1044,0,1044]
[null,"722410 - Drinking Places (Alcoholic Beverages) - Débits de boissons alcoolisées",5495,17,5512]
[null,"81 - Other Services (except Public Administration) - Autres services (sauf les administrations publiques)",192349,648,192997]
[null,"811 - Repair and Maintenance - Réparation et entretien",65535,88,65623]
[null,"811111 - General Automotive Repair - Réparations générales de véhicules automobiles",19753,7,19760]
[null,"811112 - Automotive Exhaust System Repair - Réparation de systèmes d'échappement de véhicules automobiles",423,0,423]
[null,"811119 - Other Automotive Mechanical and Electrical Repair and Maintenance - Autres services de réparation et d'entretien mécaniques et électriques de véhicules automobiles",2352,1,2353]
[null,"811121 - Automotive Body, Paint and Interior Repair and Maintenance - Réparation et entretien de la carrosserie, de la peinture et de l'intérieur de véhicules automobiles",8311,6,8317]
[null,"811122 - Automotive Glass Replacement Shops - Ateliers de remplacement de vitres de véhicules automobiles",1314,3,1317]
[null,"811192 - Car Washes - Lave-autos",2878,2,2880]
[null,"811199 - All Other Automotive Repair and Maintenance - Tous les autres services de réparation et d'entretien de véhicules automobiles",888,7,895]
[null,"811210 - Electronic and Precision Equipment Repair and Maintenance - Réparation et entretien de matériel électronique et de matériel de précision",3986,16,4002]
[null,"811310 - Commercial and Industrial Machinery and Equipment (except Automotive and Electronic) Repair and Maintenance - Réparation et entretien de machines et de matériel d'usage commercial et industriel (sauf les véhicules automobiles et le matériel électronique)",16118,37,16155]
[null,"811411 - Home and Garden Equipment Repair and Maintenance - Réparation et entretien de matériel de maison et de jardin",1267,0,1267]
[null,"811412 - Appliance Repair and Maintenance - Réparation et entretien d'appareils ménagers",2253,2,2255]
[null,"811420 - Reupholstery and Furniture Repair - Rembourrage et réparation de meubles",2038,1,2039]
[null,"811430 - Footwear and Leather Goods Repair - Réparation de chaussures et de maroquinerie",680,0,680]
[null,"811490 - Other Personal and Household Goods Repair and Maintenance - Autres services de réparation et d'entretien d'articles personnels et ménagers",3274,6,3280]
[null,"812 - Personal and Laundry Services - Services personnels et services de blanchissage",41946,77,42023]
[null,"812114 - Barber Shops - Salons de coiffure pour hommes",1247,0,1247]
[null,"812115 - Beauty Salons - Salons de beauté",15615,7,15622]
[null,"812116 - Unisex Hair Salons - Salons de coiffure unisexes",6833,9,6842]
[null,"812190 - Other Personal Care Services - Autres services de soins personnels",7311,12,7323]
[null,"812210 - Funeral Homes - Salons funéraires",1238,8,1246]
[null,"812220 - Cemeteries and Crematoria - Cimetières et crématoriums",336,2,338]
[null,"812310 - Coin-Operated Laundries and Dry Cleaners - Blanchisseries et nettoyeurs à sec libre-service",1246,0,1246]
[null,"812320 - Dry Cleaning and Laundry Services (except Coin-Operated) - Services de nettoyage à sec et de blanchissage (sauf le libre-service)",3171,9,3180]
[null,"812330 - Linen and Uniform Supply - Fourniture de linge et d'uniformes",165,13,178]
[null,"812910 - Pet Care (except Veterinary) Services - Soins pour animaux de maison (sauf vétérinaires)",2235,0,2235]
[null,"812921 - Photo Finishing Laboratories (except One-Hour) - Laboratoires de développement et de tirage de photos (sauf le service en une heure)",155,1,156]
[null,"812922 - One-Hour Photo Finishing - Développement et tirage de photos en une heure",187,0,187]
[null,"812930 - Parking Lots and Garages - Stationnements et garages",457,12,469]
[null,"812990 - All Other Personal Services - Tous les autres services personnels",1750,4,1754]
[null,"813 - Religious, Grant-Making, Civic, and Professional and Similar Organizations - Organismes religieux, fondations, groupes de citoyens et organisations professionnelles et similaires",57145,475,57620]
[null,"813110 - Religious Organizations - Organismes religieux",14623,108,14731]
[null,"813210 - Grant-Making and Giving Services - Fondations et organismes de charité",2912,28,2940]
[null,"813310 - Social Advocacy Organizations - Organismes d'action sociale",2460,40,2500]
[null,"813410 - Civic and Social Organizations - Organisations civiques et sociales",13528,146,13674]
[null,"813910 - Business Associations - Associations de gens d'affaires",5430,33,5463]
[null,"813920 - Professional Organizations - Organisations professionnelles",3221,47,3268]
[null,"813930 - Labour Organizations - Organisations syndicales",2166,52,2218]
[null,"813940 - Political Organizations - Organisations politiques",131,4,135]
[null,"813990 - Other Membership Organizations - Autres associations",12674,17,12691]
[null,"814 - Private Households - Ménages privés",27723,8,27731]
[null,"814110 - Private Households - Ménages privés",27723,8,27731]
[null,"91 - Public Administration - Administrations publiques",5152,760,5912]
[null,"911 - Federal Government Public Administration - Administration publique fédérale",244,9,253]
[null,"911110 - Defence Services - Services de défense",6,2,8]
[null,"911210 - Federal Courts of Law - Tribunaux fédéraux",2,0,2]
[null,"911220 - Federal Correctional Services - Services correctionnels fédéraux",3,0,3]
[null,"911230 - Federal Police Services - Services de police fédéraux",4,0,4]
[null,"911240 - Federal Regulatory Services - Services de réglementation fédéraux",6,1,7]
[null,"911290 - Other Federal Protective Services - Autres services de protection fédéraux",12,0,12]
[null,"911310 - Federal Labour and Employment Services - Services fédéraux relatifs à la main-d'oeuvre et à l'emploi",18,0,18]
[null,"911320 - Immigration Services - Services d'immigration",9,0,9]
[null,"911390 - Other Federal Labour Employment and Immigration Services - Autres services fédéraux relatifs à la main-d'oeuvre, à l'emploi et à l'immigration",0,0,0]
[null,"911410 - Foreign Affairs - Affaires étrangères",13,0,13]
[null,"911420 - International Assistance - Aide internationale",4,1,5]
[null,"911910 - Other Federal Government Public Administration - Autres services de l'administration publique fédérale",167,5,172]
[null,"912 - Provincial and Territorial Public Administration - Administrations publiques provinciales et territoriales",289,71,360]
[null,"912110 - Provincial Courts of Law - Tribunaux provinciaux",2,0,2]
[null,"912120 - Provincial Correctional Services - Services correctionnels provinciaux",5,0,5]
[null,"912130 - Provincial Police Services - Services de police provinciaux",1,0,1]
[null,"912140 - Provincial Fire-Fighting Services - Services provinciaux de lutte contre les incendies",3,0,3]
[null,"912150 - Provincial Regulatory Services - Services de réglementation provinciaux",24,9,33]
[null,"912190 - Other Provincial Protective Services - Autres services de protection provinciaux",1,0,1]
[null,"912210 - Provincial Labour and Employment Services - Services provinciaux relatifs à la main-d'oeuvre et à l'emploi",14,4,18]
[null,"912910 - Other Provincial and Territorial Public Administration - Autres services des administrations publiques provinciales et territoriales",239,58,297]
[null,"913 - Local, Municipal and Regional Public Administration - Administrations publiques locales, municipales et régionales",3977,499,4476]
[null,"913110 - Municipal Courts of Law - Cours municipales",1,0,1]
[null,"913120 - Municipal Correctional Services - Services correctionnels municipaux",1,1,2]
[null,"913130 - Municipal Police Services - Services de police municipaux",23,7,30]
[null,"913140 - Municipal Fire-Fighting Services - Services municipaux de lutte contre les incendies",97,0,97]
[null,"913150 - Municipal Regulatory Services - Services de réglementation municipaux",168,10,178]
[null,"913190 - Other Municipal Protective Services - Autres services de protection municipaux",33,2,35]
[null,"913910 - Other Local, Municipal and Regional Public Administration - Autres services des administrations publiques locales, municipales et régionales",3654,479,4133]
[null,"914 - Aboriginal Public Administration - Administrations publiques autochtones",582,179,761]
[null,"914110 - Aboriginal Public Administration - Administrations publiques autochtones",582,179,761]
[null,"919 - International and Other Extra-Territorial Public Administration - Organismes publics internationaux et autres organismes publics extra-territoriaux",60,2,62]
[null,"919110 - International and Other Extra-Territorial Public Administration - Organismes publics internationaux et autres organismes publics extra-territoriaux",60,2,62]
[]
[]
[null,"Source: Business Register Division, Statistics Canada"]
[]
["Canadian Business Counts by Industry* and Employment Size Ranges for Canada, December 2011"]
["*by North American Industry Classification System (NAICS) - For NAICS definitions refer to:http://www.statcan.gc.ca/subjects-sujets/standard-norme/naics-scian/2007/list-liste-eng.htm"]
["Data source: Statistics Canada, Business Register Division. "]
["\"Business\" Definition:"]
["To be included in the Business Register, Canadian businesses* must meet at least one of the following criteria:"]
["(1) Have an employee workforce for which they submit payroll remittances to CRA; or"]
["(2) Have a minimum of $30,000 in annual sales revenue; or"]
["(3) Are incorporated under a federal or provincial act and have filed a federal corporate income tax form within the past three years."]
["*Note that the Business Register includes any organization that has a Business Number . These can include not-for-profit organizations, hospitals, advocacy groups, charities etc."]
["Note for \"Self Employed\" category:","This category includes businesses who did not have have employees in the last 12 months, or who may have had a workforce, but did not maintain an employee payroll (e.g. contractual workers, family members)"]

{"sheet":"Labour Costs","index":6,"n_rows":94,"n_cols":6,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
["Table 282-0070 Labour force survey estimates (LFS), wages of employees by type of work, National Occupational Classification for Statistics (NOC-S), sex and age group annual (current dollars)",null,"Average Hourly Wage Rate  ($Can)","Wages based on: \nGeography = Canada\nWages = Average hourly wage rate\nType of work = Full-time employees\nSex = Both sexes\nAge group = 15 years and over"]
["Occupation - Calculator Classification","Occupation - Statistics Canada Classification",2012,"ASSUMPTIONS"]
["None",null,0]
["01 Canada average","Total employees, all occupations",25.2,null,null,{"$f":"MID(A4,1,2)","v":"01"}]
["02 Senior management","Senior management occupations [A0]",47.84,null,null,{"$f":"MID(A5,1,2)","v":"02"}]
["03 Other management","Other management occupations [A1-A3]",37.01,null,null,"03"]
["04 Administrative support","Financial, secretarial and administrative occupations [B1-B3]",23.09,null,null,"04"]
["05 Clerical","Clerical occupations, including supervisors [B4-B5]",20.239999999999998,null,null,"05"]
["06 Accountant","B011-Financial Auditors and Accountants*",31.52,null,null,"06"]
["07 Lawyer","E012-Lawyers and Quebec Notaries*",40.24,null,null,"07"]
["08 Natural and applied sciences","Natural and applied sciences and related occupations [C]",33.270000000000003,null,null,"08"]
["09 Health professionals, nurses and related","Professional occupations in health, nurse supervisors and registered nurses [D0-D1]",33.880000000000003,null,null,"09"]
["10 Health technicians and related","Technical, assisting and related occupations in health [D2-D3]",22.71,null,null,"10"]
["11 Teachers and professors","Teachers and professors [E1, E130]",34.42,null,null,"11"]
["12 Art, culture, recreation and sport","Occupations in art, culture, recreation and sport [F]",25.2,null,null,"12"]
["13 General sales and services","Sales and service occupations [G]",17.97,null,null,"13"]
["14 Retail sales","Retail salespersons, sales clerks, cashiers, including retail trade supervisors [G011, G2-G3]",15.89,null,null,"14"]
["15 Food and beverage services","Chefs and cooks, and occupations in food and beverage service, including supervisors [G012, G4-G5]",15.05,null,null,"15"]
["16 Protective service occupations","Occupation in protective services [G6]",26.51,null,null,"16"]
["17 Childcare and home support workers","Childcare and home support workers [G8]",16.27,null,null,"17"]
["18 Travel and accommodation workers, recreation","Sales and service occupations not elsewhere classified, including occupations in travel and accommodation, attendants in recreation and sport as well as supervisors [G013-G016, G7, G9]",15.63,null,null,"18"]
["19 Contractors and supervisors in trades and transportation","Contractors and supervisors in trades and transportation [H0]",29.9,null,null,"19"]
["20 Construction trades","Construction trades [H1]",24.54,null,null,"20"]
["21 Other trades occupations","Other trades occupations [H2-H5]",25.32,null,null,"21"]
["22 Transport and equipment operators","Transport and equipment operators [H6-H7]",22.09,null,null,"22"]
["23 Trades helpers and Labourers","Trades helpers, construction, and transportation labourers and related occupations [H8]",19.18,null,null,"23"]
["24 Oil and gas, agriculture and forestry workers","Occupations unique to primary industry [I]",21.82,null,null,"24"]
["25 Manufacturing and processing workers","Occupations unique to processing, manufacturing and utilities [J]",19.89,null,null,"25"]
["26 Machine operators and assemblers","Machine operators and assemblers in manufacturing, including supervisors [J0-J2]",20.75,null,null,"26"]
["27 Manufacturing labourers","Labourers in processing, manufacturing and utilities [J3]",16.46,null,null,"27"]
["28 Custom - add wage rate (2012 dollars) in the Prices tab, cell C32 and specify the occupation in the assumptions column",24,null,null,null,"28"]
["29 Custom - add wage rate (2012 dollars) in the Prices tab, cell C32 and specify the occupation in the assumptions column",null,null,null,null,"29"]
["30 Custom - add wage rate (2012 dollars) in the Prices tab, cell C34 and specify the occupation in the assumptions column",null,null,null,null,"30"]
["31 Custom - add wage rate (2012 dollars) in the Prices tab, cell C33 and specify the occupation in the assumptions column",null,null,null,null,"31"]
["32 Custom - add wage rate (2012 dollars) in the Prices tab, cell C34 and specify the occupation in the assumptions column",null,null,null,null,"32"]
["Small - Loaded Labour Rate 2 from Survey",null,44]
["Small - Loaded Labour Rate 3 from Survey",null,74.5]
["*Source: Statistics Canada, Labour Force Survey, custom tabulation, 2 years moving average 2010/2011"]
[]
["Overhead  Adjustment"]
["Labour",null,0.25]
["Outsourced Labour Premium",null,0.5]
[]
[]
["Junior Consultant - External",null,100,{"$f":"C45","v":100},null,"Source: PwC"]
["Senior Consultant - External",null,150,{"$f":"C46","v":150},null,"Source: PwC"]
["Director/ Subject Matter Expert - External",null,200,{"$f":"C47","v":200},null,"Source: PwC"]
["Lawyer -External",null,200,{"$f":"C48","v":200},null,"Source: PwC"]
["Accountant - External",null,150,{"$f":"C49","v":150},null,"Source: PwC"]
[]
[]
[]
["Space"]
[]
["Industrial",9.3874999999999993,{"$f":"C72","v":9.3874999999999993}]
["Office",17.884615384615387,{"$f":"D90","v":17.884615384615387}]
[]
["Job Creation Rate",null,7.0999999999999994E-2,"The rate at which new employees are added, either to replace retired workers, laid off workers. Etc"]
[null,null,null,"Source: Statistics Canada Workplace and Employee Survey , September 2008"]
[null,null,null,"71-585-XWE"]
[]
[]
["Rental Rate Calculations"]
["Average of data provided by Colliers International"]
[]
["Edmonton Industrial Net Rent"]
["0-5,000 sq ft."]
["NE",null,8.75]
["NW",null,8.8000000000000007]
["SE",null,9.25]
["Central",null,10.75]
[null,null,{"$f":"AVERAGE(C68:C71)","v":9.3874999999999993}]
["Colliers International, Greater Edmonton Market Report - Industrial, Fourth Quarter 2009"]
[]
["Edmonton Office Rent/ sq. foot by area"]
["Low",null,"High"]
[26,null,29]
[18,null,20]
[13,null,16]
[22,null,24]
[16,null,18]
[10,null,14]
[13,null,15]
[14,null,16]
[14,null,16]
[16,null,18]
[20,null,23]
[20,null,22]
[16,null,16]
[{"$f":"AVERAGE(A77:A89)","v":16.76923076923077},null,{"$f":"AVERAGE(C77:C89)","v":19},{"$f":"AVERAGE(A90:C90)","v":17.884615384615387}]
["Colliers International, Greater Edmonton Market Report - Office Fourth Quarter 2009"]
[]
[]
["Inflation Rates",null,2.8875932286056099E-2,"5- year average CPI inflation for Alberta (2000-2009)"]

{"sheet":"Version History","index":7,"n_rows":56,"n_cols":3,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
[2.2000000000000002,"Version History",{"$f":"NOT(CurrentVersion=VersionNumber)","v":false}]
["Version","Date","Changes"]
[1,"2012-05-08","> The \"Number of stakeholders impacted column\" should now show the correct result when a % of stakeholders lower than 100% is entered"]
[null,null,"> Removed the \"Professional occupations in business and finance\" choice from the occupations drop-down lists as it was not referring to the correct wage rate"]
[null,null,"> Corrected some occupation category titles (capitalization)"]
[1.1000000000000001,"2012-05-24","> Added a \"custom wage\" option in the occupations drop-down menus"]
[null,null,"> Changed \"Capital Costs\" to \"Capital costs, or other costs\" on the Compliance Costs tab, unmerged title cells and put column titles in text boxes"]
[null,null,"> Put the \"number of units\" and \"cost per unit\" titles in text boxes for the sumproduct formulas to work on the Results tab"]
[null,null,"> Changed \"Annual cost\" to \"Annual Labor Cost\" in the Compliance Costs tab"]
[null,null,"> Fixed the formula for calculating the total upfront and ongoing compliance costs in the Compliance Costs tab - previously, the formula would only calculate total labor costs"]
[null,null,"> Deleted all formulas for total costs under the \"Annual costs\" and \"Annual Labor Costs\" in the Compliance costs and Admin Costs tabs. These totals were misleading as they double counted costs when tasks other than for \"all_entreprises\" were entered. "]
[null,null,"> Added \"Amortization\" and \"Frequency\" columns under capital costs"]
[null,null,"> Fixed a number of issues where capital costs were not properly added up on the Results tab"]
[null,null,"> Changed \"Average annual\" to \"Annualized average\" in the Regulatory Flexibility Analysis Statement of the Reporting tab. Adjusted the formula to link to the annualized average column of the Results tab. "]
[null,null,"> Added \"Annual capital & other costs (per stakeholder)\" total column under Capital costs in the Compliance Costs Tab"]
[null,null,"> Fixed a number of consistency issues with column titles on the Compliance Costs tab"]
[1.2,"2012-07-26","> Bug fixes, including crash when only one industry selected"]
[1.3,"2012-08-09","> Added reporting component for One-for-One Rule"]
[null,null,"> Locked all formulas and source data"]
[1.4,"2013-07-18","> New streamlined look and feel"]
[null,null,"> New sub-groups functionality in the profile tab"]
[null,null,"> New instructions in callouts"]
[null,null,"> Removed task categories and results tab"]
[null,null,"> New custom timing option for costs that do not occur in year 1 and end in year 10"]
[null,null,"> New rounding option to report results"]
[null,null,"> Added hyperlinks to TBS Guides on public webs"]
[null,null,"> 2012 wage rates"]
[1.5,"2013-09-12","> Fixed cell references for lists of data validity to refer to named ranges.  This corrected a compatability issue with Excel 2007"]
[null,null,"> Fixed some coding errors that were incompatable with Excel 2007"]
[null,null,"> Added a new custom user form to add administrative burden elements"]
[1.7,"2013-09-16",">Created a new custom user form to facilitate the creation of custom groups."]
[null,"2013-09-30",">Added new forms to allow for editing of administrative costing requirements."]
[null,"2013-10-01",">Corrected errors in reporting menu when a value is reported as zero (DIV by ZERO error)"]
[null,null,">Corrected errors in how calculator adjusts for frequency and calculates annuity factor. "]
[null,"2013-11-20",">Replaced 2010 business counts with 2011 data"]
[null,null,">Added new forms to allow for editing of compliance costing requirements."]
[1.8,"2014-02-02","Added User Defined Function (UDF) to module RCCMod. This function, Periodrate(), translate an annual rate to an alternate rate based on a different period of time than annual."]
[null,null,"Added UDF Periodfactor() to RCCMod.  This function calculates the factor that will spread a one time upfront cost over a specified number of time periods accounting for a specific discount rate."]
[null,null,"Added the ability for a user to define a growth rate for a stakeholder group"]
[null,null,"Made a UDF to adjust business counts them for discount rates and custom time frames."]
[1.9,"2014-04-08","Created the ability for the calculator to export and import text files (extension RCC) that contain all the inputs for a RCC scenario.  This essentially eliminates the need to have mulitple copies of the calculator."]
[2,"2014-06-24","Created a custom ribbon for the Regulatory Costing Calculator that enables fast access to all functions.   This version will also include a reporting feature when completed."]
[null,"27/10/2014","Corrected reference errors used to load data into the Compliance Cost form when editing compliance costs."]
[null,"2014-12-03","Removed background data for wages and business counts that are not vital to the operation of the RCC.  This information should be stored in a separate spreadsheet and updateded when necessary - it might be a good idea to incorporate this information as a web-query that TBS could update when needed."]
[null,"2014-12-03","Limited calculations of corrected population to daily adjustments.  Large frequencies were resulting in lags on the spreadsheet that added little in terms of accuracy of the final result."]
[null,"2015-01-01","Expanded the capacity of the calculator to account for new entrants"]
[null,"2015-01-19","Changed the function popcorrect to have a parameter for discount rate rather than refer to cell referencfe [discount] in the coding.  Reference to this in the coding cost the function to return a #Value error when ever a new sheet was opened."]
[null,"2015-01-26","Added ability to quickly delete one costing item using the edit items form (both compliance and admin)"]
[null,null,"Removed bug that caused an infinite loop when exporting a scenario if all custom stakeholder groups are in use (i.e. not empty)"]
[null,"2015-01-27","Expanded Custom Stakeholder groups to allow for 10 groups instead of 5."]
[null,"2015-04-28","Added data validation for frequencies to restrict values to be between 0 and 365.  Negative frequencies should not be allowed."]
[null,"2015-06-15","Creation of scripts and procedures to enable the RCC to be bilingual"]
[null,"2015-10-01T10:01:04.500","Work to improve the accessibility of the RCC"]
[2.1,"2016-04-26","Several known issues to document with the calculator - The Controls sheet only had years for up to 0 to 10 making assessment periods of over 10 years result in errors."]
[null,null,"The names for custom wages in the version distributed to stakeholders did not have the required 2 digit number in front of them that allows for it to be properly looked up to find the correct wage information."]
[2.2000000000000002,"2016-05-12T16:58:11.160","Expanded the ability of the calculator to handle up to 110 cost items (up from 50) for administrative and compliance costs.  Also added functions to check for updates through a web-query that refers to a link in GCPedia.  If the user is not using the most up to date version the calculator will give the user an option to open the site where the most recent version of the calculator can be downloaded.  Expanded the calculator to allow a user to send an email with the calculator attached with the touch of a button."]

{"sheet":"Controls","index":8,"n_rows":174,"n_cols":22,"rows_kept":174,"cut":false,"hidden":true,"merged":[]}
["MAXFREQUENCY",52]
[]
[null,null,null,"Year:",null,"Industries"]
["Yes",null,null,2010,null,"Agriculture, Forestry, Fishing and Hunting",null,"0%-10%",null,"Include",null,"Set (Cell D7)",null,null,"New Entrants"]
["No",null,null,2011,null,"Mining and Oil and Gas Extraction",null,"10%-25%",null,"Exclude",null,"Perpetual",null,1,"Include",true,true]
[null,null,null,2012,null,"Utilities",null,"25%-50%",null,null,null,null,null,2,"Exclude",false,false]
[null,null,null,2013,null,"Construction",null,"50%-75%",null,null,null,null,null,3,"Only"]
["Regulation Type:",null,null,2014,null,"Manufacturing",null,"75%-100%"]
["\"IN\" (One-for-One Rule)",null,null,2015,null,"Wholesale Trade",null,1]
["\"OUT\" (One-for-One Rule)",null,null,2016,null,"Retail Trade"]
["Initial option (Small Business Lens)",null,null,2017,null,"Transportation and Warehousing"]
["Flexible option (Small Business Lens)",null,null,2018,null,"Information and Cultural Industries"]
["Other",null,null,null,null,"Finance and Insurance"]
[null,null,null,null,null,"Real Estate and Rental and Leasing"]
[null,null,null,null,null,"Professional, Scientific and Technical Services"]
["Fee Unit Type",null,null,null,null,"Management of Companies and Enterprises"]
["Business",null,null,null,null,"Admin. and Support, Waste Mgmt and Remediation"]
["Activity",null,null,null,null,"Educational Services"]
["Building",null,null,null,null,"Health Care and Social Assistance"]
["Vehicle",null,null,null,null,"Arts, Entertainment and Recreation"]
["Other",null,null,null,null,"Accommodation and Food Services"]
[null,null,null,null,null,"Public Administration"]
["Not Applicable",-1,-1,null,null,"Other Services (except Public Administration)"]
["Higher: 0-20% > baseline",0,0.2]
["Higher: 20-50% > baseline",0.2,0.5]
["Higher: 50%-100% > baseline",0.5,1]
["Higher: 100% > baseline",1,2]
["About the Same",0,0,null,null,"Rounding"]
["Lower: 0-20% < baseline",-0.2,0,null,null,"0 digit"]
["Lower: 20-50% < baseline",-0.5,-0.2,null,null,"1 digit"]
["Lower: 50-100% < baseline",-1,-0.5,null,null,"2 digits"]
["Lower: 100% < baseline (not required)",-1,-1,null,null,"3 digits"]
[null,null,null,null,null,"4 digits"]
[null,null,null,null,null,"5 digits"]
["High ",null,null,null,null,"6 digits"]
["Medium",null,null,null,null,"7 digits"]
["Low",null,null,null,null,"8 digits"]
["N/A",null,null,null,null,"9 digits"]
[]
["Amortization Period"]
[]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47,null,null,null,null,null,null,null,null,null,null,"Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10"]
[48,null,null,null,null,null,null,null,null,null,null,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000]
[49]
[50,null,null,null,null,null,null,null,null,null,"PV",{"$f":"L89-PV(0.07,10,L89,0,0)","v":24070.744622797811},"(end of period)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89+M89*I105","v":24070.744622797796}]
[]
["Office Type",null,"Administrative Task Category (name = admintask_category)",null,null,null,"Year Start (name = year_start)","Index","Annuity Factor"]
[null,null,"Familiarisation",null,null,null,{"$f":"fiscalyear","v":2017},0,{"$f":"(1-(1/(1+discount))^H95)/(discount)","v":0}]
["Industrial",null,"Application / Permission",null,null,null,{"$f":"IF(G95=\"\",\"\",IF(G95=fiscalyear+timeperiod,\"\",G95+1))","v":2018},1,{"$f":"(1-(1/(1+discount))^H96)/(discount)","v":0.93457943925233644}]
["Office",null,"Notification",null,null,null,2019,2,1.8080181675255473]
[null,null,"Record Keeping and Reporting",null,null,null,2020,3,2.6243160444164002]
[null,null,"Enforcement: Inspections and Audits",null,null,null,2021,4,3.3872112564639241]
["Office Type",null,"Other Administrative Activities",null,null,null,2022,5,4.1001974359475923]
["SMEs",null,null,null,null,null,2023,6,4.7665396597641045]
["Large ",null,null,null,null,null,2024,7,{"$f":"(1-(1/(1+discount))^H102)/(discount)","v":5.3892894016486963}]
["Not-for-Profit",null,null,null,null,null,2025,8,5.9712985062137331]
[null,null,null,null,null,null,2026,9,6.5152322487978811]
["Existing Improvement",null,null,null,null,null,2027,10,7.0235815409325992]
[null,null,null,null,null,null,"",11,7.4986743373201872]
["Improvement",null,null,null,null,null,"",12,7.9426862965609217]
["Upgrade",null,null,null,null,null,"",13,8.3576507444494599]
["Repair",null,null,null,null,null,"",14,8.7454679854667834]
[null,null,null,null,null,null,"",15,9.1079140051091443]
[null,null,null,null,null,null,"",16,9.446648602905741]
[null,null,null,null,null,null,"",17,9.7632229933698529]
[null,null,null,null,null,null,"",18,10.05908690969145]
[null,null,null,null,null,null,"",19,10.335595242702288]
[null,null,null,null,null,null,"",20,10.594014245516158]
[null,null,null,null,null,null,"",21,10.835527332258092]
[null,null,null,null,null,null,"",22,11.061240497437469]
["Internal/External",null,null,null,null,null,"",23,11.272187380782681]
["Internal",null,null,null,null,null,"",24,11.469334000731477]
["External",null,null,null,null,null,"",25,11.653583178253717]
[null,null,null,null,null,null,"",26,11.825778671265155]
["Training Materials",null,null,null,null,null,"",27,11.986709038565566]
["Instruction/Course Material",null,null,null,null,null,"",28,12.137111250995854]
["Travel",null,null,null,null,null,"",29,12.277674066351267]
["Other (please specify)",null,null,null,null,null,"",30,12.409041183505858]
[null,null,null,null,null,null,"",31,12.531814190192389]
[null,null,null,null,null,null,"",32,{"$f":"(1-(1/(1+discount))^H127)/(discount)","v":12.646555317936812}]
["Ongoing/One-Time",null,null,null,null,null,"",33,12.753790016763375]
["1. Upfront",null,null,null,null,null,"",34,12.854009361461099]
["2. Ongoing",null,null,null,null,null,"",35,12.947672300430934]
["3. Custom",null,null,null,null,null,"",36,13.035207757412087]
[null,null,null,null,null,null,"",37,13.117016595712231]
[null,null,null,null,null,null,"",38,13.193473453936665]
[null,null,null,null,null,null,"",39,13.26492846162305]
[null,null,null,null,null,null,"",40,13.331708842638365]
[null,null,null,null,null,null,"",41,13.394120413680715]
[null,null,null,null,null,null,"",42,13.452448984748331]
[null,null,null,null,null,null,"",43,13.506961667989094]
[null,null,null,null,null,null,"",44,13.557908100924388]
["Administrative Tasks",null,null,null,null,null,"",45,13.60552158964896]
["Learning about regulatory requirement","Becoming familiar with requirements of regulation",null,null,null,null,"",46,13.65002017724202]
["Retreiving information","Retrieving information in order to comply to information requirment",null,null,null,null,"",47,13.691607642282261]
["Assessment","What information is necessary for the the public authorities",null,null,null,null,"",48,13.730474432039495]
["Calculation",null,null,null,null,null,"",49,13.766798534616351]
["Presentation",null,null,null,null,null,"",50,{"$f":"(1-(1/(1+discount))^H145)/(discount)","v":13.800746294033972}]
["Meetings",null,null,null,null,null,"",51,13.832473171994367]
["Settlement/Payment",null,null,null,null,null,"",52,13.862124459807818]
["Cooperation with inspectors",null,null,null,null,null,"",53,13.889835943745625]
[null,null,null,null,null,null,"",54,13.915734526865071]
[null,null,null,null,null,null,"",55,13.939938810154272]
["General Standard Activity (Source Bertelsmann 2006)",null,null,null,null,null,"",56,13.962559635658197]
["Familiarisation",null,null,null,null,null,"",57,13.983700594073081]
["Receiving (transfer from authority to business)",null,null,null,null,null,"",58,14.003458499133721]
["Collecting",null,null,null,null,null,"",59,14.021923830966093]
["Assessing requirements",null,null,null,null,null,"",60,14.039181150435601]
["Filling in / Data entry",null,null,null,null,null,"",61,14.055309486388412]
["Calculation / Estimation",null,null,null,null,null,"",62,14.070382697559264]
["Data processing",null,null,null,null,null,"",63,14.084469810803052]
["Data verification",null,null,null,null,null,"",64,14.097635337199112]
["Third-party provision",null,null,null,null,null,{"$f":"IF(G159=\"\",\"\",IF(G159=fiscalyear+timeperiod,\"\",G159+1))","v":""},65,14.109939567475806]
["Consultation",null,null,null,null,null,"",66,14.12143884810823]
["Declaration / explanations",null,null,null,null,null,"",67,14.132185839353486]
["Settlement",null,null,null,null,null,"",68,14.142229756405127]
["Sending (transfer from business to authority)",null,null,null,null,null,"",69,14.151616594771147]
["Filing / Archival",null,null,null,null,null,"",70,{"$f":"(1-(1/(1+discount))^H165)/(discount)","v":14.160389340907614}]
[]
["Stakeholder groups"]
["Micro"]
["Small"]
["Medium"]
["Large"]
["Not for profit"]
["All"]
["Other"]

{"sheet":"Translations","index":9,"n_rows":355,"n_cols":20,"rows_kept":355,"cut":false,"hidden":true,"merged":[]}
["Type","Sheet/Form","Range/Control","English","French",null,"MsgBoxID","English Messge","French Message",null,null,null,null,null,"Control Types","FORM TRANSLATIONS","Form","Control","English","French"]
["Button",3,"AddCCostButton","Add a Compliance Cost","Ajouter un coût de conformité",null,1,"Please enter an activity title!","Veuillez entrer le titre de l'activité!",null,null,null,null,null,"Cell",null,"DetailFrm","LblLeadDepartment","Regulation Lead Department:","Ministère responsable du règlement :"]
["Button",3,"ClearCCButton","Clear ALL the Costs","Effacer TOUS les coûts",null,2,"Please enter a valid number of hours!","Veuillez entrer un nombre d'heures valide!",null,null,null,null,null,"Button",null,"DetailFrm","LblRegName","Regulation Name:","Nom du règlement :"]
["Button",2,"ClearGroupsButton","Clear Groups","Effacer les groupes",null,3,"Please enter a valid Frequency!","Veuillez entrer une fréquence valide!",null,null,null,null,null,"Sheet",null,"DetailFrm","LblScenario","Scenario Type:","Type de scénario :"]
["Button",1,"ClearScenarioButton","Clear Scenario","Effacer le scénario",null,4,"Something wrong has happened, please check the validity of your inputs and try again.","Un problème est survenu, veuillez vérifier la validité des données que vous avez entrées et essayer à nouveau.",null,null,null,null,null,"Form Control",null,"DetailFrm","LblDescription","Regulation Description:","Description du règlement :"]
["Button",2,"CreateGroupButton","Create a Group","Créer un groupe",null,5,"Please Enter a number between 0 and 1!","Veuillez entrer un chiffre entre 0 et 1!",null,null,null,null,null,null,null,"DetailFrm","LblStartYear","Year Regulation will start (B):","Année de début du règlement (B) :"]
["Button",3,"EditCCButton","Edit a Compliance Cost","Modifier les coûts de conformité",null,6,"Please Enter a number!","Veuillez entrer un nombre!",null,null,null,null,null,null,null,"DetailFrm","LblTimePeriod","Time (in years) to analysis:","Temps (en années) consacré à l'analyse :"]
["Button",1,"ExportScenarioButton","Save Scenario","Exporter le scénario",null,7,"Are you sure? Loading a new scenario will clear current RCC data?","Êtes-vous sûr? Le fait de charger un nouveau scénario effacera les données actuelles du Calculateur des coûts de la réglementation.",null,null,null,null,null,null,null,"DetailFrm","LblDiscountRate","Discount Rate:","Taux d'actualisation :"]
["Button",1,"ImportScenarioButton","Load Scenario","Charger un scénario",null,"8a","An Error occured loading the scenario file ","Une erreur s'est produite au moment du chargement du fichier de scénario",null,null,null,null,null,null,null,"DetailFrm","LblExplain","If this is a new scenario, enter or edit the details below and click \"confirm details\".  To confirm the scenario and move immediately to adding stakeholder groups, click \"Confirm & Add Group\".  If you wish to import an existing scenario, do so by clicking \"Load Scenario\"), and selecting the scenario file.","S'il s'agit d'un nouveau scénario, veuillez entrer ou modifier les détails ci-dessous et cliquer sur « Confirmer les détails ». Pour confirmer le scénario et passer immédiatement à l'ajout de groupes d'intervenants, veuillez cliquer sur « Confirmer et ajouter un groupe ». Si vous souhaitez importer un scénario existant, veuillez cliquer sur « Charger un scénario » et sélectionner le fichier de scénario."]
["Button",3,"RestoreCCButton","Restore Costs","Rétablir les coûts",null,"8b",", data may not have been loaded correctly!",", les données n'ont pas été chargées correctement!",null,null,null,null,null,null,null,"DetailFrm","Contact","General and Technical Enquiries: CORE-CCR@TBS-SCT.GC.CA","Questions de nature générale et technique : CORE-CCR@TBS-SCT.GC.CA"]
["Button",2,"RestoreGroupsButton","Restore Groups","Restaurer les groupes",null,9,"Please Enter a number between 0 and 100!","Veuillez entrer un chiffre entre 0 et 100!",null,null,null,null,null,null,null,"DetailFrm","Title",{"$f":"CONCATENATE(\"Regulatory Costing Calculator \", VersionNumber)","v":"Regulatory Costing Calculator 2.2"},{"$f":"CONCATENATE(\"Calculateur des coûts de la réglementation \", VersionNumber)","v":"Calculateur des coûts de la réglementation 2.2"}]
["Button",4,"ButtonADDAdmin","Add Administrative Cost","Ajouter des coûts administratifs",null,"10a","Group ","Le groupe",null,null,null,null,null,null,null,"DetailFrm","LblConfirm","Confirm Details","Confirmer les détails"]
["Button",4,"ButtonEDITAdmin","Edit Administrative Cost","Modifier des coûts administratifs",null,"10b"," will be cleared, is this ok?"," sera effacé, est-ce que cela vous convient?",null,null,null,null,null,null,null,"DetailFrm","LblConfirmAdd","Confirm & Start Adding Stakeholders","Confirmer les intervenants et commencer à ajouter ceux-ci"]
["Button",4,"ButtonCLEARAdmin","Clear all Costs","Effacer tous les coûts",null,11,"Please Enter a Name for This Group","Veuillez entrer un nom pour ce groupe.",null,null,null,null,null,null,null,"DetailFrm","LblLoadScenario","Load Scenario","Charger un scénario"]
["Button",4,"ButtonRESTOREAdmin","Restore Costs","Restaurer les coûts",null,12,"Please Enter A Slot for the Group!","Veuillez entrer un créneau pour ce groupe! ",null,null,null,null,null,null,null,"CustomGroup","LblGroupName","1. Enter Group Name:","1. Entrez le nom du groupe :"]
["Button",5,"Button 3","Consolidate Scenarios","Consolider les scénarios",null,13,"Please Select Industries!","Veuillez sélectionner les industries!",null,null,null,null,null,null,null,"CustomGroup","LblGroupSlot","2. Select Slot for Group:","2. Sélectionnez le créneau pour le groupe :"]
["Button",5,"Button 6","Period Report - Admin Burden","Rapport sur les périodes – fardeau administratif",null,"14a","Current contents of ","Le contenu de",null,null,null,null,null,null,null,"CustomGroup","Frame1","3. Count of Businesses:","3. Nombre d'entreprises :"]
["Button",5,"Button 7","Admin Burden Summary","Rapport sommaire des coûts du fardeau administratif",null,"14b"," will be overwritten, is this ok?"," sera écrasé, est-ce que cela vous convient?",null,null,null,null,null,null,null,"CustomGroup","Custom","Custom Counts","Nombre adapté"]
["Button",5,"Button 8","Compliance Burden Summary","Rapport sommaire des coûts du fardeau de la conformité",null,15,"Are you sure? Creating a consolidated scenarios report will clear the current RCC scenario data?","Êtes-vous sûr? Le fait de créer un rapport de scénarios regroupés effacera les données sur le scénario actuelles du Calculateur des coûts de la réglementation.",null,null,null,null,null,null,null,"CustomGroup","Industry","Industry Classification System","Système de classification des industries "]
["Button",5,"Button 9","SBL Summary Report","Rapport sommaire de la Lentille des petites entreprises",null,"16a","An Error occured while consolidating scenario number ","Une erreur s'est produite au moment du regroupement des numéros de scénario",null,null,null,null,null,null,null,"CustomGroup","LblBizCounts","4a. Enter Custom Business Counts:","4a. Entrez le nombre adapté d'entreprises :"]
["Button",5,"Button 4","Copy One-for-One Table","Copier le tableau lié à la règle du « un pour un »",null,"16b",". Unable to complete consolidation."," . Impossible d'exécuter le regroupement.",null,null,null,null,null,null,null,"CustomGroup","LblSmall","Small Businesses:","Petites entreprises"]
["Button",5,"Button 2","Set Initial Option","Établir l'option initiale",null,17,"Are you sure? Data can not be recovered once deleted?","Êtes-vous sûr? Les données ne peuvent pas être récupérées lorsqu'elles sont supprimées.",null,null,null,null,null,null,null,"CustomGroup","LblMedium","Medium & Large:","Moyennes et grandes entreprises"]
["Button",5,"Button 5","Copy SBL Table","Copier le tableau de la Lentille des petites entreprises",null,18,"Confirm Deletion?","Confirmer la suppression?",null,null,null,null,null,null,null,"CustomGroup","LblTotal","Total (E):","Total (E) :"]
["Cell",3,"M7","# of Medium & Large Stakeholders Impacted","Nombre de moyennes ou de grandes entreprises touchées",null,19,"This action will clear all RCC Inputs!  Do you wish to continue?","Cette action effacera toutes les données provenant du Calculateur des coûts de la réglementation! Souhaitez-vous continuer?",null,null,null,null,null,null,null,"CustomGroup","LblIndSel","4b. Select Industries to Include:","4b. Sélectionnez les industries à inclure :"]
["Cell",4,"$M$7","# of Medium & Large Stakeholders Impacted","Nombre de moyennes ou de grandes entreprises touchées",null,20,"There are no Administrative Burden cost items to edit!","Il n'y a aucun élément de coûts liés au fardeau administratif à modifier!",null,null,null,null,null,null,null,"CustomGroup","LblGroupGrow","5. Group Growth Rate:","5. Taux de croissance du groupe :"]
["Cell",3,"L7","# of Small Stakeholders Impacted","Nombre de petites entreprises touchées",null,21,"There are no compliance cost items to edit!","Il n'y a aucun élément de coûts de conformité à modifier!",null,null,null,null,null,null,null,"CustomGroup","BtnCancel","CANCEL","ANNULER"]
["Cell",4,"$L$7","# of Small Stakeholders Impacted","Nombre de petites entreprises touchées",null,22,"No industries have been selected. Please select industries first on the Business Counts_Canada sheet.","Aucune industrie n'a été sélectionnée. Veuillez sélectionner d'abord les industries dans la feuille de calcul Nombres d'entreprises_Canada. ",null,null,null,null,null,null,null,"CustomGroup","BtnCreateGroup","CREATE GROUP","CRÉER LE GROUPE"]
["Cell",3,"j7","% of Stakeholders Impacted","% d'intervenants touchés",null,23,"Please select the timing.","S'il vous plaît sélectionner le calendrier.",null,null,null,null,null,null,null,"CustomGroup","BtnClearGroup","CLEAR SELECTED GROUP","EFFACER LE GROUPE SÉLECTIONNÉ"]
["Cell",4,"$J$7","% of Stakeholders Impacted","% d'intervenants touchés",null,24,"A new version is available! If you wish to work with the most recent version, please save your scenario, download the new version, and load the scenario into the new version.  The new version is available at: http://www.gcpedia.gc.ca/wiki/Regulatory_Costing_Calculator.\n\nOpen Link now?","Une nouvelle version est disponible! Si vous souhaitez travailler avec la version la plus récente, s'il vous plaît enregistrer votre scénario, télécharger la nouvelle version, et de charger le scénario dans la nouvelle version. La nouvelle version est disponible à l'adresse: http://www.gcpedia.gc.ca/wiki/Regulatory_Costing_Calculator\n\nOuvrir ce lien maintenant?",null,null,null,null,null,null,null,"ABCFrm","LblAdminActivity","1. Activity Name","1. Nom de l'activité"]
["Cell",3,"$F$120","(May not add up due to rounding)","(Les résultats peuvent ne pas être exacts en raison de l'arrondissement.)",null,25,"You are using the most recent version.","Vous utilisez la version la plus récente.",null,null,null,null,null,null,null,"ABCFrm","LblActivityType","1a. Activity Type","1a. Type d'activité"]
["Cell",2,"B18","Must be set at 7% for INs and OUTs.","Établissement à 7 % en raision des ajouts et des supressions",null,26,{"$f":" CONCATENATE(\"Support Request for the Regulatory Costing Calculator. \",Department, \", \",Name,\".\")","v":"Support Request for the Regulatory Costing Calculator. Autonomous Vehicles Agency of Canada, Regulations Supporting the Safe International and Interprovincial Operation of Self-Driving Vehicles."},{"$f":" CONCATENATE(\"Demande de support pour la calculateur des coûts de la réglementation. \",Department, \", \",Name,\".\")","v":"Demande de support pour la calculateur des coûts de la réglementation. Autonomous Vehicles Agency of Canada, Regulations Supporting the Safe International and Interprovincial Operation of Self-Driving Vehicles."},null,null,null,null,null,null,null,"ABCFrm","LblStakeGroup","2. Stakeholder Group - (E1)","2. Groupe d'intervenants – (E1)"]
["Cell",2,"B15","Period over which costs will be discounted. Minimum 10 years for Cost-Benefit Analyses, and must be set at 10 for INs and OUTs.","Période au cours de laquelle les coûts seront actualisés. Il y a un minimum de 10 ans pour les analyses coûts-avantages, et le minimum doit être fixé à 10 pour les ajouts et les suppressions.",null,27,"Enter your message here.  The last saved version of the Regulatory Costing Calculator will also be sent as an attachment.","Entrez votre message ici. La dernière version enregistrée de la calculatrice  sera également envoyé.",null,null,null,null,null,null,null,"ABCFrm","LblBizSize","3. Business Size - (E2)","3. Taille de l'entreprise – (E2)"]
["Cell",2,"C11","Will be used as the first year for the analysis","Il s'agira de la première année de l'analyse",null,28,"Send Message to the Developer","Envoyer un courriel au développeur",null,null,null,null,null,null,null,"ABCFrm","LblProportionImpacted","4. Proportion Impacted (E3)","4. Proportion touchée (E3)"]
["Cell",2,"A2","1- Initiative Profile","1 - Profil de l'initiative",null,29,"I've got some questions on the Calculator.","J'ai quelques questions sur la calculatrice.",null,null,null,null,null,null,null,"ABCFrm","LblTiming","5. Timing","5. Calendrier"]
["Cell",2,"C23","1. Small","1. Petites entreprises",null,30,"Something bad has happened.  Do you want to send this file, with information on the error , to the developer?","Quelque chose de mauvais est arrivé. Voulez-vous envoyer ce fichier, avec des informations sur l'erreur, au développeur?",null,null,null,null,null,null,null,"ABCFrm","StartLabel","a. Start Year","a. Année de début"]
["Cell",2,"C39","1. Small","1. Petites entreprises",null,null,null,null,null,null,null,null,null,null,null,"ABCFrm","EndLabel","b. End Year","b. Année de fin"]
["Cell",9,"A129","1. Upfront","1. Activité initiale",null,null,null,null,null,null,null,null,null,null,null,"ABCFrm","LblNewEntrants","c. New Entrants","c. Nouvelles entreprises"]
["Cell",2,"A20","2- Number of Stakeholders, by group and business size","2 - Nombre d'intervenants, par groupe et taille",null,null,null,null,null,null,null,null,null,null,null,"ABCFrm","AddNewEntrants","Include costs for new entrants in calculations?","Inclure les coûts pour les nouvelles entreprises dans les calculs?"]
["Cell",2,"D23","2. Medium and Large","2. Moyennes et grandes entreprises ",null,null,null,null,null,null,null,null,null,null,null,"ABCFrm","LblStaffLevel","6. Staff Level (C)","6. Niveau du personnel (C)"]
["Cell",2,"D39","2. Medium and Large","2. Moyennes et grandes entreprises ",null,null,null,null,null,null,null,null,null,null,null,"ABCFrm","LblIntExt","a. Internal/External","a. Interne ou externe"]
["Cell",9,"A130","2. Ongoing","2. Activité constante",null,null,null,null,null,null,null,null,null,null,null,"ABCFrm","LblHours","7. Time (Hours - D)","7. Temps (heures – D)"]
["Cell",3,"$A$2","3- Compliance Costs","3 - Coûts liés à la conformité",null,null,null,null,null,null,null,null,null,null,null,"ABCFrm","LblFrequency","8. Frequency (x/year - G)","8. Fréquence (x/année – G)"]
["Cell",2,"E23","3. All Businesses","3. Toutes les entreprises",null,null,null,null,null,null,null,null,null,null,null,"ABCFrm","LblDescribe","9. Description & Explanation of Assumptions:","9. Description et explication des suppositions :"]
["Cell",2,"E39","3. All Businesses","3. Toutes les entreprises",null,null,null,null,null,null,null,null,null,null,null,"ABCFrm","OpenButton","Add & Open","Ajouter et ouvrir"]
["Cell",9,"A131","3. Custom","3. Activité adaptée",null,null,null,null,null,null,null,null,null,null,null,"ABCFrm","OKButton","Add & Close","Ajouter et fermer"]
["Cell",4,"$A$2","4- Administrative Costs","4 - Coûts administratifs",null,null,null,null,null,null,null,null,null,null,null,"ABCFrm","CancelButton","CANCEL","ANNULER"]
["Cell",5,"$A$2","5- Summary of costs","5 - Sommaire des coûts",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblActivityName","1. Activity Name","1. Nom de l'activité"]
["Cell",5,"$A$40","6- Results to report in REGULATORY IMPACT ANALYSIS STATEMENT","6- Résultats signalés dans le RÉSUMÉ DE L’ÉTUDE D’IMPACT DE LA RÉGLEMENTATION",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblStakeholder","2. Stakeholder Group","2. Groupe d'intervenants"]
["Cell",5,"$B$3","A. Present values","A. Valeurs actuelles",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblBizSize","3. Business Size ","3. Taille de l'entreprise"]
["Cell",3,"B6","Activities","Activités",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblProportionImpacted","4. Proportion Impacted","4. Proportion touchée"]
["Cell",4,"$B$6","Activities","Activités",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblTiming","5. Timing","5. Calendrier"]
["Cell",4,"$AO$6","Adjusted Business Counts","Nombres ajustés d'entreprises",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","StartLabel","a. Start Year","a. Année de début"]
["Cell",3,"$AX$6","Adjusted Business Counts - Capital","Nombres ajustés d'entreprises – coûts d'immobilisation",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","EndLabel","b. End Year","b. Année de fin"]
["Cell",3,"$BA$6","Adjusted Business Counts - Labour","Nombres ajustés d'entreprises – coûts de la main-d'œuvre",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblNewEntrants","c. New Entrants","c. Nouvelles entreprises"]
["Cell",3,"$AU$6","Adjusted Business Counts - Labour","Nombres ajustés d'entreprises – coûts de la main-d'œuvre",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblCapital","Capital Costs","Coûts d'immobilisation"]
["Cell",3,"$BD$6","Adjusted Count of Businesses - Capital","Nombres ajustés d'entreprises – coûts d'immobilisation",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblNoUnits","6. Number of Units","6. Nombre d'unités"]
["Cell",1,"$D$16","Admin Costs","Coûts administratifs",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblCostPerUnit","7. Cost per Unit","7. Coût par unité"]
["Cell",1,"$C$17","Admin Costs","Coûts administratifs",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblFrequencyCapital","8. Frequency (x/year)","8. Fréquence (x/année)"]
["Cell",2,"E24","ALL","TOUT",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblLabour","Labour Costs","Coûts de la main-d'œuvre"]
["Cell",2,"F24","ALL","TOUT",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblStaffLevel","9. Staff Level","9. Niveau du personnel"]
["Cell",5,"$G$4","All businesses","Toutes les entreprises",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblIntExt","a. Internal/External","a. Interne ou externe"]
["Cell",5,"$H$5","All businesses","Toutes les entreprises",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblHours","10. Time (Hours)","10. Temps (heures)"]
["Cell",5,"$P$5","All businesses","Toutes les entreprises",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblFrequencyLabour","11. Frequency (x/year)","11. Fréquence (x/année)"]
["Cell",5,"$O$4","All businesses","Toutes les entreprises",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblDescribe","12. Description & Explanation of Assumptions:","12. Description et explication des suppositions :"]
["Cell",2,"B35","All groups / all selected industries","Tous les groupes / toutes les industries sélectionnées",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","OpenButton","Add & Open","Ajouter et ouvrir"]
["Cell",5,"$F$5","All medium and \nlarge businesses","Toutes les moyennes et grandes entreprises",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","OKButton","Add & Close","Ajouter et fermer"]
["Cell",5,"$N$5","All medium and \nlarge businesses","Toutes les moyennes et grandes entreprises",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","CancelButton","CANCEL","ANNULER"]
["Cell",2,"B41","All Selected Industries","Toutes les industries sélectionnées",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","LblScen1","Scenario 1","Scénario 1"]
["Cell",5,"$D$5","All small \nbusinesses","Toutes les petites entreprises",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","LblScen2","Scenario 2","Scénario 2"]
["Cell",5,"$L$5","All small \nbusinesses","Toutes les petites entreprises",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","LblScen3","Scenario 3","Scénario 3"]
["Cell",4,"$AN$7","Annual Growth Rate","Taux de croissance annuel",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","LblScen4","Scenario 4","Scénario 4"]
["Cell",3,"$AT$7","Annual Growth Rate","Taux de croissance annuel",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","LblScen5","Scenario 5","Scénario 5"]
["Cell",3,"$AJ$7","Annualized (all costs)","Tous les coûts annualisés",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonAggregate","Aggregate Scenarios","Regrouper les scénarios"]
["Cell",3,"$AN$7","Annualized (all costs)","Tous les coûts annualisés",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonCancel","CANCEL","ANNULER"]
["Cell",3,"$AR$7","Annualized (all costs)","Tous les coûts annualisés",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonBrowse1","BROWSE","PARCOURIR"]
["Cell",4,"$AL$7","Annualized (all costs)","Tous les coûts annualisés",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonBrowse2","BROWSE","PARCOURIR"]
["Cell",4,"$AD$7","Annualized (all costs)","Tous les coûts annualisés",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonBrowse3","BROWSE","PARCOURIR"]
["Cell",4,"$AH$7","Annualized (all costs)","Tous les coûts annualisés",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonBrowse4","BROWSE","PARCOURIR"]
["Cell",4,"$W$6","Assumptions , Description & Notes","Suppositions, description et remarques",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonBrowse5","BROWSE","PARCOURIR"]
["Cell",2,"D3","Assumptions / notes","Suppositions et remarques",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","AddNewEntrants","Include costs for new entrants in calculations?","Inclure les coûts pour les nouvelles entreprises dans les calculs?"]
["Cell",3,"AB6","Assumptions / Notes","Suppositions et remarques",null,null,null,null,null,null,null,null,null,null,null,"SelectAB","ButtonCancel","Cancel","Annuler"]
["Cell",5,"$J$3","B. Annualized averages","B. Moyennes annualisées",null,null,null,null,null,null,null,null,null,null,null,"SelectAB","ButtonEdit","Edit","Modifier"]
["Cell",2,"C3","Basic information","Renseignements de base",null,null,null,null,null,null,null,null,null,null,null,"SelectAB","ButtonDelete","Delete","Effacer"]
["Cell",2,"B10","Brief description of the regulation:","Brève description du règlement :",null,null,null,null,null,null,null,null,null,null,null,"SelectCC","ButtonCancel","Cancel","Annuler"]
["Cell",1,"$D$15","Business Counts","Nombres d'entreprises",null,null,null,null,null,null,null,null,null,null,null,"SelectCC","ButtonEdit","Edit","Modifier"]
["Cell",3,"P6","Capital Costs","Coûts d'immobilisation",null,null,null,null,null,null,null,null,null,null,null,"SelectCC","ButtonDelete","Delete","Effacer"]
["Cell",3,"$AD$5","Capital costs","Coûts d'immobilisation",null,null,null,null,null,null,null,null,null,null,null,"CustomGroup","BizCountFrame","Business Count","Nombres d'entreprises"]
["Cell",1,"B15","Complete the \"Profile\" Sheet and select all industries impacted (See instructions on the \"Profile\" and \"Business Counts_Canada\" sheets)","Remplissez la feuille de calcul « Profil » et sélectionnez toutes les industries touchées (voir les directives dans les feuilles de calcul « Profil » et « Nombre d'entreprises_Canada »)"]
["Cell",1,"$C$16","Compliance Costs","Coûts de conformité"]
["Cell",3,"S7","Cost Per Event (Price)","Coût par événement (prix)"]
["Cell",3,"Z7","Cost Per Event (Price)","Coût par événement (prix)"]
["Cell",4,"$U$7","Cost Per Event (Price)","Coût par événement (prix)"]
["Cell",3,"Y7","Cost Per Hour (including Overhead)","Coût par heure (y compris les coûts indirects)"]
["Cell",4,"$T$7","Cost Per Hour (including Overhead) - C","Coût par heure (y compris les coûts indirects) – C"]
["Cell",3,"Q7","Cost per Unit (Leave Blank if N/A)","Coût par unité (laisser vide si S.O.)"]
["Cell",3,"$B$7","Description","Description"]
["Cell",4,"$B$7","Description","Description"]
["Cell",3,"B4","Discount Rate ","Taux d'actualisation"]
["Cell",2,"B17","Discount rate*** for the analysis (7%)","Taux d'actualisation*** pour l'analyse (7 %)"]
["Cell",3,"F7","End Year (only if custom)","Année de fin (seulement s'il s'agit d'une activité adaptée)"]
["Cell",4,"$F$7","End Year (only if custom)","Année de fin (seulement s'il s'agit d'une activité adaptée)"]
["Cell",1,"B14","Ensure that macros are enabled (security level should be set at \"medium\" or \"low\" in Tools/Macros/Security (Excel 2003)). For Excel 2010 users, be sure to enable content when opening the file or through the file menu.","Assurez-vous que les macros sont activées (le niveau de sécurité devrait être fixé à « moyen » ou à « faible » selon le chemin suivant : Outils/Macros/Sécurité (Excel 2003)). Consultez la structure du modèle et les définitions de coûts."]
["Cell",1,"B18","For the Small Business Lens regulatory flexibility analysis, run the calculator once for the initial option, export the Scenario File, and press \"Set Initial Option\".   This will copy the results to the \"Initial Option\"  in the below table.\n\n Next, change the required inputs  to match the  flexible option.  The table below will now have both the initial option results and the flexible option results and can be copy and pasted for inclusion in the Small Business Lens section of the RIAS. \n\nIt is a good idea to also export the flexible option to a separate scenario file for future reference.\n","En ce qui concerne l'analyse de flexibilité réglementaire relative à la Lentille des petites entreprises, exécutez le calculateur une fois pour établir l'option initiale, exportez le fichier de scénario, puis appuyez sur le bouton « Établir l'option initiale ». Cela permettra de copier les résultats dans l'« Option initiale » figurant dans le tableau ci-dessous. Ensuite, changez les données à entrer pour qu'elles correspondent à l'option flexible. Le tableau ci-dessous comportera à la fois les résultats initiaux de l'option initiale et ceux de l'option flexible, et il peut être copié  dans la section sur la Lentille des petites entreprises du Résumé d'étude d'impact de la réglementation. Il est recommandé également d'exporter l'option flexible dans un fichier de scénario distinct à titre de référence future.   "]
["Cell",3,"R7","Frequency (Times per Year)","Fréquence (nombre de fois par année)"]
["Cell",3,"X7","Frequency (times per year)","Fréquence (nombre de fois par année)"]
["Cell",4,"$S$7","Frequency (times per year) - G","Fréquence (nombre de fois par année) – G"]
["Cell",2,"F23","Growth Rate","Taux de croissance"]
["Cell",1,"B17","If applying the One-for-One Rule, complete the \"Administrative Costs\" sheet only. ","Si la règle du « un pour un » est appliquée, veuillez remplir uniquement la feuille portant sur les coûts administratifs."]
["Cell",1,"B16","If applying the Small Business Lens, complete the \"Compliance Costs\" and \"Administrative Costs\" sheets. Custom forms are available to enter the required information.  These can be opened either via the \"Regulatory Cost Calculator\" Ribbon in the menu, or by control buttons on the sheets.   Alternatively, cost item can be entered manually in the spreadsheet. ","Si la Lentille des petites entreprises est appliquée, veuillez remplir les feuilles sur les coûts de conformité et les coûts administratifs. Vous pouvez entrer les renseignements requis au moyen des formulaires personnalisés. Ceux-ci peuvent être ouverts soit par l'intermédiaire du ruban du « Calculateur des coûts de la réglementation » dans le menu ou bien des boutons de contrôle sur les feuilles. Il est également possible d'entrer l'élément de coût manuellement dans la feuille."]
["Cell",3,"K7","UPFRONT TIMING - Include Existing Businesses &  New Entrants? / ONGOING TIMING - Include ONLY New Entrants?","Inclure les nouveaux intervenants?"]
["Cell",4,"$K$7","UPFRONT TIMING - Include Existing Businesses &  New Entrants? / ONGOING TIMING - Include ONLY New Entrants?","Inclure les nouveaux intervenants?"]
["Cell",2,"B39","Industry","Industrie"]
["Cell",3,"U7","Internal or External Staff?","Personnel interne ou externe?"]
["Cell",4,"$P$7","Internal or External Staff?","Personnel interne ou externe?"]
["Cell",3,"U6","Labour costs","Coûts de la main-d'œuvre"]
["Cell",4,"$P$6","Labour costs","Coûts de la main-d'œuvre"]
["Cell",3,"$AF$5","Labour costs","Coûts de la main-d'œuvre"]
["Cell",2,"B38","List of industries impacted (do not enter data here):","Liste des industries touchées (ne pas entrer de données ici)"]
["Cell",5,"$E$4","Medium and large businesses","Moyennes et grandes entreprises"]
["Cell",5,"$M$4","Medium and large businesses","Moyennes et grandes entreprises"]
["Cell",3,"$AV$7","Medium+","Moyennes et grandes entreprises"]
["Cell",3,"$AY$7","Medium+","Moyennes et grandes entreprises"]
["Cell",4,"$AP$7","Medium+","Moyennes et grandes entreprises"]
["Cell",1,"$C$14","Model Structure","Structure du modèle"]
["Cell",2,"B4","Name of regulatory change:","Nom de la modification réglementaire :"]
["Cell",3,"$BB$7","New Entrants Period 0 - Medium+","Nouvelles entreprises - Période 0 - Moyennes et grandes entreprises"]
["Cell",3,"$BE$7","New Entrants Period 0 - Medium+","Nouvelles entreprises - Période 0 - Moyennes et grandes entreprises"]
["Cell",4,"$AS$7","New Entrants Period 0 - Medium+","Nouvelles entreprises - Période 0 - Moyennes et grandes entreprises"]
["Cell",3,"$BA$7","New Entrants Period 0 - Small","Nouvelles entreprises - Période 0 - Petites"]
["Cell",3,"$BD$7","New Entrants Period 0 - Small","Nouvelles entreprises - Période 0 - Petites"]
["Cell",4,"$AR$7","New Entrants Period 0 - Small","Nouvelles entreprises - Période 0 - Petites"]
["Cell",3,"$BC$7","New Entrants Period 0 - Total","\nNouvelles entreprises - Période 0 - Totaux"]
["Cell",3,"$BF$7","New Entrants Period 0 - Total","\nNouvelles entreprises - Période 0 - Totaux"]
["Cell",4,"$AT$7","New Entrants Period 0 - Total","\nNouvelles entreprises - Période 0 - Totaux"]
["Cell",3,"B3","Note: all costs are in 2012 Canadian dollars","Remarque : tous les coûts sont en dollars canadiens de 2012"]
["Cell",3,"$A$7","Number","Nombre"]
["Cell",4,"$A$7","Number","Nombre"]
["Cell",3,"P7","Number of Units (Leave Blank if N/A)","Nombre d'unités (laisser vide si S.O.)"]
["Cell",5,"$G$5","Per business \n(average)","Par entreprise\n(moyenne)"]
["Cell",5,"$O$5","Per business \n(average)","Par entreprise\n(moyenne)"]
["Cell",5,"$E$5","Per medium and large business (average)","Par moyenne et grande entreprise (moyenne)"]
["Cell",5,"$M$5","Per medium and large business (average)","Par moyenne et grande entreprise (moyenne)"]
["Cell",5,"$C$5","Per small business (average)","Par petite entreprise (moyenne)"]
["Cell",5,"$K$5","Per small business (average)","Par petite entreprise (moyenne)"]
["Cell",3,"$AD$6","Periodic discount rate","Taux d'actualisation périodique"]
["Cell",3,"$AF$6","Periodic discount rate","Taux d'actualisation périodique"]
["Cell",4,"$Y$6","Periodic discount rate","Taux d'actualisation périodique"]
["Cell",3,"$AE$6","Periodic factor","Facteur périodique"]
["Cell",4,"$Z$6","Periodic factor","Facteur périodique"]
["Cell",1,"$C$15","Profile","Profil"]
["Cell",1,"A1",{"$f":"CONCATENATE(\"Regulatory Costing Calculator \", VersionNumber)","v":"Regulatory Costing Calculator 2.2"},{"$f":"CONCATENATE(\"Calculateur des coûts de la réglementation \", VersionNumber)","v":"Calculateur des coûts de la réglementation 2.2"}]
["Cell",1,"$C$18","Reporting","Reddition de comptes"]
["Cell",2,"B8","Responsible Department (s):","Ministères responsables :"]
["Cell",2,"B6","Select type:","Sélectionner le type :"]
["Cell",3,"$AU$7","Small","Petites entreprises"]
["Cell",3,"$AX$7","Small","Petites entreprises"]
["Cell",4,"$AO$7","Small","Petites entreprises"]
["Cell",5,"$C$4","Small businesses","Petites entreprises"]
["Cell",5,"$K$4","Small businesses","Petites entreprises"]
["Cell",3,"V7","Staff Level (leave blank if N/A)","Niveau du personnel (laisser vide si S.O.)"]
["Cell",4,"$Q$7","Staff Level (leave blank if N/A)","Niveau du personnel (laisser vide si S.O.)"]
["Cell",3,"H7","Stakeholder Group","Groupe d'intervenant"]
["Cell",4,"$H$7","Stakeholder Group","Groupe d'intervenant"]
["Cell",3,"I7","Stakeholder Size","Taille de l'intervenant"]
["Cell",4,"$I$7","Stakeholder Size","Taille de l'intervenant"]
["Cell",3,"H6","Stakeholders impacted","Intervenants touchés"]
["Cell",4,"$H$6","Stakeholders impacted","Intervenants touchés"]
["Cell",3,"E7","Start Year (only if custom)","Année de début (seulement s'il s'agit d'une activité adaptée)"]
["Cell",4,"$E$7","Start Year (only if custom)","Année de début (seulement s'il s'agit d'une activité adaptée)"]
["Cell",1,"A14","Step 1","Étape 1"]
["Cell",1,"A15","Step 2","Étape 2"]
["Cell",1,"A16","Step 3","Étape 3"]
["Cell",1,"A17","Step 4","Étape 4"]
["Cell",1,"A18","Step 5","Étape 5"]
["Cell",2,"B22","Table of stakeholder groups and business sizes","Tableau sur les groupes d'intervenants et les tailles d'entreprises"]
["Cell",2,"A1","The Regulatory Costing Calculator","Calculateur des coûts de la réglementation"]
["Cell",5,"$A$1","The Regulatory Costing Calculator - Treasury Board of Canada Secretariat","Calculateur des coûts de la réglementation – Secrétariat du Conseil du Trésor du Canada "]
["Cell",2,"$A$1","The Regulatory Costing Calculator - Treasury Board of Canada Secretariat","Calculateur des coûts de la réglementation – Secrétariat du Conseil du Trésor du Canada"]
["Cell",3,"$A$1","The Regulatory Costing Calculator - Treasury Board of Canada Secretariat","Calculateur des coûts de la réglementation – Secrétariat du Conseil du Trésor du Canada"]
["Cell",4,"$A$1","The Regulatory Costing Calculator - Treasury Board of Canada Secretariat","Calculateur des coûts de la réglementation – Secrétariat du Conseil du Trésor du Canada"]
["Cell",3,"F4","Time period (years)","Durée (années)"]
["Cell",2,"B14","Time period for the analysis (minimum 10 years)","Période de l'analyse (minimum de 10 ans)"]
["Cell",3,"W7","Time spent (hours)","Temps consacré (heures)"]
["Cell",4,"$R$7","Time spent (hours) - D","Temps consacré (heures) – D"]
["Cell",3,"D6","Timing","Calendrier"]
["Cell",3,"D7","Timing","Échelonnement"]
["Cell",4,"$D$7","Timing","Échelonnement"]
["Cell",4,"$D$6","Timing","Calendrier"]
["Cell",3,"$AW$7","Total","Total"]
["Cell",4,"$AQ$7","Total","Total"]
["Cell",3,"N7","Total # of Stakeholders Impacted","Nombre total d'intervenants touchés"]
["Cell",4,"$N$7","Total # of Stakeholders Impacted - E","Nombre total d'intervenants touchés – E"]
["Cell",3,"$AH$6","Total costs (all business sizes)","Coûts totaux (entreprises de toute taille)"]
["Cell",4,"$AB$6","Total costs (All Business sizes)","Coûts totaux (entreprises de toute taille)"]
["Cell",3,"$AP$6","Total costs (medium and large businesses)","Coûts totaux (moyennes et grandes entreprises)"]
["Cell",4,"$AJ$6","Total costs (medium+)","Coûts totaux (moyennes et grandes entreprises)"]
["Cell",3,"$AL$6","Total costs (small businesses)","Coûts totaux (petites entreprises)"]
["Cell",4,"$AF$6","Total costs (small businesses)","Coûts totaux (petites entreprises)"]
["Cell",4,"$AC$7","Total present value (all costs- A)","Valeur actualisée totale (tous les coûts – A)"]
["Cell",3,"$AI$7","Total present value (all costs)","Valeur actualisée totale (tous les coûts)"]
["Cell",3,"$AM$7","Total present value (all costs)","Valeur actualisée totale (tous les coûts)"]
["Cell",3,"$AQ$7","Total present value (all costs)","Valeur actualisée totale (tous les coûts)"]
["Cell",4,"$AG$7","Total present value (all costs)","Valeur actualisée totale (tous les coûts)"]
["Cell",4,"$AK$7","Total present value (all costs)","Valeur actualisée totale (tous les coûts)"]
["Cell",3,"$AZ$7","Totals","Totaux"]
["Cell",3,"$F$119","Totals:","Totaux :"]
["Cell",4,"$C$7","Type","Type"]
["Cell",3,"$AH$7","Upfront costs (first year)","Coûts initiaux (première année)"]
["Cell",3,"$AL$7","Upfront costs (first year)","Coûts initiaux (première année)"]
["Cell",3,"$AP$7","Upfront costs (first year)","Coûts initiaux (première année)"]
["Cell",4,"$AB$7","Upfront costs (first year)","Coûts initiaux (première année)"]
["Cell",4,"$AF$7","Upfront costs (first year)","Coûts initiaux (première année)"]
["Cell",4,"$AJ$7","Upfront costs (first year)","Coûts initiaux (première année)"]
["Cell",2,"B12","Year of registration (YYYY)*:","Année de l'enregistrement (AAAA)* :"]
["Cell",4,"$F$119","Totals:","Totaux :"]
["Cell",4,"$F$120","(May not add up due to rounding)","(Les résultats peuvent ne pas être exacts en raison de l'arrondissement.)"]
["Cell",5,"$B$6","Total administrative costs (present value)","Coûts administratifs totaux (valeur actualisée)"]
["Cell",5,"$B$17","Total compliance costs (present value)","Coûts de conformité totaux (valeur actualisée)"]
["Cell",5,"$B$28","Total costs (present value)","Coûts totaux (valeur actualisée)"]
["Cell",5,"$J$6","Total administrative costs (annualized)","Coûts administratifs totaux (valeur annualisée)"]
["Cell",5,"$J$17","Total compliance costs (annualized)","Coûts de conformité totaux (valeur annualisée)"]
["Cell",5,"$B$42","(1) \"One-for-One\" Rule","(1) Règle du « un pour un »"]
["Cell",5,"$B$43","(applies to administrative costs only)","(applicable aux coûts administratifs seulement)"]
["Cell",5,"$C$47","Values to report in Regulatory Impact Analysis Statement:","Valeurs à communiquer dans le Résumé de l'étude d'impact de la réglementation"]
["Cell",5,"$D$47","Rounding:","Arrondissement"]
["Cell",5,"$B$49","Annualized Administrative Costs Per Business  ($2012)","Coûts administratifs annualisés par entreprise (en dollars de 2012)"]
["Cell",5,"$B$50","If proposal is an \"OUT\", these values are decreases in administrative costs","Si la proposition est une suppression, ces valeurs représentent une diminution des coûts administratifs"]
["Cell",5,"$E$47","Unit of Measure","Unité de mesure"]
["Cell",5,"$E$48","Constant 2012 dollars, Present Value Base Year 2012","Dollars constants de 2012, année de base de la valeur actualisée 2012"]
["Cell",5,"$E$49","Constant 2012 dollars, Present Value Base Year 2012","Dollars constants de 2012, année de base de la valeur actualisée 2012"]
["Cell",5,"$B$55","(2) Small Business Lens","(2) Lentille des petites entreprises"]
["Cell",5,"$B$56","(applies to both administrative and compliance costs)","(applicable aux coûts administratifs et aux coûts de conformité)"]
["Cell",5,"$B$57","Regulatory Flexibility Analysis Statement","Énoncé d'analyse de flexibilité réglementaire"]
["Cell",5,"$B$62","Short Description","Brève description"]
["Cell",5,"$C$61","Flexible Option","Option flexible"]
["Cell",5,"$E$61","Initial Option","Option initiale"]
["Cell",5,"$B$63","Number of small businesses impacted:","Nombre de petites entreprises touchées :"]
["Cell",5,"$C$64","Annualized average ($2012)","Moyenne annualisée (en dollars de 2012)"]
["Cell",5,"$D$64","Present Value ($2012)","Valeur actualisée (en dollars de 2012)"]
["Cell",5,"$E$64","Annualized ($2012)","Moyenne annualisée (en dollars de 2012)"]
["Cell",5,"$F$64","Present Value ($2012)","Valeur actualisée (en dollars de 2012)"]
["Cell",5,"$B$65","Compliance costs","Coûts de conformité"]
["Cell",5,"$B$66","Administrative costs","Coûts administratifs"]
["Cell",5,"$B$67","Total costs","Coûts totaux"]
["Cell",5,"$B$68","Average cost per small business","Coût moyen par petite entreprise"]
["Cell",5,"$B$69","Risk considerations","Considérations liées aux risques"]
["Cell",5,"$H$63","Rounding:","Arrondissement"]
["Cell",5,"$H$64","Annualized","Valeur annualisée"]
["Cell",5,"$I$64","Present Value","Valeur actualisée"]
["Cell",5,"$J$28","Total costs (annualized)","Coûts totaux (annualisés)"]
["Cell",1,"$A$3","Initial model based on the \"Regulatory Cost Model\", developed by the Government of Alberta, Regulatory Review Secretariat. Model adapted for the Government of Canada by the Regulatory Affairs Sector of the Treasury Board of Canada Secretariat.  ","Le modèle initial est fondé sur le « Regulatory Cost Model » (modèle de coûts de la réglementation), élaboré par le Secrétariat d'examen réglementaire du gouvernement de l'Alberta. Le modèle est adapté au gouvernement du Canada par le Secteur des affaires réglementaires du Secrétariat du Conseil du Trésor du Canada. "]
["Cell",1,"$A$4","Objective: ","Objectif :"]
["Cell",1,"$B$4","Quantify and monetize (1) the direct administrative costs associated with INs and OUTs under the \"One-for-One\" Rule, and (2) the direct compliance and administrative costs associated with flexible options for the Small Business Lens.","Quantifier et monétiser (1) les coûts administratifs directs associés aux AJOUTS et aux SUPPRESSIONS dans le cadre de la règle du « un pour un », et (2) les coûts administratifs et de conformité directs associés aux options flexibles de la Lentille des petites entreprises."]
["Cell",1,"$A$5","Version Date:","Date de la version actuelle :"]
["Cell",1,"$A$6","Methodology:","Méthode :"]
["Cell",1,"$B$6","Standard Cost Model:","Modèle des coûts standard :"]
["Cell",1,"$A$8","Refer to the TBS Guides for the “One-for-One” Rule and the Small Business Lens for definitions and instructions on the \"One-for-One\" Rule and the Small Business Lens. ","Reportez-vous aux guides du SCT en ce qui concerne la règle du « un pour un » et la Lentille de petites entreprises pour obtenir les définitions et les instructions au sujet de ces dernières."]
["Cell",1,"$A$12","Step-by-Step Guide:","Guide étape par étape"]
["Cell",1,"$A$13","Step","Étape"]
["Cell",1,"$B$13","Instructions","Instructions"]
["Cell",1,"$C$13","Relevant sheets:","Feuilles applicables"]
["Cell",1,"$A$2","For Support Contact:","Pour obtenir de l'aide, veuillez communiquer avec :"]
["Cell",4,"$B$4","Discount Rate ","Taux d'actualisation"]
["Cell",4,"$F$4","Time period (years)","Durée (années)"]
["Cell",4,"$C$144","Returning and reporting or submitting informations","Déclaration et communication de renseignements"]
["Cell",4,"$C$145","Authorizations","Autorisations"]
["Cell",4,"$C$146","Notification of activities","Avis relatifs aux activités"]
["Cell",4,"$C$147","Familiarization with the information obligation","Familiarisation avec les obligations liées à l'information"]
["Cell",4,"$C$148","Information retrieval","Récupération d'information"]
["Cell",4,"$C$149","Calculation, assessment and checking","Calculs, évaluation et vérification"]
["Cell",4,"$C$150","Meetings","Réunions"]
["Cell",4,"$C$151","Copying, distribution, filing, etc","Copie, distribution, classement, etc."]
["Cell",4,"$C$152","Enforcement, audits and inspections","Application, vérifications et inspections"]
["Cell",4,"$C$153","Other","Autres"]
["Cell",5,"$R$3","C. Administrative Burden Types","C. Types de fardeau administratif "]
["Sheet",4,null,"Admin Costs","Coûts administratifs"]
["Sheet",6,null,"Business Counts","Nombres d'entreprises"]
["Sheet",3,null,"Compliance Costs","Coûts de conformité"]
["Sheet",9,null,"Controls","Contrôles"]
["Sheet",7,null,"Labour Costs","Coûts de la main-d'œuvre"]
["Sheet",1,null,"Model Structure","Structure du modèle"]
["Sheet",2,null,"Profile","Profil"]
["Sheet",5,null,"Reporting","Reddition de comptes"]
["Sheet",8,null,"Version History","Historique des versions"]
["Cell",7,"$A$4","01 Canada average","01 Moyenne canadienne"]
["Cell",7,"$A$5","02 Senior management","02 Cadres supérieurs"]
["Cell",7,"$A$6","03 Other management","03 Autres cadres"]
["Cell",7,"$A$7","04 Administrative support","04 Soutien administratif"]
["Cell",7,"$A$8","05 Clerical","05 Personnel de bureau"]
["Cell",7,"$A$9","06 Accountant","06 Comptable"]
["Cell",7,"$A$10","07 Lawyer","07 Avocat"]
["Cell",7,"$A$11","08 Natural and applied sciences","08 Sciences naturelles et appliquées"]
["Cell",7,"$A$12","09 Health professionals, nurses and related","09 Les professionnels de santé, les infirmières et connexes"]
["Cell",7,"$A$13","10 Health technicians and related","10 Les techniciens de la santé et connexes"]
["Cell",7,"$A$14","11 Teachers and professors","11 Enseignants"]
["Cell",7,"$A$15","12 Art, culture, recreation and sport","12 Art, culture, sports et loisirs"]
["Cell",7,"$A$16","13 General sales and services","13 Les ventes et les services généraux"]
["Cell",7,"$A$17","14 Retail sales","14 Les ventes au détail"]
["Cell",7,"$A$18","15 Food and beverage services","15 Services des aliments et boissons"]
["Cell",7,"$A$19","16 Protective service occupations","16 Personnel des services de protection"]
["Cell",7,"$A$20","17 Childcare and home support workers","17 Personnel de soutien familial et de garderie"]
["Cell",7,"$A$21","18 Travel and accommodation workers, recreation","18 Travailleurs de déplacement et d'hébergement, loisirs"]
["Cell",7,"$A$22","19 Contractors and supervisors in trades and transportation","19 Entrepreneurs et contremaîtres du personnel des métiers et des transports"]
["Cell",7,"$A$23","20 Construction trades","20 Personnel des métiers de la construction"]
["Cell",7,"$A$24","21 Other trades occupations","21 Autres métiers"]
["Cell",7,"$A$25","22 Transport and equipment operators","22 Transport et conducteurs d'équipement lourd"]
["Cell",7,"$A$26","23 Trades helpers and Labourers","23 Des métiers et manoeuvres"]
["Cell",7,"$A$27","24 Oil and gas, agriculture and forestry workers","24 Les travailleurs du pétrole et du gaz, de l'agriculture et de la foresterie"]
["Cell",7,"$A$28","25 Manufacturing and processing workers","25 Les travailleurs de fabrication et de transformation"]
["Cell",7,"$A$29","26 Machine operators and assemblers","26 Surveillants, conducteurs de machines"]
["Cell",7,"$A$30","27 Manufacturing labourers","27 Manoeuvres dans la fabrication"]
["Cell",9,"$A$119","Internal","Interne"]
["Cell",9,"$A$120","External","Externe"]
["Cell",9,"$A$9","\"IN\" (One-for-One Rule)","Ajout"]
["Cell",9,"$A$10","\"OUT\" (One-for-One Rule)","Suppression"]
["Cell",9,"$A$11","Initial option (Small Business Lens)","Initial Option French"]
["Cell",9,"$A$12","Flexible option (Small Business Lens)","Flex option french"]
["Cell",9,"$A$13","Other","Autre"]
["Cell",6,"$C$14","Small","Petite"]
["Cell",6,"$D$14","Medium+","Moyenne +"]
["Cell",6,"$E$14","Total","Totaux"]
["Cell",7,"$A$1","Table 282-0070 Labour force survey estimates (LFS), wages of employees by type of work, National Occupational Classification for Statistics (NOC-S), sex and age group annual (current dollars)","Tableau 282-0070 Enquête sur la population active (EPA), estimations du salaire des employés selon le genre de travail, la Classification nationale des professions pour statistiques (CNP-S), le sexe et le groupe d'âge annuel (dollars courants)"]
["Cell",7,"$C$1","Average Hourly Wage Rate  ($Can)","Salaire horaire moyen ($Can)"]
["Cell",7,"$D$1","Wages based on: \nGeography = Canada\nWages = Average hourly wage rate\nType of work = Full-time employees\nSex = Both sexes\nAge group = 15 years and over","Géographie = Canada\n Salaire 1  = Salaire horaire moyen\n Genre de travail = Employés à temps plein 2 \n Sexe = Les deux sexes\n Groupe d'âge = 15 ans et plus"]
["Button",6,"ClearNAICS","Clear Selection","Effacer la sélection"]
["Cell",7,"$A$31","28 Custom - add wage rate (2012 dollars) in the Prices tab, cell C32 and specify the occupation in the assumptions column","28 Personnalisée - ajouter des taux de salaire (2012 dollars) dans le prix onglet, C32 de cellules et de préciser l'occupation dans la colonne des hypothèses"]
["Cell",7,"$A$32","29 Custom - add wage rate (2012 dollars) in the Prices tab, cell C32 and specify the occupation in the assumptions column","29 Personnalisée - ajouter des taux de salaire (2012 dollars) dans le prix onglet, C32 de cellules et de préciser l'occupation dans la colonne des hypothèses"]
["Cell",7,"$A$33","30 Custom - add wage rate (2012 dollars) in the Prices tab, cell C33 and specify the occupation in the assumptions column","30 Personnalisée - ajouter des taux de salaire (2012 dollars) dans le prix onglet, C32 de cellules et de préciser l'occupation dans la colonne des hypothèses"]
["Cell",7,"$A$34","31 Custom - add wage rate (2012 dollars) in the Prices tab, cell C34 and specify the occupation in the assumptions column","31 Personnalisée - ajouter des taux de salaire (2012 dollars) dans le prix onglet, C32 de cellules et de préciser l'occupation dans la colonne des hypothèses"]
["Cell",7,"$A$35","32 Custom - add wage rate (2012 dollars) in the Prices tab, cell C35 and specify the occupation in the assumptions column","32 Personnalisée - ajouter des taux de salaire (2012 dollars) dans le prix onglet, C32 de cellules et de préciser l'occupation dans la colonne des hypothèses"]
["Cell",7,"$D$2","ASSUMPTIONS","Suppositions"]
["Cell",4,"$B$127","1. Returning and reporting or submitting information: In cases where compliance with an information obligation requires the submission of information on the business, the information must be sent to the federal government.","1. Déclaration et communication d'informations : dans les cas où, conformément à une exigence relative aux renseignements, il faut présenter des informations sur l'entreprise au gouvernement fédéral."]
["Cell",4,"$B$128","2. Authorizations: Completing an application seeking permission for or exemption from the federal government from activities, including applications for authorization to carry out activities. In general, this does not include pre-market approval processes (e.g., pharmaceuticals, medical devices, pesticides, telecommunication devices and other goods) because the costs associated with these processes are generally considered to be compliance costs.","2. Autorisations : le remplissage de formulaires pour demander au gouvernement fédéral d'accorder des autorisations ou des exemptions relatives aux activités, y compris les demandes présentées pour obtenir l'autorisation de mener des activités. En général, les processus pour faire approuver la vente de produits sur le marché (p. ex., les produits pharmaceutiques, les dispositifs médicaux, les pesticides, les appareils de télécommunications et d'autres biens) ne sont pas des éléments du fardeau administratif, car les coûts connexes sont considérés comme étant des coûts d'observation."]
["Cell",4,"$B$129","3. Notification of activities: This relates to businesses having to notify the federal government of activities.","3. Avis relatifs aux activités : Cet élément est lié à l'obligation imposée aux entreprises d'aviser le gouvernement fédéral de leurs activités."]
["Cell",4,"$B$130","4. Familiarization with the information obligation: The resources spent by businesses to familiarize themselves with a given federal government information obligation. This would apply only to regulatory changes that represent a strong deviation from current practice.","4. Prise de connaissance d'une obligation relative à la déclaration des informations : Les ressources consacrées par les entreprises à la prise de connaissance d'une obligation donnée relative à la déclaration des informations imposée par le gouvernement fédéral. Cette définition s'appliquerait uniquement aux modifications réglementaires qui changent les pratiques en vigueur de façon importante."]
["Cell",4,"$B$131","5. Information retrieval: Retrieving the relevant figures and information needed to comply with a given federal government information obligation.","5. Récupération de l'information : La récupération de données et d'informations pertinentes pour respecter une obligation en matière de déclaration de renseignements imposée par le gouvernement fédéral."]
["Cell",4,"$B$132","6. Calculation, assessment and checking: Performing the necessary calculations, assessment of information and checking of calculated figures to ensure that the information is accurate.","6. Calculs, évaluation et vérification : Les mesures prises pour effectuer les calculs, évaluer les informations et vérifier les chiffres calculés en vue d'assurer l'exactitude des informations."]
["Cell",4,"$B$133","7. Meetings: Includes meetings held internally between the various personnel groups involved in complying with the information obligation. Also includes external meetings held in cases where compliance with the information obligation requires meetings with an auditor, lawyer or the like.","7. Réunions : Cet élément comprend les réunions internes tenues par divers groupes d'employés chargés de prendre des mesures pour respecter une obligation en matière d'information. Il comprend également les réunions externes dans les cas où le respect de cette obligation nécessite des réunions avec des vérificateurs, des avocats ou d'autres professionnels comparables."]
["Cell",4,"$B$134","8. Copying, distribution, filing, etc.: In some cases, the report is copied, distributed or filed in order to comply with a federal government obligation.","8. La reproduction, la diffusion, le classement, etc. : Dans certains cas, des rapports sont copiés, diffusés et/ou classés pour respecter des obligations imposées par le gouvernement fédéral."]
["Cell",4,"$B$135","9. Enforcement, audits and inspections: This relates to informing and assisting federal government inspectors who carry out inspections of and auditing work for a business, or who visit a business in connection with enforcement of a regulation. This should be calculated only if the requirements (e.g., number of inspections per year) are included in the regulation.","9. Application, vérifications et inspections : Cet élément est lié aux mesures prises pour aviser et aider les agents du gouvernement fédéral qui effectuent les travaux d'inspection et de vérification des entreprises ou qui visitent les entreprises dans le cadre de l'application d'un règlement. Cet élément du fardeau devrait être pris en compte uniquement lorsque les exigences connexes (p. ex., le nombre d'inspections par an) sont énoncées dans le règlement."]
["Cell",4,"$B$124","*List of Activities Considered to Be Administrative Burden ","*Liste des activités considérées comme éléments du fardeau administratif"]
["Cell",4,"$B$125","Source: TBS guide for the \"One-for-One\" Rule, Appendix A","Source :Guide sur la règle du « un pour un », Annexe A"]
["Cell",6,"$A$11","Select the industry sectors affected by your proposal by entering \"1\" next to the industry sector in the \"Selection column\". Use the \"clear selection\" button to clear all choices. The total number of firms based on your selection is automatically updated on the \"Profile\" tab.","Sélectionnez les secteurs de l'industrie touchés par votre proposition en entrant \"1\" à côté du secteur de l'industrie dans la colonne \"Sélection\". Utilisez le bouton \"Effacer la sélection\" pour effacer tous les choix. Le nombre total d'entreprises en fonction de votre sélection est automatiquement mis à jour sur l'onglet \"Profil\"."]
["Cell",6,"$A$10","Instructions:","Instructions:"]
["Cell",6,"$A$15","Selections","Sélections"]
["Cell",6,"$B$15","Industry","Total (Tous les Industries)"]
["Cell",2,"$D$14","Enter the time period for the analysis, in years. This is the period over which costs will be discounted (min. 10 years). For the One-for-One Rule, the time period must be 10 years, whether the regulatory change assessed is an IN or an OUT.","Entrez la période de temps pour l'analyse, dans les années. Ceci est la période pendant laquelle les coûts seront actualisés (min. 10 ans). Pour la règle d'un-pour-un, la période de temps doit être de 10 ans, peu importe si le changement de réglementation évaluée est un ajout ou une suppression."]
["Cell",2,"$D$12","Year must be a whole number greater than 2012.","L'année doit être un nombre entier supérieur à 2012."]
["Cell",2,"$D$17","Enter the discount rate for the analysis in %. For the One-for-One Rule, the discount rate must be set at 7%, whether the regulatory change assessed is an IN or an OUT. ","Entrez le taux d'actualisation pour l'analyse en pour cent. Pour la règle d'un-pour-un, le taux d'actualisation doit être fixé à 7%, , peu importe si le changement de réglementation évaluée est un ajout ou une suppression."]
["Cell",9,"$Q$5","TRUE","VRAI"]
["Cell",9,"$Q$6","FALSE","FAUX"]
["Cell",5,"$B$48","Annualized administrative costs (constant 2012 $)","Valeur annualisée des coûts liés au fardeau administratif"]
["Button",1,"UpgradeBtn","Check for a New Version of the Calculator","Vérifiez si une nouvelle version de la calculatrice est disponible"]
["Button",5,"Button 11","Copy One-for-One Table","Copier le tableau lié à la règle du « un pour un »"]
["Button",5,"Button 12","Copy SBL Table","Copier le tableau de la Lentille des petites entreprises"]

{"sheet":"VersionCheck","index":10,"n_rows":88,"n_cols":3,"rows_kept":88,"cut":false,"hidden":true,"merged":[]}
["Language selection"]
["Français"]
["Government of Canada"]
["Search"]
[]
["Search website"]
["Search"]
["GCpedia "]
["GCintranetGCintranet"]
["GCconnexGCconnex"]
["Regulatory Costing Calculator - Calculateur des coûts de la réglementation"]
["From GCpedia"]
["Jump to: navigation, search"]
[]
["Version Number","Date of Update","Description of Changes"]
[2.2000000000000002,"28-04-2016","Added additional space for up to 110 cost item entries for compliance and administrative costs. Added ability to check for new updates."]
[]
[null,null,"New menu item to automate process of sending a copy of Calculator file to developer with question from user."]
[]
["*Please add any content here, below the table. The table is referenced by a web-query in the Regulatory Costing Calculator and moving the position of the table will mess up the query which is used to check if a newer version is available than the one the user currently has."]
[]
["Training Files"]
[]
["Retrieved from \"http://www.gcpedia.gc.ca/gcwiki/index.php?title=Regulatory_Costing_Calculator_-_Calculateur_des_coûts_de_la_réglementation&oldid=1622119\""]
["Navigation menu"]
[]
["Personal tools"]
[]
["English"]
["Create account"]
["Log in"]
["Namespaces"]
[]
["Page"]
["Discussion"]
["Variants"]
[]
["Views"]
[]
["Read"]
["View source"]
["View history"]
["More"]
[]
["Search"]
[]
["GCpedia"]
["Navigation"]
[]
["Main Page"]
["Communities"]
["Projects"]
["Lexiconapedia"]
["Browse Categories"]
["Recent Changes"]
["Random Page"]
["Tag Cloud"]
["Support"]
[]
["Help"]
["Training Resources"]
["FAQ"]
["Sandbox"]
["Feedback"]
["Contact Us"]
["GC 2.0"]
[]
["GCconnex"]
["GCforums"]
["Print/export"]
[]
["Create a book"]
["Download as PDF"]
["Printable version"]
["Tools"]
[]
["What links here"]
["Related changes"]
["Special pages"]
["Permanent link"]
["Page information"]
["This page was last modified on 20 June 2016, at 21:10."]
["Privacy policy"]
["About GCpedia"]
["Terms and conditions of use"]
["Mobile view"]
["Powered by MediaWiki"]
["Top of Page "]