{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Initiative Details","Stakeholder Profile","Costs","Reporting","Business Counts","Labour Costs","Version History","Controls","Translations","CPI","VersionCheck"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":138,"comments":1,"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":"Initiative Details","index":0,"n_rows":38,"n_cols":4,"rows_kept":38,"cut":false,"hidden":false,"merged":[[33,2,33,3],[36,1,36,3],[19,3,20,3],[21,2,21,3],[24,2,24,3],[30,2,30,3],[31,1,31,3],[32,2,32,3],[7,0,7,2],[1,1,1,2],[1,3,1,4],[2,0,2,2],[3,1,3,2],[4,1,4,2]]}
[{"$f":"CONCATENATE(\"Regulatory Costing Calculator V\", VersionNumber)","v":"Regulatory Costing Calculator V3.6"}]
["For Support Contact:","Need Help? Email the developer! \nBesoin d'aide? Envoyez un courrier électronique!!"]
["Initial model based on the \"Regulatory Cost Model\", developed by the Government of Alberta, Regulatory Review Secretariat. Model adapted for the Government of Canada by the Regulatory Affairs Sector of the Treasury Board of Canada Secretariat.  "]
["Objective: ","Quantify and monetize (1) the direct administrative costs associated with INs and OUTs under the one-for-one rule, and (2) the direct compliance and administrative costs associated with flexible options for the small business lens."]
["Version Date:","2019-01-22"]
["Methodology:","Standard Cost Model:","http://www.oecd.org/gov/regulatory-policy/34227698.pdf"]
[]
["Refer to the TBS Guides for the one-for-one rule and the small business lens for definitions and instructions on the one-for-one rule and the small business lens. "]
["Guide for the \"One-for-One\" Rule","Guide sur la règle du « un pour un »"]
["Guide for the Small Business Lens","Guide sur la Lentille des petites entreprises"]
["Initiative Profile"]
[null,null,"Basic information","Assumptions / notes"]
[1,"Name of regulatory change:"]
[]
[2,"Select type:"]
[]
[3,"Responsible Department (s):"]
[]
[4,"Brief description of the regulation:"]
["5A","Price year for the analysis (YYYY):",2012,"Year must be a whole number greater than 2012."]
["5B","Year of registration (YYYY):",2024]
[]
[6,{"$f":"CONCATENATE(\"Time period for the analysis (minimum \", RTRRTimePeriod, \" years):\")","v":"Time period for the analysis (minimum 10 years):"},10,{"$f":"CONCATENATE(\"Enter the time period for the analysis, in years. This is the period over which costs will be discounted (min. \", RTRRTimePeriod, \" years). For the one-for-one rule, the time period must be \", RTRRTimePeriod, \" years.\")","v":"Enter the time period for the analysis, in years. This is the period over which costs will be discounted (min. 10 years). For the one-for-one rule, the time period must be 10 years."}]
[]
[]
[7,{"$f":"CONCATENATE(\"Discount rate for the analysis (\",RTRRDiscount*100,\"%)\")","v":"Discount rate for the analysis (7%)"},7.0000000000000007E-2,{"$f":"CONCATENATE(\"Enter the discount rate for the analysis in %. For the one-for-one rule, the discount rate must be set at \", RTRRDiscount*100,\"%\", \", whether the regulatory change assessed is an IN or an OUT.\")","v":"Enter the discount rate for the analysis in %. For the one-for-one rule, the discount rate must be set at 7%, whether the regulatory change assessed is an IN or an OUT."}]
[null,null,{"$f":"PMT(Discount,Timeperiod,-1)^-1","v":7.0235815409326019}]
[null,null,7]
[]
[]
[null,{"$f":"A2","v":"For Support Contact:"},{"$f":"B2","v":"Need Help? Email the developer! \nBesoin d'aide? Envoyez un courrier électronique!!"}]
[null,{"$f":"A3","v":"Initial model based on the \"Regulatory Cost Model\", developed by the Government of Alberta, Regulatory Review Secretariat. Model adapted for the Government of Canada by the Regulatory Affairs Sector of the Treasury Board of Canada Secretariat.  "}]
[null,{"$f":"A4","v":"Objective: "},{"$f":"B4","v":"Quantify and monetize (1) the direct administrative costs associated with INs and OUTs under the one-for-one rule, and (2) the direct compliance and administrative costs associated with flexible options for the small business lens."}]
[null,{"$f":"A5","v":"Version Date:"},{"$f":"B5","v":"2019-01-22"}]
[null,{"$f":"A6","v":"Methodology:"},{"$f":"B6","v":"Standard Cost Model:"},{"$f":"C6","v":"http://www.oecd.org/gov/regulatory-policy/34227698.pdf"}]
[]
[null,{"$f":"A8","v":"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. "}]
[null,"Policy on Limiting Regulatory Burden on Business","Politique sur la limitation du fardeau réglementaire sur les entreprises"]

{"sheet":"Stakeholder Profile","index":1,"n_rows":129,"n_cols":26,"rows_kept":129,"cut":false,"hidden":false,"merged":[[22,13,22,15],[22,16,22,18]]}
["The Regulatory Costing Calculator - Treasury Board of Canada Secretariat"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Number of Stakeholders, by group and size"]
[null,null,null,null,null,null,null,"Ratios:"]
[null,null,"A","B","C","D","E"]
[null,null,"1. Small Stakeholders","2. Medium and Large Stakeholders","3. All Stakeholders","Growth Rate","Is a Business",null,null,{"$f":"C23","v":"1. Small Stakeholders"},{"$f":"D23","v":"2. Medium and Large Stakeholders"},{"$f":"E23","v":"3. All Stakeholders"},null,"Total Present Value",null,null,"Annualized"]
[null,null,null,null,"ALL","ALL","ALL",null,null,null,null,null,null,"Administrative Costs","Compliance Costs","TOTAL","Administrative Costs","Compliance Costs","TOTAL",null,null,null,null,"All","Business","Non-business"]
[1,"Empty/Vide",null,null,{"$f":"IF($B$25=\"Empty/Vide\",0,$C$25 + $D$25)","v":0},null,null,null,{"$f":"B25","v":"Empty/Vide"},{"$f":"IF(OR(ISBLANK(C25),C25=0),0,(C25/C$57))","v":0},{"$f":"IF(OR(ISBLANK(D25), $D$55=0),0,(D25/D$55))","v":0},{"$f":"IF(OR(E25=\"\",E25=0),0,(E25/E$57))","v":0},null,{"$f":"Costs!AI154","v":""},{"$f":"Costs!AI120","v":""},{"$f":"IF(OR(N25=\"\",O25=\"\"),\"\",O25+N25)","v":""},{"$f":"IF(ISNUMBER(N25),N25/AF,\"\")","v":""},{"$f":"IF(ISNUMBER(O25),O25/AF,\"\")","v":""},{"$f":"IF(OR(Q25=\"\",R25=\"\"),\"\",R25+Q25)","v":""},null,null,null,null,{"$f":"IF(OR($E$57=\"\",$E$57=0),0,E25/$E$57)","v":0},{"$f":"IF(OR($E$55=\"\",$E$55=0),0,E25*OR(G25,G25=\"TRUE\",G25=\"VRAI\")/$E$55)","v":0},{"$f":"IF(OR($E$56=\"\",$E$56=0),0,E25*NOT(OR(G25,G25=\"TRUE\",G25=\"VRAI\"))/$E$56)","v":0}]
[2,"Empty/Vide",null,null,{"$f":"IF($B$26=\"Empty/Vide\",0,$C$26 + $D$26)","v":0},null,null,null,"Empty/Vide",{"$f":"IF(OR(ISBLANK(C26),C26=0),0,(C26/C$57))","v":0},{"$f":"IF(OR(ISBLANK(D26), $D$55=0),0,(D26/D$55))","v":0},{"$f":"IF(OR(E26=\"\",E26=0),0,(E26/E$57))","v":0},null,{"$f":"Costs!AI155","v":""},{"$f":"Costs!AI121","v":""},{"$f":"IF(OR(N26=\"\",O26=\"\"),\"\",O26+N26)","v":""},{"$f":"IF(ISNUMBER(N26),N26/AF,\"\")","v":""},{"$f":"IF(ISNUMBER(O26),O26/AF,\"\")","v":""},{"$f":"IF(OR(Q26=\"\",R26=\"\"),\"\",R26+Q26)","v":""},null,null,null,null,0,{"$f":"IF(OR($E$55=\"\",$E$55=0),0,E26*OR(G26,G26=\"TRUE\",G26=\"VRAI\")/$E$55)","v":0},{"$f":"IF(OR($E$56=\"\",$E$56=0),0,E26*NOT(OR(G26,G26=\"TRUE\",G26=\"VRAI\"))/$E$56)","v":0}]
[3,"Empty/Vide",null,null,{"$f":"IF($B$27=\"Empty/Vide\",0,$C$27 + $D$27)","v":0},null,null,null,"Empty/Vide",{"$f":"IF(OR(ISBLANK(C27),C27=0),0,(C27/C$57))","v":0},{"$f":"IF(OR(ISBLANK(D27), $D$55=0),0,(D27/D$55))","v":0},{"$f":"IF(OR(E27=\"\",E27=0),0,(E27/E$57))","v":0},null,{"$f":"Costs!AI156","v":""},{"$f":"Costs!AI122","v":""},"","","","",null,null,null,null,0,0,0]
[4,"Empty/Vide",null,null,{"$f":"IF($B$28=\"Empty/Vide\",0,$C$28 + $D$28)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI157","v":""},{"$f":"Costs!AI123","v":""},"","","","",null,null,null,null,0,0,0]
[5,"Empty/Vide",null,null,{"$f":"IF($B$29=\"Empty/Vide\",0,$C$29 + $D$29)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI158","v":""},{"$f":"Costs!AI124","v":""},"","","","",null,null,null,null,0,0,0]
[6,"Empty/Vide",null,null,{"$f":"IF($B$30=\"Empty/Vide\",0,$C$30 + $D$30)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI159","v":""},{"$f":"Costs!AI125","v":""},"","","","",null,null,null,null,0,0,0]
[7,"Empty/Vide",null,null,{"$f":"IF($B$31=\"Empty/Vide\",0,$C$31 + $D$31)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI160","v":""},{"$f":"Costs!AI126","v":""},"","","","",null,null,null,null,0,0,0]
[8,"Empty/Vide",null,null,{"$f":"IF($B$32=\"Empty/Vide\",0,$C$32 + $D$32)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI161","v":""},{"$f":"Costs!AI127","v":""},"","","","",null,null,null,null,0,0,0]
[9,"Empty/Vide",null,null,{"$f":"IF($B$33=\"Empty/Vide\",0,$C$33 + $D$33)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI162","v":""},{"$f":"Costs!AI128","v":""},"","","","",null,null,null,null,0,0,0]
[10,"Empty/Vide",null,null,{"$f":"IF($B$34=\"Empty/Vide\",0,$C$34 + $D$34)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI163","v":""},{"$f":"Costs!AI129","v":""},"","","","",null,null,null,null,0,0,0]
[11,"Empty/Vide",null,null,{"$f":"IF($B$35=\"Empty/Vide\",0,$C$35 + $D$35)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI164","v":""},{"$f":"Costs!AI130","v":""},"","","","",null,null,null,null,0,0,0]
[12,"Empty/Vide",null,null,{"$f":"IF($B$36=\"Empty/Vide\",0,$C$36 + $D$36)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI165","v":""},{"$f":"Costs!AI131","v":""},"","","","",null,null,null,null,0,0,0]
[13,"Empty/Vide",null,null,{"$f":"IF($B$37=\"Empty/Vide\",0,$C$37 + $D$37)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI166","v":""},{"$f":"Costs!AI132","v":""},"","","","",null,null,null,null,0,0,0]
[14,"Empty/Vide",null,null,{"$f":"IF($B$38=\"Empty/Vide\",0,$C$38 + $D$38)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI167","v":""},{"$f":"Costs!AI133","v":""},"","","","",null,null,null,null,0,0,0]
[15,"Empty/Vide",null,null,{"$f":"IF($B$39=\"Empty/Vide\",0,$C$39 + $D$39)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI168","v":""},{"$f":"Costs!AI134","v":""},"","","","",null,null,null,null,0,0,0]
[16,"Empty/Vide",null,null,{"$f":"IF($B$40=\"Empty/Vide\",0,$C$40 + $D$40)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI169","v":""},{"$f":"Costs!AI135","v":""},"","","","",null,null,null,null,0,0,0]
[17,"Empty/Vide",null,null,{"$f":"IF($B$41=\"Empty/Vide\",0,$C$41 + $D$41)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI170","v":""},{"$f":"Costs!AI136","v":""},"","","","",null,null,null,null,0,0,0]
[18,"Empty/Vide",null,null,{"$f":"IF($B$42=\"Empty/Vide\",0,$C$42 + $D$42)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI171","v":""},{"$f":"Costs!AI137","v":""},"","","","",null,null,null,null,0,0,0]
[19,"Empty/Vide",null,null,{"$f":"IF($B$43=\"Empty/Vide\",0,$C$43 + $D$43)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI172","v":""},{"$f":"Costs!AI138","v":""},"","","","",null,null,null,null,0,0,0]
[20,"Empty/Vide",null,null,{"$f":"IF($B$44=\"Empty/Vide\",0,$C$44 + $D$44)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI173","v":""},{"$f":"Costs!AI139","v":""},"","","","",null,null,null,null,0,0,0]
[21,"Empty/Vide",null,null,{"$f":"IF($B$45=\"Empty/Vide\",0,$C$45 + $D$45)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI174","v":""},{"$f":"Costs!AI140","v":""},"","","","",null,null,null,null,0,0,0]
[22,"Empty/Vide",null,null,{"$f":"IF($B$46=\"Empty/Vide\",0,$C$46 + $D$46)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI175","v":""},{"$f":"Costs!AI141","v":""},"","","","",null,null,null,null,0,0,0]
[23,"Empty/Vide",null,null,{"$f":"IF($B$47=\"Empty/Vide\",0,$C$47 + $D$47)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI176","v":""},{"$f":"Costs!AI142","v":""},"","","","",null,null,null,null,0,0,0]
[24,"Empty/Vide",null,null,{"$f":"IF($B$48=\"Empty/Vide\",0,$C$48 + $D$48)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI177","v":""},{"$f":"Costs!AI143","v":""},"","","","",null,null,null,null,0,0,0]
[25,"Empty/Vide",null,null,{"$f":"IF($B$49=\"Empty/Vide\",0,$C$49 + $D$49)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI178","v":""},{"$f":"Costs!AI144","v":""},"","","","",null,null,null,null,0,0,0]
[26,"Empty/Vide",null,null,{"$f":"IF($B$50=\"Empty/Vide\",0,$C$50 + $D$50)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI179","v":""},{"$f":"Costs!AI145","v":""},"","","","",null,null,null,null,0,0,0]
[27,"Empty/Vide",null,null,{"$f":"IF($B$51=\"Empty/Vide\",0,$C$51 + $D$51)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI180","v":""},{"$f":"Costs!AI146","v":""},"","","","",null,null,null,null,0,0,0]
[28,"Empty/Vide",null,null,{"$f":"IF($B$52=\"Empty/Vide\",0,$C$52 + $D$52)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI181","v":""},{"$f":"Costs!AI147","v":""},"","","","",null,null,null,null,0,0,0]
[29,"Empty/Vide",null,null,{"$f":"IF($B$53=\"Empty/Vide\",0,$C$53 + $D$53)","v":0},null,null,null,"Empty/Vide",0,0,0,null,{"$f":"Costs!AI182","v":""},{"$f":"Costs!AI148","v":""},"","","","",null,null,null,null,0,0,0]
[30,"Empty/Vide",null,null,{"$f":"IF($B$54=\"Empty/Vide\",0,$C$54 + $D$54)","v":0},null,null,null,{"$f":"B54","v":"Empty/Vide"},0,0,0,null,{"$f":"Costs!AI183","v":""},{"$f":"Costs!AI149","v":""},"","","","",null,null,null,null,0,0,0]
[null,"Business",{"$f":"SUMIF($G$25:$G$54,\"=TRUE\",C$25:C$54) + SUMIF($G$25:$G$54,\"=VRAI\",C$25:C$54)","v":0},{"$f":"SUMIF($G$25:$G$54,\"=TRUE\",D$25:D$54) + SUMIF($G$25:$G$54,\"=VRAI\",D$25:D$54)","v":0},{"$f":"NoLargeBiz+NoSmallBiz","v":0},{"$f":"SUMPRODUCT(F25:F54,Y25:Y54)","v":0},"TRUE",{"$f":"IF(OR(A57=\"\",A57=0),\"\",(A57/A$57))","v":""},null,{"$f":"IF(OR(C57=\"\",C57=0),\"\",(C57/C$57))","v":""},{"$f":"IF(OR(D57=\"\",D57=0),\"\",(D57/D$57))","v":""},{"$f":"IF(OR(E57=\"\",E57=0),\"\",(E57/E$57))","v":""},null,{"$f":"SUMIF($G$25:$G$54,CONCATENATE(\"<>\",TheFalse),N$25:N$54)","v":0},0,0,0,0,0]
[null,"Non-Business",{"$f":"C57-NoSmallBiz","v":0},{"$f":"D57-NoLargeBiz","v":0},{"$f":"D56+C56","v":0},{"$f":"SUMPRODUCT(F25:F54,Z25:Z54)","v":0},"FALSE",null,null,null,null,null,null,{"$f":"SUMIF($G$25:$G$54,CONCATENATE(\"=\",TheFalse),N$25:N$54)","v":0},0,0,0,0,0]
[null,"All Groups",{"$f":"SUM(C25:C54)","v":0},{"$f":"SUM(D25:D54)","v":0},{"$f":"E56+E55","v":0},{"$f":"SUMPRODUCT(F25:F54,X25:X54)","v":0},"FALSE",null,null,null,null,null,null,{"$f":"N56+N55","v":0},0,0,0,0,0]
[null,"List of industries impacted (do not enter data here):"]
[null,"Industry","1. Small Stakeholders","2. Medium and Large Stakeholders","3. All Stakeholders"]
[null,{"$f":"B59","v":"Industry"},{"$f":"C59","v":"1. Small Stakeholders"},{"$f":"D59","v":"2. Medium and Large Stakeholders"},{"$f":"E59","v":"3. All Stakeholders"}]
[null,"All Selected Industries",{"$f":"SUM(C62:C129)","v":0},{"$f":"SUM(D62:D129)","v":0},{"$f":"SUM(E62:E129)","v":0}]
[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]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]

{"sheet":"Costs","index":2,"n_rows":186,"n_cols":75,"rows_kept":186,"cut":false,"hidden":false,"merged":[[5,27,6,27],[5,29,6,29],[5,30,6,30],[5,31,5,32],[5,55,5,57],[5,33,5,35],[5,37,5,39],[5,41,5,43],[5,46,5,48],[5,49,5,51],[5,52,5,54]]}
["The Regulatory Costing Calculator - Treasury Board of Canada Secretariat"]
["Regulatory Costs"]
[null,{"$f":"CONCATENATE(\"Note: all costs are in \", PriceYear, \" Canadian dollars\")","v":"Note: all costs are in 2012 Canadian dollars"}]
[null,"Discount Rate ",null,{"$f":"Discount","v":7.0000000000000007E-2},null,"Time period (years)",null,{"$f":"'Initiative Details'!C23","v":10}]
[]
[null,"Activities",null,"Timing",null,null,null,"Stakeholders impacted",null,null,null,null,null,null,null,"Capital Costs",null,null,null,null,"Labour costs",null,null,null,null,null,null,"Assumptions / Notes",null,"Material CPI Adjust",null,"Periodic factor",null,"Total costs (all business sizes)",null,null,null,"Total costs (small businesses)",null,null,null,"Total costs (medium and large businesses)",null,null,null,null,"Adjusted Business Counts - Labour",null,null,"Adjusted Business Counts - Capital",null,null,"Adjusted Business Counts - Labour",null,null,"Adjusted Count of Businesses - Capital"]
["Number","Description","Type","Timing","Start Year (starting from)","End Year (up until but not including)",null,"Stakeholder Group","Stakeholder Size","% of Stakeholders Impacted","UPFRONT TIMING - Include Existing Businesses &  New Entrants? / ONGOING TIMING - Include ONLY New Entrants?","# of Small Stakeholders Impacted","# of Medium & Large Stakeholders Impacted","Total # of Stakeholders Impacted",null,"Number of Units (Leave Blank if N/A)","Cost per Unit (Leave Blank if N/A)","Frequency (Times per Year)","Price Year (for cost per unit)",{"$f":"CONCATENATE(\"Cost Per Event (Price, as measured in \", PriceYear, \" CAD)\")","v":"Cost Per Event (Price, as measured in 2012 CAD)"},"Internal or External Staff?","Staff Level (leave blank if N/A)","Time spent (hours)","Frequency (times per year)","Cost Per Hour (including Overhead)",{"$f":"CONCATENATE(\"Cost Per Event (Price, as measured in \", PriceYear, \" CAD)\")","v":"Cost Per Event (Price, as measured in 2012 CAD)"},null,null,null,null,null,"Capital costs","Labour costs","Upfront costs (first year)","Total present value (all costs)","Annualized (all costs)",null,"Upfront costs (first year)","Total present value (all costs)","Annualized (all costs)",null,"Upfront costs (first year)","Total present value (all costs)","Annualized (all costs)",null,"Annual Growth Rate","Small","Medium+","Total","Small","Medium+","Totals","New Entrants Period 0 - Small","New Entrants Period 0 - Medium+","New Entrants Period 0 - Total","New Entrants Period 0 - Small","New Entrants Period 0 - Medium+","New Entrants Period 0 - Total",null,null,null,"Admin (1) Compliance (2)"]
[1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H8),\"\",(IF(OR(MID($I8,1,1)=\"1\",MID($I8,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H8,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J8))","v":""},{"$f":"IF(ISBLANK($H8),\"\",(IF(OR(MID($I8,1,1)=\"2\",MID($I8,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H8,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$J8)","v":""},{"$f":"IF(H8=\"\",\"\",L8+M8)","v":""},null,null,null,null,null,{"$f":"IF(P8=\"\",\"\",P8*Q8*AD8)","v":""},null,null,null,null,{"$f":"IF(OR(ISBLANK(U8),ISBLANK(V8)),\"\",(IF(MID(U8,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$75,MATCH(MID(V8,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},{"$f":"IF(Y8=\"\",\"\",Y8*W8)","v":""},null,null,null,{"$f":"IF(S8=\"\",1,VLOOKUP(PriceYear,CPIYearTable,2)/VLOOKUP(S8,CPIYearTable,2))","v":1},null,{"$f":"IF(R8=0,0,IF(NOT(AND(ISNUMBER($T8),ISNUMBER($R8))),0,IF(MID(D8,1,1)<>\"1\",1/PMT((((1+Discount)/(1+$AT8)))^(1/$R8)-1,$R8*($F8-FiscalYear),-1)-IF($E8=FiscalYear,0,1/PMT((((1+Discount)/(1+$AT8)))^(1/$R8)-1,$R8*($E8-FiscalYear),-1)),IF(OR(UPPER($K8)=\"TRUE\",UPPER($K8)=\"VRAI\"),1/PMT((((1+Discount)/(1+$AT8)))^(1/$R8)-1,R8*Timeperiod,-1),0))))","v":0},{"$f":"IF(X8=0,0,IF(NOT(AND(ISNUMBER(Z8),ISNUMBER(X8))),0,IF(MID(D8,1,1)<>\"1\",1/PMT((((1+Discount)/(1+AT8)))^(1/X8)-1,X8*(F8-FiscalYear),-1)-IF(E8=FiscalYear,0,1/PMT((((1+Discount)/(1+AT8)))^(1/X8)-1,X8*(E8-FiscalYear),-1)),IF(OR(UPPER($K8)=\"TRUE\",UPPER($K8)=\"VRAI\"),1/PMT((((1+Discount)/(1+AT8)))^(1/X8)-1,X8*Timeperiod,-1),0))))","v":0},{"$f":"IF(MID($D8,1,1)=\"1\",IF(OR($X8<>\"\",$X8<>0),$Z8*$N8*$X8,0)+IF(OR($P8<>\"\",$P8<>0),$T8*$N8*$R8,0),0)","v":0},{"$f":"$AH8+IF($AG8=0,0,IF($K8=Controls!$Q$5,$BC8,$N8)*$AG8*$Z8)+IF($AF8=0,0,IF($K8=Controls!$Q$5,$BF8,$N8)*$AF8*$T8)","v":0},{"$f":"IF(NOT(ISNUMBER(AI8)),\"\",(AI8/AF))","v":0},null,{"$f":"IF(MID($D8,1,1)=\"1\",IF(OR($X8<>\"\",$X8<>0),$Z8*$L8*$X8,0)+IF(OR($P8<>\"\",$P8<>0),$T8*$L8*$R8,0),0)","v":0},{"$f":"$AL8+IF($AG8=0,0,IF(OR(UPPER($K8)=\"TRUE\",UPPER($K8)=\"VRAI\"),$BA8,$L8)*$AG8*$Z8)+IF($AF8=0,0,IF($K8=Controls!$Q$5,$BD8,$L8)*$AF8*$T8)","v":0},{"$f":"IF(NOT(ISNUMBER(AM8)),\"\",(AM8/AF))","v":0},null,{"$f":"IF(MID($D8,1,1)=\"1\",IF(OR($X8<>\"\",$X8<>0),$Z8*$M8*$X8,0)+IF(OR($P8<>\"\",$P8<>0),$T8*$M8*$R8,0),0)","v":0},{"$f":"$AP8+IF($AG8=0,0,IF(OR(UPPER($K8)=\"TRUE\",UPPER($K8)=\"VRAI\"),$BB8,$M8)*$AG8*$Z8)+IF($AF8=0,0,IF(OR(UPPER($K8)=\"TRUE\",UPPER($K8)=\"VRAI\"),$BE8,$M8)*$AF8*$T8)","v":0},{"$f":"IF(NOT(ISNUMBER(AQ8)),\"\",(AQ8/AF))","v":0},null,{"$f":"IF(H8<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H8,SHGroups,0),0),0)","v":0},{"$f":"L8","v":""},{"$f":"M8","v":""},{"$f":"IF(AU8=\"\",\"\",SUM(AU8:AV8))","v":""},{"$f":"L8","v":""},{"$f":"M8","v":""},{"$f":"IF(AX8=\"\",\"\",SUM(AX8:AY8))","v":""},{"$f":"IF(AND($AT8<>0,$X8>0),(L8*(1+$AT8^(1/$X8))-L8)/(1+$AT8^(1/$X8)),0)","v":0},{"$f":"IF(AND($AT8<>0,$X8>0),(M8*(1+$AT8^(1/$X8))-M8)/(1+$AT8^(1/$X8)),0)","v":0},{"$f":"IF(AND($AT8<>0,$X8>0),(N8*(1+$AT8^(1/$X8))-N8)/(1+$AT8^(1/$X8)),0)","v":0},{"$f":"IF(AND($AT8<>0,$R8>0),(L8*(1+$AT8^(1/$X8))-L8)/(1+$AT8^(1/$X8)),0)","v":0},{"$f":"IF(AND($AT8<>0,$R8>0),(M8*(1+$AT8^(1/$X8))-M8)/(1+$AT8^(1/$X8)),0)","v":0},{"$f":"IF(AND($AT8<>0,$R8>0),(N8*(1+$AT8^(1/$X8))-N8)/(1+$AT8^(1/$X8)),0)","v":0},null,null,null,{"$f":"IF(C8=\"\",\"\",MID(C8,1,1))","v":""},null,null,null,1,{"$f":"Controls!G93","v":2024},null,null,null,null,null,"Activity","CInput1"]
[2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H9),\"\",(IF(OR(MID($I9,1,1)=\"1\",MID($I9,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H9,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J9))","v":""},{"$f":"IF(ISBLANK($H9),\"\",(IF(OR(MID($I9,1,1)=\"2\",MID($I9,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H9,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$J9)","v":""},"",null,null,null,null,null,{"$f":"IF(P9=\"\",\"\",P9*Q9*AD9)","v":""},null,null,null,null,{"$f":"IF(OR(ISBLANK(U9),ISBLANK(V9)),\"\",(IF(MID(U9,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$75,MATCH(MID(V9,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},{"$f":"IF(Y9=\"\",\"\",Y9*W9)","v":""},null,null,null,1,null,0,0,0,{"$f":"$AH9+IF($AG9=0,0,IF($K9=Controls!$Q$5,$BC9,$N9)*$AG9*$Z9)+IF($AF9=0,0,IF($K9=Controls!$Q$5,$BF9,$N9)*$AF9*$T9)","v":0},0,null,0,{"$f":"$AL9+IF($AG9=0,0,IF(OR(UPPER($K9)=\"TRUE\",UPPER($K9)=\"VRAI\"),$BA9,$L9)*$AG9*$Z9)+IF($AF9=0,0,IF($K9=Controls!$Q$5,$BD9,$L9)*$AF9*$T9)","v":0},0,null,0,0,{"$f":"IF(NOT(ISNUMBER(AQ9)),\"\",(AQ9/AF))","v":0},null,{"$f":"IF(H9<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H9,SHGroups,0),0),0)","v":0},{"$f":"L9","v":""},{"$f":"M9","v":""},{"$f":"IF(AU9=\"\",\"\",SUM(AU9:AV9))","v":""},{"$f":"L9","v":""},{"$f":"M9","v":""},{"$f":"IF(AX9=\"\",\"\",SUM(AX9:AY9))","v":""},{"$f":"IF(AND($AT9<>0,$X9>0),(L9*(1+$AT9^(1/$X9))-L9)/(1+$AT9^(1/$X9)),0)","v":0},{"$f":"IF(AND($AT9<>0,$X9>0),(M9*(1+$AT9^(1/$X9))-M9)/(1+$AT9^(1/$X9)),0)","v":0},{"$f":"IF(AND($AT9<>0,$X9>0),(N9*(1+$AT9^(1/$X9))-N9)/(1+$AT9^(1/$X9)),0)","v":0},{"$f":"IF(AND($AT9<>0,$R9>0),(L9*(1+$AT9^(1/$X9))-L9)/(1+$AT9^(1/$X9)),0)","v":0},{"$f":"IF(AND($AT9<>0,$R9>0),(M9*(1+$AT9^(1/$X9))-M9)/(1+$AT9^(1/$X9)),0)","v":0},{"$f":"IF(AND($AT9<>0,$R9>0),(N9*(1+$AT9^(1/$X9))-N9)/(1+$AT9^(1/$X9)),0)","v":0},null,null,null,"",null,null,null,2,{"$f":"Controls!G94","v":2025},null,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('Stakeholder Profile'!$C$25:$E$57,MATCH($H10,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J10))","v":""},{"$f":"IF(ISBLANK($H10),\"\",(IF(OR(MID($I10,1,1)=\"2\",MID($I10,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H10,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V10,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},{"$f":"IF(Y10=\"\",\"\",Y10*W10)","v":""},null,null,null,1,null,0,0,0,{"$f":"$AH10+IF($AG10=0,0,IF($K10=Controls!$Q$5,$BC10,$N10)*$AG10*$Z10)+IF($AF10=0,0,IF($K10=Controls!$Q$5,$BF10,$N10)*$AF10*$T10)","v":0},0,null,0,{"$f":"$AL10+IF($AG10=0,0,IF(OR(UPPER($K10)=\"TRUE\",UPPER($K10)=\"VRAI\"),$BA10,$L10)*$AG10*$Z10)+IF($AF10=0,0,IF($K10=Controls!$Q$5,$BD10,$L10)*$AF10*$T10)","v":0},0,null,0,0,0,null,{"$f":"IF(H10<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H10,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,3,{"$f":"Controls!G95","v":2026},null,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('Stakeholder Profile'!$C$25:$E$57,MATCH($H11,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J11))","v":""},{"$f":"IF(ISBLANK($H11),\"\",(IF(OR(MID($I11,1,1)=\"2\",MID($I11,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H11,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V11,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH11+IF($AG11=0,0,IF($K11=Controls!$Q$5,$BC11,$N11)*$AG11*$Z11)+IF($AF11=0,0,IF($K11=Controls!$Q$5,$BF11,$N11)*$AF11*$T11)","v":0},0,null,0,{"$f":"$AL11+IF($AG11=0,0,IF(OR(UPPER($K11)=\"TRUE\",UPPER($K11)=\"VRAI\"),$BA11,$L11)*$AG11*$Z11)+IF($AF11=0,0,IF($K11=Controls!$Q$5,$BD11,$L11)*$AF11*$T11)","v":0},0,null,0,0,0,null,{"$f":"IF(H11<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H11,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,4,{"$f":"Controls!G96","v":2027},null,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('Stakeholder Profile'!$C$25:$E$57,MATCH($H12,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J12))","v":""},{"$f":"IF(ISBLANK($H12),\"\",(IF(OR(MID($I12,1,1)=\"2\",MID($I12,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H12,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V12,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH12+IF($AG12=0,0,IF($K12=Controls!$Q$5,$BC12,$N12)*$AG12*$Z12)+IF($AF12=0,0,IF($K12=Controls!$Q$5,$BF12,$N12)*$AF12*$T12)","v":0},0,null,0,{"$f":"$AL12+IF($AG12=0,0,IF(OR(UPPER($K12)=\"TRUE\",UPPER($K12)=\"VRAI\"),$BA12,$L12)*$AG12*$Z12)+IF($AF12=0,0,IF($K12=Controls!$Q$5,$BD12,$L12)*$AF12*$T12)","v":0},0,null,0,0,0,null,{"$f":"IF(H12<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H12,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,5,{"$f":"Controls!G97","v":2028},null,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('Stakeholder Profile'!$C$25:$E$57,MATCH($H13,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J13))","v":""},{"$f":"IF(ISBLANK($H13),\"\",(IF(OR(MID($I13,1,1)=\"2\",MID($I13,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H13,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V13,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH13+IF($AG13=0,0,IF($K13=Controls!$Q$5,$BC13,$N13)*$AG13*$Z13)+IF($AF13=0,0,IF($K13=Controls!$Q$5,$BF13,$N13)*$AF13*$T13)","v":0},0,null,0,{"$f":"$AL13+IF($AG13=0,0,IF(OR(UPPER($K13)=\"TRUE\",UPPER($K13)=\"VRAI\"),$BA13,$L13)*$AG13*$Z13)+IF($AF13=0,0,IF($K13=Controls!$Q$5,$BD13,$L13)*$AF13*$T13)","v":0},0,null,0,0,0,null,{"$f":"IF(H13<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H13,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,6,{"$f":"Controls!G98","v":2029},null,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('Stakeholder Profile'!$C$25:$E$57,MATCH($H14,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J14))","v":""},{"$f":"IF(ISBLANK($H14),\"\",(IF(OR(MID($I14,1,1)=\"2\",MID($I14,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H14,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V14,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH14+IF($AG14=0,0,IF($K14=Controls!$Q$5,$BC14,$N14)*$AG14*$Z14)+IF($AF14=0,0,IF($K14=Controls!$Q$5,$BF14,$N14)*$AF14*$T14)","v":0},0,null,0,{"$f":"$AL14+IF($AG14=0,0,IF(OR(UPPER($K14)=\"TRUE\",UPPER($K14)=\"VRAI\"),$BA14,$L14)*$AG14*$Z14)+IF($AF14=0,0,IF($K14=Controls!$Q$5,$BD14,$L14)*$AF14*$T14)","v":0},0,null,0,0,0,null,{"$f":"IF(H14<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H14,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,7,{"$f":"Controls!G99","v":2030},null,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('Stakeholder Profile'!$C$25:$E$57,MATCH($H15,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J15))","v":""},{"$f":"IF(ISBLANK($H15),\"\",(IF(OR(MID($I15,1,1)=\"2\",MID($I15,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H15,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V15,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH15+IF($AG15=0,0,IF($K15=Controls!$Q$5,$BC15,$N15)*$AG15*$Z15)+IF($AF15=0,0,IF($K15=Controls!$Q$5,$BF15,$N15)*$AF15*$T15)","v":0},0,null,0,{"$f":"$AL15+IF($AG15=0,0,IF(OR(UPPER($K15)=\"TRUE\",UPPER($K15)=\"VRAI\"),$BA15,$L15)*$AG15*$Z15)+IF($AF15=0,0,IF($K15=Controls!$Q$5,$BD15,$L15)*$AF15*$T15)","v":0},0,null,0,0,0,null,{"$f":"IF(H15<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H15,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,8,{"$f":"Controls!G100","v":2031},null,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('Stakeholder Profile'!$C$25:$E$57,MATCH($H16,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J16))","v":""},{"$f":"IF(ISBLANK($H16),\"\",(IF(OR(MID($I16,1,1)=\"2\",MID($I16,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H16,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V16,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH16+IF($AG16=0,0,IF($K16=Controls!$Q$5,$BC16,$N16)*$AG16*$Z16)+IF($AF16=0,0,IF($K16=Controls!$Q$5,$BF16,$N16)*$AF16*$T16)","v":0},0,null,0,{"$f":"$AL16+IF($AG16=0,0,IF(OR(UPPER($K16)=\"TRUE\",UPPER($K16)=\"VRAI\"),$BA16,$L16)*$AG16*$Z16)+IF($AF16=0,0,IF($K16=Controls!$Q$5,$BD16,$L16)*$AF16*$T16)","v":0},0,null,0,0,0,null,{"$f":"IF(H16<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H16,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,9,{"$f":"Controls!G101","v":2032},null,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('Stakeholder Profile'!$C$25:$E$57,MATCH($H17,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J17))","v":""},{"$f":"IF(ISBLANK($H17),\"\",(IF(OR(MID($I17,1,1)=\"2\",MID($I17,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H17,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V17,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH17+IF($AG17=0,0,IF($K17=Controls!$Q$5,$BC17,$N17)*$AG17*$Z17)+IF($AF17=0,0,IF($K17=Controls!$Q$5,$BF17,$N17)*$AF17*$T17)","v":0},0,null,0,{"$f":"$AL17+IF($AG17=0,0,IF(OR(UPPER($K17)=\"TRUE\",UPPER($K17)=\"VRAI\"),$BA17,$L17)*$AG17*$Z17)+IF($AF17=0,0,IF($K17=Controls!$Q$5,$BD17,$L17)*$AF17*$T17)","v":0},0,null,0,0,0,null,{"$f":"IF(H17<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H17,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,10,{"$f":"Controls!G102","v":2033},null,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('Stakeholder Profile'!$C$25:$E$57,MATCH($H18,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J18))","v":""},{"$f":"IF(ISBLANK($H18),\"\",(IF(OR(MID($I18,1,1)=\"2\",MID($I18,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H18,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V18,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH18+IF($AG18=0,0,IF($K18=Controls!$Q$5,$BC18,$N18)*$AG18*$Z18)+IF($AF18=0,0,IF($K18=Controls!$Q$5,$BF18,$N18)*$AF18*$T18)","v":0},0,null,0,{"$f":"$AL18+IF($AG18=0,0,IF(OR(UPPER($K18)=\"TRUE\",UPPER($K18)=\"VRAI\"),$BA18,$L18)*$AG18*$Z18)+IF($AF18=0,0,IF($K18=Controls!$Q$5,$BD18,$L18)*$AF18*$T18)","v":0},0,null,0,0,0,null,{"$f":"IF(H18<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H18,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,11,{"$f":"Controls!G103","v":2034},null,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('Stakeholder Profile'!$C$25:$E$57,MATCH($H19,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J19))","v":""},{"$f":"IF(ISBLANK($H19),\"\",(IF(OR(MID($I19,1,1)=\"2\",MID($I19,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H19,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V19,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH19+IF($AG19=0,0,IF($K19=Controls!$Q$5,$BC19,$N19)*$AG19*$Z19)+IF($AF19=0,0,IF($K19=Controls!$Q$5,$BF19,$N19)*$AF19*$T19)","v":0},0,null,0,{"$f":"$AL19+IF($AG19=0,0,IF(OR(UPPER($K19)=\"TRUE\",UPPER($K19)=\"VRAI\"),$BA19,$L19)*$AG19*$Z19)+IF($AF19=0,0,IF($K19=Controls!$Q$5,$BD19,$L19)*$AF19*$T19)","v":0},0,null,0,0,0,null,{"$f":"IF(H19<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H19,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,12,{"$f":"Controls!G104","v":""},null,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('Stakeholder Profile'!$C$25:$E$57,MATCH($H20,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J20))","v":""},{"$f":"IF(ISBLANK($H20),\"\",(IF(OR(MID($I20,1,1)=\"2\",MID($I20,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H20,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V20,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH20+IF($AG20=0,0,IF($K20=Controls!$Q$5,$BC20,$N20)*$AG20*$Z20)+IF($AF20=0,0,IF($K20=Controls!$Q$5,$BF20,$N20)*$AF20*$T20)","v":0},0,null,0,{"$f":"$AL20+IF($AG20=0,0,IF(OR(UPPER($K20)=\"TRUE\",UPPER($K20)=\"VRAI\"),$BA20,$L20)*$AG20*$Z20)+IF($AF20=0,0,IF($K20=Controls!$Q$5,$BD20,$L20)*$AF20*$T20)","v":0},0,null,0,0,0,null,{"$f":"IF(H20<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H20,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,13,{"$f":"Controls!G105","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H21,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J21))","v":""},{"$f":"IF(ISBLANK($H21),\"\",(IF(OR(MID($I21,1,1)=\"2\",MID($I21,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H21,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V21,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH21+IF($AG21=0,0,IF($K21=Controls!$Q$5,$BC21,$N21)*$AG21*$Z21)+IF($AF21=0,0,IF($K21=Controls!$Q$5,$BF21,$N21)*$AF21*$T21)","v":0},0,null,0,{"$f":"$AL21+IF($AG21=0,0,IF(OR(UPPER($K21)=\"TRUE\",UPPER($K21)=\"VRAI\"),$BA21,$L21)*$AG21*$Z21)+IF($AF21=0,0,IF($K21=Controls!$Q$5,$BD21,$L21)*$AF21*$T21)","v":0},0,null,0,0,0,null,{"$f":"IF(H21<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H21,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,14,{"$f":"Controls!G106","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H22,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J22))","v":""},{"$f":"IF(ISBLANK($H22),\"\",(IF(OR(MID($I22,1,1)=\"2\",MID($I22,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H22,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V22,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH22+IF($AG22=0,0,IF($K22=Controls!$Q$5,$BC22,$N22)*$AG22*$Z22)+IF($AF22=0,0,IF($K22=Controls!$Q$5,$BF22,$N22)*$AF22*$T22)","v":0},0,null,0,{"$f":"$AL22+IF($AG22=0,0,IF(OR(UPPER($K22)=\"TRUE\",UPPER($K22)=\"VRAI\"),$BA22,$L22)*$AG22*$Z22)+IF($AF22=0,0,IF($K22=Controls!$Q$5,$BD22,$L22)*$AF22*$T22)","v":0},0,null,0,0,0,null,{"$f":"IF(H22<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H22,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,15,{"$f":"Controls!G107","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H23,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J23))","v":""},{"$f":"IF(ISBLANK($H23),\"\",(IF(OR(MID($I23,1,1)=\"2\",MID($I23,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H23,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V23,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH23+IF($AG23=0,0,IF($K23=Controls!$Q$5,$BC23,$N23)*$AG23*$Z23)+IF($AF23=0,0,IF($K23=Controls!$Q$5,$BF23,$N23)*$AF23*$T23)","v":0},0,null,0,{"$f":"$AL23+IF($AG23=0,0,IF(OR(UPPER($K23)=\"TRUE\",UPPER($K23)=\"VRAI\"),$BA23,$L23)*$AG23*$Z23)+IF($AF23=0,0,IF($K23=Controls!$Q$5,$BD23,$L23)*$AF23*$T23)","v":0},0,null,0,0,0,null,{"$f":"IF(H23<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H23,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,16,{"$f":"Controls!G108","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H24,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J24))","v":""},{"$f":"IF(ISBLANK($H24),\"\",(IF(OR(MID($I24,1,1)=\"2\",MID($I24,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H24,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V24,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH24+IF($AG24=0,0,IF($K24=Controls!$Q$5,$BC24,$N24)*$AG24*$Z24)+IF($AF24=0,0,IF($K24=Controls!$Q$5,$BF24,$N24)*$AF24*$T24)","v":0},0,null,0,{"$f":"$AL24+IF($AG24=0,0,IF(OR(UPPER($K24)=\"TRUE\",UPPER($K24)=\"VRAI\"),$BA24,$L24)*$AG24*$Z24)+IF($AF24=0,0,IF($K24=Controls!$Q$5,$BD24,$L24)*$AF24*$T24)","v":0},0,null,0,0,0,null,{"$f":"IF(H24<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H24,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,17,{"$f":"Controls!G109","v":""},null,null,null,null,null,"Cost Type","CInput17"]
[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('Stakeholder Profile'!$C$25:$E$57,MATCH($H25,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J25))","v":""},{"$f":"IF(ISBLANK($H25),\"\",(IF(OR(MID($I25,1,1)=\"2\",MID($I25,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H25,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V25,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH25+IF($AG25=0,0,IF($K25=Controls!$Q$5,$BC25,$N25)*$AG25*$Z25)+IF($AF25=0,0,IF($K25=Controls!$Q$5,$BF25,$N25)*$AF25*$T25)","v":0},0,null,0,{"$f":"$AL25+IF($AG25=0,0,IF(OR(UPPER($K25)=\"TRUE\",UPPER($K25)=\"VRAI\"),$BA25,$L25)*$AG25*$Z25)+IF($AF25=0,0,IF($K25=Controls!$Q$5,$BD25,$L25)*$AF25*$T25)","v":0},0,null,0,0,0,null,{"$f":"IF(H25<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H25,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,18,{"$f":"Controls!G110","v":""},null,null,null,null,null,"Price Year","CInput18"]
[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('Stakeholder Profile'!$C$25:$E$57,MATCH($H26,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J26))","v":""},{"$f":"IF(ISBLANK($H26),\"\",(IF(OR(MID($I26,1,1)=\"2\",MID($I26,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H26,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V26,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH26+IF($AG26=0,0,IF($K26=Controls!$Q$5,$BC26,$N26)*$AG26*$Z26)+IF($AF26=0,0,IF($K26=Controls!$Q$5,$BF26,$N26)*$AF26*$T26)","v":0},0,null,0,{"$f":"$AL26+IF($AG26=0,0,IF(OR(UPPER($K26)=\"TRUE\",UPPER($K26)=\"VRAI\"),$BA26,$L26)*$AG26*$Z26)+IF($AF26=0,0,IF($K26=Controls!$Q$5,$BD26,$L26)*$AF26*$T26)","v":0},0,null,0,0,0,null,{"$f":"IF(H26<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H26,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,19,{"$f":"Controls!G111","v":""},null,null,null,null,null,null,"WhatRow"]
[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('Stakeholder Profile'!$C$25:$E$57,MATCH($H27,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J27))","v":""},{"$f":"IF(ISBLANK($H27),\"\",(IF(OR(MID($I27,1,1)=\"2\",MID($I27,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H27,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V27,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH27+IF($AG27=0,0,IF($K27=Controls!$Q$5,$BC27,$N27)*$AG27*$Z27)+IF($AF27=0,0,IF($K27=Controls!$Q$5,$BF27,$N27)*$AF27*$T27)","v":0},0,null,0,{"$f":"$AL27+IF($AG27=0,0,IF(OR(UPPER($K27)=\"TRUE\",UPPER($K27)=\"VRAI\"),$BA27,$L27)*$AG27*$Z27)+IF($AF27=0,0,IF($K27=Controls!$Q$5,$BD27,$L27)*$AF27*$T27)","v":0},0,null,0,0,0,null,{"$f":"IF(H27<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H27,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,20,{"$f":"Controls!G112","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H28,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J28))","v":""},{"$f":"IF(ISBLANK($H28),\"\",(IF(OR(MID($I28,1,1)=\"2\",MID($I28,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H28,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V28,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH28+IF($AG28=0,0,IF($K28=Controls!$Q$5,$BC28,$N28)*$AG28*$Z28)+IF($AF28=0,0,IF($K28=Controls!$Q$5,$BF28,$N28)*$AF28*$T28)","v":0},0,null,0,{"$f":"$AL28+IF($AG28=0,0,IF(OR(UPPER($K28)=\"TRUE\",UPPER($K28)=\"VRAI\"),$BA28,$L28)*$AG28*$Z28)+IF($AF28=0,0,IF($K28=Controls!$Q$5,$BD28,$L28)*$AF28*$T28)","v":0},0,null,0,0,0,null,{"$f":"IF(H28<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H28,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,21,{"$f":"Controls!G113","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H29,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J29))","v":""},{"$f":"IF(ISBLANK($H29),\"\",(IF(OR(MID($I29,1,1)=\"2\",MID($I29,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H29,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V29,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH29+IF($AG29=0,0,IF($K29=Controls!$Q$5,$BC29,$N29)*$AG29*$Z29)+IF($AF29=0,0,IF($K29=Controls!$Q$5,$BF29,$N29)*$AF29*$T29)","v":0},0,null,0,{"$f":"$AL29+IF($AG29=0,0,IF(OR(UPPER($K29)=\"TRUE\",UPPER($K29)=\"VRAI\"),$BA29,$L29)*$AG29*$Z29)+IF($AF29=0,0,IF($K29=Controls!$Q$5,$BD29,$L29)*$AF29*$T29)","v":0},0,null,0,0,0,null,{"$f":"IF(H29<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H29,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,22,{"$f":"Controls!G114","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H30,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J30))","v":""},{"$f":"IF(ISBLANK($H30),\"\",(IF(OR(MID($I30,1,1)=\"2\",MID($I30,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H30,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V30,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH30+IF($AG30=0,0,IF($K30=Controls!$Q$5,$BC30,$N30)*$AG30*$Z30)+IF($AF30=0,0,IF($K30=Controls!$Q$5,$BF30,$N30)*$AF30*$T30)","v":0},0,null,0,{"$f":"$AL30+IF($AG30=0,0,IF(OR(UPPER($K30)=\"TRUE\",UPPER($K30)=\"VRAI\"),$BA30,$L30)*$AG30*$Z30)+IF($AF30=0,0,IF($K30=Controls!$Q$5,$BD30,$L30)*$AF30*$T30)","v":0},0,null,0,0,0,null,{"$f":"IF(H30<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H30,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,23,{"$f":"Controls!G115","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H31,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J31))","v":""},{"$f":"IF(ISBLANK($H31),\"\",(IF(OR(MID($I31,1,1)=\"2\",MID($I31,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H31,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V31,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH31+IF($AG31=0,0,IF($K31=Controls!$Q$5,$BC31,$N31)*$AG31*$Z31)+IF($AF31=0,0,IF($K31=Controls!$Q$5,$BF31,$N31)*$AF31*$T31)","v":0},0,null,0,{"$f":"$AL31+IF($AG31=0,0,IF(OR(UPPER($K31)=\"TRUE\",UPPER($K31)=\"VRAI\"),$BA31,$L31)*$AG31*$Z31)+IF($AF31=0,0,IF($K31=Controls!$Q$5,$BD31,$L31)*$AF31*$T31)","v":0},0,null,0,0,0,null,{"$f":"IF(H31<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H31,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,24,{"$f":"Controls!G116","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H32,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J32))","v":""},{"$f":"IF(ISBLANK($H32),\"\",(IF(OR(MID($I32,1,1)=\"2\",MID($I32,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H32,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V32,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH32+IF($AG32=0,0,IF($K32=Controls!$Q$5,$BC32,$N32)*$AG32*$Z32)+IF($AF32=0,0,IF($K32=Controls!$Q$5,$BF32,$N32)*$AF32*$T32)","v":0},0,null,0,{"$f":"$AL32+IF($AG32=0,0,IF(OR(UPPER($K32)=\"TRUE\",UPPER($K32)=\"VRAI\"),$BA32,$L32)*$AG32*$Z32)+IF($AF32=0,0,IF($K32=Controls!$Q$5,$BD32,$L32)*$AF32*$T32)","v":0},0,null,0,0,0,null,{"$f":"IF(H32<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H32,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,25,{"$f":"Controls!G117","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H33,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J33))","v":""},{"$f":"IF(ISBLANK($H33),\"\",(IF(OR(MID($I33,1,1)=\"2\",MID($I33,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H33,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V33,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH33+IF($AG33=0,0,IF($K33=Controls!$Q$5,$BC33,$N33)*$AG33*$Z33)+IF($AF33=0,0,IF($K33=Controls!$Q$5,$BF33,$N33)*$AF33*$T33)","v":0},0,null,0,{"$f":"$AL33+IF($AG33=0,0,IF(OR(UPPER($K33)=\"TRUE\",UPPER($K33)=\"VRAI\"),$BA33,$L33)*$AG33*$Z33)+IF($AF33=0,0,IF($K33=Controls!$Q$5,$BD33,$L33)*$AF33*$T33)","v":0},0,null,0,0,0,null,{"$f":"IF(H33<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H33,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,26,{"$f":"Controls!G118","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H34,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J34))","v":""},{"$f":"IF(ISBLANK($H34),\"\",(IF(OR(MID($I34,1,1)=\"2\",MID($I34,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H34,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V34,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH34+IF($AG34=0,0,IF($K34=Controls!$Q$5,$BC34,$N34)*$AG34*$Z34)+IF($AF34=0,0,IF($K34=Controls!$Q$5,$BF34,$N34)*$AF34*$T34)","v":0},0,null,0,{"$f":"$AL34+IF($AG34=0,0,IF(OR(UPPER($K34)=\"TRUE\",UPPER($K34)=\"VRAI\"),$BA34,$L34)*$AG34*$Z34)+IF($AF34=0,0,IF($K34=Controls!$Q$5,$BD34,$L34)*$AF34*$T34)","v":0},0,null,0,0,0,null,{"$f":"IF(H34<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H34,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,27,{"$f":"Controls!G119","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H35,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J35))","v":""},{"$f":"IF(ISBLANK($H35),\"\",(IF(OR(MID($I35,1,1)=\"2\",MID($I35,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H35,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V35,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH35+IF($AG35=0,0,IF($K35=Controls!$Q$5,$BC35,$N35)*$AG35*$Z35)+IF($AF35=0,0,IF($K35=Controls!$Q$5,$BF35,$N35)*$AF35*$T35)","v":0},0,null,0,{"$f":"$AL35+IF($AG35=0,0,IF(OR(UPPER($K35)=\"TRUE\",UPPER($K35)=\"VRAI\"),$BA35,$L35)*$AG35*$Z35)+IF($AF35=0,0,IF($K35=Controls!$Q$5,$BD35,$L35)*$AF35*$T35)","v":0},0,null,0,0,0,null,{"$f":"IF(H35<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H35,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,28,{"$f":"Controls!G120","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H36,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J36))","v":""},{"$f":"IF(ISBLANK($H36),\"\",(IF(OR(MID($I36,1,1)=\"2\",MID($I36,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H36,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V36,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH36+IF($AG36=0,0,IF($K36=Controls!$Q$5,$BC36,$N36)*$AG36*$Z36)+IF($AF36=0,0,IF($K36=Controls!$Q$5,$BF36,$N36)*$AF36*$T36)","v":0},0,null,0,{"$f":"$AL36+IF($AG36=0,0,IF(OR(UPPER($K36)=\"TRUE\",UPPER($K36)=\"VRAI\"),$BA36,$L36)*$AG36*$Z36)+IF($AF36=0,0,IF($K36=Controls!$Q$5,$BD36,$L36)*$AF36*$T36)","v":0},0,null,0,0,0,null,{"$f":"IF(H36<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H36,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,29,{"$f":"Controls!G121","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H37,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J37))","v":""},{"$f":"IF(ISBLANK($H37),\"\",(IF(OR(MID($I37,1,1)=\"2\",MID($I37,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H37,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V37,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH37+IF($AG37=0,0,IF($K37=Controls!$Q$5,$BC37,$N37)*$AG37*$Z37)+IF($AF37=0,0,IF($K37=Controls!$Q$5,$BF37,$N37)*$AF37*$T37)","v":0},0,null,0,{"$f":"$AL37+IF($AG37=0,0,IF(OR(UPPER($K37)=\"TRUE\",UPPER($K37)=\"VRAI\"),$BA37,$L37)*$AG37*$Z37)+IF($AF37=0,0,IF($K37=Controls!$Q$5,$BD37,$L37)*$AF37*$T37)","v":0},0,null,0,0,0,null,{"$f":"IF(H37<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H37,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,30,{"$f":"Controls!G122","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H38,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J38))","v":""},{"$f":"IF(ISBLANK($H38),\"\",(IF(OR(MID($I38,1,1)=\"2\",MID($I38,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H38,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V38,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH38+IF($AG38=0,0,IF($K38=Controls!$Q$5,$BC38,$N38)*$AG38*$Z38)+IF($AF38=0,0,IF($K38=Controls!$Q$5,$BF38,$N38)*$AF38*$T38)","v":0},0,null,0,{"$f":"$AL38+IF($AG38=0,0,IF(OR(UPPER($K38)=\"TRUE\",UPPER($K38)=\"VRAI\"),$BA38,$L38)*$AG38*$Z38)+IF($AF38=0,0,IF($K38=Controls!$Q$5,$BD38,$L38)*$AF38*$T38)","v":0},0,null,0,0,0,null,{"$f":"IF(H38<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H38,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,31,{"$f":"Controls!G123","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H39,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J39))","v":""},{"$f":"IF(ISBLANK($H39),\"\",(IF(OR(MID($I39,1,1)=\"2\",MID($I39,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H39,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V39,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH39+IF($AG39=0,0,IF($K39=Controls!$Q$5,$BC39,$N39)*$AG39*$Z39)+IF($AF39=0,0,IF($K39=Controls!$Q$5,$BF39,$N39)*$AF39*$T39)","v":0},0,null,0,{"$f":"$AL39+IF($AG39=0,0,IF(OR(UPPER($K39)=\"TRUE\",UPPER($K39)=\"VRAI\"),$BA39,$L39)*$AG39*$Z39)+IF($AF39=0,0,IF($K39=Controls!$Q$5,$BD39,$L39)*$AF39*$T39)","v":0},0,null,0,0,0,null,{"$f":"IF(H39<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H39,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,32,{"$f":"Controls!G124","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H40,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J40))","v":""},{"$f":"IF(ISBLANK($H40),\"\",(IF(OR(MID($I40,1,1)=\"2\",MID($I40,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H40,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V40,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,{"$f":"IF(S40=\"\",1,VLOOKUP(PriceYear,CPIYearTable,2)/VLOOKUP(S40,CPIYearTable,2))","v":1},null,{"$f":"IF(R40=0,0,IF(NOT(AND(ISNUMBER($T40),ISNUMBER($R40))),0,IF(MID(D40,1,1)<>\"1\",1/PMT((((1+Discount)/(1+$AT40)))^(1/$R40)-1,$R40*($F40-FiscalYear),-1)-IF($E40=FiscalYear,0,1/PMT((((1+Discount)/(1+$AT40)))^(1/$R40)-1,$R40*($E40-FiscalYear),-1)),IF(OR(UPPER($K40)=\"TRUE\",UPPER($K40)=\"VRAI\"),1/PMT((((1+Discount)/(1+$AT40)))^(1/$R40)-1,R40*Timeperiod,-1),0))))","v":0},{"$f":"IF(X40=0,0,IF(NOT(AND(ISNUMBER(Z40),ISNUMBER(X40))),0,IF(MID(D40,1,1)<>\"1\",1/PMT((((1+Discount)/(1+AT40)))^(1/X40)-1,X40*(F40-FiscalYear),-1)-IF(E40=FiscalYear,0,1/PMT((((1+Discount)/(1+AT40)))^(1/X40)-1,X40*(E40-FiscalYear),-1)),IF(OR(UPPER($K40)=\"TRUE\",UPPER($K40)=\"VRAI\"),1/PMT((((1+Discount)/(1+AT40)))^(1/X40)-1,X40*Timeperiod,-1),0))))","v":0},{"$f":"IF(MID($D40,1,1)=\"1\",IF(OR($X40<>\"\",$X40<>0),$Z40*$N40*$X40,0)+IF(OR($P40<>\"\",$P40<>0),$T40*$N40*$R40,0),0)","v":0},{"$f":"$AH40+IF($AG40=0,0,IF($K40=Controls!$Q$5,$BC40,$N40)*$AG40*$Z40)+IF($AF40=0,0,IF($K40=Controls!$Q$5,$BF40,$N40)*$AF40*$T40)","v":0},0,null,{"$f":"IF(MID($D40,1,1)=\"1\",IF(OR($X40<>\"\",$X40<>0),$Z40*$L40*$X40,0)+IF(OR($P40<>\"\",$P40<>0),$T40*$L40*$R40,0),0)","v":0},{"$f":"$AL40+IF($AG40=0,0,IF(OR(UPPER($K40)=\"TRUE\",UPPER($K40)=\"VRAI\"),$BA40,$L40)*$AG40*$Z40)+IF($AF40=0,0,IF($K40=Controls!$Q$5,$BD40,$L40)*$AF40*$T40)","v":0},0,null,{"$f":"IF(MID($D40,1,1)=\"1\",IF(OR($X40<>\"\",$X40<>0),$Z40*$M40*$X40,0)+IF(OR($P40<>\"\",$P40<>0),$T40*$M40*$R40,0),0)","v":0},{"$f":"$AP40+IF($AG40=0,0,IF(OR(UPPER($K40)=\"TRUE\",UPPER($K40)=\"VRAI\"),$BB40,$M40)*$AG40*$Z40)+IF($AF40=0,0,IF(OR(UPPER($K40)=\"TRUE\",UPPER($K40)=\"VRAI\"),$BE40,$M40)*$AF40*$T40)","v":0},0,null,{"$f":"IF(H40<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H40,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,33,{"$f":"Controls!G125","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H41,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J41))","v":""},{"$f":"IF(ISBLANK($H41),\"\",(IF(OR(MID($I41,1,1)=\"2\",MID($I41,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H41,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V41,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH41+IF($AG41=0,0,IF($K41=Controls!$Q$5,$BC41,$N41)*$AG41*$Z41)+IF($AF41=0,0,IF($K41=Controls!$Q$5,$BF41,$N41)*$AF41*$T41)","v":0},0,null,0,{"$f":"$AL41+IF($AG41=0,0,IF(OR(UPPER($K41)=\"TRUE\",UPPER($K41)=\"VRAI\"),$BA41,$L41)*$AG41*$Z41)+IF($AF41=0,0,IF($K41=Controls!$Q$5,$BD41,$L41)*$AF41*$T41)","v":0},0,null,0,0,0,null,{"$f":"IF(H41<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H41,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,34,{"$f":"Controls!G126","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H42,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J42))","v":""},{"$f":"IF(ISBLANK($H42),\"\",(IF(OR(MID($I42,1,1)=\"2\",MID($I42,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H42,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V42,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH42+IF($AG42=0,0,IF($K42=Controls!$Q$5,$BC42,$N42)*$AG42*$Z42)+IF($AF42=0,0,IF($K42=Controls!$Q$5,$BF42,$N42)*$AF42*$T42)","v":0},0,null,0,{"$f":"$AL42+IF($AG42=0,0,IF(OR(UPPER($K42)=\"TRUE\",UPPER($K42)=\"VRAI\"),$BA42,$L42)*$AG42*$Z42)+IF($AF42=0,0,IF($K42=Controls!$Q$5,$BD42,$L42)*$AF42*$T42)","v":0},0,null,0,0,0,null,{"$f":"IF(H42<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H42,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,35,{"$f":"Controls!G127","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H43,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J43))","v":""},{"$f":"IF(ISBLANK($H43),\"\",(IF(OR(MID($I43,1,1)=\"2\",MID($I43,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H43,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V43,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH43+IF($AG43=0,0,IF($K43=Controls!$Q$5,$BC43,$N43)*$AG43*$Z43)+IF($AF43=0,0,IF($K43=Controls!$Q$5,$BF43,$N43)*$AF43*$T43)","v":0},0,null,0,{"$f":"$AL43+IF($AG43=0,0,IF(OR(UPPER($K43)=\"TRUE\",UPPER($K43)=\"VRAI\"),$BA43,$L43)*$AG43*$Z43)+IF($AF43=0,0,IF($K43=Controls!$Q$5,$BD43,$L43)*$AF43*$T43)","v":0},0,null,0,0,0,null,{"$f":"IF(H43<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H43,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,36,{"$f":"Controls!G128","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H44,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J44))","v":""},{"$f":"IF(ISBLANK($H44),\"\",(IF(OR(MID($I44,1,1)=\"2\",MID($I44,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H44,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V44,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH44+IF($AG44=0,0,IF($K44=Controls!$Q$5,$BC44,$N44)*$AG44*$Z44)+IF($AF44=0,0,IF($K44=Controls!$Q$5,$BF44,$N44)*$AF44*$T44)","v":0},0,null,0,{"$f":"$AL44+IF($AG44=0,0,IF(OR(UPPER($K44)=\"TRUE\",UPPER($K44)=\"VRAI\"),$BA44,$L44)*$AG44*$Z44)+IF($AF44=0,0,IF($K44=Controls!$Q$5,$BD44,$L44)*$AF44*$T44)","v":0},0,null,0,0,0,null,{"$f":"IF(H44<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H44,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,37,{"$f":"Controls!G129","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H45,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J45))","v":""},{"$f":"IF(ISBLANK($H45),\"\",(IF(OR(MID($I45,1,1)=\"2\",MID($I45,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H45,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V45,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH45+IF($AG45=0,0,IF($K45=Controls!$Q$5,$BC45,$N45)*$AG45*$Z45)+IF($AF45=0,0,IF($K45=Controls!$Q$5,$BF45,$N45)*$AF45*$T45)","v":0},0,null,0,{"$f":"$AL45+IF($AG45=0,0,IF(OR(UPPER($K45)=\"TRUE\",UPPER($K45)=\"VRAI\"),$BA45,$L45)*$AG45*$Z45)+IF($AF45=0,0,IF($K45=Controls!$Q$5,$BD45,$L45)*$AF45*$T45)","v":0},0,null,0,0,0,null,{"$f":"IF(H45<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H45,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,38,{"$f":"Controls!G130","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H46,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J46))","v":""},{"$f":"IF(ISBLANK($H46),\"\",(IF(OR(MID($I46,1,1)=\"2\",MID($I46,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H46,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V46,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH46+IF($AG46=0,0,IF($K46=Controls!$Q$5,$BC46,$N46)*$AG46*$Z46)+IF($AF46=0,0,IF($K46=Controls!$Q$5,$BF46,$N46)*$AF46*$T46)","v":0},0,null,0,{"$f":"$AL46+IF($AG46=0,0,IF(OR(UPPER($K46)=\"TRUE\",UPPER($K46)=\"VRAI\"),$BA46,$L46)*$AG46*$Z46)+IF($AF46=0,0,IF($K46=Controls!$Q$5,$BD46,$L46)*$AF46*$T46)","v":0},0,null,0,0,0,null,{"$f":"IF(H46<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H46,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,39,{"$f":"Controls!G131","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H47,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J47))","v":""},{"$f":"IF(ISBLANK($H47),\"\",(IF(OR(MID($I47,1,1)=\"2\",MID($I47,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H47,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V47,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH47+IF($AG47=0,0,IF($K47=Controls!$Q$5,$BC47,$N47)*$AG47*$Z47)+IF($AF47=0,0,IF($K47=Controls!$Q$5,$BF47,$N47)*$AF47*$T47)","v":0},0,null,0,{"$f":"$AL47+IF($AG47=0,0,IF(OR(UPPER($K47)=\"TRUE\",UPPER($K47)=\"VRAI\"),$BA47,$L47)*$AG47*$Z47)+IF($AF47=0,0,IF($K47=Controls!$Q$5,$BD47,$L47)*$AF47*$T47)","v":0},0,null,0,0,0,null,{"$f":"IF(H47<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H47,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,40,{"$f":"Controls!G132","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H48,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J48))","v":""},{"$f":"IF(ISBLANK($H48),\"\",(IF(OR(MID($I48,1,1)=\"2\",MID($I48,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H48,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$J48)","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$75,MATCH(MID(V48,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH48+IF($AG48=0,0,IF($K48=Controls!$Q$5,$BC48,$N48)*$AG48*$Z48)+IF($AF48=0,0,IF($K48=Controls!$Q$5,$BF48,$N48)*$AF48*$T48)","v":0},0,null,0,{"$f":"$AL48+IF($AG48=0,0,IF(OR(UPPER($K48)=\"TRUE\",UPPER($K48)=\"VRAI\"),$BA48,$L48)*$AG48*$Z48)+IF($AF48=0,0,IF($K48=Controls!$Q$5,$BD48,$L48)*$AF48*$T48)","v":0},0,null,0,0,0,null,{"$f":"IF(H48<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H48,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,41,{"$f":"Controls!G133","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H49,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J49))","v":""},{"$f":"IF(ISBLANK($H49),\"\",(IF(OR(MID($I49,1,1)=\"2\",MID($I49,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H49,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V49,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH49+IF($AG49=0,0,IF($K49=Controls!$Q$5,$BC49,$N49)*$AG49*$Z49)+IF($AF49=0,0,IF($K49=Controls!$Q$5,$BF49,$N49)*$AF49*$T49)","v":0},0,null,0,{"$f":"$AL49+IF($AG49=0,0,IF(OR(UPPER($K49)=\"TRUE\",UPPER($K49)=\"VRAI\"),$BA49,$L49)*$AG49*$Z49)+IF($AF49=0,0,IF($K49=Controls!$Q$5,$BD49,$L49)*$AF49*$T49)","v":0},0,null,0,0,0,null,{"$f":"IF(H49<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H49,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,42,{"$f":"Controls!G134","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H50,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J50))","v":""},{"$f":"IF(ISBLANK($H50),\"\",(IF(OR(MID($I50,1,1)=\"2\",MID($I50,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H50,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V50,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH50+IF($AG50=0,0,IF($K50=Controls!$Q$5,$BC50,$N50)*$AG50*$Z50)+IF($AF50=0,0,IF($K50=Controls!$Q$5,$BF50,$N50)*$AF50*$T50)","v":0},0,null,0,{"$f":"$AL50+IF($AG50=0,0,IF(OR(UPPER($K50)=\"TRUE\",UPPER($K50)=\"VRAI\"),$BA50,$L50)*$AG50*$Z50)+IF($AF50=0,0,IF($K50=Controls!$Q$5,$BD50,$L50)*$AF50*$T50)","v":0},0,null,0,0,0,null,{"$f":"IF(H50<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H50,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,43,{"$f":"Controls!G135","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H51,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J51))","v":""},{"$f":"IF(ISBLANK($H51),\"\",(IF(OR(MID($I51,1,1)=\"2\",MID($I51,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H51,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V51,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH51+IF($AG51=0,0,IF($K51=Controls!$Q$5,$BC51,$N51)*$AG51*$Z51)+IF($AF51=0,0,IF($K51=Controls!$Q$5,$BF51,$N51)*$AF51*$T51)","v":0},0,null,0,{"$f":"$AL51+IF($AG51=0,0,IF(OR(UPPER($K51)=\"TRUE\",UPPER($K51)=\"VRAI\"),$BA51,$L51)*$AG51*$Z51)+IF($AF51=0,0,IF($K51=Controls!$Q$5,$BD51,$L51)*$AF51*$T51)","v":0},0,null,0,0,0,null,{"$f":"IF(H51<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H51,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,44,{"$f":"Controls!G136","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H52,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J52))","v":""},{"$f":"IF(ISBLANK($H52),\"\",(IF(OR(MID($I52,1,1)=\"2\",MID($I52,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H52,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V52,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH52+IF($AG52=0,0,IF($K52=Controls!$Q$5,$BC52,$N52)*$AG52*$Z52)+IF($AF52=0,0,IF($K52=Controls!$Q$5,$BF52,$N52)*$AF52*$T52)","v":0},0,null,0,{"$f":"$AL52+IF($AG52=0,0,IF(OR(UPPER($K52)=\"TRUE\",UPPER($K52)=\"VRAI\"),$BA52,$L52)*$AG52*$Z52)+IF($AF52=0,0,IF($K52=Controls!$Q$5,$BD52,$L52)*$AF52*$T52)","v":0},0,null,0,0,0,null,{"$f":"IF(H52<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H52,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,45,{"$f":"Controls!G137","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H53,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J53))","v":""},{"$f":"IF(ISBLANK($H53),\"\",(IF(OR(MID($I53,1,1)=\"2\",MID($I53,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H53,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V53,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH53+IF($AG53=0,0,IF($K53=Controls!$Q$5,$BC53,$N53)*$AG53*$Z53)+IF($AF53=0,0,IF($K53=Controls!$Q$5,$BF53,$N53)*$AF53*$T53)","v":0},0,null,0,{"$f":"$AL53+IF($AG53=0,0,IF(OR(UPPER($K53)=\"TRUE\",UPPER($K53)=\"VRAI\"),$BA53,$L53)*$AG53*$Z53)+IF($AF53=0,0,IF($K53=Controls!$Q$5,$BD53,$L53)*$AF53*$T53)","v":0},0,null,0,0,0,null,{"$f":"IF(H53<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H53,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,46,{"$f":"Controls!G138","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H54,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J54))","v":""},{"$f":"IF(ISBLANK($H54),\"\",(IF(OR(MID($I54,1,1)=\"2\",MID($I54,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H54,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V54,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH54+IF($AG54=0,0,IF($K54=Controls!$Q$5,$BC54,$N54)*$AG54*$Z54)+IF($AF54=0,0,IF($K54=Controls!$Q$5,$BF54,$N54)*$AF54*$T54)","v":0},0,null,0,{"$f":"$AL54+IF($AG54=0,0,IF(OR(UPPER($K54)=\"TRUE\",UPPER($K54)=\"VRAI\"),$BA54,$L54)*$AG54*$Z54)+IF($AF54=0,0,IF($K54=Controls!$Q$5,$BD54,$L54)*$AF54*$T54)","v":0},0,null,0,0,0,null,{"$f":"IF(H54<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H54,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,47,{"$f":"Controls!G139","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H55,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J55))","v":""},{"$f":"IF(ISBLANK($H55),\"\",(IF(OR(MID($I55,1,1)=\"2\",MID($I55,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H55,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V55,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH55+IF($AG55=0,0,IF($K55=Controls!$Q$5,$BC55,$N55)*$AG55*$Z55)+IF($AF55=0,0,IF($K55=Controls!$Q$5,$BF55,$N55)*$AF55*$T55)","v":0},0,null,0,{"$f":"$AL55+IF($AG55=0,0,IF(OR(UPPER($K55)=\"TRUE\",UPPER($K55)=\"VRAI\"),$BA55,$L55)*$AG55*$Z55)+IF($AF55=0,0,IF($K55=Controls!$Q$5,$BD55,$L55)*$AF55*$T55)","v":0},0,null,0,0,0,null,{"$f":"IF(H55<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H55,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,48,{"$f":"Controls!G140","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H56,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J56))","v":""},{"$f":"IF(ISBLANK($H56),\"\",(IF(OR(MID($I56,1,1)=\"2\",MID($I56,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H56,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V56,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH56+IF($AG56=0,0,IF($K56=Controls!$Q$5,$BC56,$N56)*$AG56*$Z56)+IF($AF56=0,0,IF($K56=Controls!$Q$5,$BF56,$N56)*$AF56*$T56)","v":0},0,null,0,{"$f":"$AL56+IF($AG56=0,0,IF(OR(UPPER($K56)=\"TRUE\",UPPER($K56)=\"VRAI\"),$BA56,$L56)*$AG56*$Z56)+IF($AF56=0,0,IF($K56=Controls!$Q$5,$BD56,$L56)*$AF56*$T56)","v":0},0,null,0,0,0,null,{"$f":"IF(H56<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H56,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,49,{"$f":"Controls!G141","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H57,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J57))","v":""},{"$f":"IF(ISBLANK($H57),\"\",(IF(OR(MID($I57,1,1)=\"2\",MID($I57,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H57,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$J57)","v":""},{"$f":"IF(H57=\"\",\"\",L57+M57)","v":""},null,null,null,null,null,"",null,null,null,null,{"$f":"IF(OR(ISBLANK(U57),ISBLANK(V57)),\"\",(IF(MID(U57,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$75,MATCH(MID(V57,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH57+IF($AG57=0,0,IF($K57=Controls!$Q$5,$BC57,$N57)*$AG57*$Z57)+IF($AF57=0,0,IF($K57=Controls!$Q$5,$BF57,$N57)*$AF57*$T57)","v":0},0,null,0,{"$f":"$AL57+IF($AG57=0,0,IF(OR(UPPER($K57)=\"TRUE\",UPPER($K57)=\"VRAI\"),$BA57,$L57)*$AG57*$Z57)+IF($AF57=0,0,IF($K57=Controls!$Q$5,$BD57,$L57)*$AF57*$T57)","v":0},0,null,0,0,0,null,{"$f":"IF(H57<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H57,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,50,{"$f":"Controls!G142","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H58,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J58))","v":""},{"$f":"IF(ISBLANK($H58),\"\",(IF(OR(MID($I58,1,1)=\"2\",MID($I58,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H58,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V58,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH58+IF($AG58=0,0,IF($K58=Controls!$Q$5,$BC58,$N58)*$AG58*$Z58)+IF($AF58=0,0,IF($K58=Controls!$Q$5,$BF58,$N58)*$AF58*$T58)","v":0},0,null,0,{"$f":"$AL58+IF($AG58=0,0,IF(OR(UPPER($K58)=\"TRUE\",UPPER($K58)=\"VRAI\"),$BA58,$L58)*$AG58*$Z58)+IF($AF58=0,0,IF($K58=Controls!$Q$5,$BD58,$L58)*$AF58*$T58)","v":0},0,null,0,0,0,null,{"$f":"IF(H58<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H58,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,51,{"$f":"Controls!G143","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H59,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J59))","v":""},{"$f":"IF(ISBLANK($H59),\"\",(IF(OR(MID($I59,1,1)=\"2\",MID($I59,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H59,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V59,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH59+IF($AG59=0,0,IF($K59=Controls!$Q$5,$BC59,$N59)*$AG59*$Z59)+IF($AF59=0,0,IF($K59=Controls!$Q$5,$BF59,$N59)*$AF59*$T59)","v":0},0,null,0,{"$f":"$AL59+IF($AG59=0,0,IF(OR(UPPER($K59)=\"TRUE\",UPPER($K59)=\"VRAI\"),$BA59,$L59)*$AG59*$Z59)+IF($AF59=0,0,IF($K59=Controls!$Q$5,$BD59,$L59)*$AF59*$T59)","v":0},0,null,0,0,0,null,{"$f":"IF(H59<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H59,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,52,{"$f":"Controls!G144","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H60,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J60))","v":""},{"$f":"IF(ISBLANK($H60),\"\",(IF(OR(MID($I60,1,1)=\"2\",MID($I60,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H60,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V60,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH60+IF($AG60=0,0,IF($K60=Controls!$Q$5,$BC60,$N60)*$AG60*$Z60)+IF($AF60=0,0,IF($K60=Controls!$Q$5,$BF60,$N60)*$AF60*$T60)","v":0},0,null,0,{"$f":"$AL60+IF($AG60=0,0,IF(OR(UPPER($K60)=\"TRUE\",UPPER($K60)=\"VRAI\"),$BA60,$L60)*$AG60*$Z60)+IF($AF60=0,0,IF($K60=Controls!$Q$5,$BD60,$L60)*$AF60*$T60)","v":0},0,null,0,0,0,null,{"$f":"IF(H60<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H60,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,53,{"$f":"Controls!G145","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H61,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J61))","v":""},{"$f":"IF(ISBLANK($H61),\"\",(IF(OR(MID($I61,1,1)=\"2\",MID($I61,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H61,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V61,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH61+IF($AG61=0,0,IF($K61=Controls!$Q$5,$BC61,$N61)*$AG61*$Z61)+IF($AF61=0,0,IF($K61=Controls!$Q$5,$BF61,$N61)*$AF61*$T61)","v":0},0,null,0,{"$f":"$AL61+IF($AG61=0,0,IF(OR(UPPER($K61)=\"TRUE\",UPPER($K61)=\"VRAI\"),$BA61,$L61)*$AG61*$Z61)+IF($AF61=0,0,IF($K61=Controls!$Q$5,$BD61,$L61)*$AF61*$T61)","v":0},0,null,0,0,0,null,{"$f":"IF(H61<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H61,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,54,{"$f":"Controls!G146","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H62,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J62))","v":""},{"$f":"IF(ISBLANK($H62),\"\",(IF(OR(MID($I62,1,1)=\"2\",MID($I62,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H62,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V62,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH62+IF($AG62=0,0,IF($K62=Controls!$Q$5,$BC62,$N62)*$AG62*$Z62)+IF($AF62=0,0,IF($K62=Controls!$Q$5,$BF62,$N62)*$AF62*$T62)","v":0},0,null,0,{"$f":"$AL62+IF($AG62=0,0,IF(OR(UPPER($K62)=\"TRUE\",UPPER($K62)=\"VRAI\"),$BA62,$L62)*$AG62*$Z62)+IF($AF62=0,0,IF($K62=Controls!$Q$5,$BD62,$L62)*$AF62*$T62)","v":0},0,null,0,0,0,null,{"$f":"IF(H62<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H62,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,55,{"$f":"Controls!G147","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H63,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J63))","v":""},{"$f":"IF(ISBLANK($H63),\"\",(IF(OR(MID($I63,1,1)=\"2\",MID($I63,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H63,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V63,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH63+IF($AG63=0,0,IF($K63=Controls!$Q$5,$BC63,$N63)*$AG63*$Z63)+IF($AF63=0,0,IF($K63=Controls!$Q$5,$BF63,$N63)*$AF63*$T63)","v":0},0,null,0,{"$f":"$AL63+IF($AG63=0,0,IF(OR(UPPER($K63)=\"TRUE\",UPPER($K63)=\"VRAI\"),$BA63,$L63)*$AG63*$Z63)+IF($AF63=0,0,IF($K63=Controls!$Q$5,$BD63,$L63)*$AF63*$T63)","v":0},0,null,0,0,0,null,{"$f":"IF(H63<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H63,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,56,{"$f":"Controls!G148","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H64,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J64))","v":""},{"$f":"IF(ISBLANK($H64),\"\",(IF(OR(MID($I64,1,1)=\"2\",MID($I64,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H64,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V64,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH64+IF($AG64=0,0,IF($K64=Controls!$Q$5,$BC64,$N64)*$AG64*$Z64)+IF($AF64=0,0,IF($K64=Controls!$Q$5,$BF64,$N64)*$AF64*$T64)","v":0},0,null,0,{"$f":"$AL64+IF($AG64=0,0,IF(OR(UPPER($K64)=\"TRUE\",UPPER($K64)=\"VRAI\"),$BA64,$L64)*$AG64*$Z64)+IF($AF64=0,0,IF($K64=Controls!$Q$5,$BD64,$L64)*$AF64*$T64)","v":0},0,null,0,0,0,null,{"$f":"IF(H64<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H64,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,57,{"$f":"Controls!G149","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H65,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J65))","v":""},{"$f":"IF(ISBLANK($H65),\"\",(IF(OR(MID($I65,1,1)=\"2\",MID($I65,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H65,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V65,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH65+IF($AG65=0,0,IF($K65=Controls!$Q$5,$BC65,$N65)*$AG65*$Z65)+IF($AF65=0,0,IF($K65=Controls!$Q$5,$BF65,$N65)*$AF65*$T65)","v":0},0,null,0,{"$f":"$AL65+IF($AG65=0,0,IF(OR(UPPER($K65)=\"TRUE\",UPPER($K65)=\"VRAI\"),$BA65,$L65)*$AG65*$Z65)+IF($AF65=0,0,IF($K65=Controls!$Q$5,$BD65,$L65)*$AF65*$T65)","v":0},0,null,0,0,0,null,{"$f":"IF(H65<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H65,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,58,{"$f":"Controls!G150","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H66,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J66))","v":""},{"$f":"IF(ISBLANK($H66),\"\",(IF(OR(MID($I66,1,1)=\"2\",MID($I66,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H66,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V66,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH66+IF($AG66=0,0,IF($K66=Controls!$Q$5,$BC66,$N66)*$AG66*$Z66)+IF($AF66=0,0,IF($K66=Controls!$Q$5,$BF66,$N66)*$AF66*$T66)","v":0},0,null,0,{"$f":"$AL66+IF($AG66=0,0,IF(OR(UPPER($K66)=\"TRUE\",UPPER($K66)=\"VRAI\"),$BA66,$L66)*$AG66*$Z66)+IF($AF66=0,0,IF($K66=Controls!$Q$5,$BD66,$L66)*$AF66*$T66)","v":0},0,null,0,0,0,null,{"$f":"IF(H66<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H66,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,59,{"$f":"Controls!G151","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H67,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J67))","v":""},{"$f":"IF(ISBLANK($H67),\"\",(IF(OR(MID($I67,1,1)=\"2\",MID($I67,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H67,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V67,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH67+IF($AG67=0,0,IF($K67=Controls!$Q$5,$BC67,$N67)*$AG67*$Z67)+IF($AF67=0,0,IF($K67=Controls!$Q$5,$BF67,$N67)*$AF67*$T67)","v":0},0,null,0,{"$f":"$AL67+IF($AG67=0,0,IF(OR(UPPER($K67)=\"TRUE\",UPPER($K67)=\"VRAI\"),$BA67,$L67)*$AG67*$Z67)+IF($AF67=0,0,IF($K67=Controls!$Q$5,$BD67,$L67)*$AF67*$T67)","v":0},0,null,0,0,0,null,{"$f":"IF(H67<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H67,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,60,{"$f":"Controls!G152","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H68,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J68))","v":""},{"$f":"IF(ISBLANK($H68),\"\",(IF(OR(MID($I68,1,1)=\"2\",MID($I68,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H68,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V68,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH68+IF($AG68=0,0,IF($K68=Controls!$Q$5,$BC68,$N68)*$AG68*$Z68)+IF($AF68=0,0,IF($K68=Controls!$Q$5,$BF68,$N68)*$AF68*$T68)","v":0},0,null,0,{"$f":"$AL68+IF($AG68=0,0,IF(OR(UPPER($K68)=\"TRUE\",UPPER($K68)=\"VRAI\"),$BA68,$L68)*$AG68*$Z68)+IF($AF68=0,0,IF($K68=Controls!$Q$5,$BD68,$L68)*$AF68*$T68)","v":0},0,null,0,0,0,null,{"$f":"IF(H68<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H68,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,61,{"$f":"Controls!G153","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H69,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J69))","v":""},{"$f":"IF(ISBLANK($H69),\"\",(IF(OR(MID($I69,1,1)=\"2\",MID($I69,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H69,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V69,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH69+IF($AG69=0,0,IF($K69=Controls!$Q$5,$BC69,$N69)*$AG69*$Z69)+IF($AF69=0,0,IF($K69=Controls!$Q$5,$BF69,$N69)*$AF69*$T69)","v":0},0,null,0,{"$f":"$AL69+IF($AG69=0,0,IF(OR(UPPER($K69)=\"TRUE\",UPPER($K69)=\"VRAI\"),$BA69,$L69)*$AG69*$Z69)+IF($AF69=0,0,IF($K69=Controls!$Q$5,$BD69,$L69)*$AF69*$T69)","v":0},0,null,0,0,0,null,{"$f":"IF(H69<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H69,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,62,{"$f":"Controls!G154","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H70,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J70))","v":""},{"$f":"IF(ISBLANK($H70),\"\",(IF(OR(MID($I70,1,1)=\"2\",MID($I70,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H70,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V70,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH70+IF($AG70=0,0,IF($K70=Controls!$Q$5,$BC70,$N70)*$AG70*$Z70)+IF($AF70=0,0,IF($K70=Controls!$Q$5,$BF70,$N70)*$AF70*$T70)","v":0},0,null,0,{"$f":"$AL70+IF($AG70=0,0,IF(OR(UPPER($K70)=\"TRUE\",UPPER($K70)=\"VRAI\"),$BA70,$L70)*$AG70*$Z70)+IF($AF70=0,0,IF($K70=Controls!$Q$5,$BD70,$L70)*$AF70*$T70)","v":0},0,null,0,0,0,null,{"$f":"IF(H70<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H70,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,63,{"$f":"Controls!G155","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H71,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J71))","v":""},{"$f":"IF(ISBLANK($H71),\"\",(IF(OR(MID($I71,1,1)=\"2\",MID($I71,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H71,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V71,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH71+IF($AG71=0,0,IF($K71=Controls!$Q$5,$BC71,$N71)*$AG71*$Z71)+IF($AF71=0,0,IF($K71=Controls!$Q$5,$BF71,$N71)*$AF71*$T71)","v":0},0,null,0,{"$f":"$AL71+IF($AG71=0,0,IF(OR(UPPER($K71)=\"TRUE\",UPPER($K71)=\"VRAI\"),$BA71,$L71)*$AG71*$Z71)+IF($AF71=0,0,IF($K71=Controls!$Q$5,$BD71,$L71)*$AF71*$T71)","v":0},0,null,0,0,0,null,{"$f":"IF(H71<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H71,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,64,{"$f":"Controls!G156","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H72,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J72))","v":""},{"$f":"IF(ISBLANK($H72),\"\",(IF(OR(MID($I72,1,1)=\"2\",MID($I72,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H72,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$J72)","v":""},{"$f":"IF(H72=\"\",\"\",L72+M72)","v":""},null,null,null,null,null,"",null,null,null,null,{"$f":"IF(OR(ISBLANK(U72),ISBLANK(V72)),\"\",(IF(MID(U72,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$75,MATCH(MID(V72,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,{"$f":"IF(S72=\"\",1,VLOOKUP(PriceYear,CPIYearTable,2)/VLOOKUP(S72,CPIYearTable,2))","v":1},null,{"$f":"IF(R72=0,0,IF(NOT(AND(ISNUMBER($T72),ISNUMBER($R72))),0,IF(MID(D72,1,1)<>\"1\",1/PMT((((1+Discount)/(1+$AT72)))^(1/$R72)-1,$R72*($F72-FiscalYear),-1)-IF($E72=FiscalYear,0,1/PMT((((1+Discount)/(1+$AT72)))^(1/$R72)-1,$R72*($E72-FiscalYear),-1)),IF(OR(UPPER($K72)=\"TRUE\",UPPER($K72)=\"VRAI\"),1/PMT((((1+Discount)/(1+$AT72)))^(1/$R72)-1,R72*Timeperiod,-1),0))))","v":0},{"$f":"IF(X72=0,0,IF(NOT(AND(ISNUMBER(Z72),ISNUMBER(X72))),0,IF(MID(D72,1,1)<>\"1\",1/PMT((((1+Discount)/(1+AT72)))^(1/X72)-1,X72*(F72-FiscalYear),-1)-IF(E72=FiscalYear,0,1/PMT((((1+Discount)/(1+AT72)))^(1/X72)-1,X72*(E72-FiscalYear),-1)),IF(OR(UPPER($K72)=\"TRUE\",UPPER($K72)=\"VRAI\"),1/PMT((((1+Discount)/(1+AT72)))^(1/X72)-1,X72*Timeperiod,-1),0))))","v":0},{"$f":"IF(MID($D72,1,1)=\"1\",IF(OR($X72<>\"\",$X72<>0),$Z72*$N72*$X72,0)+IF(OR($P72<>\"\",$P72<>0),$T72*$N72*$R72,0),0)","v":0},{"$f":"$AH72+IF($AG72=0,0,IF($K72=Controls!$Q$5,$BC72,$N72)*$AG72*$Z72)+IF($AF72=0,0,IF($K72=Controls!$Q$5,$BF72,$N72)*$AF72*$T72)","v":0},{"$f":"IF(NOT(ISNUMBER(AI72)),\"\",(AI72/AF))","v":0},null,{"$f":"IF(MID($D72,1,1)=\"1\",IF(OR($X72<>\"\",$X72<>0),$Z72*$L72*$X72,0)+IF(OR($P72<>\"\",$P72<>0),$T72*$L72*$R72,0),0)","v":0},{"$f":"$AL72+IF($AG72=0,0,IF(OR(UPPER($K72)=\"TRUE\",UPPER($K72)=\"VRAI\"),$BA72,$L72)*$AG72*$Z72)+IF($AF72=0,0,IF($K72=Controls!$Q$5,$BD72,$L72)*$AF72*$T72)","v":0},{"$f":"IF(NOT(ISNUMBER(AM72)),\"\",(AM72/AF))","v":0},null,{"$f":"IF(MID($D72,1,1)=\"1\",IF(OR($X72<>\"\",$X72<>0),$Z72*$M72*$X72,0)+IF(OR($P72<>\"\",$P72<>0),$T72*$M72*$R72,0),0)","v":0},{"$f":"$AP72+IF($AG72=0,0,IF(OR(UPPER($K72)=\"TRUE\",UPPER($K72)=\"VRAI\"),$BB72,$M72)*$AG72*$Z72)+IF($AF72=0,0,IF(OR(UPPER($K72)=\"TRUE\",UPPER($K72)=\"VRAI\"),$BE72,$M72)*$AF72*$T72)","v":0},0,null,{"$f":"IF(H72<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H72,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,{"$f":"IF(C72=\"\",\"\",MID(C72,1,1))","v":""},null,null,null,65,{"$f":"Controls!G157","v":""}]
[66,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H73),\"\",(IF(OR(MID($I73,1,1)=\"1\",MID($I73,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H73,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J73))","v":""},{"$f":"IF(ISBLANK($H73),\"\",(IF(OR(MID($I73,1,1)=\"2\",MID($I73,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H73,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$J73)","v":""},"",null,null,null,null,null,{"$f":"IF(P73=\"\",\"\",P73*Q73*AD73)","v":""},null,null,null,null,{"$f":"IF(OR(ISBLANK(U73),ISBLANK(V73)),\"\",(IF(MID(U73,1,1)=\"E\",Premium,overhead)+1)*INDEX('Labour Costs'!$C$4:$C$75,MATCH(MID(V73,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH73+IF($AG73=0,0,IF($K73=Controls!$Q$5,$BC73,$N73)*$AG73*$Z73)+IF($AF73=0,0,IF($K73=Controls!$Q$5,$BF73,$N73)*$AF73*$T73)","v":0},0,null,0,{"$f":"$AL73+IF($AG73=0,0,IF(OR(UPPER($K73)=\"TRUE\",UPPER($K73)=\"VRAI\"),$BA73,$L73)*$AG73*$Z73)+IF($AF73=0,0,IF($K73=Controls!$Q$5,$BD73,$L73)*$AF73*$T73)","v":0},0,null,0,0,{"$f":"IF(NOT(ISNUMBER(AQ73)),\"\",(AQ73/AF))","v":0},null,{"$f":"IF(H73<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H73,SHGroups,0),0),0)","v":0},{"$f":"L73","v":""},{"$f":"M73","v":""},{"$f":"IF(AU73=\"\",\"\",SUM(AU73:AV73))","v":""},{"$f":"L73","v":""},{"$f":"M73","v":""},{"$f":"IF(AX73=\"\",\"\",SUM(AX73:AY73))","v":""},{"$f":"IF(AND($AT73<>0,$X73>0),(L73*(1+$AT73^(1/$X73))-L73)/(1+$AT73^(1/$X73)),0)","v":0},{"$f":"IF(AND($AT73<>0,$X73>0),(M73*(1+$AT73^(1/$X73))-M73)/(1+$AT73^(1/$X73)),0)","v":0},{"$f":"IF(AND($AT73<>0,$X73>0),(N73*(1+$AT73^(1/$X73))-N73)/(1+$AT73^(1/$X73)),0)","v":0},{"$f":"IF(AND($AT73<>0,$R73>0),(L73*(1+$AT73^(1/$X73))-L73)/(1+$AT73^(1/$X73)),0)","v":0},{"$f":"IF(AND($AT73<>0,$R73>0),(M73*(1+$AT73^(1/$X73))-M73)/(1+$AT73^(1/$X73)),0)","v":0},{"$f":"IF(AND($AT73<>0,$R73>0),(N73*(1+$AT73^(1/$X73))-N73)/(1+$AT73^(1/$X73)),0)","v":0},null,null,null,"",null,null,null,66,{"$f":"Controls!G158","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H74,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J74))","v":""},{"$f":"IF(ISBLANK($H74),\"\",(IF(OR(MID($I74,1,1)=\"2\",MID($I74,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H74,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V74,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},{"$f":"IF(Y74=\"\",\"\",Y74*W74)","v":""},null,null,null,1,null,0,0,0,{"$f":"$AH74+IF($AG74=0,0,IF($K74=Controls!$Q$5,$BC74,$N74)*$AG74*$Z74)+IF($AF74=0,0,IF($K74=Controls!$Q$5,$BF74,$N74)*$AF74*$T74)","v":0},0,null,0,{"$f":"$AL74+IF($AG74=0,0,IF(OR(UPPER($K74)=\"TRUE\",UPPER($K74)=\"VRAI\"),$BA74,$L74)*$AG74*$Z74)+IF($AF74=0,0,IF($K74=Controls!$Q$5,$BD74,$L74)*$AF74*$T74)","v":0},0,null,0,0,0,null,{"$f":"IF(H74<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H74,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,67,{"$f":"Controls!G159","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H75,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J75))","v":""},{"$f":"IF(ISBLANK($H75),\"\",(IF(OR(MID($I75,1,1)=\"2\",MID($I75,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H75,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V75,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH75+IF($AG75=0,0,IF($K75=Controls!$Q$5,$BC75,$N75)*$AG75*$Z75)+IF($AF75=0,0,IF($K75=Controls!$Q$5,$BF75,$N75)*$AF75*$T75)","v":0},0,null,0,{"$f":"$AL75+IF($AG75=0,0,IF(OR(UPPER($K75)=\"TRUE\",UPPER($K75)=\"VRAI\"),$BA75,$L75)*$AG75*$Z75)+IF($AF75=0,0,IF($K75=Controls!$Q$5,$BD75,$L75)*$AF75*$T75)","v":0},0,null,0,0,0,null,{"$f":"IF(H75<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H75,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,68,{"$f":"Controls!G160","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H76,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J76))","v":""},{"$f":"IF(ISBLANK($H76),\"\",(IF(OR(MID($I76,1,1)=\"2\",MID($I76,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H76,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V76,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH76+IF($AG76=0,0,IF($K76=Controls!$Q$5,$BC76,$N76)*$AG76*$Z76)+IF($AF76=0,0,IF($K76=Controls!$Q$5,$BF76,$N76)*$AF76*$T76)","v":0},0,null,0,{"$f":"$AL76+IF($AG76=0,0,IF(OR(UPPER($K76)=\"TRUE\",UPPER($K76)=\"VRAI\"),$BA76,$L76)*$AG76*$Z76)+IF($AF76=0,0,IF($K76=Controls!$Q$5,$BD76,$L76)*$AF76*$T76)","v":0},0,null,0,0,0,null,{"$f":"IF(H76<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H76,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,69,{"$f":"Controls!G161","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H77,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J77))","v":""},{"$f":"IF(ISBLANK($H77),\"\",(IF(OR(MID($I77,1,1)=\"2\",MID($I77,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H77,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V77,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH77+IF($AG77=0,0,IF($K77=Controls!$Q$5,$BC77,$N77)*$AG77*$Z77)+IF($AF77=0,0,IF($K77=Controls!$Q$5,$BF77,$N77)*$AF77*$T77)","v":0},0,null,0,{"$f":"$AL77+IF($AG77=0,0,IF(OR(UPPER($K77)=\"TRUE\",UPPER($K77)=\"VRAI\"),$BA77,$L77)*$AG77*$Z77)+IF($AF77=0,0,IF($K77=Controls!$Q$5,$BD77,$L77)*$AF77*$T77)","v":0},0,null,0,0,0,null,{"$f":"IF(H77<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H77,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,"",null,null,null,70,{"$f":"Controls!G162","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('Stakeholder Profile'!$C$25:$E$57,MATCH($H78,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J78))","v":""},{"$f":"IF(ISBLANK($H78),\"\",(IF(OR(MID($I78,1,1)=\"2\",MID($I78,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H78,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V78,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH78+IF($AG78=0,0,IF($K78=Controls!$Q$5,$BC78,$N78)*$AG78*$Z78)+IF($AF78=0,0,IF($K78=Controls!$Q$5,$BF78,$N78)*$AF78*$T78)","v":0},0,null,0,{"$f":"$AL78+IF($AG78=0,0,IF(OR(UPPER($K78)=\"TRUE\",UPPER($K78)=\"VRAI\"),$BA78,$L78)*$AG78*$Z78)+IF($AF78=0,0,IF($K78=Controls!$Q$5,$BD78,$L78)*$AF78*$T78)","v":0},0,null,0,0,0,null,{"$f":"IF(H78<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H78,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[72,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H79),\"\",(IF(OR(MID($I79,1,1)=\"1\",MID($I79,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H79,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J79))","v":""},{"$f":"IF(ISBLANK($H79),\"\",(IF(OR(MID($I79,1,1)=\"2\",MID($I79,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H79,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V79,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH79+IF($AG79=0,0,IF($K79=Controls!$Q$5,$BC79,$N79)*$AG79*$Z79)+IF($AF79=0,0,IF($K79=Controls!$Q$5,$BF79,$N79)*$AF79*$T79)","v":0},0,null,0,{"$f":"$AL79+IF($AG79=0,0,IF(OR(UPPER($K79)=\"TRUE\",UPPER($K79)=\"VRAI\"),$BA79,$L79)*$AG79*$Z79)+IF($AF79=0,0,IF($K79=Controls!$Q$5,$BD79,$L79)*$AF79*$T79)","v":0},0,null,0,0,0,null,{"$f":"IF(H79<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H79,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[73,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H80),\"\",(IF(OR(MID($I80,1,1)=\"1\",MID($I80,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H80,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J80))","v":""},{"$f":"IF(ISBLANK($H80),\"\",(IF(OR(MID($I80,1,1)=\"2\",MID($I80,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H80,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V80,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH80+IF($AG80=0,0,IF($K80=Controls!$Q$5,$BC80,$N80)*$AG80*$Z80)+IF($AF80=0,0,IF($K80=Controls!$Q$5,$BF80,$N80)*$AF80*$T80)","v":0},0,null,0,{"$f":"$AL80+IF($AG80=0,0,IF(OR(UPPER($K80)=\"TRUE\",UPPER($K80)=\"VRAI\"),$BA80,$L80)*$AG80*$Z80)+IF($AF80=0,0,IF($K80=Controls!$Q$5,$BD80,$L80)*$AF80*$T80)","v":0},0,null,0,0,0,null,{"$f":"IF(H80<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H80,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[74,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H81),\"\",(IF(OR(MID($I81,1,1)=\"1\",MID($I81,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H81,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J81))","v":""},{"$f":"IF(ISBLANK($H81),\"\",(IF(OR(MID($I81,1,1)=\"2\",MID($I81,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H81,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V81,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH81+IF($AG81=0,0,IF($K81=Controls!$Q$5,$BC81,$N81)*$AG81*$Z81)+IF($AF81=0,0,IF($K81=Controls!$Q$5,$BF81,$N81)*$AF81*$T81)","v":0},0,null,0,{"$f":"$AL81+IF($AG81=0,0,IF(OR(UPPER($K81)=\"TRUE\",UPPER($K81)=\"VRAI\"),$BA81,$L81)*$AG81*$Z81)+IF($AF81=0,0,IF($K81=Controls!$Q$5,$BD81,$L81)*$AF81*$T81)","v":0},0,null,0,0,0,null,{"$f":"IF(H81<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H81,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[75,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H82),\"\",(IF(OR(MID($I82,1,1)=\"1\",MID($I82,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H82,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J82))","v":""},{"$f":"IF(ISBLANK($H82),\"\",(IF(OR(MID($I82,1,1)=\"2\",MID($I82,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H82,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V82,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH82+IF($AG82=0,0,IF($K82=Controls!$Q$5,$BC82,$N82)*$AG82*$Z82)+IF($AF82=0,0,IF($K82=Controls!$Q$5,$BF82,$N82)*$AF82*$T82)","v":0},0,null,0,{"$f":"$AL82+IF($AG82=0,0,IF(OR(UPPER($K82)=\"TRUE\",UPPER($K82)=\"VRAI\"),$BA82,$L82)*$AG82*$Z82)+IF($AF82=0,0,IF($K82=Controls!$Q$5,$BD82,$L82)*$AF82*$T82)","v":0},0,null,0,0,0,null,{"$f":"IF(H82<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H82,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[76,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H83),\"\",(IF(OR(MID($I83,1,1)=\"1\",MID($I83,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H83,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J83))","v":""},{"$f":"IF(ISBLANK($H83),\"\",(IF(OR(MID($I83,1,1)=\"2\",MID($I83,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H83,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V83,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH83+IF($AG83=0,0,IF($K83=Controls!$Q$5,$BC83,$N83)*$AG83*$Z83)+IF($AF83=0,0,IF($K83=Controls!$Q$5,$BF83,$N83)*$AF83*$T83)","v":0},0,null,0,{"$f":"$AL83+IF($AG83=0,0,IF(OR(UPPER($K83)=\"TRUE\",UPPER($K83)=\"VRAI\"),$BA83,$L83)*$AG83*$Z83)+IF($AF83=0,0,IF($K83=Controls!$Q$5,$BD83,$L83)*$AF83*$T83)","v":0},0,null,0,0,0,null,{"$f":"IF(H83<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H83,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[77,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H84),\"\",(IF(OR(MID($I84,1,1)=\"1\",MID($I84,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H84,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J84))","v":""},{"$f":"IF(ISBLANK($H84),\"\",(IF(OR(MID($I84,1,1)=\"2\",MID($I84,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H84,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V84,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH84+IF($AG84=0,0,IF($K84=Controls!$Q$5,$BC84,$N84)*$AG84*$Z84)+IF($AF84=0,0,IF($K84=Controls!$Q$5,$BF84,$N84)*$AF84*$T84)","v":0},0,null,0,{"$f":"$AL84+IF($AG84=0,0,IF(OR(UPPER($K84)=\"TRUE\",UPPER($K84)=\"VRAI\"),$BA84,$L84)*$AG84*$Z84)+IF($AF84=0,0,IF($K84=Controls!$Q$5,$BD84,$L84)*$AF84*$T84)","v":0},0,null,0,0,0,null,{"$f":"IF(H84<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H84,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[78,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H85),\"\",(IF(OR(MID($I85,1,1)=\"1\",MID($I85,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H85,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J85))","v":""},{"$f":"IF(ISBLANK($H85),\"\",(IF(OR(MID($I85,1,1)=\"2\",MID($I85,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H85,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V85,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH85+IF($AG85=0,0,IF($K85=Controls!$Q$5,$BC85,$N85)*$AG85*$Z85)+IF($AF85=0,0,IF($K85=Controls!$Q$5,$BF85,$N85)*$AF85*$T85)","v":0},0,null,0,{"$f":"$AL85+IF($AG85=0,0,IF(OR(UPPER($K85)=\"TRUE\",UPPER($K85)=\"VRAI\"),$BA85,$L85)*$AG85*$Z85)+IF($AF85=0,0,IF($K85=Controls!$Q$5,$BD85,$L85)*$AF85*$T85)","v":0},0,null,0,0,0,null,{"$f":"IF(H85<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H85,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[79,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H86),\"\",(IF(OR(MID($I86,1,1)=\"1\",MID($I86,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H86,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J86))","v":""},{"$f":"IF(ISBLANK($H86),\"\",(IF(OR(MID($I86,1,1)=\"2\",MID($I86,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H86,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V86,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH86+IF($AG86=0,0,IF($K86=Controls!$Q$5,$BC86,$N86)*$AG86*$Z86)+IF($AF86=0,0,IF($K86=Controls!$Q$5,$BF86,$N86)*$AF86*$T86)","v":0},0,null,0,{"$f":"$AL86+IF($AG86=0,0,IF(OR(UPPER($K86)=\"TRUE\",UPPER($K86)=\"VRAI\"),$BA86,$L86)*$AG86*$Z86)+IF($AF86=0,0,IF($K86=Controls!$Q$5,$BD86,$L86)*$AF86*$T86)","v":0},0,null,0,0,0,null,{"$f":"IF(H86<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H86,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[80,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H87),\"\",(IF(OR(MID($I87,1,1)=\"1\",MID($I87,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H87,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J87))","v":""},{"$f":"IF(ISBLANK($H87),\"\",(IF(OR(MID($I87,1,1)=\"2\",MID($I87,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H87,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V87,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH87+IF($AG87=0,0,IF($K87=Controls!$Q$5,$BC87,$N87)*$AG87*$Z87)+IF($AF87=0,0,IF($K87=Controls!$Q$5,$BF87,$N87)*$AF87*$T87)","v":0},0,null,0,{"$f":"$AL87+IF($AG87=0,0,IF(OR(UPPER($K87)=\"TRUE\",UPPER($K87)=\"VRAI\"),$BA87,$L87)*$AG87*$Z87)+IF($AF87=0,0,IF($K87=Controls!$Q$5,$BD87,$L87)*$AF87*$T87)","v":0},0,null,0,0,0,null,{"$f":"IF(H87<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H87,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[81,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H88),\"\",(IF(OR(MID($I88,1,1)=\"1\",MID($I88,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H88,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J88))","v":""},{"$f":"IF(ISBLANK($H88),\"\",(IF(OR(MID($I88,1,1)=\"2\",MID($I88,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H88,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V88,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH88+IF($AG88=0,0,IF($K88=Controls!$Q$5,$BC88,$N88)*$AG88*$Z88)+IF($AF88=0,0,IF($K88=Controls!$Q$5,$BF88,$N88)*$AF88*$T88)","v":0},0,null,0,{"$f":"$AL88+IF($AG88=0,0,IF(OR(UPPER($K88)=\"TRUE\",UPPER($K88)=\"VRAI\"),$BA88,$L88)*$AG88*$Z88)+IF($AF88=0,0,IF($K88=Controls!$Q$5,$BD88,$L88)*$AF88*$T88)","v":0},0,null,0,0,0,null,{"$f":"IF(H88<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H88,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[82,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H89),\"\",(IF(OR(MID($I89,1,1)=\"1\",MID($I89,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H89,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J89))","v":""},{"$f":"IF(ISBLANK($H89),\"\",(IF(OR(MID($I89,1,1)=\"2\",MID($I89,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H89,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V89,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH89+IF($AG89=0,0,IF($K89=Controls!$Q$5,$BC89,$N89)*$AG89*$Z89)+IF($AF89=0,0,IF($K89=Controls!$Q$5,$BF89,$N89)*$AF89*$T89)","v":0},0,null,0,{"$f":"$AL89+IF($AG89=0,0,IF(OR(UPPER($K89)=\"TRUE\",UPPER($K89)=\"VRAI\"),$BA89,$L89)*$AG89*$Z89)+IF($AF89=0,0,IF($K89=Controls!$Q$5,$BD89,$L89)*$AF89*$T89)","v":0},0,null,0,0,0,null,{"$f":"IF(H89<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H89,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[83,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H90),\"\",(IF(OR(MID($I90,1,1)=\"1\",MID($I90,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H90,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J90))","v":""},{"$f":"IF(ISBLANK($H90),\"\",(IF(OR(MID($I90,1,1)=\"2\",MID($I90,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H90,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V90,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH90+IF($AG90=0,0,IF($K90=Controls!$Q$5,$BC90,$N90)*$AG90*$Z90)+IF($AF90=0,0,IF($K90=Controls!$Q$5,$BF90,$N90)*$AF90*$T90)","v":0},0,null,0,{"$f":"$AL90+IF($AG90=0,0,IF(OR(UPPER($K90)=\"TRUE\",UPPER($K90)=\"VRAI\"),$BA90,$L90)*$AG90*$Z90)+IF($AF90=0,0,IF($K90=Controls!$Q$5,$BD90,$L90)*$AF90*$T90)","v":0},0,null,0,0,0,null,{"$f":"IF(H90<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H90,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[84,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H91),\"\",(IF(OR(MID($I91,1,1)=\"1\",MID($I91,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H91,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J91))","v":""},{"$f":"IF(ISBLANK($H91),\"\",(IF(OR(MID($I91,1,1)=\"2\",MID($I91,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H91,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V91,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH91+IF($AG91=0,0,IF($K91=Controls!$Q$5,$BC91,$N91)*$AG91*$Z91)+IF($AF91=0,0,IF($K91=Controls!$Q$5,$BF91,$N91)*$AF91*$T91)","v":0},0,null,0,{"$f":"$AL91+IF($AG91=0,0,IF(OR(UPPER($K91)=\"TRUE\",UPPER($K91)=\"VRAI\"),$BA91,$L91)*$AG91*$Z91)+IF($AF91=0,0,IF($K91=Controls!$Q$5,$BD91,$L91)*$AF91*$T91)","v":0},0,null,0,0,0,null,{"$f":"IF(H91<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H91,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[85,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H92),\"\",(IF(OR(MID($I92,1,1)=\"1\",MID($I92,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H92,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J92))","v":""},{"$f":"IF(ISBLANK($H92),\"\",(IF(OR(MID($I92,1,1)=\"2\",MID($I92,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H92,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V92,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH92+IF($AG92=0,0,IF($K92=Controls!$Q$5,$BC92,$N92)*$AG92*$Z92)+IF($AF92=0,0,IF($K92=Controls!$Q$5,$BF92,$N92)*$AF92*$T92)","v":0},0,null,0,{"$f":"$AL92+IF($AG92=0,0,IF(OR(UPPER($K92)=\"TRUE\",UPPER($K92)=\"VRAI\"),$BA92,$L92)*$AG92*$Z92)+IF($AF92=0,0,IF($K92=Controls!$Q$5,$BD92,$L92)*$AF92*$T92)","v":0},0,null,0,0,0,null,{"$f":"IF(H92<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H92,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[86,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H93),\"\",(IF(OR(MID($I93,1,1)=\"1\",MID($I93,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H93,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J93))","v":""},{"$f":"IF(ISBLANK($H93),\"\",(IF(OR(MID($I93,1,1)=\"2\",MID($I93,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H93,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V93,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH93+IF($AG93=0,0,IF($K93=Controls!$Q$5,$BC93,$N93)*$AG93*$Z93)+IF($AF93=0,0,IF($K93=Controls!$Q$5,$BF93,$N93)*$AF93*$T93)","v":0},0,null,0,{"$f":"$AL93+IF($AG93=0,0,IF(OR(UPPER($K93)=\"TRUE\",UPPER($K93)=\"VRAI\"),$BA93,$L93)*$AG93*$Z93)+IF($AF93=0,0,IF($K93=Controls!$Q$5,$BD93,$L93)*$AF93*$T93)","v":0},0,null,0,0,0,null,{"$f":"IF(H93<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H93,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[87,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H94),\"\",(IF(OR(MID($I94,1,1)=\"1\",MID($I94,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H94,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J94))","v":""},{"$f":"IF(ISBLANK($H94),\"\",(IF(OR(MID($I94,1,1)=\"2\",MID($I94,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H94,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V94,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH94+IF($AG94=0,0,IF($K94=Controls!$Q$5,$BC94,$N94)*$AG94*$Z94)+IF($AF94=0,0,IF($K94=Controls!$Q$5,$BF94,$N94)*$AF94*$T94)","v":0},0,null,0,{"$f":"$AL94+IF($AG94=0,0,IF(OR(UPPER($K94)=\"TRUE\",UPPER($K94)=\"VRAI\"),$BA94,$L94)*$AG94*$Z94)+IF($AF94=0,0,IF($K94=Controls!$Q$5,$BD94,$L94)*$AF94*$T94)","v":0},0,null,0,0,0,null,{"$f":"IF(H94<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H94,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[88,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H95),\"\",(IF(OR(MID($I95,1,1)=\"1\",MID($I95,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H95,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J95))","v":""},{"$f":"IF(ISBLANK($H95),\"\",(IF(OR(MID($I95,1,1)=\"2\",MID($I95,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H95,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V95,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH95+IF($AG95=0,0,IF($K95=Controls!$Q$5,$BC95,$N95)*$AG95*$Z95)+IF($AF95=0,0,IF($K95=Controls!$Q$5,$BF95,$N95)*$AF95*$T95)","v":0},0,null,0,{"$f":"$AL95+IF($AG95=0,0,IF(OR(UPPER($K95)=\"TRUE\",UPPER($K95)=\"VRAI\"),$BA95,$L95)*$AG95*$Z95)+IF($AF95=0,0,IF($K95=Controls!$Q$5,$BD95,$L95)*$AF95*$T95)","v":0},0,null,0,0,0,null,{"$f":"IF(H95<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H95,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[89,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H96),\"\",(IF(OR(MID($I96,1,1)=\"1\",MID($I96,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H96,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J96))","v":""},{"$f":"IF(ISBLANK($H96),\"\",(IF(OR(MID($I96,1,1)=\"2\",MID($I96,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H96,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V96,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH96+IF($AG96=0,0,IF($K96=Controls!$Q$5,$BC96,$N96)*$AG96*$Z96)+IF($AF96=0,0,IF($K96=Controls!$Q$5,$BF96,$N96)*$AF96*$T96)","v":0},0,null,0,{"$f":"$AL96+IF($AG96=0,0,IF(OR(UPPER($K96)=\"TRUE\",UPPER($K96)=\"VRAI\"),$BA96,$L96)*$AG96*$Z96)+IF($AF96=0,0,IF($K96=Controls!$Q$5,$BD96,$L96)*$AF96*$T96)","v":0},0,null,0,0,0,null,{"$f":"IF(H96<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H96,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[90,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H97),\"\",(IF(OR(MID($I97,1,1)=\"1\",MID($I97,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H97,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J97))","v":""},{"$f":"IF(ISBLANK($H97),\"\",(IF(OR(MID($I97,1,1)=\"2\",MID($I97,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H97,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V97,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH97+IF($AG97=0,0,IF($K97=Controls!$Q$5,$BC97,$N97)*$AG97*$Z97)+IF($AF97=0,0,IF($K97=Controls!$Q$5,$BF97,$N97)*$AF97*$T97)","v":0},0,null,0,{"$f":"$AL97+IF($AG97=0,0,IF(OR(UPPER($K97)=\"TRUE\",UPPER($K97)=\"VRAI\"),$BA97,$L97)*$AG97*$Z97)+IF($AF97=0,0,IF($K97=Controls!$Q$5,$BD97,$L97)*$AF97*$T97)","v":0},0,null,0,0,0,null,{"$f":"IF(H97<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H97,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[91,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H98),\"\",(IF(OR(MID($I98,1,1)=\"1\",MID($I98,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H98,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J98))","v":""},{"$f":"IF(ISBLANK($H98),\"\",(IF(OR(MID($I98,1,1)=\"2\",MID($I98,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H98,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V98,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH98+IF($AG98=0,0,IF($K98=Controls!$Q$5,$BC98,$N98)*$AG98*$Z98)+IF($AF98=0,0,IF($K98=Controls!$Q$5,$BF98,$N98)*$AF98*$T98)","v":0},0,null,0,{"$f":"$AL98+IF($AG98=0,0,IF(OR(UPPER($K98)=\"TRUE\",UPPER($K98)=\"VRAI\"),$BA98,$L98)*$AG98*$Z98)+IF($AF98=0,0,IF($K98=Controls!$Q$5,$BD98,$L98)*$AF98*$T98)","v":0},0,null,0,0,0,null,{"$f":"IF(H98<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H98,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[92,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H99),\"\",(IF(OR(MID($I99,1,1)=\"1\",MID($I99,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H99,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J99))","v":""},{"$f":"IF(ISBLANK($H99),\"\",(IF(OR(MID($I99,1,1)=\"2\",MID($I99,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H99,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V99,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH99+IF($AG99=0,0,IF($K99=Controls!$Q$5,$BC99,$N99)*$AG99*$Z99)+IF($AF99=0,0,IF($K99=Controls!$Q$5,$BF99,$N99)*$AF99*$T99)","v":0},0,null,0,{"$f":"$AL99+IF($AG99=0,0,IF(OR(UPPER($K99)=\"TRUE\",UPPER($K99)=\"VRAI\"),$BA99,$L99)*$AG99*$Z99)+IF($AF99=0,0,IF($K99=Controls!$Q$5,$BD99,$L99)*$AF99*$T99)","v":0},0,null,0,0,0,null,{"$f":"IF(H99<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H99,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[93,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H100),\"\",(IF(OR(MID($I100,1,1)=\"1\",MID($I100,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H100,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J100))","v":""},{"$f":"IF(ISBLANK($H100),\"\",(IF(OR(MID($I100,1,1)=\"2\",MID($I100,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H100,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V100,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH100+IF($AG100=0,0,IF($K100=Controls!$Q$5,$BC100,$N100)*$AG100*$Z100)+IF($AF100=0,0,IF($K100=Controls!$Q$5,$BF100,$N100)*$AF100*$T100)","v":0},0,null,0,{"$f":"$AL100+IF($AG100=0,0,IF(OR(UPPER($K100)=\"TRUE\",UPPER($K100)=\"VRAI\"),$BA100,$L100)*$AG100*$Z100)+IF($AF100=0,0,IF($K100=Controls!$Q$5,$BD100,$L100)*$AF100*$T100)","v":0},0,null,0,0,0,null,{"$f":"IF(H100<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H100,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[94,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H101),\"\",(IF(OR(MID($I101,1,1)=\"1\",MID($I101,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H101,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J101))","v":""},{"$f":"IF(ISBLANK($H101),\"\",(IF(OR(MID($I101,1,1)=\"2\",MID($I101,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H101,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V101,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH101+IF($AG101=0,0,IF($K101=Controls!$Q$5,$BC101,$N101)*$AG101*$Z101)+IF($AF101=0,0,IF($K101=Controls!$Q$5,$BF101,$N101)*$AF101*$T101)","v":0},0,null,0,{"$f":"$AL101+IF($AG101=0,0,IF(OR(UPPER($K101)=\"TRUE\",UPPER($K101)=\"VRAI\"),$BA101,$L101)*$AG101*$Z101)+IF($AF101=0,0,IF($K101=Controls!$Q$5,$BD101,$L101)*$AF101*$T101)","v":0},0,null,0,0,0,null,{"$f":"IF(H101<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H101,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[95,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H102),\"\",(IF(OR(MID($I102,1,1)=\"1\",MID($I102,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H102,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J102))","v":""},{"$f":"IF(ISBLANK($H102),\"\",(IF(OR(MID($I102,1,1)=\"2\",MID($I102,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H102,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V102,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH102+IF($AG102=0,0,IF($K102=Controls!$Q$5,$BC102,$N102)*$AG102*$Z102)+IF($AF102=0,0,IF($K102=Controls!$Q$5,$BF102,$N102)*$AF102*$T102)","v":0},0,null,0,{"$f":"$AL102+IF($AG102=0,0,IF(OR(UPPER($K102)=\"TRUE\",UPPER($K102)=\"VRAI\"),$BA102,$L102)*$AG102*$Z102)+IF($AF102=0,0,IF($K102=Controls!$Q$5,$BD102,$L102)*$AF102*$T102)","v":0},0,null,0,0,0,null,{"$f":"IF(H102<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H102,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[96,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H103),\"\",(IF(OR(MID($I103,1,1)=\"1\",MID($I103,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H103,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J103))","v":""},{"$f":"IF(ISBLANK($H103),\"\",(IF(OR(MID($I103,1,1)=\"2\",MID($I103,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H103,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V103,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH103+IF($AG103=0,0,IF($K103=Controls!$Q$5,$BC103,$N103)*$AG103*$Z103)+IF($AF103=0,0,IF($K103=Controls!$Q$5,$BF103,$N103)*$AF103*$T103)","v":0},{"$f":"IF(NOT(ISNUMBER(AI103)),\"\",(AI103/AF))","v":0},null,0,{"$f":"$AL103+IF($AG103=0,0,IF(OR(UPPER($K103)=\"TRUE\",UPPER($K103)=\"VRAI\"),$BA103,$L103)*$AG103*$Z103)+IF($AF103=0,0,IF($K103=Controls!$Q$5,$BD103,$L103)*$AF103*$T103)","v":0},0,null,0,0,0,null,{"$f":"IF(H103<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H103,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[97,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H104),\"\",(IF(OR(MID($I104,1,1)=\"1\",MID($I104,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H104,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J104))","v":""},{"$f":"IF(ISBLANK($H104),\"\",(IF(OR(MID($I104,1,1)=\"2\",MID($I104,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H104,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V104,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,{"$f":"IF(S104=\"\",1,VLOOKUP(PriceYear,CPIYearTable,2)/VLOOKUP(S104,CPIYearTable,2))","v":1},null,{"$f":"IF(R104=0,0,IF(NOT(AND(ISNUMBER($T104),ISNUMBER($R104))),0,IF(MID(D104,1,1)<>\"1\",1/PMT((((1+Discount)/(1+$AT104)))^(1/$R104)-1,$R104*($F104-FiscalYear),-1)-IF($E104=FiscalYear,0,1/PMT((((1+Discount)/(1+$AT104)))^(1/$R104)-1,$R104*($E104-FiscalYear),-1)),IF(OR(UPPER($K104)=\"TRUE\",UPPER($K104)=\"VRAI\"),1/PMT((((1+Discount)/(1+$AT104)))^(1/$R104)-1,R104*Timeperiod,-1),0))))","v":0},{"$f":"IF(X104=0,0,IF(NOT(AND(ISNUMBER(Z104),ISNUMBER(X104))),0,IF(MID(D104,1,1)<>\"1\",1/PMT((((1+Discount)/(1+AT104)))^(1/X104)-1,X104*(F104-FiscalYear),-1)-IF(E104=FiscalYear,0,1/PMT((((1+Discount)/(1+AT104)))^(1/X104)-1,X104*(E104-FiscalYear),-1)),IF(OR(UPPER($K104)=\"TRUE\",UPPER($K104)=\"VRAI\"),1/PMT((((1+Discount)/(1+AT104)))^(1/X104)-1,X104*Timeperiod,-1),0))))","v":0},{"$f":"IF(MID($D104,1,1)=\"1\",IF(OR($X104<>\"\",$X104<>0),$Z104*$N104*$X104,0)+IF(OR($P104<>\"\",$P104<>0),$T104*$N104*$R104,0),0)","v":0},{"$f":"$AH104+IF($AG104=0,0,IF($K104=Controls!$Q$5,$BC104,$N104)*$AG104*$Z104)+IF($AF104=0,0,IF($K104=Controls!$Q$5,$BF104,$N104)*$AF104*$T104)","v":0},0,null,{"$f":"IF(MID($D104,1,1)=\"1\",IF(OR($X104<>\"\",$X104<>0),$Z104*$L104*$X104,0)+IF(OR($P104<>\"\",$P104<>0),$T104*$L104*$R104,0),0)","v":0},{"$f":"$AL104+IF($AG104=0,0,IF(OR(UPPER($K104)=\"TRUE\",UPPER($K104)=\"VRAI\"),$BA104,$L104)*$AG104*$Z104)+IF($AF104=0,0,IF($K104=Controls!$Q$5,$BD104,$L104)*$AF104*$T104)","v":0},0,null,{"$f":"IF(MID($D104,1,1)=\"1\",IF(OR($X104<>\"\",$X104<>0),$Z104*$M104*$X104,0)+IF(OR($P104<>\"\",$P104<>0),$T104*$M104*$R104,0),0)","v":0},{"$f":"$AP104+IF($AG104=0,0,IF(OR(UPPER($K104)=\"TRUE\",UPPER($K104)=\"VRAI\"),$BB104,$M104)*$AG104*$Z104)+IF($AF104=0,0,IF(OR(UPPER($K104)=\"TRUE\",UPPER($K104)=\"VRAI\"),$BE104,$M104)*$AF104*$T104)","v":0},0,null,{"$f":"IF(H104<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H104,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[98,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H105),\"\",(IF(OR(MID($I105,1,1)=\"1\",MID($I105,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H105,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J105))","v":""},{"$f":"IF(ISBLANK($H105),\"\",(IF(OR(MID($I105,1,1)=\"2\",MID($I105,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H105,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V105,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH105+IF($AG105=0,0,IF($K105=Controls!$Q$5,$BC105,$N105)*$AG105*$Z105)+IF($AF105=0,0,IF($K105=Controls!$Q$5,$BF105,$N105)*$AF105*$T105)","v":0},0,null,0,{"$f":"$AL105+IF($AG105=0,0,IF(OR(UPPER($K105)=\"TRUE\",UPPER($K105)=\"VRAI\"),$BA105,$L105)*$AG105*$Z105)+IF($AF105=0,0,IF($K105=Controls!$Q$5,$BD105,$L105)*$AF105*$T105)","v":0},0,null,0,0,0,null,{"$f":"IF(H105<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H105,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[99,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H106),\"\",(IF(OR(MID($I106,1,1)=\"1\",MID($I106,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H106,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J106))","v":""},{"$f":"IF(ISBLANK($H106),\"\",(IF(OR(MID($I106,1,1)=\"2\",MID($I106,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H106,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V106,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH106+IF($AG106=0,0,IF($K106=Controls!$Q$5,$BC106,$N106)*$AG106*$Z106)+IF($AF106=0,0,IF($K106=Controls!$Q$5,$BF106,$N106)*$AF106*$T106)","v":0},0,null,0,{"$f":"$AL106+IF($AG106=0,0,IF(OR(UPPER($K106)=\"TRUE\",UPPER($K106)=\"VRAI\"),$BA106,$L106)*$AG106*$Z106)+IF($AF106=0,0,IF($K106=Controls!$Q$5,$BD106,$L106)*$AF106*$T106)","v":0},0,null,0,0,0,null,{"$f":"IF(H106<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H106,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[100,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H107),\"\",(IF(OR(MID($I107,1,1)=\"1\",MID($I107,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H107,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J107))","v":""},{"$f":"IF(ISBLANK($H107),\"\",(IF(OR(MID($I107,1,1)=\"2\",MID($I107,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H107,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V107,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH107+IF($AG107=0,0,IF($K107=Controls!$Q$5,$BC107,$N107)*$AG107*$Z107)+IF($AF107=0,0,IF($K107=Controls!$Q$5,$BF107,$N107)*$AF107*$T107)","v":0},0,null,0,{"$f":"$AL107+IF($AG107=0,0,IF(OR(UPPER($K107)=\"TRUE\",UPPER($K107)=\"VRAI\"),$BA107,$L107)*$AG107*$Z107)+IF($AF107=0,0,IF($K107=Controls!$Q$5,$BD107,$L107)*$AF107*$T107)","v":0},0,null,0,0,0,null,{"$f":"IF(H107<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H107,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[101,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H108),\"\",(IF(OR(MID($I108,1,1)=\"1\",MID($I108,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H108,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J108))","v":""},{"$f":"IF(ISBLANK($H108),\"\",(IF(OR(MID($I108,1,1)=\"2\",MID($I108,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H108,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V108,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH108+IF($AG108=0,0,IF($K108=Controls!$Q$5,$BC108,$N108)*$AG108*$Z108)+IF($AF108=0,0,IF($K108=Controls!$Q$5,$BF108,$N108)*$AF108*$T108)","v":0},0,null,0,{"$f":"$AL108+IF($AG108=0,0,IF(OR(UPPER($K108)=\"TRUE\",UPPER($K108)=\"VRAI\"),$BA108,$L108)*$AG108*$Z108)+IF($AF108=0,0,IF($K108=Controls!$Q$5,$BD108,$L108)*$AF108*$T108)","v":0},0,null,0,0,0,null,{"$f":"IF(H108<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H108,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[102,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H109),\"\",(IF(OR(MID($I109,1,1)=\"1\",MID($I109,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H109,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J109))","v":""},{"$f":"IF(ISBLANK($H109),\"\",(IF(OR(MID($I109,1,1)=\"2\",MID($I109,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H109,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V109,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH109+IF($AG109=0,0,IF($K109=Controls!$Q$5,$BC109,$N109)*$AG109*$Z109)+IF($AF109=0,0,IF($K109=Controls!$Q$5,$BF109,$N109)*$AF109*$T109)","v":0},0,null,0,{"$f":"$AL109+IF($AG109=0,0,IF(OR(UPPER($K109)=\"TRUE\",UPPER($K109)=\"VRAI\"),$BA109,$L109)*$AG109*$Z109)+IF($AF109=0,0,IF($K109=Controls!$Q$5,$BD109,$L109)*$AF109*$T109)","v":0},0,null,0,0,0,null,{"$f":"IF(H109<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H109,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[103,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H110),\"\",(IF(OR(MID($I110,1,1)=\"1\",MID($I110,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H110,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J110))","v":""},{"$f":"IF(ISBLANK($H110),\"\",(IF(OR(MID($I110,1,1)=\"2\",MID($I110,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H110,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V110,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH110+IF($AG110=0,0,IF($K110=Controls!$Q$5,$BC110,$N110)*$AG110*$Z110)+IF($AF110=0,0,IF($K110=Controls!$Q$5,$BF110,$N110)*$AF110*$T110)","v":0},0,null,0,{"$f":"$AL110+IF($AG110=0,0,IF(OR(UPPER($K110)=\"TRUE\",UPPER($K110)=\"VRAI\"),$BA110,$L110)*$AG110*$Z110)+IF($AF110=0,0,IF($K110=Controls!$Q$5,$BD110,$L110)*$AF110*$T110)","v":0},0,null,0,0,0,null,{"$f":"IF(H110<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H110,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[104,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H111),\"\",(IF(OR(MID($I111,1,1)=\"1\",MID($I111,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H111,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J111))","v":""},{"$f":"IF(ISBLANK($H111),\"\",(IF(OR(MID($I111,1,1)=\"2\",MID($I111,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H111,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V111,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH111+IF($AG111=0,0,IF($K111=Controls!$Q$5,$BC111,$N111)*$AG111*$Z111)+IF($AF111=0,0,IF($K111=Controls!$Q$5,$BF111,$N111)*$AF111*$T111)","v":0},0,null,0,{"$f":"$AL111+IF($AG111=0,0,IF(OR(UPPER($K111)=\"TRUE\",UPPER($K111)=\"VRAI\"),$BA111,$L111)*$AG111*$Z111)+IF($AF111=0,0,IF($K111=Controls!$Q$5,$BD111,$L111)*$AF111*$T111)","v":0},0,null,0,0,0,null,{"$f":"IF(H111<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H111,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[105,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H112),\"\",(IF(OR(MID($I112,1,1)=\"1\",MID($I112,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H112,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J112))","v":""},{"$f":"IF(ISBLANK($H112),\"\",(IF(OR(MID($I112,1,1)=\"2\",MID($I112,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H112,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$J112)","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$75,MATCH(MID(V112,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH112+IF($AG112=0,0,IF($K112=Controls!$Q$5,$BC112,$N112)*$AG112*$Z112)+IF($AF112=0,0,IF($K112=Controls!$Q$5,$BF112,$N112)*$AF112*$T112)","v":0},0,null,0,{"$f":"$AL112+IF($AG112=0,0,IF(OR(UPPER($K112)=\"TRUE\",UPPER($K112)=\"VRAI\"),$BA112,$L112)*$AG112*$Z112)+IF($AF112=0,0,IF($K112=Controls!$Q$5,$BD112,$L112)*$AF112*$T112)","v":0},0,null,0,0,0,null,{"$f":"IF(H112<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H112,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[106,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H113),\"\",(IF(OR(MID($I113,1,1)=\"1\",MID($I113,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H113,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J113))","v":""},{"$f":"IF(ISBLANK($H113),\"\",(IF(OR(MID($I113,1,1)=\"2\",MID($I113,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H113,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V113,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH113+IF($AG113=0,0,IF($K113=Controls!$Q$5,$BC113,$N113)*$AG113*$Z113)+IF($AF113=0,0,IF($K113=Controls!$Q$5,$BF113,$N113)*$AF113*$T113)","v":0},0,null,0,{"$f":"$AL113+IF($AG113=0,0,IF(OR(UPPER($K113)=\"TRUE\",UPPER($K113)=\"VRAI\"),$BA113,$L113)*$AG113*$Z113)+IF($AF113=0,0,IF($K113=Controls!$Q$5,$BD113,$L113)*$AF113*$T113)","v":0},0,null,0,0,0,null,{"$f":"IF(H113<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H113,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[107,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H114),\"\",(IF(OR(MID($I114,1,1)=\"1\",MID($I114,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H114,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J114))","v":""},{"$f":"IF(ISBLANK($H114),\"\",(IF(OR(MID($I114,1,1)=\"2\",MID($I114,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H114,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V114,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH114+IF($AG114=0,0,IF($K114=Controls!$Q$5,$BC114,$N114)*$AG114*$Z114)+IF($AF114=0,0,IF($K114=Controls!$Q$5,$BF114,$N114)*$AF114*$T114)","v":0},0,null,0,{"$f":"$AL114+IF($AG114=0,0,IF(OR(UPPER($K114)=\"TRUE\",UPPER($K114)=\"VRAI\"),$BA114,$L114)*$AG114*$Z114)+IF($AF114=0,0,IF($K114=Controls!$Q$5,$BD114,$L114)*$AF114*$T114)","v":0},0,null,0,0,0,null,{"$f":"IF(H114<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H114,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[108,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H115),\"\",(IF(OR(MID($I115,1,1)=\"1\",MID($I115,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H115,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J115))","v":""},{"$f":"IF(ISBLANK($H115),\"\",(IF(OR(MID($I115,1,1)=\"2\",MID($I115,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H115,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V115,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH115+IF($AG115=0,0,IF($K115=Controls!$Q$5,$BC115,$N115)*$AG115*$Z115)+IF($AF115=0,0,IF($K115=Controls!$Q$5,$BF115,$N115)*$AF115*$T115)","v":0},0,null,0,{"$f":"$AL115+IF($AG115=0,0,IF(OR(UPPER($K115)=\"TRUE\",UPPER($K115)=\"VRAI\"),$BA115,$L115)*$AG115*$Z115)+IF($AF115=0,0,IF($K115=Controls!$Q$5,$BD115,$L115)*$AF115*$T115)","v":0},0,null,0,0,0,null,{"$f":"IF(H115<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H115,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[109,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H116),\"\",(IF(OR(MID($I116,1,1)=\"1\",MID($I116,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H116,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J116))","v":""},{"$f":"IF(ISBLANK($H116),\"\",(IF(OR(MID($I116,1,1)=\"2\",MID($I116,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H116,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V116,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH116+IF($AG116=0,0,IF($K116=Controls!$Q$5,$BC116,$N116)*$AG116*$Z116)+IF($AF116=0,0,IF($K116=Controls!$Q$5,$BF116,$N116)*$AF116*$T116)","v":0},0,null,0,{"$f":"$AL116+IF($AG116=0,0,IF(OR(UPPER($K116)=\"TRUE\",UPPER($K116)=\"VRAI\"),$BA116,$L116)*$AG116*$Z116)+IF($AF116=0,0,IF($K116=Controls!$Q$5,$BD116,$L116)*$AF116*$T116)","v":0},0,null,0,0,0,null,{"$f":"IF(H116<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H116,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[110,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($H117),\"\",(IF(OR(MID($I117,1,1)=\"1\",MID($I117,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$25:$E$57,MATCH($H117,'Stakeholder Profile'!$B$25:$B$57,0),1),0)*$J117))","v":""},{"$f":"IF(ISBLANK($H117),\"\",(IF(OR(MID($I117,1,1)=\"2\",MID($I117,1,1)=\"3\"),INDEX('Stakeholder Profile'!$C$23:$E$57,MATCH($H117,'Stakeholder Profile'!$B$23:$B$57,0),2),0))*$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$75,MATCH(MID(V117,1,3),'Labour Costs'!$H$4:$H$75,0)))","v":""},"",null,null,null,1,null,0,0,0,{"$f":"$AH117+IF($AG117=0,0,IF($K117=Controls!$Q$5,$BC117,$N117)*$AG117*$Z117)+IF($AF117=0,0,IF($K117=Controls!$Q$5,$BF117,$N117)*$AF117*$T117)","v":0},0,null,0,{"$f":"$AL117+IF($AG117=0,0,IF(OR(UPPER($K117)=\"TRUE\",UPPER($K117)=\"VRAI\"),$BA117,$L117)*$AG117*$Z117)+IF($AF117=0,0,IF($K117=Controls!$Q$5,$BD117,$L117)*$AF117*$T117)","v":0},0,null,0,0,0,null,{"$f":"IF(H117<>\"\",OFFSET('Stakeholder Profile'!$F$24,MATCH(H117,SHGroups,0),0),0)","v":0},"","","","","","",0,0,0,0,0,0,null,null,null,""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Is business","Is Admin Burden"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B25","v":"Empty/Vide"},1,{"$f":"IF(AB120<>\"Empty/Vide\",VLOOKUP(AB120,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB120,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB120,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB120,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB120,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB120,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB120,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB120,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB120,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB120,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B26","v":"Empty/Vide"},2,{"$f":"IF(AB121<>\"Empty/Vide\",VLOOKUP(AB121,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB121,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB121,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB121,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB121,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB121,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB121,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB121,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB121,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB121,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B27","v":"Empty/Vide"},3,{"$f":"IF(AB122<>\"Empty/Vide\",VLOOKUP(AB122,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB122,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB122,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB122,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB122,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB122,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB122,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB122,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB122,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB122,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B28","v":"Empty/Vide"},4,{"$f":"IF(AB123<>\"Empty/Vide\",VLOOKUP(AB123,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB123,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB123,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB123,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB123,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB123,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB123,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB123,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB123,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB123,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B29","v":"Empty/Vide"},5,{"$f":"IF(AB124<>\"Empty/Vide\",VLOOKUP(AB124,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB124,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB124,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB124,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB124,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB124,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB124,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB124,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB124,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB124,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B30","v":"Empty/Vide"},6,{"$f":"IF(AB125<>\"Empty/Vide\",VLOOKUP(AB125,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB125,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB125,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB125,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB125,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB125,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB125,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB125,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB125,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB125,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B31","v":"Empty/Vide"},7,{"$f":"IF(AB126<>\"Empty/Vide\",VLOOKUP(AB126,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB126,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB126,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB126,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB126,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB126,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB126,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB126,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB126,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB126,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B32","v":"Empty/Vide"},8,{"$f":"IF(AB127<>\"Empty/Vide\",VLOOKUP(AB127,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB127,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB127,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB127,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB127,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB127,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB127,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB127,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB127,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB127,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B33","v":"Empty/Vide"},9,{"$f":"IF(AB128<>\"Empty/Vide\",VLOOKUP(AB128,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB128,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB128,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB128,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB128,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB128,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB128,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB128,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB128,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB128,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B34","v":"Empty/Vide"},10,{"$f":"IF(AB129<>\"Empty/Vide\",VLOOKUP(AB129,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB129,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB129,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB129,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB129,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB129,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB129,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB129,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB129,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB129,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B35","v":"Empty/Vide"},11,{"$f":"IF(AB130<>\"Empty/Vide\",VLOOKUP(AB130,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB130,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB130,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB130,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB130,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB130,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB130,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB130,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB130,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB130,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B36","v":"Empty/Vide"},12,{"$f":"IF(AB131<>\"Empty/Vide\",VLOOKUP(AB131,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB131,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB131,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB131,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB131,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB131,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB131,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB131,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB131,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB131,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B37","v":"Empty/Vide"},13,{"$f":"IF(AB132<>\"Empty/Vide\",VLOOKUP(AB132,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB132,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB132,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB132,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB132,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB132,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB132,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB132,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB132,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB132,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B38","v":"Empty/Vide"},14,{"$f":"IF(AB133<>\"Empty/Vide\",VLOOKUP(AB133,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB133,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB133,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB133,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB133,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB133,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB133,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB133,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB133,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB133,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B39","v":"Empty/Vide"},15,{"$f":"IF(AB134<>\"Empty/Vide\",VLOOKUP(AB134,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB134,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB134,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB134,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB134,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB134,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB134,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB134,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB134,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB134,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B40","v":"Empty/Vide"},16,{"$f":"IF(AB135<>\"Empty/Vide\",VLOOKUP(AB135,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB135,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB135,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB135,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB135,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB135,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB135,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB135,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB135,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB135,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B41","v":"Empty/Vide"},17,{"$f":"IF(AB136<>\"Empty/Vide\",VLOOKUP(AB136,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB136,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB136,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB136,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB136,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB136,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB136,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB136,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB136,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB136,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B42","v":"Empty/Vide"},18,{"$f":"IF(AB137<>\"Empty/Vide\",VLOOKUP(AB137,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB137,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB137,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB137,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB137,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB137,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB137,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB137,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB137,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB137,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B43","v":"Empty/Vide"},19,{"$f":"IF(AB138<>\"Empty/Vide\",VLOOKUP(AB138,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB138,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB138,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB138,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB138,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB138,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB138,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB138,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB138,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB138,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B44","v":"Empty/Vide"},20,{"$f":"IF(AB139<>\"Empty/Vide\",VLOOKUP(AB139,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB139,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB139,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB139,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB139,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB139,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB139,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB139,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB139,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB139,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B45","v":"Empty/Vide"},21,{"$f":"IF(AB140<>\"Empty/Vide\",VLOOKUP(AB140,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB140,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB140,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB140,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB140,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB140,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB140,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB140,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB140,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB140,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B46","v":"Empty/Vide"},22,{"$f":"IF(AB141<>\"Empty/Vide\",VLOOKUP(AB141,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB141,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB141,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB141,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB141,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB141,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB141,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB141,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB141,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB141,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B47","v":"Empty/Vide"},23,{"$f":"IF(AB142<>\"Empty/Vide\",VLOOKUP(AB142,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB142,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB142,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB142,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB142,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB142,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB142,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB142,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB142,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB142,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B48","v":"Empty/Vide"},24,{"$f":"IF(AB143<>\"Empty/Vide\",VLOOKUP(AB143,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB143,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB143,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB143,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB143,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB143,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB143,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB143,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB143,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB143,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B49","v":"Empty/Vide"},25,{"$f":"IF(AB144<>\"Empty/Vide\",VLOOKUP(AB144,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB144,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB144,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB144,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB144,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB144,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB144,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB144,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB144,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB144,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B50","v":"Empty/Vide"},26,{"$f":"IF(AB145<>\"Empty/Vide\",VLOOKUP(AB145,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB145,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB145,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB145,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB145,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB145,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB145,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB145,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB145,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB145,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B51","v":"Empty/Vide"},27,{"$f":"IF(AB146<>\"Empty/Vide\",VLOOKUP(AB146,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB146,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB146,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB146,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB146,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB146,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB146,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB146,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB146,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB146,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B52","v":"Empty/Vide"},28,{"$f":"IF(AB147<>\"Empty/Vide\",VLOOKUP(AB147,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB147,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB147,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB147,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB147,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB147,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB147,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB147,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB147,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB147,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B53","v":"Empty/Vide"},29,{"$f":"IF(AB148<>\"Empty/Vide\",VLOOKUP(AB148,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB148,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB148,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB148,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB148,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB148,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB148,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB148,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB148,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB148,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B54","v":"Empty/Vide"},30,{"$f":"IF(AB149<>\"Empty/Vide\",VLOOKUP(AB149,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB149,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB149,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB149,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB149,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB149,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB149,$BJ$8:$BJ$117,2))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB149,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB149,$BJ$8:$BJ$117,2))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB149,$BJ$8:$BJ$117,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B55","v":"Business"},31,true,null,null,{"$f":"AB150","v":"Business"},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"<>\",TheFalse),AH$120:AH$149)+SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB150,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"<>\",TheFalse),AI$120:AI$149)+SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB150,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"<>\",TheFalse),AJ$120:AJ$149)+SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB150,$BJ$8:$BJ$117,2)","v":0},null,{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"<>\",TheFalse),AL$120:AL$149)+SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB150,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"<>\",TheFalse),AM$120:AM$149)+SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB150,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"<>\",TheFalse),AN$120:AN$149)+SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB150,$BJ$8:$BJ$117,2)","v":0},null,{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"<>\",TheFalse),AP$120:AP$149)+SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB150,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"<>\",TheFalse),AQ$120:AQ$149)+SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB150,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"<>\",TheFalse),AR$120:AR$149)+SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB150,$BJ$8:$BJ$117,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B56","v":"Non-Business"},32,false,null,null,{"$f":"AB151","v":"Non-Business"},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"=\",TheFalse),AH$120:AH$149)+SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB151,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"=\",TheFalse),AI$120:AI$149)+SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB151,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"=\",TheFalse),AJ$120:AJ$149)+SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB151,$BJ$8:$BJ$117,2)","v":0},null,{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"=\",TheFalse),AL$120:AL$149)+SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB151,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"=\",TheFalse),AM$120:AM$149)+SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB151,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"=\",TheFalse),AN$120:AN$149)+SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB151,$BJ$8:$BJ$117,2)","v":0},null,{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"=\",TheFalse),AP$120:AP$149)+SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB151,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"=\",TheFalse),AQ$120:AQ$149)+SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB151,$BJ$8:$BJ$117,2)","v":0},{"$f":"SUMIF($AD$120:$AD$149,CONCATENATE(\"=\",TheFalse),AR$120:AR$149)+SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB151,$BJ$8:$BJ$117,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Stakeholder Profile'!$B57","v":"All Groups"},33,true,null,null,{"$f":"AB152","v":"All Groups"},{"$f":"AH150+AH151++SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB152,$BJ$8:$BJ$117,2)","v":0},{"$f":"AI150+AI151++SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB152,$BJ$8:$BJ$117,2)","v":0},{"$f":"AJ150+AJ151++SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB152,$BJ$8:$BJ$117,2)","v":0},null,{"$f":"AL150+AL151++SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB152,$BJ$8:$BJ$117,2)","v":0},{"$f":"AM150+AM151++SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB152,$BJ$8:$BJ$117,2)","v":0},{"$f":"AN150+AN151++SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB152,$BJ$8:$BJ$117,2)","v":0},null,{"$f":"AP150+AP151++SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB152,$BJ$8:$BJ$117,2)","v":0},{"$f":"AQ150+AQ151++SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB152,$BJ$8:$BJ$117,2)","v":0},{"$f":"AR150+AR151++SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB152,$BJ$8:$BJ$117,2)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB120","v":"Empty/Vide"},1,{"$f":"IF(AB120<>\"Empty/Vide\",VLOOKUP(AB120,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB154,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB154,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB154,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB154,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB154,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB154,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB154,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB154,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E25),'Stakeholder Profile'!$E25=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB154,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",2,{"$f":"IF(AB121<>\"Empty/Vide\",VLOOKUP(AB121,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB155,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB155,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB155,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB155,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB155,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB155,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB155,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB155,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E26),'Stakeholder Profile'!$E26=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB155,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",3,{"$f":"IF(AB122<>\"Empty/Vide\",VLOOKUP(AB122,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB156,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB156,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB156,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB156,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB156,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB156,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB156,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB156,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E27),'Stakeholder Profile'!$E27=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB156,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",4,{"$f":"IF(AB123<>\"Empty/Vide\",VLOOKUP(AB123,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB157,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB157,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB157,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB157,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB157,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB157,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB157,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB157,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E28),'Stakeholder Profile'!$E28=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB157,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",5,{"$f":"IF(AB124<>\"Empty/Vide\",VLOOKUP(AB124,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB158,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB158,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB158,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB158,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB158,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB158,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB158,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB158,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E29),'Stakeholder Profile'!$E29=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB158,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",6,{"$f":"IF(AB125<>\"Empty/Vide\",VLOOKUP(AB125,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB159,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB159,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB159,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB159,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB159,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB159,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB159,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB159,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E30),'Stakeholder Profile'!$E30=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB159,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",7,{"$f":"IF(AB126<>\"Empty/Vide\",VLOOKUP(AB126,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB160,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB160,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB160,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB160,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB160,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB160,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB160,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB160,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E31),'Stakeholder Profile'!$E31=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB160,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",8,{"$f":"IF(AB127<>\"Empty/Vide\",VLOOKUP(AB127,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB161,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB161,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB161,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB161,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB161,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB161,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB161,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB161,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E32),'Stakeholder Profile'!$E32=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB161,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",9,{"$f":"IF(AB128<>\"Empty/Vide\",VLOOKUP(AB128,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB162,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB162,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB162,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB162,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB162,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB162,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB162,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB162,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E33),'Stakeholder Profile'!$E33=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB162,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",10,{"$f":"IF(AB129<>\"Empty/Vide\",VLOOKUP(AB129,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB163,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB163,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB163,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB163,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB163,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB163,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB163,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB163,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E34),'Stakeholder Profile'!$E34=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB163,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",11,{"$f":"IF(AB130<>\"Empty/Vide\",VLOOKUP(AB130,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB164,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB164,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB164,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB164,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB164,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB164,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB164,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB164,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E35),'Stakeholder Profile'!$E35=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB164,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",12,{"$f":"IF(AB131<>\"Empty/Vide\",VLOOKUP(AB131,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB165,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB165,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB165,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB165,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB165,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB165,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB165,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB165,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E36),'Stakeholder Profile'!$E36=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB165,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",13,{"$f":"IF(AB132<>\"Empty/Vide\",VLOOKUP(AB132,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB166,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB166,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB166,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB166,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB166,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB166,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB166,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB166,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E37),'Stakeholder Profile'!$E37=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB166,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",14,{"$f":"IF(AB133<>\"Empty/Vide\",VLOOKUP(AB133,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB167,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB167,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB167,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB167,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB167,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB167,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB167,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB167,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E38),'Stakeholder Profile'!$E38=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB167,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",15,{"$f":"IF(AB134<>\"Empty/Vide\",VLOOKUP(AB134,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB168,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB168,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB168,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB168,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB168,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB168,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB168,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB168,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E39),'Stakeholder Profile'!$E39=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB168,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",16,{"$f":"IF(AB135<>\"Empty/Vide\",VLOOKUP(AB135,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB169,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB169,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB169,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB169,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB169,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB169,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB169,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB169,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E40),'Stakeholder Profile'!$E40=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB169,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",17,{"$f":"IF(AB136<>\"Empty/Vide\",VLOOKUP(AB136,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB170,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB170,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB170,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB170,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB170,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB170,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB170,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB170,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E41),'Stakeholder Profile'!$E41=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB170,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",18,{"$f":"IF(AB137<>\"Empty/Vide\",VLOOKUP(AB137,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB171,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB171,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB171,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB171,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB171,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB171,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB171,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB171,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E42),'Stakeholder Profile'!$E42=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB171,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",19,{"$f":"IF(AB138<>\"Empty/Vide\",VLOOKUP(AB138,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB172,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB172,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB172,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB172,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB172,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB172,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB172,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB172,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E43),'Stakeholder Profile'!$E43=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB172,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",20,{"$f":"IF(AB139<>\"Empty/Vide\",VLOOKUP(AB139,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB173,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB173,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB173,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB173,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB173,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB173,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB173,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB173,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E44),'Stakeholder Profile'!$E44=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB173,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",21,{"$f":"IF(AB140<>\"Empty/Vide\",VLOOKUP(AB140,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB174,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB174,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB174,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB174,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB174,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB174,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB174,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB174,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E45),'Stakeholder Profile'!$E45=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB174,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",22,{"$f":"IF(AB141<>\"Empty/Vide\",VLOOKUP(AB141,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB175,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB175,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB175,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB175,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB175,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB175,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB175,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB175,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E46),'Stakeholder Profile'!$E46=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB175,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",23,{"$f":"IF(AB142<>\"Empty/Vide\",VLOOKUP(AB142,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB176,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB176,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB176,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB176,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB176,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB176,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB176,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB176,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E47),'Stakeholder Profile'!$E47=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB176,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",24,{"$f":"IF(AB143<>\"Empty/Vide\",VLOOKUP(AB143,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB177,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB177,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB177,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB177,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB177,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB177,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB177,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB177,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E48),'Stakeholder Profile'!$E48=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB177,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",25,{"$f":"IF(AB144<>\"Empty/Vide\",VLOOKUP(AB144,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB178,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB178,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB178,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB178,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB178,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB178,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB178,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB178,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E49),'Stakeholder Profile'!$E49=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB178,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",26,{"$f":"IF(AB145<>\"Empty/Vide\",VLOOKUP(AB145,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB179,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB179,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB179,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB179,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB179,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB179,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB179,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB179,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E50),'Stakeholder Profile'!$E50=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB179,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",27,{"$f":"IF(AB146<>\"Empty/Vide\",VLOOKUP(AB146,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB180,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB180,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB180,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB180,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB180,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB180,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB180,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB180,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E51),'Stakeholder Profile'!$E51=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB180,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",28,{"$f":"IF(AB147<>\"Empty/Vide\",VLOOKUP(AB147,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB181,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB181,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB181,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB181,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB181,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB181,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB181,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB181,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E52),'Stakeholder Profile'!$E52=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB181,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",29,{"$f":"IF(AB148<>\"Empty/Vide\",VLOOKUP(AB148,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB182,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB182,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB182,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB182,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB182,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB182,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB182,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB182,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E53),'Stakeholder Profile'!$E53=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB182,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Empty/Vide",30,{"$f":"IF(AB149<>\"Empty/Vide\",VLOOKUP(AB149,'Stakeholder Profile'!$B$25:$G$54,6,FALSE),\"\")","v":""},null,null,null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB183,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB183,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB183,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB183,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB183,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB183,$BJ$8:$BJ$117,1))","v":""},null,{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB183,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB183,$BJ$8:$BJ$117,1))","v":""},{"$f":"IF(OR(ISBLANK('Stakeholder Profile'!$E54),'Stakeholder Profile'!$E54=0),\"\",SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB183,$BJ$8:$BJ$117,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business",{"$f":"AC150","v":31},true,null,null,{"$f":"'Stakeholder Profile'!B55","v":"Business"},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"<>\",TheFalse),AH$154:AH$183)+SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB184,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"<>\",TheFalse),AI$154:AI$183)+SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB184,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"<>\",TheFalse),AJ$154:AJ$183)+SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB184,$BJ$8:$BJ$117,1)","v":0},null,{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"<>\",TheFalse),AL$154:AL$183)+SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB184,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"<>\",TheFalse),AM$154:AM$183)+SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB184,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"<>\",TheFalse),AN$154:AN$183)+SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB184,$BJ$8:$BJ$117,1)","v":0},null,{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"<>\",TheFalse),AP$154:AP$183)+SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB184,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"<>\",TheFalse),AQ$154:AQ$183)+SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB184,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"<>\",TheFalse),AR$154:AR$183)+SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB184,$BJ$8:$BJ$117,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Business",32,false,null,null,{"$f":"'Stakeholder Profile'!B56","v":"Non-Business"},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"=\",TheFalse),AH$154:AH$183)+SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB185,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"=\",TheFalse),AI$154:AI$183)+SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB185,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"=\",TheFalse),AJ$154:AJ$183)+SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB185,$BJ$8:$BJ$117,1)","v":0},null,{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"=\",TheFalse),AL$154:AL$183)+SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB185,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"=\",TheFalse),AM$154:AM$183)+SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB185,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"=\",TheFalse),AN$154:AN$183)+SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB185,$BJ$8:$BJ$117,1)","v":0},null,{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"=\",TheFalse),AP$154:AP$183)+SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB185,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"=\",TheFalse),AQ$154:AQ$183)+SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB185,$BJ$8:$BJ$117,1)","v":0},{"$f":"SUMIF($AD$154:$AD$183,CONCATENATE(\"=\",TheFalse),AR$154:AR$183)+SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB185,$BJ$8:$BJ$117,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Groups",33,true,null,null,{"$f":"'Stakeholder Profile'!B57","v":"All Groups"},{"$f":"AH184+AH185++SUMIFS(AH$8:AH$117,$H$8:$H$117,$AB186,$BJ$8:$BJ$117,1)","v":0},{"$f":"AI184+AI185++SUMIFS(AI$8:AI$117,$H$8:$H$117,$AB186,$BJ$8:$BJ$117,1)","v":0},{"$f":"AJ184+AJ185++SUMIFS(AJ$8:AJ$117,$H$8:$H$117,$AB186,$BJ$8:$BJ$117,1)","v":0},null,{"$f":"AL184+AL185++SUMIFS(AL$8:AL$117,$H$8:$H$117,$AB186,$BJ$8:$BJ$117,1)","v":0},{"$f":"AM184+AM185++SUMIFS(AM$8:AM$117,$H$8:$H$117,$AB186,$BJ$8:$BJ$117,1)","v":0},{"$f":"AN184+AN185++SUMIFS(AN$8:AN$117,$H$8:$H$117,$AB186,$BJ$8:$BJ$117,1)","v":0},null,{"$f":"AP184+AP185++SUMIFS(AP$8:AP$117,$H$8:$H$117,$AB186,$BJ$8:$BJ$117,1)","v":0},{"$f":"AQ184+AQ185++SUMIFS(AQ$8:AQ$117,$H$8:$H$117,$AB186,$BJ$8:$BJ$117,1)","v":0},{"$f":"AR184+AR185++SUMIFS(AR$8:AR$117,$H$8:$H$117,$AB186,$BJ$8:$BJ$117,1)","v":0}]

{"sheet":"Reporting","index":3,"n_rows":48,"n_cols":16,"rows_kept":48,"cut":false,"hidden":false,"merged":[[42,2,42,3],[5,0,7,0],[9,0,12,0],[13,0,16,0],[5,8,8,8],[9,8,12,8],[13,8,16,8],[40,2,40,3],[41,2,41,3]]}
["The Regulatory Costing Calculator - Treasury Board of Canada Secretariat"]
["Cost Summary"]
[null,"A. Total Present Values",null,null,null,null,null,null,null,"B. Annualized Averages"]
[null,null,"Small Stakeholders",null,"Medium and Large Stakeholders",null,"All Stakeholders",null,null,null,"Small Stakeholders",null,"Medium and Large Stakeholders",null,"All Stakeholders"]
[null,null,"Average","Total","Average","Total","Average","Total",null,null,"Average","Total","Average","Total","Average","Total"]
["ADMIN","Business",{"$f":"IF(D6=\"\",\"\",IF(D6=0,0,D6/'Stakeholder Profile'!C55))","v":0},{"$f":"Costs!AM184","v":0},{"$f":"IF(F6=\"\",\"\",IF(F6=0,0,F6/'Stakeholder Profile'!D55))","v":0},{"$f":"Costs!AQ184","v":0},{"$f":"IF(H6=\"\",\"\",IF(H6=0,0,H6/'Stakeholder Profile'!E55))","v":0},{"$f":"F6+D6","v":0},{"$f":"A6","v":"ADMIN"},{"$f":"B6","v":"Business"},{"$f":"IF(L6=\"\",\"\",IF(L6=0,0,L6/'Stakeholder Profile'!$C55))","v":0},{"$f":"Costs!AN184","v":0},{"$f":"IF(N6=\"\",\"\",IF(N6=0,0,N6/'Stakeholder Profile'!$D55))","v":0},{"$f":"Costs!AR184","v":0},{"$f":"IF(P6=\"\",\"\",IF(P6=0,0,P6/'Stakeholder Profile'!$E55))","v":0},{"$f":"N6+L6","v":0}]
[null,"Non-Business",{"$f":"IF(D7=\"\",\"\",IF(D7=0,0,D7/'Stakeholder Profile'!C56))","v":0},{"$f":"Costs!AM185","v":0},{"$f":"IF(F7=\"\",\"\",IF(F7=0,0,F7/'Stakeholder Profile'!D56))","v":0},{"$f":"Costs!AQ185","v":0},{"$f":"IF(H7=\"\",\"\",IF(H7=0,0,H7/'Stakeholder Profile'!E56))","v":0},{"$f":"F7+D7","v":0},null,"Non-Business",{"$f":"IF(L7=\"\",\"\",IF(L7=0,0,L7/'Stakeholder Profile'!$C56))","v":0},{"$f":"Costs!AN185","v":0},{"$f":"IF(N7=\"\",\"\",IF(N7=0,0,N7/'Stakeholder Profile'!$D56))","v":0},{"$f":"Costs!AR185","v":0},{"$f":"IF(P7=\"\",\"\",IF(P7=0,0,P7/'Stakeholder Profile'!$E56))","v":0},{"$f":"N7+L7","v":0}]
[null,"ALL",{"$f":"IF(D8=\"\",\"\",IF(D8=0,0,D8/'Stakeholder Profile'!C57))","v":0},{"$f":"Costs!AM186","v":0},{"$f":"IF(F8=\"\",\"\",IF(F8=0,0,F8/'Stakeholder Profile'!D57))","v":0},{"$f":"Costs!AQ186","v":0},{"$f":"IF(H8=\"\",\"\",IF(H8=0,0,H8/'Stakeholder Profile'!E57))","v":0},{"$f":"F8+D8","v":0},null,"ALL",{"$f":"IF(L8=\"\",\"\",IF(L8=0,0,L8/'Stakeholder Profile'!$C57))","v":0},{"$f":"Costs!AN186","v":0},{"$f":"IF(N8=\"\",\"\",IF(N8=0,0,N8/'Stakeholder Profile'!$D57))","v":0},{"$f":"Costs!AR186","v":0},{"$f":"IF(P8=\"\",\"\",IF(P8=0,0,P8/'Stakeholder Profile'!$E57))","v":0},{"$f":"N8+L8","v":0}]
["SELECT STAKEHOLDER","Empty/Vide",{"$f":"IF(D9=\"\",\"\",IF(D9=0,0,D9/VLOOKUP($B$9,'Stakeholder Profile'!$B$25:$E$57,2,FALSE)))","v":""},{"$f":"OFFSET(Costs!$AM$153,MATCH($B$9,'Stakeholder Profile'!$B$25:$B$57,0),0)","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=0,0,F9/VLOOKUP($B$9,'Stakeholder Profile'!$B$25:$E$57,3,FALSE)))","v":""},{"$f":"OFFSET(Costs!$AQ$153,MATCH($B$9,'Stakeholder Profile'!$B$25:$B$57,0),0)","v":""},{"$f":"IF(H9=\"\",\"\",IF(H9=0,0,H9/VLOOKUP($B$9,'Stakeholder Profile'!B25:E57,4,FALSE)))","v":""},{"$f":"IF(D9=\"\",\"\",F9+D9)","v":""},null,"Empty/Vide",{"$f":"IF(L9=\"\",\"\",IF(L9=0,0,L9/VLOOKUP($B$9,'Stakeholder Profile'!$B$25:$E$57,2,FALSE)))","v":""},{"$f":"OFFSET(Costs!$AN$153,MATCH($B$9,'Stakeholder Profile'!$B$25:$B$57,0),0)","v":""},{"$f":"IF(N9=\"\",\"\",IF(N9=0,0,N9/VLOOKUP($B$9,'Stakeholder Profile'!$B$25:$E$57,3,FALSE)))","v":""},{"$f":"OFFSET(Costs!$AR$153,MATCH($B$9,'Stakeholder Profile'!$B$25:$B$57,0),0)","v":""},{"$f":"IF(P9=\"\",\"\",IF(P9=0,0,P9/VLOOKUP($B$9,'Stakeholder Profile'!$B$25:$E$57,4,FALSE)))","v":""},{"$f":"IF(L9=\"\",\"\",N9+L9)","v":""}]
["COMPLIANCE","Business",{"$f":"IF(D10=0,0,IF(D10=\"\",\"\",D10/'Stakeholder Profile'!C55))","v":0},{"$f":"Costs!AM150","v":0},{"$f":"IF(F10=0,0,IF(F10=\"\",\"\",F10/'Stakeholder Profile'!D55))","v":0},{"$f":"Costs!AQ150","v":0},{"$f":"IF(H10=0,0,IF(H10=\"\",\"\",H10/'Stakeholder Profile'!E55))","v":0},{"$f":"F10+D10","v":0},{"$f":"A10","v":"COMPLIANCE"},"Business",{"$f":"IF(L10=\"\",\"\",IF(L10=0,0,L10/'Stakeholder Profile'!$C55))","v":0},{"$f":"Costs!AN150","v":0},{"$f":"IF(N10=\"\",\"\",IF(N10=0,0,N10/'Stakeholder Profile'!$D55))","v":0},{"$f":"Costs!AR150","v":0},{"$f":"IF(P10=\"\",\"\",IF(P10=0,0,P10/'Stakeholder Profile'!$E$55))","v":0},{"$f":"N10+L10","v":0}]
[null,"Non-Business",{"$f":"IF(D11=0,0,IF(D11=\"\",\"\",D11/'Stakeholder Profile'!C56))","v":0},{"$f":"Costs!AM151","v":0},{"$f":"IF(F11=0,0,IF(F11=\"\",\"\",F11/'Stakeholder Profile'!D56))","v":0},{"$f":"Costs!AQ151","v":0},{"$f":"IF(H11=0,0,IF(H11=\"\",\"\",H11/'Stakeholder Profile'!E56))","v":0},{"$f":"F11+D11","v":0},null,"Non-Business",{"$f":"IF(L11=\"\",\"\",IF(L11=0,0,L11/'Stakeholder Profile'!$C56))","v":0},{"$f":"Costs!AN151","v":0},{"$f":"IF(N11=\"\",\"\",IF(N11=0,0,N11/'Stakeholder Profile'!$D56))","v":0},{"$f":"Costs!AR151","v":0},{"$f":"IF(P11=\"\",\"\",IF(P11=0,0,P11/'Stakeholder Profile'!$E$55))","v":0},{"$f":"N11+L11","v":0}]
[null,"ALL",{"$f":"IF(D12=0,0,IF(D12=\"\",\"\",D12/'Stakeholder Profile'!C57))","v":0},{"$f":"Costs!AM152","v":0},{"$f":"IF(F12=0,0,IF(F12=\"\",\"\",F12/'Stakeholder Profile'!D57))","v":0},{"$f":"Costs!AQ152","v":0},{"$f":"IF(H12=0,0,IF(H12=\"\",\"\",H12/'Stakeholder Profile'!E57))","v":0},{"$f":"F12+D12","v":0},null,"ALL",{"$f":"IF(L12=\"\",\"\",IF(L12=0,0,L12/'Stakeholder Profile'!$C57))","v":0},{"$f":"Costs!AN152","v":0},{"$f":"IF(N12=\"\",\"\",IF(N12=0,0,N12/'Stakeholder Profile'!$D57))","v":0},{"$f":"Costs!AR152","v":0},{"$f":"IF(P12=\"\",\"\",IF(P12=0,0,P12/'Stakeholder Profile'!$E$55))","v":0},{"$f":"N12+L12","v":0}]
[null,{"$f":"B9","v":"Empty/Vide"},{"$f":"IF(D13=\"\",\"\",IF(D13=0,0,D13/VLOOKUP($B$9,'Stakeholder Profile'!$B$25:$E$57,2,FALSE)))","v":""},{"$f":"OFFSET(Costs!AM119,MATCH($B$9,'Stakeholder Profile'!$B$25:$B$57,0),0)","v":""},{"$f":"IF(F13=0,0,IF(F13=\"\",\"\",F13/VLOOKUP($B$9,'Stakeholder Profile'!$B$25:$E$57,3,FALSE)))","v":""},{"$f":"OFFSET(Costs!AQ119,MATCH($B$9,'Stakeholder Profile'!$B$25:$B$54,0),0)","v":""},{"$f":"IF(H13=0,0,IF(H13=\"\",\"\",H13/VLOOKUP($B$9,'Stakeholder Profile'!$B$25:$E$57,4,FALSE)))","v":""},{"$f":"IF(D13=\"\",\"\",F13+D13)","v":""},null,{"$f":"B9","v":"Empty/Vide"},{"$f":"IF(L13=\"\",\"\",IF(L13=0,0,L13/VLOOKUP($B$9,'Stakeholder Profile'!$B$25:$E$57,2,FALSE)))","v":""},{"$f":"OFFSET(Costs!AN119,MATCH($B$9,'Stakeholder Profile'!$B$25:$B$57,0),0)","v":""},{"$f":"IF(N13=\"\",\"\",IF(N13=0,0,N13/VLOOKUP($B$9,'Stakeholder Profile'!$B$25:$E$57,3,FALSE)))","v":""},{"$f":"OFFSET(Costs!AR119,MATCH($B$9,'Stakeholder Profile'!$B$25:$B$57,0),0)","v":""},{"$f":"IF(P13=\"\",\"\",IF(P13=0,0,P13/VLOOKUP($B$9,'Stakeholder Profile'!$B$25:$E$57,4,FALSE)))","v":""},{"$f":"IF(L13=\"\",\"\",N13+L13)","v":""}]
["TOTAL","Business",{"$f":"SUM(C6,C10)","v":0},{"$f":"SUM(D6,D10)","v":0},0,0,0,{"$f":"F14+D14","v":0},{"$f":"A14","v":"TOTAL"},{"$f":"B14","v":"Business"},{"$f":"SUM(K6,K10)","v":0},0,0,0,0,{"$f":"N14+L14","v":0}]
[null,"Non-Business",0,0,0,0,0,{"$f":"F15+D15","v":0},null,{"$f":"B15","v":"Non-Business"},0,0,0,0,0,{"$f":"N15+L15","v":0}]
[null,"ALL",0,0,0,0,0,{"$f":"F16+D16","v":0},null,{"$f":"B16","v":"ALL"},0,0,0,0,0,{"$f":"N16+L16","v":0}]
[null,{"$f":"B9","v":"Empty/Vide"},{"$f":"SUM(C9,C13)","v":0},0,0,0,0,{"$f":"F17+D17","v":0},null,{"$f":"B9","v":"Empty/Vide"},0,0,0,0,0,{"$f":"N17+L17","v":0}]
[]
["Regulatory Impact Analysis Statement Results"]
[]
[null,"(1) One-for-one rule"]
[null,{"$f":"CONCATENATE(\"Price year: \",PriceYear, \" CAD, Discounted to \", ZeroYear, \".\")","v":"Price year: 2012 CAD, Discounted to 2012."}]
[]
[null,"Current initiative is an:",{"$f":"ammend","v":0}]
[null,{"$f":"CONCATENATE(\"Years Since \", ZeroYear)","v":"Years Since 2012"},{"$f":"FiscalYear-ZeroYear","v":12}]
[null,null,"Values to report in Regulatory Impact Analysis Statement:",null,"Unit of Measure"]
[null,{"$f":"CONCATENATE(\"Annualized administrative costs\")","v":"Annualized administrative costs"},{"$f":"P6/(1+Discount)^(FiscalYear-ZeroYear)","v":0},null,{"$f":"CONCATENATE(\"Constant \",PriceYear,\" Canadian dollars, Present Value Base Year \",ZeroYear)","v":"Constant 2012 Canadian dollars, Present Value Base Year 2012"}]
[null,"Annualized Administrative Costs Per Business",{"$f":"O6/(1+Discount)^C$25","v":0},null,{"$f":"CONCATENATE(\"Constant \",PriceYear,\" Canadian dollars, Present Value Base Year \",ZeroYear)","v":"Constant 2012 Canadian dollars, Present Value Base Year 2012"}]
[null,"If proposal is an \"OUT\", these values are decreases in administrative costs"]
[]
[]
[]
[]
[null,"(2) Small Business Lens"]
[null,"(applies to both administrative and compliance costs)"]
[]
[]
[]
[]
[null,null,"Small business lens summary"]
[null,"Number of small businesses impacted:",{"$f":"'Stakeholder Profile'!C55","v":0}]
[null,"Number of years",{"$f":"'Initiative Details'!C23","v":10}]
[null,"Base year for costing",{"$f":"PriceYear","v":2012}]
[null,null,"Annualized","Total Present Value"]
[null,"Compliance costs",{"$f":"L10","v":0},{"$f":"D10","v":0}]
[null,"Administrative costs",{"$f":"L6","v":0},{"$f":"D6","v":0}]
[null,"Total costs",{"$f":"SUM(C45:C46)","v":0},{"$f":"SUM(D45:D46)","v":0}]
[null,"Cost per small business",{"$f":"IF($C$41<>0,C47/$C$41,\"\")","v":""},{"$f":"IF($C$41<>0,D47/$C$41,\"\")","v":""}]

{"sheet":"Business Counts","index":4,"n_rows":1375,"n_cols":5,"rows_kept":1375,"cut":false,"hidden":false,"merged":[[10,0,10,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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."]
[]
["Source:","Statistics Canada Table (Canadian Business Counts, with employees, December 2022): 33-10-0661-01"]
[null,"https://www150.statcan.gc.ca/t1/tbl1/en/tv.action?pid=3310066101&pickMembers%5B0%5D=2.1&pickMembers%5B1%5D=3.1&request_locale=en","Small","Medium+","Total"]
["Selections","Industry","0 - 100","101+","0 - 500+"]
[null,"1 - Total, all industries / Total, toutes les industries",1309596,26740,1336336]
[null,"11 - Agriculture, forestry, fishing and hunting / Agriculture, foresterie, pêche et chasse",48887,348,49235]
[null,"111 - Crop production / Cultures agricoles",20643,219,20862]
[null,"1111 - Oilseed and grain farming / Culture de plantes oléagineuses et de céréales",10449,4,10453]
[null,"111110 - Soybean farming / Culture du soja",564,0,564]
[null,"111120 - Oilseed (except soybean) farming / Culture de plantes oléagineuses (sauf le soja)",1727,0,1727]
[null,"111130 - Dry pea and bean farming / Culture de pois et de haricots secs",406,1,407]
[null,"111140 - Wheat farming / Culture du blé",1023,0,1023]
[null,"111150 - Corn farming / Culture du maïs",1003,0,1003]
[null,"111160 - Rice farming / Culture du riz",2,0,2]
[null,"111190 - Other grain farming / Autres cultures céréalières",5724,3,5727]
[null,"1112 - Vegetable and melon farming / Culture de légumes et de melons",1727,41,1768]
[null,"111211 - Potato farming / Culture de pommes de terre",599,4,603]
[null,"111219 - Other vegetable (except potato) and melon farming / Autres cultures de légumes et de melons (sauf de pommes de terre)",1128,37,1165]
[null,"1113 - Fruit and tree nut farming / Culture de fruits et de noix",1789,32,1821]
[null,"111320 - Citrus (except orange) groves / Culture d'agrumes (sauf les oranges)",2,0,2]
[null,"111330 - Non-citrus fruit and tree nut farming / Culture de noix et de fruits (sauf les agrumes)",1787,32,1819]
[null,"1114 - Greenhouse, nursery and floriculture production / Culture en serre et en pépinière, et floriculture",2302,134,2436]
[null,"111411 - Mushroom production / Culture de champignons",81,11,92]
[null,"111412 - Cannabis grown under cover / Culture de cannabis sous abri",351,28,379]
[null,"111419 - Other food crops grown under cover / Autres cultures vivrières en serre",420,49,469]
[null,"111421 - Nursery and tree production / Culture en pépinière et arboriculture",744,17,761]
[null,"111422 - Floriculture production / Floriculture",706,29,735]
[null,"1119 - Other crop farming / Autres cultures agricoles",4376,8,4384]
[null,"111910 - Tobacco farming / Culture du tabac",122,0,122]
[null,"111940 - Hay farming / Culture du foin",544,0,544]
[null,"111993 - Fruit and vegetable combination farming / Culture mixte de fruits et de légumes",823,5,828]
[null,"111994 - Maple syrup and products production / Production de sirop d'érable et d'autres produits de l'érable",974,1,975]
[null,"111995 - Cannabis grown in open fields / Culture de cannabis en plein champ",53,0,53]
[null,"111999 - All other miscellaneous crop farming / Toutes les autres cultures agricoles diverses",1860,2,1862]
[null,"112 - Animal production and aquaculture / Élevage et aquaculture",15178,34,15212]
[null,"1121 - Cattle ranching and farming / Élevage de bovins",9099,4,9103]
[null,"112110 - Beef cattle ranching and farming, including feedlots / Élevage de bovins de boucherie, y compris l'exploitation de parcs d'engraissement",3092,3,3095]
[null,"112120 - Dairy cattle and milk production / Élevage de bovins laitiers et production laitière",6007,1,6008]
[null,"1122 - Hog and pig farming / Élevage de porcs",1532,5,1537]
[null,"112210 - Hog and pig farming / Élevage de porcs",1532,5,1537]
[null,"1123 - Poultry and egg production / Élevage de volailles et production d'oeufs",1946,14,1960]
[null,"112310 - Chicken egg production / Production d'oeufs de poules",538,4,542]
[null,"112320 - Broiler and other meat-type chicken production / Élevage de poulets à griller et d'autres volailles d'abattage",1027,4,1031]
[null,"112330 - Turkey production / Élevage de dindons",141,2,143]
[null,"112340 - Poultry hatcheries / Couvoirs",67,1,68]
[null,"112391 - Combination poultry and egg production / Élevage de volailles combiné à la production d'oeufs",96,2,98]
[null,"112399 - All other poultry production / Élevage de toutes autres volailles",77,1,78]
[null,"1124 - Sheep and goat farming / Élevage de moutons et de chèvres",242,0,242]
[null,"112410 - Sheep farming / Élevage de moutons",166,0,166]
[null,"112420 - Goat farming / Élevage de chèvres",76,0,76]
[null,"1125 - Aquaculture / Aquaculture",261,10,271]
[null,"112510 - Aquaculture / Aquaculture",261,10,271]
[null,"1129 - Other animal production / Autres types d'élevage",2098,1,2099]
[null,"112910 - Apiculture / Apiculture",386,0,386]
[null,"112920 - Horse and other equine production / Élevage de chevaux et d'autres équidés",586,0,586]
[null,"112930 - Fur-bearing animal and rabbit production / Élevage d'animaux à fourrure et de lapins",60,0,60]
[null,"112991 - Animal combination farming / Élevage mixte d'animaux",835,0,835]
[null,"112999 - All other miscellaneous animal production / Tous les autres types d'élevage divers",231,1,232]
[null,"113 - Forestry and logging / Foresterie et exploitation forestière",4055,30,4085]
[null,"1131 - Timber tract operations / Exploitation de terres à bois",180,0,180]
[null,"113110 - Timber tract operations / Exploitation de terres à bois",180,0,180]
[null,"1132 - Forest nurseries and gathering of forest products / Pépinières forestières et récolte de produits forestiers",121,1,122]
[null,"113210 - Forest nurseries and gathering of forest products / Pépinières forestières et récolte de produits forestiers",121,1,122]
[null,"1133 - Logging / Exploitation forestière",3754,29,3783]
[null,"113311 - Logging (except contract) / Exploitation forestière (sauf à forfait)",1419,17,1436]
[null,"113312 - Contract logging / Exploitation forestière à forfait",2335,12,2347]
[null,"114 - Fishing, hunting and trapping / Pêche, chasse et piégeage",4942,8,4950]
[null,"1141 - Fishing / Pêche",4821,8,4829]
[null,"114113 - Salt water fishing / Pêche en eau salée",4618,7,4625]
[null,"114114 - Freshwater fishing / Pêche en eau douce",203,1,204]
[null,"1142 - Hunting and trapping / Chasse et piégeage",121,0,121]
[null,"114210 - Hunting and trapping / Chasse et piégeage",121,0,121]
[null,"115 - Support activities for agriculture and forestry / Activités de soutien à l'agriculture et à la foresterie",4069,57,4126]
[null,"1151 - Support activities for crop production / Activités de soutien aux cultures agricoles",1567,10,1577]
[null,"115110 - Support activities for crop production / Activités de soutien aux cultures agricoles",1567,10,1577]
[null,"1152 - Support activities for animal production / Activités de soutien à l'élevage",865,11,876]
[null,"115210 - Support activities for animal production / Activités de soutien à l'élevage",865,11,876]
[null,"1153 - Support activities for forestry / Activités de soutien à la foresterie",1637,36,1673]
[null,"115310 - Support activities for forestry / Activités de soutien à la foresterie",1637,36,1673]
[null,"2 - Unclassified / Non classifié",93249,180,93429]
[null,"21 - Mining, quarrying, and oil and gas extraction / Extraction minière, exploitation en carrière, et extraction de pétrole et de gaz",7211,371,7582]
[null,"211 - Oil and gas extraction / Extraction de pétrole et de gaz",1082,80,1162]
[null,"2111 - Oil and gas extraction / Extraction de pétrole et de gaz",1082,80,1162]
[null,"211110 - Oil and gas extraction (except oil sands) / Extraction de pétrole et de gaz (à l'exception des sables bitumineux)",1062,56,1118]
[null,"211141 - In-situ oil sands extraction / Extraction in situ de sables bitumineux",14,16,30]
[null,"211142 - Mined oil sands extraction / Extraction minière de sables bitumineux",6,8,14]
[null,"212 - Mining and quarrying (except oil and gas) / Extraction minière et exploitation en carrière (sauf l'extraction de pétrole et de gaz)",1055,124,1179]
[null,"2121 - Coal mining / Extraction de charbon",16,12,28]
[null,"212114 - Bituminous coal mining / Extraction de charbon bitumineux",12,8,20]
[null,"212115 - Subbituminous coal mining / Extraction de charbon subbitumineux",4,2,6]
[null,"212116 - Lignite coal mining / Extraction de charbon de lignite",0,2,2]
[null,"2122 - Metal ore mining / Extraction de minerais métalliques",96,75,171]
[null,"212210 - Iron ore mining / Extraction de minerais de fer",3,9,12]
[null,"212220 - Gold and silver ore mining / Extraction de minerais d'or et d'argent",71,35,106]
[null,"212232 - Nickel-copper ore mining / Extraction de minerais de nickel-cuivre",7,11,18]
[null,"212233 - Copper-zinc ore mining / Extraction de minerais de cuivre-zinc",5,10,15]
[null,"212291 - Uranium ore mining / Extraction de minerais d'uranium",2,5,7]
[null,"212299 - All other metal ore mining / Extraction de tous les autres minerais métalliques",8,5,13]
[null,"2123 - Non-metallic mineral mining and quarrying / Extraction de minerais non métalliques",943,37,980]
[null,"212314 - Granite mining and quarrying / Extraction de granite",82,1,83]
[null,"212315 - Limestone mining and quarrying / Extraction de calcaire",136,8,144]
[null,"212316 - Marble mining and quarrying / Extraction de marbre",9,0,9]
[null,"212317 - Sandstone mining and quarrying / Extraction de grès",23,0,23]
[null,"212323 - Sand and gravel mining and quarrying / Extraction de sable et de gravier",584,4,588]
[null,"212326 - Shale, clay and refractory mineral mining and quarrying / Extraction de schiste, d'argile et de minerais réfractaires",7,2,9]
[null,"212392 - Diamond mining / Extraction de diamant",5,4,9]
[null,"212393 - Salt mining / Extraction de sel",7,3,10]
[null,"212395 - Gypsum mining / Extraction de gypse",2,0,2]
[null,"212396 - Potash mining / Extraction de potasse",1,10,11]
[null,"212397 - Peat extraction / Extraction de tourbe",62,4,66]
[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",5074,167,5241]
[null,"2131 - Support activities for mining, and oil and gas extraction / Activités de soutien à l'extraction minière, pétrolière et gazière",5074,167,5241]
[null,"213111 - Oil and gas contract drilling / Forage à forfait de puits de pétrole et de gaz",476,10,486]
[null,"213117 - Contract drilling (except oil and gas) / Forage à forfait (sauf de puits de pétrole et de gaz)",158,21,179]
[null,"213118 - Services to oil and gas extraction / Services relatifs à l'extraction de pétrole et de gaz",3309,94,3403]
[null,"213119 - Other support activities for mining / Autres activités de soutien à l'extraction minière",1131,42,1173]
[null,"22 - Utilities / Services publics",1264,146,1410]
[null,"221 - Utilities / Services publics",1264,146,1410]
[null,"2211 - Electric power generation, transmission and distribution / Production, transport et distribution d'électricité",633,117,750]
[null,"221111 - Hydro-electric power generation / Production d'hydroélectricité",142,33,175]
[null,"221112 - Fossil-fuel electric power generation / Production d'électricité à partir de combustibles fossiles",63,19,82]
[null,"221113 - Nuclear electric power generation / Production d'électricité d'origine nucléaire",4,4,8]
[null,"221119 - Other electric power generation / Autres activités de production d'électricité",225,1,226]
[null,"221121 - Electric bulk power transmission and control / Transport et gestion d'électricité en bloc",19,13,32]
[null,"221122 - Electric power distribution / Distribution d'électricité",180,47,227]
[null,"2212 - Natural gas distribution / Distribution de gaz naturel",276,20,296]
[null,"221210 - Natural gas distribution / Distribution de gaz naturel",276,20,296]
[null,"2213 - Water, sewage and other systems / Réseaux d'aqueduc et d'égout et autres",355,9,364]
[null,"221310 - Water supply and irrigation systems / Réseaux d'aqueduc et systèmes d'irrigation",290,9,299]
[null,"221320 - Sewage treatment facilities / Installations d'épuration des eaux usées",44,0,44]
[null,"221330 - Steam and air-conditioning supply / Production de vapeur et conditionnement de l'air",21,0,21]
[null,"23 - Construction / Construction",152643,1609,154252]
[null,"236 - Construction of buildings / Construction de bâtiments",46439,313,46752]
[null,"2361 - Residential building construction / Construction résidentielle",38282,101,38383]
[null,"236110 - Residential building construction / Construction résidentielle",38282,101,38383]
[null,"2362 - Non-residential building construction / Construction non résidentielle",8157,212,8369]
[null,"236210 - Industrial building and structure construction / Construction de bâtiments et de structures à usage industriel",1814,63,1877]
[null,"236220 - Commercial and institutional building construction / Construction de bâtiments à usage commercial et institutionnel",6343,149,6492]
[null,"237 - Heavy and civil engineering construction / Travaux de génie civil",8775,469,9244]
[null,"2371 - Utility system construction / Construction d'installations de services publics",3214,184,3398]
[null,"237110 - Water and sewer line and related structures construction / Construction d'aqueducs et d'égouts et structures connexes",1123,34,1157]
[null,"237120 - Oil and gas pipeline and related structures construction / Construction d'oléoducs et de gazoducs et structures connexes",1344,95,1439]
[null,"237130 - Power and communication line and related structures construction / Construction de lignes de transmission d'énergie électrique et de télécommunication et structures connexes",747,55,802]
[null,"2372 - Land subdivision / Lotissement de terrains",2306,23,2329]
[null,"237210 - Land subdivision / Lotissement de terrains",2306,23,2329]
[null,"2373 - Highway, street and bridge construction / Construction de routes, de rues et de ponts",1936,178,2114]
[null,"237310 - Highway, street and bridge construction / Construction de routes, de rues et de ponts",1936,178,2114]
[null,"2379 - Other heavy and civil engineering construction / Autres travaux de génie civil",1319,84,1403]
[null,"237990 - Other heavy and civil engineering construction / Autres travaux de génie civil",1319,84,1403]
[null,"238 - Specialty trade contractors / Entrepreneurs spécialisés",97429,827,98256]
[null,"2381 - Foundation, structure, and building exterior contractors / Entrepreneurs en travaux de fondations, de structure, et d'extérieur de bâtiment",20023,149,20172]
[null,"238110 - Poured concrete foundation and structure contractors / Entrepreneurs en travaux de fondations et de structure en béton coulé",3348,40,3388]
[null,"238120 - Structural steel and precast concrete contractors / Entrepreneurs en montage de charpentes d'acier et mise en place de béton préfabriqué",662,22,684]
[null,"238130 - Framing contractors / Entrepreneurs en charpenterie",2793,5,2798]
[null,"238140 - Masonry contractors / Entrepreneurs en travaux de maçonnerie",3390,19,3409]
[null,"238150 - Glass and glazing contractors / Entrepreneurs en travaux de vitrage et de vitrerie",1150,3,1153]
[null,"238160 - Roofing contractors / Entrepreneurs en travaux de toiture",4639,32,4671]
[null,"238170 - Siding contractors / Entrepreneurs en travaux de parements",1658,2,1660]
[null,"238190 - Other foundation, structure and building exterior contractors / Entrepreneurs en autres travaux de fondations, de structure, et d'extérieur de bâtiment",2383,26,2409]
[null,"2382 - Building equipment contractors / Entrepreneurs en installation d'équipements techniques",32846,462,33308]
[null,"238210 - Electrical contractors and other wiring installation contractors / Entrepreneurs en travaux d'électricité et en installation de câblage",15175,222,15397]
[null,"238220 - Plumbing, heating and air-conditioning contractors / Entrepreneurs en plomberie, chauffage et climatisation",15408,194,15602]
[null,"238291 - Elevator and escalator installation contractors / Entrepreneurs en installation d'ascenseurs et d'escaliers roulants",232,23,255]
[null,"238299 - All other building equipment contractors / Entrepreneurs en installation de tout autre équipement technique",2031,23,2054]
[null,"2383 - Building finishing contractors / Entrepreneurs en travaux de finition de bâtiments",25678,59,25737]
[null,"238310 - Drywall and insulation contractors / Entrepreneurs en installation de cloisons sèches et travaux d'isolation",4399,30,4429]
[null,"238320 - Painting and wall covering contractors / Entrepreneurs en peinture et tapisserie",5728,9,5737]
[null,"238330 - Flooring contractors / Entrepreneurs en travaux de revêtements de sol",3145,4,3149]
[null,"238340 - Tile and terrazzo contractors / Entrepreneurs en pose de carreaux et coulage de terrazzo",1574,1,1575]
[null,"238350 - Finish carpentry contractors / Entrepreneurs en petite menuiserie",6622,6,6628]
[null,"238390 - Other building finishing contractors / Entrepreneurs en autres travaux de finition de bâtiment",4210,9,4219]
[null,"2389 - Other specialty trade contractors / Autres entrepreneurs spécialisés",18882,157,19039]
[null,"238910 - Site preparation contractors / Entrepreneurs en préparation de terrains",7935,96,8031]
[null,"238990 - All other specialty trade contractors / Tous les autres entrepreneurs spécialisés",10947,61,11008]
[null,"3 - Sub-total, classified / Sous-total, classifié",1216347,26560,1242907]
[null,"311 - Food manufacturing / Fabrication d'aliments",6094,634,6728]
[null,"3111 - Animal food manufacturing / Fabrication d'aliments pour animaux",410,21,431]
[null,"311111 - Dog and cat food manufacturing / Fabrication d'aliments pour chiens et chats",107,10,117]
[null,"311119 - Other animal food manufacturing / Fabrication d'aliments pour autres animaux",303,11,314]
[null,"3112 - Grain and oilseed milling / Mouture de grains céréaliers et de graines oléagineuses",172,17,189]
[null,"311211 - Flour milling / Minoterie",69,1,70]
[null,"311214 - Rice milling and malt manufacturing / Usinage du riz et malterie",17,0,17]
[null,"311221 - Wet corn milling / Mouture humide du maïs",6,2,8]
[null,"311224 - Oilseed processing / Transformation de graines oléagineuses",41,8,49]
[null,"311225 - Fat and oil refining and blending / Raffinage et mélange de graisses et d'huiles",14,1,15]
[null,"311230 - Breakfast cereal manufacturing / Fabrication de céréales pour petit déjeuner",25,5,30]
[null,"3113 - Sugar and confectionery product manufacturing / Fabrication de sucre et de confiseries",292,33,325]
[null,"311310 - Sugar manufacturing / Fabrication de sucre",10,6,16]
[null,"311340 - Non-chocolate confectionery manufacturing / Fabrication de confiseries non chocolatées",64,12,76]
[null,"311351 - Chocolate and chocolate confectionery manufacturing from cacao beans / Fabrication de chocolat et de confiseries chocolatées à partir de fèves de cacao",79,5,84]
[null,"311352 - Confectionery manufacturing from purchased chocolate / Fabrication de confiseries à partir de chocolat acheté",139,10,149]
[null,"3114 - Fruit and vegetable preserving and specialty food manufacturing / Mise en conserve de fruits et de légumes et fabrication de spécialités alimentaires",309,60,369]
[null,"311410 - Frozen food manufacturing / Fabrication d'aliments congelés",182,40,222]
[null,"311420 - Fruit and vegetable canning, pickling and drying / Mise en conserve, marinage et séchage de fruits et de légumes",127,20,147]
[null,"3115 - Dairy product manufacturing / Fabrication de produits laitiers",333,74,407]
[null,"311511 - Fluid milk manufacturing / Fabrication de lait de consommation",48,28,76]
[null,"311515 - Butter, cheese, and dry and condensed dairy product manufacturing / Fabrication de beurre, de fromage et de produits laitiers secs et concentrés",172,39,211]
[null,"311520 - Ice cream and frozen dessert manufacturing / Fabrication de crème glacée et de desserts congelés",113,7,120]
[null,"3116 - Meat product manufacturing / Fabrication de produits de viande",552,145,697]
[null,"311614 - Rendering and meat processing from carcasses / Fonte de graisses animales et transformation de la viande provenant de carcasses",303,67,370]
[null,"311615 - Poultry slaughtering and processing / Abattage et transformation de la volaille",111,57,168]
[null,"311616 - Beef cattle slaughtering / Abattage de bovins de boucherie",85,6,91]
[null,"311617 - Hog slaughtering / Abattage de porcs",23,14,37]
[null,"311619 - Other animal slaughtering / Abattage d'autres animaux",30,1,31]
[null,"3117 - Seafood product preparation and packaging / Préparation et conditionnement de poissons et de fruits de mer",297,89,386]
[null,"311710 - Seafood product preparation and packaging / Préparation et conditionnement de poissons et de fruits de mer",297,89,386]
[null,"3118 - Bakeries and tortilla manufacturing / Boulangeries et fabrication de tortillas",2138,110,2248]
[null,"311811 - Bakeries, manufacture of products for retail sale / Boulangeries, fabrication de produits pour la vente au détail",1314,7,1321]
[null,"311814 - Commercial bakeries and frozen bakery product manufacturing / Boulangeries commerciales et fabrication de produits de boulangerie congelés",625,79,704]
[null,"311821 - Cookie and cracker manufacturing / Fabrication de biscuits et de craquelins",67,17,84]
[null,"311824 - Flour mixes, dough, and pasta manufacturing from purchased flour / Fabrication de pâtes alimentaires sèches, de pâte et de mélanges de farine à partir de farine achetée",114,7,121]
[null,"311830 - Tortilla manufacturing / Fabrication de tortillas",18,0,18]
[null,"3119 - Other food manufacturing / Fabrication d'autres aliments",1591,85,1676]
[null,"311911 - Roasted nut and peanut butter manufacturing / Fabrication de noix grillées et de beurre d'arachides",24,5,29]
[null,"311919 - Other snack food manufacturing / Fabrication d'autres aliments à grignoter",125,16,141]
[null,"311920 - Coffee and tea manufacturing / Fabrication de café et de thé",269,7,276]
[null,"311930 - Flavouring syrup and concentrate manufacturing / Fabrication de sirops et de concentrés aromatisants",34,1,35]
[null,"311940 - Seasoning and dressing manufacturing / Fabrication d'assaisonnements et de vinaigrettes",110,13,123]
[null,"311990 - All other food manufacturing / Fabrication de tous les autres aliments",1029,43,1072]
[null,"312 - Beverage and tobacco product manufacturing / Fabrication de boissons et de produits du tabac",1891,91,1982]
[null,"3121 - Beverage manufacturing / Fabrication de boissons",1739,74,1813]
[null,"312110 - Soft drink and ice manufacturing / Fabrication de boissons gazeuses et de glace",192,20,212]
[null,"312120 - Breweries / Brasseries",852,29,881]
[null,"312130 - Wineries / Vineries",499,16,515]
[null,"312140 - Distilleries / Distilleries",196,9,205]
[null,"3122 - Tobacco manufacturing / Fabrication du tabac",14,3,17]
[null,"312210 - Tobacco stemming and redrying / Écôtage et resséchage des feuilles de tabac",1,0,1]
[null,"312220 - Tobacco product manufacturing / Fabrication de produits du tabac",13,3,16]
[null,"3123 - Cannabis product manufacturing / Fabrication de produits du cannabis",138,14,152]
[null,"312310 - Cannabis product manufacturing / Fabrication de produits du cannabis",138,14,152]
[null,"313 - Textile mills / Usines de textiles",245,16,261]
[null,"3131 - Fibre, yarn and thread mills / Usines de fibres, de filés et de fils",43,1,44]
[null,"313110 - Fibre, yarn and thread mills / Usines de fibres, de filés et de fils",43,1,44]
[null,"3132 - Fabric mills / Usines de tissus",81,13,94]
[null,"313210 - Broad-woven fabric mills / Usines de tissus larges",18,9,27]
[null,"313220 - Narrow fabric mills and schiffli machine embroidery / Usines de tissus étroits et de broderies schiffli",25,1,26]
[null,"313230 - Nonwoven fabric mills / Usines de non-tissés",18,3,21]
[null,"313240 - Knit fabric mills / Usines de tricots",20,0,20]
[null,"31-33 - Manufacturing / Fabrication",48216,3510,51726]
[null,"3133 - Textile and fabric finishing and fabric coating / Finissage de textiles et de tissus et revêtement de tissus",121,2,123]
[null,"313310 - Textile and fabric finishing / Finissage de textiles et de tissus",110,0,110]
[null,"313320 - Fabric coating / Revêtement de tissus",11,2,13]
[null,"314 - Textile product mills / Usines de produits textiles",612,11,623]
[null,"3141 - Textile furnishings mills / Usines de textiles domestiques",105,7,112]
[null,"314110 - Carpet and rug mills / Usines de tapis et de carpettes",28,3,31]
[null,"314120 - Curtain and linen mills / Usines de rideaux et de linge de maison",77,4,81]
[null,"3149 - Other textile product mills / Usines d'autres produits textiles",507,4,511]
[null,"314910 - Textile bag and canvas mills / Usines de sacs en textile et de grosse toile",188,1,189]
[null,"314990 - All other textile product mills / Usines de tous les autres produits textiles",319,3,322]
[null,"315 - Apparel manufacturing / Fabrication de vêtements",1172,28,1200]
[null,"3151 - Apparel knitting mills / Usines de tricotage de vêtements",41,2,43]
[null,"315120 - Apparel knitting mills / Usines de tricotage de vêtements",41,2,43]
[null,"3152 - Cut and sew clothing manufacturing / Fabrication de vêtements coupés-cousus",815,22,837]
[null,"315210 - Cut and sew clothing contracting / Fabrication à forfait de vêtements coupés-cousus",253,5,258]
[null,"315250 - Cut and sew apparel manufacturing (except contractors) / Fabrication de vêtements coupés-cousus (sauf les entrepreneurs)",562,17,579]
[null,"3159 - Clothing accessories and other clothing manufacturing / Fabrication d'accessoires vestimentaires et d'autres vêtements",316,4,320]
[null,"315990 - Clothing accessories and other clothing manufacturing / Fabrication d'accessoires vestimentaires et d'autres vêtements",316,4,320]
[null,"316 - Leather and allied product manufacturing / Fabrication de produits en cuir et de produits analogues",152,4,156]
[null,"3161 - Leather and hide tanning and finishing / Tannage et finissage du cuir et des peaux",22,0,22]
[null,"316110 - Leather and hide tanning and finishing / Tannage et finissage du cuir et des peaux",22,0,22]
[null,"3162 - Footwear manufacturing / Fabrication de chaussures",52,2,54]
[null,"316210 - Footwear manufacturing / Fabrication de chaussures",52,2,54]
[null,"3169 - Other leather and allied product manufacturing / Fabrication d'autres produits en cuir et produits analogues",78,2,80]
[null,"316990 - Other leather and allied product manufacturing / Fabrication d'autres produits en cuir et produits analogues",78,2,80]
[null,"321 - Wood product manufacturing / Fabrication de produits en bois",3017,273,3290]
[null,"3211 - Sawmills and wood preservation / Scieries et préservation du bois",605,127,732]
[null,"321111 - Sawmills (except shingle and shake mills) / Scieries (sauf les usines de bardeaux et de bardeaux de fente)",500,116,616]
[null,"321112 - Shingle and shake mills / Usines de bardeaux et de bardeaux de fente",36,4,40]
[null,"321114 - Wood preservation / Préservation du bois",69,7,76]
[null,"3212 - Veneer, plywood and engineered wood product manufacturing / Fabrication de placages, de contreplaqués et de produits en bois reconstitué",330,66,396]
[null,"321211 - Hardwood veneer and plywood mills / Usines de placages et de contreplaqués de feuillus",50,3,53]
[null,"321212 - Softwood veneer and plywood mills / Usines de placages et de contreplaqués de résineux",10,12,22]
[null,"321215 - Structural wood product manufacturing / Fabrication de produits de charpente en bois",254,24,278]
[null,"321216 - Particle board and fibreboard mills / Usines de panneaux de particules et de fibres",13,13,26]
[null,"321217 - Waferboard mills / Usines de panneaux de copeaux",3,14,17]
[null,"3219 - Other wood product manufacturing / Fabrication d'autres produits en bois",2082,80,2162]
[null,"321911 - Wood window and door manufacturing / Fabrication de fenêtres et de portes en bois",225,20,245]
[null,"321919 - Other millwork / Fabrication d'autres menuiseries préfabriquées",656,25,681]
[null,"321920 - Wood container and pallet manufacturing / Fabrication de contenants et de palettes en bois",304,5,309]
[null,"321991 - Manufactured (mobile) home manufacturing / Préfabrication de maisons (mobiles)",32,9,41]
[null,"321992 - Prefabricated wood building manufacturing / Préfabrication de bâtiments en bois",153,13,166]
[null,"321999 - All other miscellaneous wood product manufacturing / Fabrication de tous les autres produits divers en bois",712,8,720]
[null,"322 - Paper manufacturing / Fabrication du papier",378,158,536]
[null,"3221 - Pulp, paper and paperboard mills / Usines de pâte à papier, de papier et de carton",69,68,137]
[null,"322111 - Mechanical pulp mills / Usines de pâte mécanique",8,3,11]
[null,"322112 - Chemical pulp mills / Usines de pâte chimique",10,26,36]
[null,"322121 - Paper (except newsprint) mills / Usines de papier (sauf le papier journal)",21,19,40]
[null,"322122 - Newsprint mills / Usines de papier journal",2,8,10]
[null,"322130 - Paperboard mills / Usines de carton",28,12,40]
[null,"3222 - Converted paper product manufacturing / Fabrication de produits en papier transformé",309,90,399]
[null,"322211 - Corrugated and solid fibre box manufacturing / Fabrication de boîtes en carton ondulé et en carton compact",66,42,108]
[null,"322212 - Folding paperboard box manufacturing / Fabrication de boîtes pliantes en carton",37,14,51]
[null,"322219 - Other paperboard container manufacturing / Fabrication d'autres contenants en carton",42,4,46]
[null,"322220 - Paper bag and coated and treated paper manufacturing / Fabrication de sacs en papier et de papier couché et traité",69,12,81]
[null,"322230 - Stationery product manufacturing / Fabrication d'articles de papeterie",37,3,40]
[null,"322291 - Sanitary paper product manufacturing / Fabrication de produits hygiéniques en papier",11,10,21]
[null,"322299 - All other converted paper product manufacturing / Fabrication de tous les autres produits en papier transformé",47,5,52]
[null,"323 - Printing and related support activities / Impression et activités connexes de soutien",3099,76,3175]
[null,"3231 - Printing and related support activities / Impression et activités connexes de soutien",3099,76,3175]
[null,"323113 - Commercial screen printing / Sérigraphie commerciale",431,6,437]
[null,"323114 - Quick printing / Impression instantanée",235,2,237]
[null,"323115 - Digital printing / Impression numérique",491,5,496]
[null,"323116 - Manifold business forms printing / Impression de formulaires commerciaux en liasses",83,4,87]
[null,"323119 - Other printing / Autres activités d'impression",1646,54,1700]
[null,"323120 - Support activities for printing / Activités de soutien à l'impression",213,5,218]
[null,"324 - Petroleum and coal product manufacturing / Fabrication de produits du pétrole et du charbon",362,38,400]
[null,"3241 - Petroleum and coal product manufacturing / Fabrication de produits du pétrole et du charbon",362,38,400]
[null,"324110 - Petroleum refineries / Raffineries de pétrole",19,20,39]
[null,"324121 - Asphalt paving mixture and block manufacturing / Fabrication de mélanges d'asphaltage et de pavés d'asphalte",271,6,277]
[null,"324122 - Asphalt shingle and coating material manufacturing / Fabrication de bardeaux et de matériaux de revêtement en asphalte",17,9,26]
[null,"324190 - Other petroleum and coal product manufacturing / Fabrication d'autres produits du pétrole et du charbon",55,3,58]
[null,"325 - Chemical manufacturing / Fabrication de produits chimiques",1992,192,2184]
[null,"3251 - Basic chemical manufacturing / Fabrication de produits chimiques de base",285,31,316]
[null,"325110 - Petrochemical manufacturing / Fabrication de produits pétrochimiques",16,6,22]
[null,"325120 - Industrial gas manufacturing / Fabrication de gaz industriels",68,1,69]
[null,"325130 - Synthetic dye and pigment manufacturing / Fabrication de teintures et de pigments synthétiques",18,1,19]
[null,"325181 - Alkali and chlorine manufacturing / Fabrication d'alcalis et de chlore",3,2,5]
[null,"325189 - All other basic inorganic chemical manufacturing / Fabrication de tous les autres produits chimiques inorganiques de base",94,14,108]
[null,"325190 - Other basic organic chemical manufacturing / Fabrication d'autres produits chimiques organiques de base",86,7,93]
[null,"3252 - Resin, synthetic rubber, and artificial and synthetic fibres and filaments manufacturing / Fabrication de résines, de caoutchouc synthétique et de fibres et de filaments artificiels et synthétiques",85,11,96]
[null,"325210 - Resin and synthetic rubber manufacturing / Fabrication de résines et de caoutchouc synthétique",69,10,79]
[null,"325220 - Artificial and synthetic fibres and filaments manufacturing / Fabrication de fibres et de filaments artificiels et synthétiques",16,1,17]
[null,"3253 - Pesticide, fertilizer and other agricultural chemical manufacturing / Fabrication de pesticides, d'engrais et d'autres produits chimiques agricoles",233,11,244]
[null,"325313 - Chemical fertilizer (except potash) manufacturing / Fabrication d'engrais chimiques (sauf la potasse)",48,8,56]
[null,"325314 - Mixed fertilizer manufacturing / Fabrication d'engrais mixtes",163,2,165]
[null,"325320 - Pesticide and other agricultural chemical manufacturing / Fabrication de pesticides et d'autres produits chimiques agricoles",22,1,23]
[null,"3254 - Pharmaceutical and medicine manufacturing / Fabrication de produits pharmaceutiques et de médicaments",345,75,420]
[null,"325410 - Pharmaceutical and medicine manufacturing / Fabrication de produits pharmaceutiques et de médicaments",345,75,420]
[null,"3255 - Paint, coating and adhesive manufacturing / Fabrication de peintures, de revêtements et d'adhésifs",248,16,264]
[null,"325510 - Paint and coating manufacturing / Fabrication de peintures et de revêtements",211,8,219]
[null,"325520 - Adhesive manufacturing / Fabrication d'adhésifs",37,8,45]
[null,"3256 - Soap, cleaning compound and toilet preparation manufacturing / Fabrication de savons, de détachants et de produits de toilette",379,26,405]
[null,"325610 - Soap and cleaning compound manufacturing / Fabrication de savons et d'autres produits nettoyants",232,8,240]
[null,"325620 - Toilet preparation manufacturing / Fabrication de produits de toilette",147,18,165]
[null,"3259 - Other chemical product manufacturing / Fabrication d'autres produits chimiques",417,22,439]
[null,"325910 - Printing ink manufacturing / Fabrication d'encre d'imprimerie",43,1,44]
[null,"325920 - Explosives manufacturing / Fabrication d'explosifs",48,1,49]
[null,"325991 - Custom compounding of purchased resins / Compoundage sur commande de résines achetées",37,1,38]
[null,"325999 - All other miscellaneous chemical product manufacturing / Fabrication de tous les autres produits chimiques divers",289,19,308]
[null,"326 - Plastics and rubber products manufacturing / Fabrication de produits en plastique et en caoutchouc",1764,287,2051]
[null,"3261 - Plastic product manufacturing / Fabrication de produits en plastique",1536,258,1794]
[null,"326111 - Plastic bag and pouch manufacturing / Fabrication de sacs et de sachets en plastique",98,21,119]
[null,"326114 - Plastic film and sheet manufacturing / Fabrication de pellicules et de feuilles en plastique",82,28,110]
[null,"326121 - Unlaminated plastic profile shape manufacturing / Fabrication de profilés non stratifiés en plastique",37,3,40]
[null,"326122 - Plastic pipe and pipe fitting manufacturing / Fabrication de tuyaux et de raccords de tuyauterie en plastique",72,8,80]
[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",29,1,30]
[null,"326140 - Polystyrene foam product manufacturing / Fabrication de produits en mousse de polystyrène",73,10,83]
[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)",70,10,80]
[null,"326160 - Plastic bottle manufacturing / Fabrication de bouteilles en plastique",51,8,59]
[null,"326191 - Plastic plumbing fixture manufacturing / Fabrication d'appareils sanitaires en plastique",37,14,51]
[null,"326193 - Motor vehicle plastic parts manufacturing / Fabrication de pièces en plastique pour véhicules automobiles",47,44,91]
[null,"326196 - Plastic window and door manufacturing / Fabrication de portes et de fenêtres en plastique",233,43,276]
[null,"326198 - All other plastic product manufacturing / Fabrication de tous les autres produits en plastique",707,68,775]
[null,"3262 - Rubber product manufacturing / Fabrication de produits en caoutchouc",228,29,257]
[null,"326210 - Tire manufacturing / Fabrication de pneus",56,6,62]
[null,"326220 - Rubber and plastic hose and belting manufacturing / Fabrication de tuyaux souples et de courroies en caoutchouc et en plastique",56,4,60]
[null,"326290 - Other rubber product manufacturing / Fabrication d'autres produits en caoutchouc",116,19,135]
[null,"327 - Non-metallic mineral product manufacturing / Fabrication de produits minéraux non métalliques",2101,97,2198]
[null,"3271 - Clay product and refractory manufacturing / Fabrication de produits en argile et produits réfractaires",89,5,94]
[null,"327110 - Pottery, ceramics and plumbing fixture manufacturing / Fabrication de poteries, d'articles en céramique et d'appareils sanitaires",63,1,64]
[null,"327120 - Clay building material and refractory manufacturing / Fabrication de matériaux de construction en argile et de produits réfractaires",26,4,30]
[null,"3272 - Glass and glass product manufacturing / Fabrication de verre et de produits en verre",267,23,290]
[null,"327214 - Glass manufacturing / Fabrication de verre",74,4,78]
[null,"327215 - Glass product manufacturing from purchased glass / Fabrication de produits en verre à partir de verre acheté",193,19,212]
[null,"3273 - Cement and concrete product manufacturing / Fabrication de ciment et de produits en béton",1180,47,1227]
[null,"327310 - Cement manufacturing / Fabrication de ciment",31,16,47]
[null,"327320 - Ready-mix concrete manufacturing / Fabrication de béton préparé",751,6,757]
[null,"327330 - Concrete pipe, brick and block manufacturing / Fabrication de tuyaux, briques et blocs en béton",116,10,126]
[null,"327390 - Other concrete product manufacturing / Fabrication d'autres produits en béton",282,15,297]
[null,"3274 - Lime and gypsum product manufacturing / Fabrication de chaux et de produits en gypse",46,8,54]
[null,"327410 - Lime manufacturing / Fabrication de chaux",15,2,17]
[null,"327420 - Gypsum product manufacturing / Fabrication de produits en gypse",31,6,37]
[null,"3279 - Other non-metallic mineral product manufacturing / Fabrication d'autres produits minéraux non métalliques",519,14,533]
[null,"327910 - Abrasive product manufacturing / Fabrication de produits abrasifs",34,2,36]
[null,"327990 - All other non-metallic mineral product manufacturing / Fabrication de tous les autres produits minéraux non métalliques",485,12,497]
[null,"331 - Primary metal manufacturing / Première transformation des métaux",471,111,582]
[null,"3311 - Iron and steel mills and ferro-alloy manufacturing / Sidérurgie",50,15,65]
[null,"331110 - Iron and steel mills and ferro-alloy manufacturing / Sidérurgie",50,15,65]
[null,"3312 - Steel product manufacturing from purchased steel / Fabrication de produits en acier à partir d'acier acheté",161,22,183]
[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",107,13,120]
[null,"331221 - Cold-rolled steel shape manufacturing / Fabrication de formes en acier laminé à froid",44,3,47]
[null,"331222 - Steel wire drawing / Étirage de fils d'acier",10,6,16]
[null,"3313 - Alumina and aluminum production and processing / Production et transformation d'alumine et d'aluminium",72,28,100]
[null,"331313 - Primary production of alumina and aluminum / Production primaire d'alumine et d'aluminium",19,10,29]
[null,"331317 - Aluminum rolling, drawing, extruding and alloying / Laminage, étirage, extrusion et alliage de l'aluminium",53,18,71]
[null,"3314 - Non-ferrous metal (except aluminum) production and processing / Production et transformation de métaux non ferreux (sauf l'aluminium)",56,18,74]
[null,"331410 - Non-ferrous metal (except aluminum) smelting and refining / Fonte et affinage de métaux non ferreux (sauf l'aluminium)",16,13,29]
[null,"331420 - Copper rolling, drawing, extruding and alloying / Laminage, étirage, extrusion et alliage du cuivre",14,1,15]
[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)",26,4,30]
[null,"3315 - Foundries / Fonderies",132,28,160]
[null,"331511 - Iron foundries / Fonderies de fer",36,10,46]
[null,"331514 - Steel foundries / Fonderies d'acier",23,4,27]
[null,"331523 - Non-ferrous metal die-casting foundries / Fonderies de métaux non ferreux, moulage sous pression",29,7,36]
[null,"331529 - Non-ferrous metal foundries (except die-casting) / Fonderies de métaux non ferreux (sauf moulage sous pression)",44,7,51]
[null,"332 - Fabricated metal product manufacturing / Fabrication de produits métalliques",7465,297,7762]
[null,"3321 - Forging and stamping / Forgeage et estampage",172,12,184]
[null,"332113 - Forging / Forgeage",64,4,68]
[null,"332118 - Stamping / Estampage",108,8,116]
[null,"3322 - Cutlery and hand tool manufacturing / Fabrication de coutellerie et d'outils à main",117,6,123]
[null,"332210 - Cutlery and hand tool manufacturing / Fabrication de coutellerie et d'outils à main",117,6,123]
[null,"3323 - Architectural and structural metals manufacturing / Fabrication de produits d'architecture et d'éléments de charpentes métalliques",2194,133,2327]
[null,"332311 - Prefabricated metal building and component manufacturing / Préfabrication de bâtiments en métal et de leurs composants",181,16,197]
[null,"332314 - Concrete reinforcing bar manufacturing / Fabrication de barres pour béton armé",45,10,55]
[null,"332319 - Other plate work and fabricated structural product manufacturing / Fabrication d'autres tôles fortes et éléments de charpentes",766,47,813]
[null,"332321 - Metal window and door manufacturing / Fabrication de portes et de fenêtres en métal",320,29,349]
[null,"332329 - Other ornamental and architectural metal product manufacturing / Fabrication d'autres produits métalliques d'ornement et d'architecture",882,31,913]
[null,"3324 - Boiler, tank and shipping container manufacturing / Fabrication de chaudières, de réservoirs et de contenants d'expédition",284,28,312]
[null,"332410 - Power boiler and heat exchanger manufacturing / Fabrication de chaudières et d'échangeurs de chaleur",42,9,51]
[null,"332420 - Metal tank (heavy gauge) manufacturing / Fabrication de réservoirs en métal (épais)",130,10,140]
[null,"332431 - Metal can manufacturing / Fabrication de canettes",11,3,14]
[null,"332439 - Other metal container manufacturing / Fabrication d'autres contenants en métal",101,6,107]
[null,"3325 - Hardware manufacturing / Fabrication d'articles de quincaillerie",97,11,108]
[null,"332510 - Hardware manufacturing / Fabrication d'articles de quincaillerie",97,11,108]
[null,"3326 - Spring and wire product manufacturing / Fabrication de ressorts et de produits en fil métallique",159,7,166]
[null,"332611 - Spring (heavy gauge) manufacturing / Fabrication de ressorts (en métal épais)",19,4,23]
[null,"332619 - Other fabricated wire product manufacturing / Fabrication d'autres produits en fil métallique",140,3,143]
[null,"3327 - Machine shops, turned product, and screw, nut and bolt manufacturing / Ateliers d'usinage, fabrication de produits tournés, de vis, d'écrous et de boulons",2452,42,2494]
[null,"332710 - Machine shops / Ateliers d'usinage",2377,36,2413]
[null,"332720 - Turned product and screw, nut and bolt manufacturing / Fabrication de produits tournés, de vis, d'écrous et de boulons",75,6,81]
[null,"3328 - Coating, engraving, cold and heat treating and allied activities / Revêtement, gravure, traitement thermique et par le froid, et activités analogues",564,18,582]
[null,"332810 - Coating, engraving, cold and heat treating and allied activities / Revêtement, gravure, traitement thermique et par le froid, et activités analogues",564,18,582]
[null,"3329 - Other fabricated metal product manufacturing / Fabrication d'autres produits métalliques",1426,40,1466]
[null,"332910 - Metal valve manufacturing / Fabrication de soupapes en métal",89,9,98]
[null,"332991 - Ball and roller bearing manufacturing / Fabrication de roulements à billes et à rouleaux",9,5,14]
[null,"332999 - All other miscellaneous fabricated metal product manufacturing / Fabrication de tous les autres produits métalliques divers",1328,26,1354]
[null,"333 - Machinery manufacturing / Fabrication de machines",4238,358,4596]
[null,"3331 - Agricultural, construction and mining machinery manufacturing / Fabrication de machines pour l'agriculture, la construction et l'extraction minière",792,89,881]
[null,"333110 - Agricultural implement manufacturing / Fabrication de machines agricoles",265,41,306]
[null,"333120 - Construction machinery manufacturing / Fabrication de machines pour la construction",205,23,228]
[null,"333130 - Mining and oil and gas field machinery manufacturing / Fabrication de machines pour l'extraction minière et l'exploitation pétrolière et gazière",322,25,347]
[null,"3332 - Industrial machinery manufacturing / Fabrication de machines industrielles",590,58,648]
[null,"333245 - Sawmill and woodworking machinery manufacturing / Fabrication de machines pour les scieries et le travail du bois",87,12,99]
[null,"333246 - Rubber and plastics industry machinery manufacturing / Fabrication de machines pour l'industrie du caoutchouc et du plastique",70,8,78]
[null,"333247 - Paper industry machinery manufacturing / Fabrication de machines pour l'industrie papetière",24,4,28]
[null,"333248 - All other industrial machinery manufacturing / Fabrication de toutes les autres machines industrielles",409,34,443]
[null,"3333 - Commercial and service industry machinery manufacturing / Fabrication de machines pour le commerce et les industries de services",380,33,413]
[null,"333310 - Commercial and service industry machinery manufacturing / Fabrication de machines pour le commerce et les industries de services",380,33,413]
[null,"3334 - Ventilation, heating, air-conditioning and commercial refrigeration equipment manufacturing / Fabrication d'appareils de ventilation, de chauffage, de climatisation et de réfrigération commerciale",376,61,437]
[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",112,17,129]
[null,"333416 - Heating equipment and commercial refrigeration equipment manufacturing / Fabrication d'appareils de chauffage et de réfrigération commerciale",264,44,308]
[null,"3335 - Metalworking machinery manufacturing / Fabrication de machines-outils pour le travail du métal",940,44,984]
[null,"333511 - Industrial mould manufacturing / Fabrication de moules industriels",197,21,218]
[null,"333519 - Other metalworking machinery manufacturing / Fabrication d'autres machines-outils pour le travail du métal",743,23,766]
[null,"3336 - Engine, turbine and power transmission equipment manufacturing / Fabrication de moteurs, de turbines et de matériel de transmission de puissance",113,8,121]
[null,"333611 - Turbine and turbine generator set unit manufacturing / Fabrication de turbines et de groupes turbogénérateurs",20,3,23]
[null,"333619 - Other engine and power transmission equipment manufacturing / Fabrication d'autres moteurs et types de matériel de transmission de puissance",93,5,98]
[null,"3339 - Other general-purpose machinery manufacturing / Fabrication d'autres machines d'usage général",1047,65,1112]
[null,"333910 - Pump and compressor manufacturing / Fabrication de pompes et de compresseurs",113,9,122]
[null,"333920 - Material handling equipment manufacturing / Fabrication de matériel de manutention",308,31,339]
[null,"333990 - All other general-purpose machinery manufacturing / Fabrication de toutes les autres machines d'usage général",626,25,651]
[null,"334 - Computer and electronic product manufacturing / Fabrication de produits informatiques et électroniques",1402,137,1539]
[null,"3341 - Computer and peripheral equipment manufacturing / Fabrication de matériel informatique et périphérique",195,6,201]
[null,"334110 - Computer and peripheral equipment manufacturing / Fabrication de matériel informatique et périphérique",195,6,201]
[null,"3342 - Communications equipment manufacturing / Fabrication de matériel de communication",224,25,249]
[null,"334210 - Telephone apparatus manufacturing / Fabrication de matériel téléphonique",19,1,20]
[null,"334220 - Radio and television broadcasting and wireless communications equipment manufacturing / Fabrication de matériel de radiodiffusion, de télédiffusion et de communication sans fil",77,14,91]
[null,"334290 - Other communications equipment manufacturing / Fabrication d'autres types de matériel de communication",128,10,138]
[null,"3343 - Audio and video equipment manufacturing / Fabrication de matériel audio et vidéo",82,3,85]
[null,"334310 - Audio and video equipment manufacturing / Fabrication de matériel audio et vidéo",82,3,85]
[null,"3344 - Semiconductor and other electronic component manufacturing / Fabrication de semi-conducteurs et d'autres composants électroniques",276,46,322]
[null,"334410 - Semiconductor and other electronic component manufacturing / Fabrication de semi-conducteurs et d'autres composants électroniques",276,46,322]
[null,"3345 - Navigational, measuring, medical and control instruments manufacturing / Fabrication d'instruments de navigation, de mesure et de commande et d'instruments médicaux",596,56,652]
[null,"334511 - Navigational and guidance instruments manufacturing / Fabrication d'instruments de navigation et de guidage",67,14,81]
[null,"334512 - Measuring, medical and controlling devices manufacturing / Fabrication d'appareils de mesure et de commande et d'appareils médicaux",529,42,571]
[null,"3346 - Manufacturing and reproducing magnetic and optical media / Fabrication et reproduction de supports magnétiques et optiques",29,1,30]
[null,"334610 - Manufacturing and reproducing magnetic and optical media / Fabrication et reproduction de supports magnétiques et optiques",29,1,30]
[null,"335 - Electrical equipment, appliance and component manufacturing / Fabrication de matériel, d'appareils et de composants électriques",1038,99,1137]
[null,"3351 - Electric lighting equipment manufacturing / Fabrication de matériel électrique d'éclairage",174,15,189]
[null,"335130 - Electric lighting equipment manufacturing / Fabrication de matériel électrique d'éclairage",174,15,189]
[null,"3352 - Household appliance manufacturing / Fabrication d'appareils ménagers",72,5,77]
[null,"335210 - Small electrical appliance manufacturing / Fabrication de petits appareils électroménagers",40,1,41]
[null,"335223 - Major kitchen appliance manufacturing / Fabrication de gros appareils ménagers de cuisine",18,0,18]
[null,"335229 - Other major appliance manufacturing / Fabrication d'autres gros appareils ménagers",14,4,18]
[null,"3353 - Electrical equipment manufacturing / Fabrication de matériel électrique",316,39,355]
[null,"335311 - Power, distribution and specialty transformers manufacturing / Fabrication de transformateurs de puissance et de distribution et de transformateurs spéciaux",73,18,91]
[null,"335312 - Motor and generator manufacturing / Fabrication de moteurs et de générateurs",57,2,59]
[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",186,19,205]
[null,"3359 - Other electrical equipment and component manufacturing / Fabrication d'autres types de matériel et de composants électriques",476,40,516]
[null,"335910 - Battery manufacturing / Fabrication de batteries et de piles",39,3,42]
[null,"335920 - Communication and energy wire and cable manufacturing / Fabrication de fils et de câbles électriques et de communication",59,15,74]
[null,"335930 - Wiring device manufacturing / Fabrication de dispositifs de câblage",63,9,72]
[null,"335990 - All other electrical equipment and component manufacturing / Fabrication de tous les autres types de matériel et composants électriques",315,13,328]
[null,"336 - Transportation equipment manufacturing / Fabrication de matériel de transport",1597,362,1959]
[null,"3361 - Motor vehicle manufacturing / Fabrication de véhicules automobiles",42,16,58]
[null,"336110 - Automobile and light-duty motor vehicle manufacturing / Fabrication de voitures et de véhicules automobiles légers",21,10,31]
[null,"336120 - Heavy-duty truck manufacturing / Fabrication de camions lourds",21,6,27]
[null,"3362 - Motor vehicle body and trailer manufacturing / Fabrication de carrosseries et de remorques de véhicules automobiles",337,36,373]
[null,"336211 - Motor vehicle body manufacturing / Fabrication de carrosseries de véhicules automobiles",116,14,130]
[null,"336212 - Truck trailer manufacturing / Fabrication de remorques de camions",143,16,159]
[null,"336215 - Motor home, travel trailer and camper manufacturing / Fabrication de maisons mobiles, roulottes de tourisme et campeuses",78,6,84]
[null,"3363 - Motor vehicle parts manufacturing / Fabrication de pièces pour véhicules automobiles",522,201,723]
[null,"336310 - Motor vehicle gasoline engine and engine parts manufacturing / Fabrication de moteurs et de pièces de moteurs à essence pour véhicules automobiles",62,13,75]
[null,"336320 - Motor vehicle electrical and electronic equipment manufacturing / Fabrication de matériel électrique et électronique pour véhicules automobiles",81,15,96]
[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)",20,11,31]
[null,"336340 - Motor vehicle brake system manufacturing / Fabrication de systèmes de freinage pour véhicules automobiles",25,4,29]
[null,"336350 - Motor vehicle transmission and power train parts manufacturing / Fabrication de pièces de transmission et de groupe motopropulseur pour véhicules automobiles",45,31,76]
[null,"336360 - Motor vehicle seating and interior trim manufacturing / Fabrication de sièges et enjolivures intérieures pour véhicules automobiles",37,30,67]
[null,"336370 - Motor vehicle metal stamping / Emboutissage de pièces en métal pour véhicules automobiles",63,51,114]
[null,"336390 - Other motor vehicle parts manufacturing / Fabrication d'autres pièces pour véhicules automobiles",189,46,235]
[null,"3364 - Aerospace product and parts manufacturing / Fabrication de produits aérospatiaux et de leurs pièces",209,75,284]
[null,"336410 - Aerospace product and parts manufacturing / Fabrication de produits aérospatiaux et de leurs pièces",209,75,284]
[null,"3365 - Railroad rolling stock manufacturing / Fabrication de matériel ferroviaire roulant",30,5,35]
[null,"336510 - Railroad rolling stock manufacturing / Fabrication de matériel ferroviaire roulant",30,5,35]
[null,"3366 - Ship and boat building / Construction de navires et d'embarcations",289,19,308]
[null,"336611 - Ship building and repairing / Construction et réparation de navires",112,13,125]
[null,"336612 - Boat building / Construction d'embarcations",177,6,183]
[null,"3369 - Other transportation equipment manufacturing / Fabrication d'autres types de matériel de transport",168,10,178]
[null,"336990 - Other transportation equipment manufacturing / Fabrication d'autres types de matériel de transport",168,10,178]
[null,"337 - Furniture and related product manufacturing / Fabrication de meubles et de produits connexes",3852,156,4008]
[null,"3371 - Household and institutional furniture and kitchen cabinet manufacturing / Fabrication de meubles de maison et d'établissement institutionnel et d'armoires de cuisine",3094,85,3179]
[null,"337110 - Wood kitchen cabinet and counter top manufacturing / Fabrication d'armoires et de comptoirs de cuisine en bois",1828,44,1872]
[null,"337121 - Upholstered household furniture manufacturing / Fabrication de meubles de maison rembourrés",132,12,144]
[null,"337123 - Other wood household furniture manufacturing / Fabrication d'autres meubles de maison en bois",852,12,864]
[null,"337126 - Household furniture (except wood and upholstered) manufacturing / Fabrication de meubles de maison (sauf en bois et rembourrés)",124,5,129]
[null,"337127 - Institutional furniture manufacturing / Fabrication de meubles d'établissement institutionnel",158,12,170]
[null,"3372 - Office furniture (including fixtures) manufacturing / Fabrication de meubles de bureau (y compris les articles d'ameublement)",536,60,596]
[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",259,16,275]
[null,"337214 - Office furniture (except wood) manufacturing / Fabrication de meubles de bureau (sauf en bois)",73,25,98]
[null,"337215 - Showcase, partition, shelving and locker manufacturing / Fabrication de vitrines d'exposition, de cloisons, de rayonnages et de casiers",204,19,223]
[null,"3379 - Other furniture-related product manufacturing / Fabrication d'autres produits connexes aux meubles",222,11,233]
[null,"337910 - Mattress manufacturing / Fabrication de matelas",104,8,112]
[null,"337920 - Blind and shade manufacturing / Fabrication de stores et de persiennes",118,3,121]
[null,"339 - Miscellaneous manufacturing / Activités diverses de fabrication",5274,85,5359]
[null,"3391 - Medical equipment and supplies manufacturing / Fabrication de fournitures et de matériel médicaux",1454,47,1501]
[null,"339110 - Medical equipment and supplies manufacturing / Fabrication de fournitures et de matériel médicaux",1454,47,1501]
[null,"3399 - Other miscellaneous manufacturing / Autres activités diverses de fabrication",3820,38,3858]
[null,"339910 - Jewellery and silverware manufacturing / Fabrication de bijoux et de pièces d'argenterie",339,3,342]
[null,"339920 - Sporting and athletic goods manufacturing / Fabrication d'articles de sport et d'athlétisme",254,7,261]
[null,"339930 - Doll, toy and game manufacturing / Fabrication de poupées, de jouets et de jeux",97,0,97]
[null,"339940 - Office supplies (except paper) manufacturing / Fabrication de fournitures de bureau (sauf la papeterie)",70,0,70]
[null,"339950 - Sign manufacturing / Fabrication d'enseignes",1046,9,1055]
[null,"339990 - All other miscellaneous manufacturing / Toutes les autres activités diverses de fabrication",2014,19,2033]
[null,"41 - Wholesale trade / Commerce de gros",73531,1196,74727]
[null,"411 - Farm product merchant wholesalers / Grossistes-marchands de produits agricoles",1213,15,1228]
[null,"4111 - Farm product merchant wholesalers / Grossistes-marchands de produits agricoles",1213,15,1228]
[null,"411110 - Live animal merchant wholesalers / Grossistes-marchands d'animaux vivants",219,0,219]
[null,"411120 - Oilseed and grain merchant wholesalers / Grossistes-marchands de graines oléagineuses et de grains céréaliers",511,5,516]
[null,"411130 - Nursery stock and plant merchant wholesalers / Grossistes-marchands de produits et plantes de pépinières",222,9,231]
[null,"411190 - Other farm product merchant wholesalers / Grossistes-marchands d'autres produits agricoles",261,1,262]
[null,"412 - Petroleum, petroleum products, and other hydrocarbons merchant wholesalers / Grossistes-marchands de pétrole, de produits pétroliers, et d'autres hydrocarbures",1139,26,1165]
[null,"4121 - Petroleum, petroleum products, and other hydrocarbons merchant wholesalers / Grossistes-marchands de pétrole, de produits pétroliers, et d'autres hydrocarbures",1139,26,1165]
[null,"412110 - Petroleum, petroleum products, and other hydrocarbons merchant wholesalers / Grossistes-marchands de pétrole, de produits pétroliers, et d'autres hydrocarbures",1139,26,1165]
[null,"413 - Food, beverage and tobacco merchant wholesalers / Grossistes-marchands de produits alimentaires, de boissons et de tabac",6745,289,7034]
[null,"4131 - Food merchant wholesalers / Grossistes-marchands de produits alimentaires",5801,236,6037]
[null,"413110 - General-line food merchant wholesalers / Grossistes-marchands de gamme complète d'aliments",1102,71,1173]
[null,"413120 - Dairy and milk products merchant wholesalers / Grossistes-marchands de produits laitiers",331,5,336]
[null,"413130 - Poultry and egg merchant wholesalers / Grossistes-marchands de volailles et d'oeufs",109,5,114]
[null,"413140 - Fish and seafood product merchant wholesalers / Grossistes-marchands de poissons et de fruits de mer",618,33,651]
[null,"413150 - Fresh fruit and vegetable merchant wholesalers / Grossistes-marchands de fruits et légumes frais",698,35,733]
[null,"413160 - Red meat and meat product merchant wholesalers / Grossistes-marchands de viandes rouges et de produits de viande",460,14,474]
[null,"413190 - Other specialty-line food merchant wholesalers / Grossistes-marchands d'autres gammes spécialisées d'aliments",2483,73,2556]
[null,"4132 - Beverage merchant wholesalers / Grossistes-marchands de boissons",758,39,797]
[null,"413210 - Non-alcoholic beverage merchant wholesalers / Grossistes-marchands de boissons non alcoolisées",382,26,408]
[null,"413220 - Alcoholic beverage merchant wholesalers / Grossistes-marchands de boissons alcoolisées",376,13,389]
[null,"4133 - Cigarette and tobacco product merchant wholesalers / Grossistes-marchands de cigarettes et de produits du tabac",160,13,173]
[null,"413310 - Cigarette and tobacco product merchant wholesalers / Grossistes-marchands de cigarettes et de produits du tabac",160,13,173]
[null,"4134 - Cannabis merchant wholesalers / Grossistes-marchands de cannabis",26,1,27]
[null,"413410 - Cannabis merchant wholesalers / Grossistes-marchands de cannabis",26,1,27]
[null,"414 - Personal and household goods merchant wholesalers / Grossistes-marchands d'articles personnels et ménagers",6511,210,6721]
[null,"4141 - Textile, clothing and footwear merchant wholesalers / Grossistes-marchands de textiles, de vêtements et de chaussures",1992,46,2038]
[null,"414110 - Clothing and clothing accessories merchant wholesalers / Grossistes-marchands de vêtements et d'accessoires vestimentaires",1460,41,1501]
[null,"414120 - Footwear merchant wholesalers / Grossistes-marchands de chaussures",177,4,181]
[null,"414130 - Piece goods, notions and other dry goods merchant wholesalers / Grossistes-marchands de tissus à la pièce et d'articles de mercerie",355,1,356]
[null,"4142 - Home entertainment equipment and household appliance merchant wholesalers / Grossistes-marchands de matériel de divertissement au foyer et d'appareils ménagers",348,15,363]
[null,"414210 - Home entertainment equipment merchant wholesalers / Grossistes-marchands de matériel de divertissement au foyer",140,5,145]
[null,"414220 - Household appliance merchant wholesalers / Grossistes-marchands d'appareils ménagers",208,10,218]
[null,"4143 - Home furnishings merchant wholesalers / Grossistes-marchands d'accessoires de maison",1255,17,1272]
[null,"414310 - China, glassware, crockery and pottery merchant wholesalers / Grossistes-marchands de porcelaine, verrerie, faïence et poterie",65,0,65]
[null,"414320 - Floor covering merchant wholesalers / Grossistes-marchands de revêtements de sol",281,6,287]
[null,"414330 - Linen, drapery and other textile furnishings merchant wholesalers / Grossistes-marchands de linge de maison, de tentures et d'autres textiles domestiques",181,1,182]
[null,"414390 - Other home furnishings merchant wholesalers / Grossistes-marchands d'autres accessoires de maison",728,10,738]
[null,"4144 - Personal goods merchant wholesalers / Grossistes-marchands d'articles personnels",1460,31,1491]
[null,"414410 - Jewellery and watch merchant wholesalers / Grossistes-marchands de bijoux et de montres",410,2,412]
[null,"414420 - Book, periodical and newspaper merchant wholesalers / Grossistes-marchands de livres, de périodiques et de journaux",181,11,192]
[null,"414430 - Photographic equipment and supplies merchant wholesalers / Grossistes-marchands de matériel et fournitures photographiques",44,3,47]
[null,"414440 - Sound recording merchant wholesalers / Grossistes-marchands d'enregistrements sonores",22,0,22]
[null,"414450 - Video recording merchant wholesalers / Grossistes-marchands d'enregistrements vidéo",24,0,24]
[null,"414460 - Toy and hobby goods merchant wholesalers / Grossistes-marchands de jouets et d'articles de passe-temps",252,8,260]
[null,"414470 - Amusement and sporting goods merchant wholesalers / Grossistes-marchands d'articles de divertissement et de sport",527,7,534]
[null,"4145 - Pharmaceuticals, toiletries, cosmetics and sundries merchant wholesalers / Grossistes-marchands de produits pharmaceutiques, d'articles de toilette, de cosmétiques et d'articles divers",1456,101,1557]
[null,"414510 - Pharmaceuticals and pharmacy supplies merchant wholesalers / Grossistes-marchands de produits et fournitures pharmaceutiques",403,79,482]
[null,"414520 - Toiletries, cosmetics and sundries merchant wholesalers / Grossistes-marchands d'articles de toilette, de cosmétiques et d'articles divers",1053,22,1075]
[null,"415 - Motor vehicle and motor vehicle parts and accessories merchant wholesalers / Grossistes-marchands de véhicules automobiles, et de pièces et d'accessoires de véhicules automobiles",3756,95,3851]
[null,"4151 - Motor vehicle merchant wholesalers / Grossistes-marchands de véhicules automobiles",1251,48,1299]
[null,"415110 - New and used automobile and light-duty truck merchant wholesalers / Grossistes-marchands d'automobiles et de camions légers neufs et d'occasion",544,12,556]
[null,"415120 - Truck, truck tractor and bus merchant wholesalers / Grossistes-marchands de camions, de tracteurs routiers et d'autobus",525,35,560]
[null,"415190 - Recreational and other motor vehicles merchant wholesalers / Grossistes-marchands de véhicules de plaisance et d'autres véhicules automobiles",182,1,183]
[null,"4152 - New motor vehicle parts and accessories merchant wholesalers / Grossistes-marchands de pièces et d'accessoires neufs pour véhicules automobiles",2289,46,2335]
[null,"415210 - Tire merchant wholesalers / Grossistes-marchands de pneus",347,6,353]
[null,"415290 - Other new motor vehicle parts and accessories merchant wholesalers / Grossistes-marchands d'autres pièces et d'accessoires neufs pour véhicules automobiles",1942,40,1982]
[null,"4153 - Used motor vehicle parts and accessories merchant wholesalers / Grossistes-marchands de pièces et d'accessoires d'occasion pour véhicules automobiles",216,1,217]
[null,"415310 - Used motor vehicle parts and accessories merchant wholesalers / Grossistes-marchands de pièces et d'accessoires d'occasion pour véhicules automobiles",216,1,217]
[null,"416 - Building material and supplies merchant wholesalers / Grossistes-marchands de matériaux et fournitures de construction",9634,146,9780]
[null,"4161 - Electrical, plumbing, heating and air-conditioning equipment and supplies merchant wholesalers / Grossistes-marchands de matériel et fournitures électriques, de plomberie, de chauffage et de climatisation",3796,51,3847]
[null,"416110 - Electrical wiring and construction supplies merchant wholesalers / Grossistes-marchands de fils et de fournitures électriques de construction",1784,27,1811]
[null,"416120 - Plumbing, heating and air-conditioning equipment and supplies merchant wholesalers / Grossistes-marchands de matériel et fournitures de plomberie, de chauffage et de climatisation",2012,24,2036]
[null,"4162 - Metal service centres / Grossistes-distributeurs de métaux et de produits métalliques",1112,22,1134]
[null,"416210 - Metal service centres / Grossistes-distributeurs de métaux et de produits métalliques",1112,22,1134]
[null,"4163 - Lumber, millwork, hardware and other building supplies merchant wholesalers / Grossistes-marchands de bois d'oeuvre, de menuiseries préfabriquées, d'articles de quincaillerie et d'autres fournitures de construction",4726,73,4799]
[null,"416310 - General-line building supplies merchant wholesalers / Grossistes-marchands d'une gamme générale de fournitures de construction",449,18,467]
[null,"416320 - Lumber, plywood and millwork merchant wholesalers / Grossistes-marchands de bois d'oeuvre, de contreplaqués et de menuiseries préfabriquées",701,12,713]
[null,"416330 - Hardware merchant wholesalers / Grossistes-marchands d'articles de quincaillerie",1335,21,1356]
[null,"416340 - Paint, glass and wallpaper merchant wholesalers / Grossistes-marchands de peintures, de vitres et de papier peint",214,1,215]
[null,"416390 - Other specialty-line building supplies merchant wholesalers / Grossistes-marchands de gammes spécialisées de fournitures de construction",2027,21,2048]
[null,"417 - Machinery, equipment and supplies merchant wholesalers / Grossistes-marchands de machines, de matériel et de fournitures",14159,288,14447]
[null,"4171 - Farm, lawn and garden machinery and equipment merchant wholesalers / Grossistes-marchands de machines et matériel pour l'agriculture, l'entretien des pelouses et le jardinage",1504,13,1517]
[null,"417110 - Farm, lawn and garden machinery and equipment merchant wholesalers / Grossistes-marchands de machines et matériel pour l'agriculture, l'entretien des pelouses et le jardinage",1504,13,1517]
[null,"4172 - Construction, forestry, mining, and industrial machinery, equipment and supplies merchant wholesalers / Grossistes-marchands de machines, matériel et fournitures industriels et pour la construction, la foresterie et l'extraction minière",5712,98,5810]
[null,"417210 - Construction and forestry machinery, equipment and supplies merchant wholesalers / Grossistes-marchands de machines, matériel et fournitures pour la construction et la foresterie",771,40,811]
[null,"417220 - Mining and oil and gas well machinery, equipment and supplies merchant wholesalers / Grossistes-marchands de machines, matériel et fournitures pour l'extraction minière, pétrolière et gazière",650,21,671]
[null,"417230 - Industrial machinery, equipment and supplies merchant wholesalers / Grossistes-marchands de machines, matériel et fournitures industriels",4291,37,4328]
[null,"4173 - Computer and communications equipment and supplies merchant wholesalers / Grossistes-marchands d'ordinateurs et de matériel de communication",2147,80,2227]
[null,"417310 - Computer, computer peripheral and pre-packaged software merchant wholesalers / Grossistes-marchands d'ordinateurs, de périphériques et de logiciels de série",943,62,1005]
[null,"417320 - Electronic components, navigational and communications equipment and supplies merchant wholesalers / Grossistes-marchands de composants électroniques, et de matériel et fournitures de navigation et de communication",1204,18,1222]
[null,"4179 - Other machinery, equipment and supplies merchant wholesalers / Grossistes-marchands d'autres machines, matériel et fournitures",4796,97,4893]
[null,"417910 - Office and store machinery and equipment merchant wholesalers / Grossistes-marchands de machines et matériel de bureau et de magasin",952,8,960]
[null,"417920 - Service establishment machinery, equipment and supplies merchant wholesalers / Grossistes-marchands de machines, matériel et fournitures d'établissements de service",749,7,756]
[null,"417930 - Professional machinery, equipment and supplies merchant wholesalers / Grossistes-marchands de machines, matériel et fournitures d'usage professionnel",1752,70,1822]
[null,"417990 - All other machinery, equipment and supplies merchant wholesalers / Grossistes-marchands de tous les autres machines, matériel et fournitures",1343,12,1355]
[null,"418 - Miscellaneous merchant wholesalers / Grossistes-marchands de produits divers",6963,114,7077]
[null,"4181 - Recyclable material merchant wholesalers / Grossistes-marchands de matières recyclables",1400,27,1427]
[null,"418110 - Recyclable metal merchant wholesalers / Grossistes-marchands de métaux recyclables",848,21,869]
[null,"418120 - Recyclable paper and paperboard merchant wholesalers / Grossistes-marchands de papier et carton recyclables",67,2,69]
[null,"418190 - Other recyclable material merchant wholesalers / Grossistes-marchands d'autres matières recyclables",485,4,489]
[null,"4182 - Paper, paper product and disposable plastic product merchant wholesalers / Grossistes-marchands de papier et produits du papier et de produits en plastique jetables",910,25,935]
[null,"418210 - Stationery and office supplies merchant wholesalers / Grossistes-marchands de papeterie et de fournitures de bureau",292,8,300]
[null,"418220 - Other paper and disposable plastic product merchant wholesalers / Grossistes-marchands d'autres papiers et de produits en plastique jetables",618,17,635]
[null,"4183 - Agricultural supplies merchant wholesalers / Grossistes-marchands de fournitures agricoles",1343,22,1365]
[null,"418310 - Agricultural feed merchant wholesalers / Grossistes-marchands d'aliments pour animaux d'élevage",330,11,341]
[null,"418320 - Seed merchant wholesalers / Grossistes-marchands de semences",147,3,150]
[null,"418390 - Agricultural chemical and other farm supplies merchant wholesalers / Grossistes-marchands de produits chimiques et autres fournitures agricoles",866,8,874]
[null,"4184 - Chemical (except agricultural) and allied product merchant wholesalers / Grossistes-marchands de produits chimiques et de produits analogues (sauf agricoles)",1280,15,1295]
[null,"418410 - Chemical (except agricultural) and allied product merchant wholesalers / Grossistes-marchands de produits chimiques et de produits analogues (sauf agricoles)",1280,15,1295]
[null,"4185 - Mineral, ore and precious metal merchant wholesalers / Grossistes-marchands de minéraux, de minerais et de métaux précieux",89,3,92]
[null,"418510 - Mineral, ore and precious metal merchant wholesalers / Grossistes-marchands de minéraux, de minerais et de métaux précieux",89,3,92]
[null,"4186 - Log, wood chips, and other wood products merchant wholesalers / Grossistes-marchands de billes, copeaux et autres produits de bois",86,1,87]
[null,"418610 - Log, wood chips, and other wood products merchant wholesalers / Grossistes-marchands de billes, copeaux et autres produits de bois",86,1,87]
[null,"4189 - Other miscellaneous merchant wholesalers / Grossistes-marchands d'autres produits divers",1855,21,1876]
[null,"418930 - Second-hand goods (except machinery and automotive) merchant wholesalers / Grossistes-marchands de marchandises d'occasion (sauf les machines et les produits automobiles)",67,1,68]
[null,"418990 - All other merchant wholesalers / Tous les autres grossistes-marchands",1788,20,1808]
[null,"419 - Business-to-business electronic markets, and agents and brokers / Commerce électronique de gros entre entreprises, et agents et courtiers",3909,55,3964]
[null,"4191 - Business-to-business electronic markets, and agents and brokers / Commerce électronique de gros entre entreprises, et agents et courtiers",3909,55,3964]
[null,"419110 - Business-to-business electronic markets / Commerce électronique de gros entre entreprises",162,8,170]
[null,"419120 - Wholesale trade agents and brokers / Agents et courtiers du commerce de gros",3747,47,3794]
[null,"441 - Motor vehicle and parts dealers / Concessionnaires de véhicules et de pièces automobiles",13376,222,13598]
[null,"4411 - Automobile dealers / Concessionnaires d'automobiles",6233,210,6443]
[null,"441110 - New car dealers / Concessionnaires d'automobiles neuves",3515,198,3713]
[null,"441120 - Used car dealers / Concessionnaires d'automobiles d'occasion",2718,12,2730]
[null,"4412 - Other motor vehicle dealers / Autres concessionnaires de véhicules automobiles",2238,9,2247]
[null,"441210 - Recreational vehicle dealers / Concessionnaires de véhicules récréatifs",678,8,686]
[null,"441220 - Motorcycle, boat and other motor vehicle dealers / Concessionnaires de motocyclettes, de bateaux et d'autres véhicules automobiles",1560,1,1561]
[null,"4413 - Automotive parts, accessories and tire retailers / Détaillants de pièces, de pneus et d'accessoires pour véhicules automobiles",4905,3,4908]
[null,"441330 - Automotive parts and accessories retailers / Détaillants de pièces et d'accessoires pour véhicules automobiles",3140,3,3143]
[null,"441340 - Tire dealers / Marchands de pneus",1765,0,1765]
[null,"444 - Building material and garden equipment and supplies dealers / Marchands de matériaux de construction et de matériel et fournitures de jardinage",7834,367,8201]
[null,"4441 - Building material and supplies dealers / Marchands de matériaux et fournitures de construction",6475,357,6832]
[null,"444110 - Home centres / Centres de rénovation",1634,346,1980]
[null,"444120 - Paint and wallpaper retailers / Détaillants de peinture et de papier peint",1050,0,1050]
[null,"444140 - Hardware retailers / Quincailleries",1340,3,1343]
[null,"444180 - Other building material dealers / Autres marchands de matériaux de construction",2451,8,2459]
[null,"4442 - Lawn and garden equipment and supplies retailers / Détaillants de matériel et fournitures pour le jardinage et l'entretien des pelouses",1359,10,1369]
[null,"444230 - Outdoor power equipment retailers / Détaillants de matériel motorisé pour l'extérieur",270,1,271]
[null,"444240 - Nursery retailers and garden centres / Pépinières et centres de jardinage",1089,9,1098]
[null,"44-45 - Retail trade / Commerce de détail",54029,1238,55267]
[null,"445 - Food and beverage retailers / Détaillants d'alimentation",26353,1607,27960]
[null,"4451 - Grocery and convenience retailers / Épiceries et dépanneurs",14331,1541,15872]
[null,"445110 - Supermarkets and other grocery retailers (except Convenience retailers) / Supermarchés et autres épiceries (sauf les dépanneurs)",6655,1535,8190]
[null,"445131 - Convenience retailers / Dépanneurs",7420,2,7422]
[null,"445132 - Vending machine operators / Exploitants de distributeurs automatiques",256,4,260]
[null,"4452 - Specialty food retailers / Détaillants d'alimentation spécialisés",7655,52,7707]
[null,"445230 - Fruit and vegetable markets / Marchés de fruits et de légumes",554,37,591]
[null,"445240 - Meat markets / Boucheries",1526,3,1529]
[null,"445250 - Fish and seafood markets / Poissonneries",296,1,297]
[null,"445291 - Baked goods retailers / Boulangeries-pâtisseries",1405,1,1406]
[null,"445292 - Confectionery and nut retailers / Confiseries et détaillants de noix",729,0,729]
[null,"445298 - All other specialty food retailers / Tous les autres détaillants d'alimentation spécialisés",3145,10,3155]
[null,"4453 - Beer, wine and liquor retailers / Détaillants de bière, de vin et de spiritueux",4367,14,4381]
[null,"445320 - Beer, wine and liquor retailers / Détaillants de bière, de vin et de spiritueux",4367,14,4381]
[null,"449 - Furniture, home furnishings, electronics and appliances retailers / Détaillants de meubles, accessoires de maison, appareils électroniques et ménagers",11461,123,11584]
[null,"4491 - Furniture, floor covering, window treatment and other home furnishings retailers / Détaillants de meubles, de revêtements de sol, garnitures de fenêtres et d'accessoires de maisons",7022,86,7108]
[null,"449110 - Furniture retailers / Détaillants de meubles",3212,32,3244]
[null,"449121 - Floor covering retailers / Détaillants de revêtements de sol",1141,2,1143]
[null,"449122 - Window treatment retailers / Détaillants de garnitures de fenêtres",435,0,435]
[null,"449123 - Print and picture frame retailers / Détaillants de matériel d'encadrement",262,1,263]
[null,"449129 - All other home furnishing retailers / Détaillants de tous les autres accessoires de maison",1972,51,2023]
[null,"4492 - Electronics and appliances retailers / Détaillants d'appareils électroniques et ménagers",4439,37,4476]
[null,"449211 - Appliance, television and other electronics retailers / Détaillants d'appareils ménagers, de téléviseurs et d'autres appareils électroniques",2596,34,2630]
[null,"449212 - Computer and software retailers / Détaillants d'ordinateurs et de logiciels",1420,2,1422]
[null,"449213 - Camera and photographic supplies retailers / Détaillants d'appareils et fournitures photographiques",178,0,178]
[null,"449214 - Audio and video recording retailers / Détaillants d'enregistrements vidéo et audio",245,1,246]
[null,"455 - General merchandise retailers / Détaillants de marchandises diverses",6155,782,6937]
[null,"4551 - Department stores / Grands détaillants",48,445,493]
[null,"455110 - Department stores / Grands détaillants",48,445,493]
[null,"4552 - Warehouse clubs, Supercentres and other general merchandise retailers / Clubs-entrepôts, supercentres et autres détaillants de marchandises diverses",6107,337,6444]
[null,"455211 - Warehouse clubs and Supercentres / Clubs-entrepôts, supercentres",4,112,116]
[null,"455212 - Home and auto supplies retailers / Détaillants de fournitures pour la maison et l'auto",256,214,470]
[null,"455219 - All other miscellaneous general merchandise retailers / Tous les autres détaillants de marchandises diverses de tout genre",5847,11,5858]
[null,"456 - Health and personal care retailers / Détaillants de produits de santé et de soins personnels",19563,81,19644]
[null,"4561 - Health and personal care retailers / Détaillants de produits de santé et de soins personnels",19563,81,19644]
[null,"456110 - Pharmacies and drug stores / Pharmacies",10146,72,10218]
[null,"456120 - Cosmetics, beauty supplies and perfume retailers / Détaillants de cosmétiques, de produits de beauté et de parfums",2085,4,2089]
[null,"456130 - Optical goods retailers / Détaillants de produits optiques",2772,0,2772]
[null,"456191 - Food (health) supplement retailers / Détaillants de suppléments alimentaires (aliments de santé)",1590,1,1591]
[null,"456199 - All other health and personal care retailers / Détaillants de tous les autres produits de santé et de soins personnels",2970,4,2974]
[null,"457 - Gasoline stations and fuel vendors / Stations-service et marchands de combustibles",9997,16,10013]
[null,"4571 - Gasoline stations / Stations-service",9342,13,9355]
[null,"457110 - Gasoline stations with convenience stores / Stations-service avec dépanneurs",7468,11,7479]
[null,"457120 - Other gasoline stations / Autres stations-service",1874,2,1876]
[null,"4572 - Fuel dealers / Marchands de combustibles",655,3,658]
[null,"457211 - Heating oil dealers / Marchands de mazout de chauffage",211,2,213]
[null,"457212 - Liquefied petroleum gas (bottled gas) dealers / Marchands de gaz de pétrole liquéfiés (gaz en bouteille)",306,1,307]
[null,"457219 - Other fuel dealers / Autres marchands de combustibles",138,0,138]
[null,"458 - Clothing, clothing accessories, shoes, jewelry, luggage and leather goods retailers / Détaillants de vêtements , d'accessoires vestimentaires, de chaussures, bijouteries, bagages et de maroquinerie",19245,180,19425]
[null,"4581 - Clothing and clothing accessories retailers / Détaillants de vêtements et d'accessoires vestimentaires",13893,167,14060]
[null,"458111 - Men's clothing retailers / Détaillants de vêtements pour hommes",978,1,979]
[null,"458112 - Women's clothing retailers / Détaillants de vêtements pour femmes",4345,27,4372]
[null,"458113 - Children's and infants' clothing retailers / Détaillants de vêtements pour enfants et bébés",846,1,847]
[null,"458114 - Family clothing retailers / Détaillants de vêtements pour la famille",4105,112,4217]
[null,"458115 - Clothing accessories retailers / Détaillants d'accessoires vestimentaires",1071,0,1071]
[null,"458116 - Fur retailers / Détaillants de fourrures",48,0,48]
[null,"458119 - All other clothing retailers / Détaillants de tous les autres types de vêtements",2500,26,2526]
[null,"4582 - Shoe retailers / Détaillants de chaussures",2462,12,2474]
[null,"458210 - Shoe retailers / Détaillants de chaussures",2462,12,2474]
[null,"4583 - Jewellery, luggage and leather goods retailers / Bijouteries et détaillants de bagages et de maroquinerie",2890,1,2891]
[null,"458310 - Jewellery retailers / Bijouteries",2592,1,2593]
[null,"458320 - Luggage and leather goods retailers / Détaillants de bagages et de maroquinerie",298,0,298]
[null,"459 - Sporting goods, hobby, musical instrument, book, and miscellaneous retailers / Détaillants d'articles de sport et de passe-temps et d'instruments de musique et de détails divers",26068,134,26202]
[null,"4591 - Sporting goods, hobby and musical instrument retailers / Détaillants d'articles de sport, de passe-temps et d'instruments de musique",5660,93,5753]
[null,"459111 - Golf equipment and supplies specialty retailers / Détaillants spécialisés en équipement et en fournitures de golf",199,1,200]
[null,"459112 - Ski equipment and supplies specialty retailers / Détaillants spécialisés en équipement et en fournitures de ski",130,2,132]
[null,"459113 - Cycling equipment and supplies specialty retailers / Détaillants spécialisés en équipement et en fournitures de cyclisme",627,1,628]
[null,"459119 - All other sporting goods retailers / Tous les autres détaillants d'articles de sport",2120,84,2204]
[null,"459120 - Hobby, toy and game retailers / Détaillants d'articles de passe-temps, de jouets et de jeux",1495,2,1497]
[null,"459130 - Sewing, needlework and piece goods retailers / Détaillants d'articles de couture et de travaux d'aiguille et de tissus à la pièce",659,1,660]
[null,"459140 - Musical instrument and supplies retailers / Détaillants d'instruments et de fournitures de musique",430,2,432]
[null,"4592 - Book retailers and news dealers / Librairies et marchands de journaux",1010,3,1013]
[null,"459210 - Book retailers and news dealers / Librairies et marchands de journaux",1010,3,1013]
[null,"4593 - Florists / Fleuristes",1551,2,1553]
[null,"459310 - Florists / Fleuristes",1551,2,1553]
[null,"4594 - Office supplies, stationery and gift retailers / Détaillants de fournitures de bureau, de papeterie et de cadeaux",2854,12,2866]
[null,"459410 - Office supplies and stationery retailers / Détaillants de fournitures de bureau et de papeterie",804,4,808]
[null,"459420 - Gift, novelty and souvenir retailers / Détaillants de cadeaux, d'articles de fantaisie et de souvenirs",2050,8,2058]
[null,"4595 - Used merchandise retailers / Détaillants de marchandises d'occasion",1450,3,1453]
[null,"459510 - Used merchandise retailers / Détaillants de marchandises d'occasion",1450,3,1453]
[null,"4599 - Other miscellaneous store retailers / Autres détaillants de détail divers",13543,21,13564]
[null,"459910 - Pet and pet supplies retailers / Animaleries et détaillants de fournitures pour animaux",2321,1,2322]
[null,"459920 - Art dealers / Marchands d'oeuvres d'art",497,0,497]
[null,"459930 - Manufactured (mobile) home dealers / Marchands de maisons préfabriquées (mobiles)",55,0,55]
[null,"459992 - Beer and wine-making supplies retailers / Détaillants de matériel pour la fabrication de la bière et du vin",409,0,409]
[null,"459993 - Cannabis retailers / Détaillants de cannabis",3056,3,3059]
[null,"459999 - All other miscellaneous retailers (except beer and wine-making supplies retailers) / Tous les autres détaillants de détail divers (sauf les détaillants de matériel pour la fabrication de la bière et du vin)",7205,17,7222]
[null,"481 - Air transportation / Transport aérien",888,75,963]
[null,"4811 - Scheduled air transportation / Transport aérien régulier",360,52,412]
[null,"481110 - Scheduled air transportation / Transport aérien régulier",360,52,412]
[null,"4812 - Non-scheduled air transportation / Transport aérien non régulier",528,23,551]
[null,"481214 - Non-scheduled chartered air transportation / Transport aérien d'affrètement non régulier",321,18,339]
[null,"481215 - Non-scheduled specialty flying services / Services de vols spécialisés non réguliers",207,5,212]
[null,"482 - Rail transportation / Transport ferroviaire",243,34,277]
[null,"4821 - Rail transportation / Transport ferroviaire",243,34,277]
[null,"482112 - Short-haul freight rail transportation / Transport ferroviaire de marchandises sur de courtes distances",57,9,66]
[null,"482113 - Mainline freight rail transportation / Transport ferroviaire de marchandises sur ligne principale",130,23,153]
[null,"482114 - Passenger rail transportation / Transport ferroviaire de voyageurs",56,2,58]
[null,"483 - Water transportation / Transport par eau",271,27,298]
[null,"4831 - Deep sea, coastal and Great Lakes water transportation / Transport hauturier, côtier et sur les Grands Lacs",170,24,194]
[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",139,14,153]
[null,"483116 - Deep sea, coastal and Great Lakes water transportation by ferries / Transport hauturier, côtier et sur les Grands Lacs par traversier",31,10,41]
[null,"4832 - Inland water transportation / Transport sur les eaux intérieures",101,3,104]
[null,"483213 - Inland water transportation (except by ferries) / Transport sur les eaux intérieures (sauf par traversier)",69,1,70]
[null,"483214 - Inland water transportation by ferries / Transport sur les eaux intérieures par traversier",32,2,34]
[null,"484 - Truck transportation / Transport par camion",52536,230,52766]
[null,"4841 - General freight trucking / Transport par camion de marchandises diverses",37363,145,37508]
[null,"484110 - General freight trucking, local / Transport local par camion de marchandises diverses",14009,35,14044]
[null,"484121 - General freight trucking, long distance, truck-load (single shipper) / Transport par camion de marchandises diverses sur de longues distances, charge complète (un seul expéditeur)",20303,88,20391]
[null,"484122 - General freight trucking, long distance, less than truck-load (multiple shippers) / Transport par camion de marchandises diverses sur de longues distances, charge partielle (plus d'un expéditeur)",3051,22,3073]
[null,"4842 - Specialized freight trucking / Transport par camion de marchandises spéciales",15173,85,15258]
[null,"484210 - Used household and office goods moving / Déménagement de biens usagés de maison et de bureau",1307,7,1314]
[null,"484221 - Bulk liquids trucking, local / Transport local par camion de vrac liquide",1341,10,1351]
[null,"484222 - Dry bulk materials trucking, local / Transport local par camion de vrac solide",3752,8,3760]
[null,"484223 - Forest products trucking, local / Transport local par camion de produits forestiers",1253,2,1255]
[null,"484229 - Other specialized freight (except used goods) trucking, local / Transport local par camion d'autres marchandises spéciales (sauf les biens usagés)",1869,5,1874]
[null,"484231 - Bulk liquids trucking, long distance / Transport par camion de vrac liquide sur de longues distances",677,14,691]
[null,"484232 - Dry bulk materials trucking, long distance / Transport par camion de vrac solide sur de longues distances",2220,9,2229]
[null,"484233 - Forest products trucking, long distance / Transport par camion de produits forestiers sur de longues distances",520,2,522]
[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)",2234,28,2262]
[null,"48-49 - Transportation and warehousing / Transport et entreposage",140052,3512,143564]
[null,"485 - Transit and ground passenger transportation / Transport en commun et transport terrestre de voyageurs",3249,189,3438]
[null,"4851 - Urban transit systems / Services urbains de transport en commun",125,55,180]
[null,"485110 - Urban transit systems / Services urbains de transport en commun",125,55,180]
[null,"4852 - Interurban and rural bus transportation / Transport interurbain et rural par autocar",48,13,61]
[null,"485210 - Interurban and rural bus transportation / Transport interurbain et rural par autocar",48,13,61]
[null,"4853 - Taxi and limousine service / Services de taxi et de limousine",1692,7,1699]
[null,"485310 - Taxi service / Services de taxi",1462,7,1469]
[null,"485320 - Limousine service / Services de limousine",230,0,230]
[null,"4854 - School and employee bus transportation / Transport scolaire et transport d'employés par autobus",802,92,894]
[null,"485410 - School and employee bus transportation / Transport scolaire et transport d'employés par autobus",802,92,894]
[null,"4855 - Charter bus industry / Services d'autobus nolisés",158,11,169]
[null,"485510 - Charter bus industry / Services d'autobus nolisés",158,11,169]
[null,"4859 - Other transit and ground passenger transportation / Autres services de transport en commun et de transport terrestre de voyageurs",424,11,435]
[null,"485990 - Other transit and ground passenger transportation / Autres services de transport en commun et de transport terrestre de voyageurs",424,11,435]
[null,"486 - Pipeline transportation / Transport par pipeline",117,16,133]
[null,"4861 - Pipeline transportation of crude oil / Transport du pétrole brut par oléoduc",31,9,40]
[null,"486110 - Pipeline transportation of crude oil / Transport du pétrole brut par oléoduc",31,9,40]
[null,"4862 - Pipeline transportation of natural gas / Transport du gaz naturel par gazoduc",38,5,43]
[null,"486210 - Pipeline transportation of natural gas / Transport du gaz naturel par gazoduc",38,5,43]
[null,"4869 - Other pipeline transportation / Autres services de transport par pipeline",48,2,50]
[null,"486910 - Pipeline transportation of refined petroleum products / Transport par pipeline de produits pétroliers raffinés",18,0,18]
[null,"486990 - All other pipeline transportation / Tous les autres services de transport par pipeline",30,2,32]
[null,"487 - Scenic and sightseeing transportation / Transport de tourisme et d'agrément",311,10,321]
[null,"4871 - Scenic and sightseeing transportation, land / Transport terrestre de tourisme et d'agrément",62,2,64]
[null,"487110 - Scenic and sightseeing transportation, land / Transport terrestre de tourisme et d'agrément",62,2,64]
[null,"4872 - Scenic and sightseeing transportation, water / Transport par eau de tourisme et d'agrément",197,6,203]
[null,"487210 - Scenic and sightseeing transportation, water / Transport par eau de tourisme et d'agrément",197,6,203]
[null,"4879 - Scenic and sightseeing transportation, other / Autres services de transport de tourisme et d'agrément",52,2,54]
[null,"487990 - Scenic and sightseeing transportation, other / Autres services de transport de tourisme et d'agrément",52,2,54]
[null,"488 - Support activities for transportation / Activités de soutien au transport",9436,240,9676]
[null,"4881 - Support activities for air transportation / Activités de soutien au transport aérien",1016,69,1085]
[null,"488111 - Air traffic control / Contrôle de la circulation aérienne",100,8,108]
[null,"488119 - Other airport operations / Autres opérations aéroportuaires",240,31,271]
[null,"488190 - Other support activities for air transportation / Autres activités de soutien au transport aérien",676,30,706]
[null,"4882 - Support activities for rail transportation / Activités de soutien au transport ferroviaire",209,26,235]
[null,"488210 - Support activities for rail transportation / Activités de soutien au transport ferroviaire",209,26,235]
[null,"4883 - Support activities for water transportation / Activités de soutien au transport par eau",678,28,706]
[null,"488310 - Port and harbour operations / Opérations portuaires",253,11,264]
[null,"488320 - Marine cargo handling / Manutention du fret maritime",109,8,117]
[null,"488331 - Marine salvage services / Sauvetage maritime",15,0,15]
[null,"488332 - Ship piloting services / Pilotage de navire",28,3,31]
[null,"488339 - Other navigational services to shipping / Autres services de navigation pour le transport par eau",74,1,75]
[null,"488390 - Other support activities for water transportation / Autres activités de soutien au transport par eau",199,5,204]
[null,"4884 - Support activities for road transportation / Activités de soutien au transport routier",3506,38,3544]
[null,"488410 - Motor vehicle towing / Remorquage de véhicules automobiles",1114,2,1116]
[null,"488490 - Other support activities for road transportation / Autres activités de soutien au transport routier",2392,36,2428]
[null,"4885 - Freight transportation arrangement / Intermédiaires en transport de marchandises",2859,69,2928]
[null,"488511 - Marine shipping agencies / Agences de transport maritime",142,1,143]
[null,"488519 - Other freight transportation arrangement / Autres intermédiaires en transport de marchandises",2717,68,2785]
[null,"4889 - Other support activities for transportation / Autres activités de soutien au transport",1168,10,1178]
[null,"488990 - Other support activities for transportation / Autres activités de soutien au transport",1168,10,1178]
[null,"491 - Postal service / Services postaux",184,37,221]
[null,"4911 - Postal service / Services postaux",184,37,221]
[null,"491110 - Postal service / Services postaux",184,37,221]
[null,"492 - Couriers and messengers / Messageries et services de messagers",3645,141,3786]
[null,"4921 - Couriers / Messageries",2245,129,2374]
[null,"492110 - Couriers / Messageries",2245,129,2374]
[null,"4922 - Local messengers and local delivery / Services locaux de messagers et de livraison",1400,12,1412]
[null,"492210 - Local messengers and local delivery / Services locaux de messagers et de livraison",1400,12,1412]
[null,"493 - Warehousing and storage / Entreposage",2651,197,2848]
[null,"4931 - Warehousing and storage / Entreposage",2651,197,2848]
[null,"493110 - General warehousing and storage / Entreposage et emmagasinage général",1545,145,1690]
[null,"493120 - Refrigerated warehousing and storage / Entreposage frigorifique",239,18,257]
[null,"493130 - Farm product warehousing and storage / Entreposage de produits agricoles",187,3,190]
[null,"493190 - Other warehousing and storage / Autres activités d'entreposage",680,31,711]
[null,"51 - Information and cultural industries / Industrie de l'information et industrie culturelle",18285,571,18856]
[null,"512 - Motion picture and sound recording industries / Industries du film et de l'enregistrement sonore",5806,101,5907]
[null,"5121 - Motion picture and video industries / Industries du film et de vidéo",5434,98,5532]
[null,"512110 - Motion picture and video production / Production de films et de vidéos",4404,52,4456]
[null,"512120 - Motion picture and video distribution / Distribution de films et de vidéos",112,3,115]
[null,"512130 - Motion picture and video exhibition / Présentation de films et de vidéos",495,15,510]
[null,"512190 - Post-production and other motion picture and video industries / Postproduction et autres industries du film et de la vidéo",423,28,451]
[null,"5122 - Sound recording industries / Industries de l'enregistrement sonore",372,3,375]
[null,"512230 - Music publishers / Éditeurs de musique",96,1,97]
[null,"512240 - Sound recording studios / Studios d'enregistrement sonore",155,0,155]
[null,"512250 - Record production and distribution / Production et distribution d'enregistrements",101,2,103]
[null,"512290 - Other sound recording industries / Autres industries de l'enregistrement sonore",20,0,20]
[null,"513 - Publishing industries / Édition",3703,149,3852]
[null,"5131 - Newspaper, periodical, book and directory publishers / Éditeurs de journaux, de périodiques, de livres et de répertoires",2027,32,2059]
[null,"513110 - Newspaper publishers / Éditeurs de journaux",875,17,892]
[null,"513120 - Periodical publishers / Éditeurs de périodiques",577,3,580]
[null,"513130 - Book publishers / Éditeurs de livres",414,9,423]
[null,"513140 - Directory and mailing list publishers / Éditeurs d'annuaires et de répertoires",61,3,64]
[null,"513190 - Other publishers / Autres éditeurs",100,0,100]
[null,"5132 - Software publishers / Éditeurs de logiciels",1676,117,1793]
[null,"513211 - Software publishers (except video game publishers) / Éditeurs de logiciels (sauf éditeurs de jeux vidéo)",1567,107,1674]
[null,"513212 - Video game publishers / Éditeurs de jeux vidéo",109,10,119]
[null,"516 - Broadcasting and content providers / Radiotélévision et fournisseurs de contenu",1536,62,1598]
[null,"5161 - Radio and television broadcasting stations / Stations de radiodiffusion et de télédiffusion",1136,46,1182]
[null,"516110 - Radio broadcasting stations / Stations de radiodiffusion",908,9,917]
[null,"516120 - Television broadcasting stations / Stations de télédiffusion",228,37,265]
[null,"5162 - Media streaming distribution services, and other media networks and content providers / Services de distribution de contenu médiatique diffusé en continu et autres réseaux et fournisseurs de contenu médiatique",400,16,416]
[null,"516211 - Pay and specialty television / Télévision payante et spécialisée",87,6,93]
[null,"516212 - Media streaming distribution services / Services de distribution de contenu médiatique diffusé en continu",44,4,48]
[null,"516219 - Other media content providers / Autres fournisseurs de contenu médiatique",269,6,275]
[null,"517 - Telecommunications / Télécommunications",4704,132,4836]
[null,"5173 - Wired and wireless telecommunications carriers(except satellite) / Télécommunications par fil et sans fil (sauf par satellite)",1577,118,1695]
[null,"517310 - Wired and wireless telecommunications carriers (except satellite) / Télécommunications par fil et sans fil (sauf par satellite)",1577,118,1695]
[null,"5174 - Satellite telecommunications / Télécommunications par satellite",82,4,86]
[null,"517410 - Satellite telecommunications / Télécommunications par satellite",82,4,86]
[null,"5179 - Other telecommunications / Autres services de télécommunications",3045,10,3055]
[null,"517911 - Telecommunications resellers / Revendeurs de services de télécommunications",2694,8,2702]
[null,"517919 - All other telecommunications / Tous les autres services de télécommunications",351,2,353]
[null,"518 - Computing infrastructure providers, data processing, web hosting, and related services / Fournisseurs d'infrastructures informatiques, traitement de données, hébergement de données et services connexes",1045,69,1114]
[null,"5182 - Computing infrastructure providers, data processing, web hosting, and related services / Fournisseurs d'infrastructures informatiques, traitement de données, hébergement de données et services connexes",1045,69,1114]
[null,"518210 - Computing infrastructure providers, data processing, web hosting, and related services / Fournisseurs d'infrastructures informatiques, traitement de données, hébergement de données et services connexes",1045,69,1114]
[null,"519 - Web search portals, libraries, archives, and all other information services / Portails de recherche Web, bibliothèques, archives et tous les autres services d'information",1491,58,1549]
[null,"5192 - Web search portals, libraries and archives, and all other information services / Portails de recherche Web et tous les autres services d'information",1491,58,1549]
[null,"519211 - Libraries / Bibliothèques",957,32,989]
[null,"519212 - Archives / Archives",76,3,79]
[null,"519290 - Web search portals and all other information services / Portails de recherche Web et tous les autres services d'information",458,23,481]
[null,"52 - Finance and insurance / Finance et assurances",40911,835,41746]
[null,"521 - Monetary authorities - central bank / Autorités monétaires - banque centrale",4,1,5]
[null,"5211 - Monetary authorities - central bank / Autorités monétaires - banque centrale",4,1,5]
[null,"521110 - Monetary authorities - central bank / Autorités monétaires - banque centrale",4,1,5]
[null,"522 - Credit intermediation and related activities / Intermédiation financière et activités connexes",13708,260,13968]
[null,"5221 - Depository credit intermediation / Intermédiation financière par le biais de dépôts",8264,142,8406]
[null,"522111 - Personal and commercial banking industry / Activités bancaires aux particuliers et aux entreprises",6224,66,6290]
[null,"522112 - Corporate and institutional banking industry / Services bancaires aux grandes entreprises et aux institutions",36,11,47]
[null,"522130 - Credit unions / Coopératives de crédit et caisses populaires",1878,65,1943]
[null,"522190 - Other depository credit intermediation / Autres activités d'intermédiation financière par le biais de dépôts",126,0,126]
[null,"5222 - Non-depository credit intermediation / Intermédiation financière non faite par le biais de dépôts",2134,56,2190]
[null,"522210 - Credit card issuing / Émission de cartes de crédit",8,7,15]
[null,"522220 - Sales financing / Financement de ventes à crédit",289,26,315]
[null,"522291 - Consumer lending / Crédit à la consommation",826,6,832]
[null,"522299 - All other non-depository credit intermediation / Toutes les autres activités d'intermédiation financière non faite par le biais de dépôts",1011,17,1028]
[null,"5223 - Activities related to credit intermediation / Activités liées à l'intermédiation financière",3310,62,3372]
[null,"522310 - Mortgage and non-mortgage loan brokers / Courtiers en prêts hypothécaires et non-hypothécaires",1962,8,1970]
[null,"522321 - Central credit unions / Caisses centrales d'épargne et de crédit",9,13,22]
[null,"522329 - Other financial transactions processing and clearing house activities / Autres traitements des transactions financières et activités liées à la chambre de compensation",346,41,387]
[null,"522390 - Other activities related to credit intermediation / Autres activités liées à l'intermédiation financière",993,0,993]
[null,"523 - Securities, commodity contracts, and other financial investment and related activities / Valeurs mobilières, contrats de marchandises et autres activités d'investissement financier connexes",15037,188,15225]
[null,"5231 - Securities and commodity contracts intermediation and brokerage / Intermédiation et courtage de valeurs mobilières et de contrats de marchandises",2575,71,2646]
[null,"523110 - Investment banking and securities dealing / Services bancaires d'investissement et commerce des valeurs mobilières",739,34,773]
[null,"523120 - Securities brokerage / Courtage de valeurs mobilières",1506,33,1539]
[null,"523130 - Commodity contracts dealing / Négociation de contrats de marchandises",261,3,264]
[null,"523140 - Commodity contracts brokerage / Courtage de contrats de marchandises",69,1,70]
[null,"5232 - Securities and commodity exchanges / Bourses de valeurs mobilières et de marchandises",61,5,66]
[null,"523210 - Securities and commodity exchanges / Bourses de valeurs mobilières et de marchandises",61,5,66]
[null,"5239 - Other financial investment activities / Autres activités d'investissement financier",12401,112,12513]
[null,"523910 - Miscellaneous intermediation / Activités diverses d'intermédiation",5499,29,5528]
[null,"523920 - Portfolio management / Gestion de portefeuille",2319,61,2380]
[null,"523930 - Investment advice / Services de conseils en placement",3195,10,3205]
[null,"523990 - All other financial investment activities / Toutes les autres activités d'investissement financier",1388,12,1400]
[null,"524 - Insurance carriers and related activities / Sociétés d'assurance et activités connexes",11425,355,11780]
[null,"5241 - Insurance carriers / Sociétés d'assurance",1435,232,1667]
[null,"524111 - Direct individual life, health and medical insurance carriers / Sociétés d'assurance directe individuelle : vie, maladie et soins médicaux",340,57,397]
[null,"524112 - Direct group life, health and medical insurance carriers / Sociétés d'assurance directe collective : vie, maladie et soins médicaux",197,30,227]
[null,"524121 - Direct general property and casualty insurance carriers / Sociétés d'assurance directe : biens, incendie, accidents et risques divers (IARD)",466,74,540]
[null,"524122 - Direct, private, automobile insurance carriers / Sociétés privées d'assurance directe : automobile",64,4,68]
[null,"524123 - Direct, public, automobile insurance carriers / Sociétés publiques d'assurance directe : automobile",61,2,63]
[null,"524124 - Direct property insurance carriers / Sociétés d'assurance directe : biens",26,3,29]
[null,"524125 - Direct liability insurance carriers / Sociétés d'assurance directe : responsabilité",9,0,9]
[null,"524129 - Other direct insurance (except life, health and medical) carriers / Autres sociétés d'assurance directe (sauf vie, maladie et soins médicaux)",203,55,258]
[null,"524131 - Life reinsurance carriers / Sociétés de réassurance - vie",22,3,25]
[null,"524132 - Accident and sickness reinsurance carriers / Sociétés de réassurance - accidents et maladie",3,1,4]
[null,"524133 - Automobile reinsurance carriers / Sociétés de réassurance - automobile",2,0,2]
[null,"524134 - Property reinsurance carriers / Sociétés de réassurance - biens",7,2,9]
[null,"524135 - Liability reinsurance carriers / Sociétés de réassurance - responsabilité",2,0,2]
[null,"524139 - General and other reinsurance carriers / Sociétés de réassurance IARD et autres sociétés de réassurance",33,1,34]
[null,"5242 - Agencies, brokerages and other insurance related activities / Agences et courtiers d'assurance et autres activités liées à l'assurance",9990,123,10113]
[null,"524210 - Insurance agencies and brokerages / Agences et courtiers d'assurance",8271,98,8369]
[null,"524291 - Claims adjusters / Experts en sinistres",595,6,601]
[null,"524299 - All other insurance related activities / Toutes les autres activités liées à l'assurance",1124,19,1143]
[null,"526 - Funds and other financial vehicles / Fonds et autres instruments financiers",737,31,768]
[null,"5261 - Pension funds / Caisses de retraite",54,18,72]
[null,"526111 - Trusteed pension funds / Caisses de retraite en fiducie",48,16,64]
[null,"526112 - Non-trusteed pension funds / Caisses de retraite non fiduciaires",6,2,8]
[null,"5269 - Other funds and financial vehicles / Autres fonds et instruments financiers",683,13,696]
[null,"526911 - Equity funds - Canadian / Fonds d'actions canadiennes",33,2,35]
[null,"526912 - Equity funds - foreign / Fonds d'actions étrangères",75,0,75]
[null,"526913 - Mortgage funds / Fonds hypothécaires",128,0,128]
[null,"526914 - Money market funds / Fonds du marché monétaire",8,0,8]
[null,"526915 - Bond and income / dividend funds - Canadian / Fonds d'obligations et fonds à revenu / fonds de dividendes - canadiens",7,0,7]
[null,"526917 - Balanced funds / asset allocation funds / Fonds équilibrés / fonds de répartition d'actifs",3,0,3]
[null,"526919 - Other open-ended funds / Autres fonds de placement à capital variable",8,0,8]
[null,"526930 - Segregated (except pension) funds / Fonds distincts (sauf les caisses de retraite)",23,0,23]
[null,"526981 - Securitization vehicles / Instruments de titrisation",7,0,7]
[null,"526989 - All other miscellaneous funds and financial vehicles / Tous les autres fonds et instruments financiers divers",391,11,402]
[null,"53 - Real estate and rental and leasing / Services immobiliers et services de location et de location à bail",59136,355,59491]
[null,"531 - Real estate / Services immobiliers",52688,282,52970]
[null,"5311 - Lessors of real estate / Bailleurs de biens immobiliers",30783,136,30919]
[null,"531111 - Lessors of residential buildings and dwellings (except social housing projects) / Bailleurs d'immeubles résidentiels et de logements (sauf les logements sociaux)",17018,47,17065]
[null,"531112 - Lessors of social housing projects / Bailleurs de logements sociaux",1447,28,1475]
[null,"531120 - Lessors of non-residential buildings (except mini-warehouses) / Bailleurs d'immeubles non résidentiels (sauf les mini-entrepôts)",10065,54,10119]
[null,"531130 - Self-storage mini-warehouses / Mini-entrepôts libre-service",564,4,568]
[null,"531190 - Lessors of other real estate property / Bailleurs d'autres biens immobiliers",1689,3,1692]
[null,"5312 - Offices of real estate agents and brokers / Bureaux d'agents et de courtiers immobiliers",13444,32,13476]
[null,"531211 - Real estate agents / Agents immobiliers",8085,1,8086]
[null,"531212 - Offices of real estate brokers / Bureaux de courtiers en immeubles",5359,31,5390]
[null,"5313 - Activities related to real estate / Activités liées à l'immobilier",8461,114,8575]
[null,"531310 - Real estate property managers / Gestionnaires de biens immobiliers",6353,86,6439]
[null,"531320 - Offices of real estate appraisers / Bureaux d'évaluateurs de biens immobiliers",826,3,829]
[null,"531390 - Other activities related to real estate / Autres activités liées à l'immobilier",1282,25,1307]
[null,"532 - Rental and leasing services / Services de location et de location à bail",5907,67,5974]
[null,"5321 - Automotive equipment rental and leasing / Location et location à bail de matériel automobile",1926,17,1943]
[null,"532111 - Passenger car rental / Location d'automobiles",1244,11,1255]
[null,"532112 - Passenger car leasing / Location à bail d'automobiles",135,0,135]
[null,"532120 - Truck, utility trailer and recreational vehicle (RV) rental and leasing / Location et location à bail de camions, de remorques utilitaires et de véhicules de plaisance",547,6,553]
[null,"5322 - Consumer goods rental / Location de biens de consommation",1018,12,1030]
[null,"532210 - Consumer electronics and appliance rental / Location d'appareils électroniques domestiques et d'appareils ménagers",270,2,272]
[null,"532280 - All other consumer goods rental / Location de tous les autres biens de consommation",748,10,758]
[null,"5323 - General rental centres / Centres de location d'articles divers",300,0,300]
[null,"532310 - General rental centres / Centres de location d'articles divers",300,0,300]
[null,"5324 - Commercial and industrial machinery and equipment rental and leasing / Location et location à bail de machines et matériel d'usage commercial et industriel",2663,38,2701]
[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",1700,27,1727]
[null,"532420 - Office machinery and equipment rental and leasing / Location et location à bail de machines et matériel de bureau",42,0,42]
[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",921,11,932]
[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)",541,6,547]
[null,"5331 - Lessors of non-financial intangible assets (except copyrighted works) / Bailleurs de biens incorporels non financiers (sauf les oeuvres protégées par le droit d'auteur)",541,6,547]
[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)",541,6,547]
[null,"54 - Professional, scientific and technical services / Services professionnels, scientifiques et techniques",155215,1688,156903]
[null,"541 - Professional, scientific and technical services / Services professionnels, scientifiques et techniques",155215,1688,156903]
[null,"5411 - Legal services / Services juridiques",21240,97,21337]
[null,"541110 - Offices of lawyers / Études d'avocats",16631,83,16714]
[null,"541120 - Offices of notaries / Études de notaires",1323,2,1325]
[null,"541190 - Other legal services / Autres services juridiques",3286,12,3298]
[null,"5412 - Accounting, tax preparation, bookkeeping and payroll services / Services de comptabilité, de préparation de déclarations de revenus, de tenue de livres et de paye",21454,143,21597]
[null,"541212 - Offices of accountants / Cabinets de comptables",13594,95,13689]
[null,"541213 - Tax preparation services / Services de préparation des déclarations de revenus",1853,6,1859]
[null,"541215 - Bookkeeping, payroll and related services / Services de tenue de livres et de paye et services connexes",6007,42,6049]
[null,"5413 - Architectural, engineering and related services / Architecture, génie et services connexes",20117,420,20537]
[null,"541310 - Architectural services / Services d'architecture",3016,36,3052]
[null,"541320 - Landscape architectural services / Services d'architecture paysagère",785,3,788]
[null,"541330 - Engineering services / Services de génie",11694,296,11990]
[null,"541340 - Drafting services / Services de dessin technique",886,1,887]
[null,"541350 - Building inspection services / Services d'inspection des bâtiments",934,2,936]
[null,"541360 - Geophysical surveying and mapping services / Services de prospection et de levé géophysiques",365,10,375]
[null,"541370 - Surveying and mapping (except geophysical) services / Services d'arpentage et de cartographie (sauf les levés géophysiques)",1057,10,1067]
[null,"541380 - Testing laboratories / Laboratoires d'essai",1380,62,1442]
[null,"5414 - Specialized design services / Services spécialisés de design",5036,7,5043]
[null,"541410 - Interior design services / Services de design d'intérieur",2212,0,2212]
[null,"541420 - Industrial design services / Services de design industriel",444,0,444]
[null,"541430 - Graphic design services / Services de design graphique",1906,4,1910]
[null,"541490 - Other specialized design services / Autres services spécialisés de design",474,3,477]
[null,"5415 - Computer systems design and related services / Conception de systèmes informatiques et services connexes",40084,585,40669]
[null,"541514 - Computer systems design and related services (except video game design and development) / Conception de systèmes informatiques et services connexes (sauf la conception et le développement de jeux vidéo)",39512,551,40063]
[null,"541515 - Video game design and development services / Services de conception et de développement de jeux vidéo",572,34,606]
[null,"5416 - Management, scientific and technical consulting services / Services de conseils en gestion et de conseils scientifiques et techniques",26335,93,26428]
[null,"541611 - Administrative management and general management consulting services / Services de conseils en gestion administrative et générale",9546,16,9562]
[null,"541612 - Human resources consulting services / Services de conseils en ressources humaines",1898,35,1933]
[null,"541619 - Other management consulting services / Autres services de conseils en gestion",5839,13,5852]
[null,"541620 - Environmental consulting services / Services de conseils en environnement",2275,7,2282]
[null,"541690 - Other scientific and technical consulting services / Autres services de conseils scientifiques et techniques",6777,22,6799]
[null,"5417 - Scientific research and development services / Services de recherche et de développement scientifiques",2871,154,3025]
[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",2479,147,2626]
[null,"541720 - Research and development in the social sciences and humanities / Recherche et développement, en sciences humaines et en sciences sociales",392,7,399]
[null,"5418 - Advertising, public relations, and related services / Publicité, relations publiques et services connexes",6245,93,6338]
[null,"541810 - Advertising agencies / Agences de publicité",3067,59,3126]
[null,"541820 - Public relations services / Services de relations publiques",691,4,695]
[null,"541830 - Media buying agencies / Agences d'achat de médias",122,12,134]
[null,"541840 - Media representatives / Représentants de médias",307,3,310]
[null,"541850 - Display advertising / Publicité par affichage",512,3,515]
[null,"541860 - Direct mail advertising / Publipostage",94,0,94]
[null,"541870 - Advertising material distribution services / Services de distribution de matériel publicitaire",152,2,154]
[null,"541891 - Specialty advertising distributors / Distributeurs de publicité par l'objet",504,1,505]
[null,"541899 - All other services related to advertising / Tous les autres services liés à la publicité",796,9,805]
[null,"5419 - Other professional, scientific and technical services / Autres services professionnels, scientifiques et techniques",11833,96,11929]
[null,"541910 - Marketing research and public opinion polling / Études de marché et sondages d'opinion",760,27,787]
[null,"541920 - Photographic services / Services photographiques",1383,4,1387]
[null,"541930 - Translation and interpretation services / Services de traduction et d'interprétation",491,5,496]
[null,"541940 - Veterinary services / Services vétérinaires",3418,29,3447]
[null,"541990 - All other professional, scientific and technical services / Tous les autres services professionnels, scientifiques et techniques",5781,31,5812]
[null,"55 - Management of companies and enterprises / Gestion de sociétés et d'entreprises",5655,974,6629]
[null,"551 - Management of companies and enterprises / Gestion de sociétés et d'entreprises",5655,974,6629]
[null,"5511 - Management of companies and enterprises / Gestion de sociétés et d'entreprises",5655,974,6629]
[null,"551113 - Holding companies / Sociétés de portefeuille",2146,11,2157]
[null,"551114 - Corporate, regional and subsidiary management offices and companies / Directions générales, régionales et filiales et sociétés",3509,963,4472]
[null,"56 - Administrative and support, waste management and remediation services / Services administratifs, services de soutien, services de gestion des déchets et services d'assainissement",51904,1772,53676]
[null,"561 - Administrative and support services / Services administratifs et services de soutien",48577,1669,50246]
[null,"5611 - Office administrative services / Services administratifs de bureau",4860,99,4959]
[null,"561110 - Office administrative services / Services administratifs de bureau",4860,99,4959]
[null,"5612 - Facilities support services / Services de soutien d'installations",139,20,159]
[null,"561210 - Facilities support services / Services de soutien d'installations",139,20,159]
[null,"5613 - Employment services / Services d'emploi",3778,667,4445]
[null,"561310 - Employment placement agencies and executive search services / Agences de placement et services de recherche de cadres",2666,247,2913]
[null,"561320 - Temporary help services / Location de personnel suppléant",1048,394,1442]
[null,"561330 - Professional employer organizations / Location de personnel permanent",64,26,90]
[null,"5614 - Business support services / Services de soutien aux entreprises",2686,193,2879]
[null,"561410 - Document preparation services / Services de préparation de documents",343,5,348]
[null,"561420 - Telephone call centres / Centres d'appels téléphoniques",458,146,604]
[null,"561430 - Business service centres / Centres de services aux entreprises",517,2,519]
[null,"561440 - Collection agencies / Agences de recouvrement",185,14,199]
[null,"561450 - Credit bureaus / Agences d'évaluation du crédit",59,7,66]
[null,"561490 - Other business support services / Autres services de soutien aux entreprises",1124,19,1143]
[null,"5615 - Travel arrangement and reservation services / Services de préparation de voyages et de réservation",3121,38,3159]
[null,"561510 - Travel agencies / Agences de voyage",2154,13,2167]
[null,"561520 - Tour operators / Voyagistes",477,12,489]
[null,"561590 - Other travel arrangement and reservation services / Autres services de préparation de voyages et de réservation",490,13,503]
[null,"5616 - Investigation and security services / Services d'enquêtes et de sécurité",3176,312,3488]
[null,"561611 - Investigation services / Services d'enquêtes",321,8,329]
[null,"561612 - Security guard and patrol services / Services de garde et de patrouille",807,264,1071]
[null,"561613 - Armoured car services / Services de voitures blindées",87,11,98]
[null,"561621 - Security systems services (except locksmiths) / Services de systèmes de sécurité (sauf les serruriers)",1435,29,1464]
[null,"561622 - Locksmiths / Serruriers",526,0,526]
[null,"5617 - Services to buildings and dwellings / Services relatifs aux bâtiments et aux logements",27145,270,27415]
[null,"561710 - Exterminating and pest control services / Services d'extermination et de lutte antiparasitaire",704,7,711]
[null,"561721 - Window cleaning services / Services de nettoyage de vitres",755,2,757]
[null,"561722 - Janitorial services (except window cleaning) / Services de conciergerie, nettoyage(sauf les vitres)",10460,196,10656]
[null,"561730 - Landscaping services / Services d'aménagement paysager",12925,56,12981]
[null,"561740 - Carpet and upholstery cleaning services / Services de nettoyage de tapis et de meubles rembourrés",544,0,544]
[null,"561791 - Duct and chimney cleaning services / Services de nettoyage de conduits et de cheminées",390,0,390]
[null,"561799 - All other services to buildings and dwellings / Tous les autres services relatifs aux bâtiments et aux logements",1367,9,1376]
[null,"5619 - Other support services / Autres services de soutien",3672,70,3742]
[null,"561910 - Packaging and labelling services / Services d'emballage et d'étiquetage",303,15,318]
[null,"561920 - Convention and trade show organizers / Organisateurs de congrès, de salons et de foires commerciales",469,13,482]
[null,"561990 - All other support services / Tous les autres services de soutien",2900,42,2942]
[null,"562 - Waste management and remediation services / Services de gestion des déchets et d'assainissement",3327,103,3430]
[null,"5621 - Waste collection / Collecte de déchets",1249,36,1285]
[null,"562110 - Waste collection / Collecte de déchets",1249,36,1285]
[null,"5622 - Waste treatment and disposal / Traitement et élimination des déchets",808,32,840]
[null,"562210 - Waste treatment and disposal / Traitement et élimination des déchets",808,32,840]
[null,"5629 - Remediation and other waste management services / Services d'assainissement et autres services de gestion des déchets",1270,35,1305]
[null,"562910 - Remediation services / Services d'assainissement",433,19,452]
[null,"562920 - Material recovery facilities / Installations de récupération de matériaux",184,11,195]
[null,"562990 - All other waste management services / Tous les autres services de gestion des déchets",653,5,658]
[null,"61 - Educational services / Services d'enseignement",14226,1074,15300]
[null,"611 - Educational services / Services d'enseignement",14226,1074,15300]
[null,"6111 - Elementary and secondary schools / Écoles primaires et secondaires",1574,596,2170]
[null,"611110 - Elementary and secondary schools / Écoles primaires et secondaires",1574,596,2170]
[null,"6112 - Community colleges and C.E.G.E.P.s / Collèges communautaires et cégeps",303,200,503]
[null,"611210 - Community colleges and C.E.G.E.P.s / Collèges communautaires et cégeps",303,200,503]
[null,"6113 - Universities / Universités",100,137,237]
[null,"611310 - Universities / Universités",100,137,237]
[null,"6114 - Business schools and computer and management training / Écoles de commerce et de formation en informatique et en gestion",1278,11,1289]
[null,"611410 - Business and secretarial schools / Écoles de commerce et de secrétariat",55,3,58]
[null,"611420 - Computer training / Formation en informatique",290,5,295]
[null,"611430 - Professional and management development training / Formation professionnelle et perfectionnement en gestion",933,3,936]
[null,"6115 - Technical and trade schools / Écoles techniques et écoles de métiers",826,28,854]
[null,"611510 - Technical and trade schools / Écoles techniques et écoles de métiers",826,28,854]
[null,"6116 - Other schools and instruction / Autres établissements d'enseignement et de formation",8767,80,8847]
[null,"611610 - Fine arts schools / Écoles des beaux-arts",1510,12,1522]
[null,"611620 - Athletic instruction / Formation athlétique",2172,15,2187]
[null,"611630 - Language schools / Écoles de langues",478,12,490]
[null,"611690 - All other schools and instruction / Tous les autres établissements d'enseignement et de formation",4607,41,4648]
[null,"6117 - Educational support services / Services de soutien à l'enseignement",1378,22,1400]
[null,"611710 - Educational support services / Services de soutien à l'enseignement",1378,22,1400]
[null,"62 - Health care and social assistance / Soins de santé et assistance sociale",129359,3503,132862]
[null,"621 - Ambulatory health care services / Services de soins de santé ambulatoires",95438,989,96427]
[null,"6211 - Offices of physicians / Cabinets de médecins",50021,54,50075]
[null,"621110 - Offices of physicians / Cabinets de médecins",50021,54,50075]
[null,"6212 - Offices of dentists / Cabinets de dentistes",16149,31,16180]
[null,"621210 - Offices of dentists / Cabinets de dentistes",16149,31,16180]
[null,"6213 - Offices of other health practitioners / Cabinets d'autres praticiens de la santé",21074,46,21120]
[null,"621310 - Offices of chiropractors / Cabinets de chiropraticiens",3495,0,3495]
[null,"621320 - Offices of optometrists / Cabinets d'optométristes",2920,0,2920]
[null,"621330 - Offices of mental health practitioners (except physicians) / Cabinets de praticiens en santé mentale (sauf les médecins)",1898,8,1906]
[null,"621340 - Offices of physical, occupational, and speech therapists and audiologists / Cabinets de physiothérapeutes, d'ergothérapeutes, d'orthophonistes et d'audiologistes",4665,19,4684]
[null,"621390 - Offices of all other health practitioners / Cabinets de tous les autres praticiens de la santé",8096,19,8115]
[null,"6214 - Out-patient care centres / Centres de soins ambulatoires",3467,526,3993]
[null,"621410 - Family planning centres / Centres de planification familiale",146,5,151]
[null,"621420 - Out-patient mental health and substance use centres / Centres de soins ambulatoires pour personnes atteintes de problèmes de santé mentale ou troubles liés à la consommation d'alcool et de drogues",494,91,585]
[null,"621494 - Community health centres / Centres communautaires de soins de santé",1398,386,1784]
[null,"621499 - All other out-patient care centres / Tous les autres centres de soins ambulatoires",1429,44,1473]
[null,"6215 - Medical and diagnostic laboratories / Laboratoires médicaux et d'analyses diagnostiques",2429,48,2477]
[null,"621510 - Medical and diagnostic laboratories / Laboratoires médicaux et d'analyses diagnostiques",2429,48,2477]
[null,"6216 - Home health care services / Services de soins de santé à domicile",1395,242,1637]
[null,"621610 - Home health care services / Services de soins de santé à domicile",1395,242,1637]
[null,"6219 - Other ambulatory health care services / Autres services de soins de santé ambulatoires",903,42,945]
[null,"621911 - Ambulance (except air ambulance) services / Services d'ambulance (sauf les services d'ambulance aérienne)",378,32,410]
[null,"621912 - Air ambulance services / Services d'ambulance aérienne",43,0,43]
[null,"621990 - All other ambulatory health care services / Tous les autres services de soins de santé ambulatoires",482,10,492]
[null,"622 - Hospitals / Hôpitaux",438,652,1090]
[null,"6221 - General medical and surgical hospitals / Hôpitaux généraux et hôpitaux de soins chirurgicaux",201,491,692]
[null,"622111 - General (except paediatric) hospitals / Hôpitaux généraux (sauf pédiatriques)",184,479,663]
[null,"622112 - Paediatric hospitals / Hôpitaux pédiatriques",17,12,29]
[null,"6222 - Psychiatric and substance use hospitals / Hôpitaux psychiatriques et hôpitaux pour les troubles liés à la consommation d'alcool ou de drogues",51,36,87]
[null,"622210 - Psychiatric and substance use hospitals / Hôpitaux psychiatriques et hôpitaux pour les troubles liés à la consommation d'alcool ou de drogues",51,36,87]
[null,"6223 - Specialty hospitals (except psychiatric and substance use) / Hôpitaux spécialisés (sauf psychiatriques et pour les problèmes liés à la consommation d'alcool et de drogues)",186,125,311]
[null,"622310 - Specialty (except psychiatric and substance use) hospitals / Hôpitaux spécialisés (sauf psychiatriques et pour les problèmes liés à la consommation d'alcool et de drogues)",186,125,311]
[null,"623 - Nursing and residential care facilities / Établissements de soins infirmiers et de soins pour bénéficiaires internes",10101,1358,11459]
[null,"6231 - Nursing care facilities / Établissements de soins infirmiers",1406,923,2329]
[null,"623110 - Nursing care facilities / Établissements de soins infirmiers",1406,923,2329]
[null,"6232 - Residential facilities for persons with an intellectual or developmental disability, a mental health or substance use condition / Établissements résidentiels pour personnes ayant une incapacité liés au développement, problèmes de santé mentale, et problèmes liés à la consommation d'alcool ou de drogues",3621,86,3707]
[null,"623210 - Residential facilities for persons with a developmental disability / Établissements résidentiels pour personnes ayant une incapacité liés au développement",2752,34,2786]
[null,"623221 - Residential facilities for persons with a mental health or substance use condition / Établissements résidentiels pour personnes ayant un problème de santé mentale ou un problème de consommation d'alcool et de drogues",274,21,295]
[null,"623222 - Homes for persons with a psychiatric disability / Foyers pour personnes ayant une déficience psychique",595,31,626]
[null,"6233 - Community care facilities for the elderly / Établissements communautaires de soins pour personnes âgées",3243,289,3532]
[null,"623310 - Community care facilities for the elderly / Établissements communautaires de soins pour personnes âgées",3243,289,3532]
[null,"6239 - Other residential care facilities / Autres établissements de soins pour bénéficiaires internes",1831,60,1891]
[null,"623991 - Transition homes for victims and survivors of abuse and domestic violence / Maisons de transition pour personnes ayant été victimes et survivants de violence",197,1,198]
[null,"623992 - Homes for children with a mental health condition or disability / Maisons pour enfants ayant un problème de santé mentale ou une incapacité",311,10,321]
[null,"623993 - Homes for persons with a physical disability / Foyers pour personnes ayant une incapacité physique",357,15,372]
[null,"623999 - All other residential care facilities / Tous les autres établissements de soins pour bénéficiaires internes",966,34,1000]
[null,"624 - Social assistance / Assistance sociale",23382,504,23886]
[null,"6241 - Individual and family services / Services individuels et familiaux",7001,368,7369]
[null,"624110 - Child and youth services / Services à l'enfance et à la jeunesse",1339,103,1442]
[null,"624120 - Services for the elderly and persons with a disability / Services aux personnes âgées et aux personnes ayant une incapacité",1878,125,2003]
[null,"624190 - Other individual and family services / Autres services individuels et familiaux",3784,140,3924]
[null,"6242 - Community food and housing, and emergency and other relief services / Services communautaires d'alimentation et d'hébergement, services d'urgence et autres secours",1232,38,1270]
[null,"624210 - Community food services / Services communautaires d'alimentation",480,6,486]
[null,"624220 - Community housing services / Services communautaires d'hébergement",463,24,487]
[null,"624230 - Emergency and other relief services / Services d'urgence et autres secours",289,8,297]
[null,"6243 - Vocational rehabilitation services / Services de réadaptation professionnelle",1384,64,1448]
[null,"624310 - Vocational rehabilitation services / Services de réadaptation professionnelle",1384,64,1448]
[null,"6244 - Child day-care services / Services de garderie",13765,34,13799]
[null,"624410 - Child day-care services / Services de garderie",13765,34,13799]
[null,"71 - Arts, entertainment and recreation / Arts, spectacles et loisirs",17844,625,18469]
[null,"711 - Performing arts, spectator sports and related industries / Arts d'interprétation, sports-spectacles et activités connexes",5496,118,5614]
[null,"7111 - Performing arts companies / Compagnies d'arts d'interprétation",1129,28,1157]
[null,"711111 - Theatre (except musical) companies / Compagnies de théâtre (sauf de comédie musicale)",388,7,395]
[null,"711112 - Musical theatre and opera companies / Compagnies de comédie musicale et d'opéra",63,7,70]
[null,"711120 - Dance companies / Compagnies de danse",96,4,100]
[null,"711130 - Musical groups and artists / Formations musicales et musiciens",509,8,517]
[null,"711190 - Other performing arts companies / Autres compagnies d'arts d'interprétation",73,2,75]
[null,"7112 - Spectator sports / Sports-spectacles",341,34,375]
[null,"711213 - Horse race tracks / Hippodromes",133,5,138]
[null,"711214 - Other racing facilities and related activities / Autres installations de course et activités connexes",51,1,52]
[null,"711215 - Independent athletes performing before a paying audience / Athlètes indépendants s'exécutant devant un public payant",21,0,21]
[null,"711217 - Sports teams and clubs performing before a paying audience / Équipes et clubs sportifs jouant devant un public payant",136,28,164]
[null,"7113 - Promoters (presenters) of performing arts, sports and similar events / Promoteurs (diffuseurs) d'événements artistiques et sportifs et d'événements similaires",1313,56,1369]
[null,"711311 - Live theatres and other performing arts presenters with facilities / Exploitants de théâtres et autres diffuseurs d'événements artistiques avec installations",275,24,299]
[null,"711319 - Sports stadiums and other presenters with facilities / Exploitants de stades et autres diffuseurs avec installations",155,26,181]
[null,"711321 - Performing arts promoters (presenters) without facilities / Promoteurs (diffuseurs) d'événements artistiques, sans installations",340,5,345]
[null,"711322 - Festivals without facilities / Festivals, sans installations",399,1,400]
[null,"711329 - Sports presenters and other presenters without facilities / Diffuseurs d'événements sportifs et autres présentateurs, sans installations",144,0,144]
[null,"7114 - Agents and managers for artists, athletes, entertainers and other public figures / Agents et représentants d'artistes, d'athlètes et d'autres personnalités publiques",460,0,460]
[null,"711411 - Agents and managers for artists, entertainers and other public figures / Agents et représentants d'artistes, de professionnels de la scène et d'autres personnalités publiques",426,0,426]
[null,"711412 - Sports agents and managers / Agents et gérants en sports",34,0,34]
[null,"7115 - Independent artists, writers and performers / Artistes, auteurs et interprètes indépendants",2253,0,2253]
[null,"711511 - Independent visual artists and artisans / Artistes visuels et artisans indépendants",471,0,471]
[null,"711512 - Independent actors, comedians and performers / Acteurs, comédiens et interprètes indépendants",1287,0,1287]
[null,"711513 - Independent writers and authors / Écrivains et auteurs indépendants",495,0,495]
[null,"712 - Heritage institutions / Établissements du patrimoine",1326,61,1387]
[null,"7121 - Heritage institutions / Établissements du patrimoine",1326,61,1387]
[null,"712111 - Non-commercial art museums and galleries / Musées d'art publics",227,6,233]
[null,"712115 - History and science museums / Musées d'histoire et de sciences",200,16,216]
[null,"712119 - Other museums / Autres musées",387,4,391]
[null,"712120 - Historic and heritage sites / Lieux historiques et d'intérêt patrimonial",226,3,229]
[null,"712130 - Zoos and botanical gardens / Jardins zoologiques et botaniques",59,13,72]
[null,"712190 - Nature parks and other similar institutions / Parcs naturels et autres institutions similaires",227,19,246]
[null,"713 - Amusement, gambling and recreation industries / Divertissement, loisirs, jeux de hasard et loteries",11022,446,11468]
[null,"7131 - Amusement parks and arcades / Parcs d'attractions et salles de jeux électroniques",420,22,442]
[null,"713110 - Amusement and theme parks / Parcs d'attractions et jardins thématiques",153,20,173]
[null,"713120 - Amusement arcades / Salles de jeux électroniques",267,2,269]
[null,"7132 - Gambling industries / Jeux de hasard et loteries",556,55,611]
[null,"713210 - Casinos (except casino hotels) / Casinos (sauf hôtels-casinos)",46,39,85]
[null,"713291 - Lotteries / Loteries",290,5,295]
[null,"713299 - All other gambling industries / Tous les autres jeux de hasard et loteries",220,11,231]
[null,"7139 - Other amusement and recreation industries / Autres services de divertissement et de loisirs",10046,369,10415]
[null,"713910 - Golf courses and country clubs / Terrains de golf et country clubs",1566,142,1708]
[null,"713920 - Skiing facilities / Centres de ski",158,71,229]
[null,"713930 - Marinas / Marinas",521,2,523]
[null,"713940 - Fitness and recreational sports centres / Centres de sports récréatifs et de conditionnement physique",4385,109,4494]
[null,"713950 - Bowling centres / Salles de quilles",418,0,418]
[null,"713991 - Sports clubs, teams and leagues performing before a non-paying audience / Équipes, ligues et clubs sportifs jouant devant un public non payant",1391,7,1398]
[null,"713992 - Other sport facilities / Autres installations sportives",597,3,600]
[null,"713999 - All other amusement and recreation industries / Toutes les autres industries du divertissement et du loisir",1010,35,1045]
[null,"72 - Accommodation and food services / Services d'hébergement et de restauration",81134,1413,82547]
[null,"721 - Accommodation services / Services d'hébergement",9974,355,10329]
[null,"7211 - Traveller accommodation / Hébergement des voyageurs",6862,308,7170]
[null,"721111 - Hotels / Hôtels",2897,228,3125]
[null,"721112 - Motor hotels / Auberges routières",574,6,580]
[null,"721113 - Resorts / Centres de villégiature",527,62,589]
[null,"721114 - Motels / Motels",1577,2,1579]
[null,"721120 - Casino hotels / Hôtels-casinos",5,5,10]
[null,"721191 - Bed and breakfast / Gîtes touristiques",407,1,408]
[null,"721192 - Housekeeping cottages and cabins / Chalets et cabines sans service",546,1,547]
[null,"721198 - All other traveller accommodation / Tous les autres services d'hébergement des voyageurs",329,3,332]
[null,"7212 - Recreational vehicle (RV) parks and recreational camps / Parcs pour véhicules récréatifs (VR) et camps de loisirs",2802,27,2829]
[null,"721211 - Recreational vehicle (RV) parks and campgrounds / Parcs pour véhicules récréatifs (VR) et campings",1442,8,1450]
[null,"721212 - Hunting and fishing camps / Camps de chasse et de pêche",850,3,853]
[null,"721213 - Recreational (except hunting and fishing) and vacation camps / Camps récréatifs et de vacances (sauf de chasse et de pêche)",510,16,526]
[null,"7213 - Rooming and boarding houses / Maisons de chambres et pensions de famille",310,20,330]
[null,"721310 - Rooming and boarding houses / Maisons de chambres et pensions de famille",310,20,330]
[null,"722 - Food services and drinking places / Services de restauration et débits de boissons",71160,1058,72218]
[null,"7223 - Special food services / Services de restauration spéciaux",3928,111,4039]
[null,"722310 - Food service contractors / Services de restauration contractuels",762,80,842]
[null,"722320 - Caterers / Traiteurs",2255,29,2284]
[null,"722330 - Mobile food services / Cantines et comptoirs mobiles",911,2,913]
[null,"7224 - Drinking places (alcoholic beverages) / Débits de boissons alcoolisées",2759,13,2772]
[null,"722410 - Drinking places (alcoholic beverages) / Débits de boissons alcoolisées",2759,13,2772]
[null,"7225 - Full-service restaurants and limited-service eating places / Restaurants à service complet et établissements de restauration à service restreint",64473,934,65407]
[null,"722511 - Full-service restaurants / Restaurants à service complet",33212,477,33689]
[null,"722512 - Limited-service eating places / Établissements de restauration à service restreint",31261,457,31718]
[null,"81 - Other services (except public administration) / Autres services (sauf les administrations publiques)",110045,578,110623]
[null,"811 - Repair and maintenance / Réparation et entretien",36965,72,37037]
[null,"8111 - Automotive repair and maintenance / Réparation et entretien de véhicules automobiles",24579,16,24595]
[null,"811111 - General automotive repair / Réparations générales de véhicules automobiles",13477,10,13487]
[null,"811113 - Specialized automotive repair / Réparation spécialisée d'automobile",2282,1,2283]
[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",4825,3,4828]
[null,"811122 - Automotive glass replacement shops / Ateliers de remplacement de vitres de véhicules automobiles",1107,1,1108]
[null,"811192 - Car washes / Lave-autos",1662,1,1663]
[null,"811199 - All other automotive repair and maintenance / Tous les autres services de réparation et d'entretien de véhicules automobiles",1226,0,1226]
[null,"8112 - Electronic and precision equipment repair and maintenance / Réparation et entretien de matériel électronique et de matériel de précision",1604,11,1615]
[null,"811210 - Electronic and precision equipment repair and maintenance / Réparation et entretien de matériel électronique et de matériel de précision",1604,11,1615]
[null,"8113 - 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)",7183,42,7225]
[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)",7183,42,7225]
[null,"8114 - Personal and household goods repair and maintenance / Réparation et entretien d'articles personnels et ménagers",3599,3,3602]
[null,"811411 - Home and garden equipment repair and maintenance / Réparation et entretien de matériel de maison et de jardin",514,0,514]
[null,"811412 - Appliance repair and maintenance / Réparation et entretien d'appareils ménagers",958,2,960]
[null,"811420 - Reupholstery and furniture repair / Rembourrage et réparation de meubles",512,1,513]
[null,"811430 - Footwear and leather goods repair / Réparation de chaussures et de maroquinerie",190,0,190]
[null,"811490 - Other personal and household goods repair and maintenance / Autres services de réparation et d'entretien d'articles personnels et ménagers",1425,0,1425]
[null,"812 - Personal and laundry services / Services personnels et services de blanchissage",28144,90,28234]
[null,"8121 - Personal care services / Services de soins personnels",19683,27,19710]
[null,"812114 - Barber shops / Salons de coiffure pour hommes",1185,0,1185]
[null,"812115 - Beauty salons / Salons de beauté",9039,4,9043]
[null,"812116 - Unisex hair salons / Salons de coiffure unisexes",5342,6,5348]
[null,"812190 - Other personal care services / Autres services de soins personnels",4117,17,4134]
[null,"8122 - Funeral services / Services funéraires",1641,3,1644]
[null,"812210 - Funeral homes / Salons funéraires",1331,0,1331]
[null,"812220 - Cemeteries and crematoria / Cimetières et crématoriums",310,3,313]
[null,"8123 - Dry cleaning and laundry services / Services de nettoyage à sec et de blanchissage",1932,36,1968]
[null,"812310 - Coin-operated laundries and dry cleaners / Blanchisseries et nettoyeurs à sec libre-service",367,0,367]
[null,"812320 - Dry cleaning and laundry services (except coin-operated) / Services de nettoyage à sec et de blanchissage (sauf le libre-service)",1395,11,1406]
[null,"812330 - Linen and uniform supply / Fourniture de linge et d'uniformes",170,25,195]
[null,"8129 - Other personal services / Autres services personnels",4888,24,4912]
[null,"812910 - Pet care (except veterinary) services / Soins pour animaux de maison (sauf vétérinaires)",1820,4,1824]
[null,"812921 - Photo finishing laboratories (except one-hour) / Laboratoires de développement et de tirage de photos (sauf le service en une heure)",51,2,53]
[null,"812922 - One-hour photo finishing / Développement et tirage de photos en une heure",38,0,38]
[null,"812930 - Parking lots and garages / Stationnements et garages",359,8,367]
[null,"812990 - All other personal services / Tous les autres services personnels",2620,10,2630]
[null,"813 - Religious, grant-making, civic, and professional and similar organizations / Organismes religieux, fondations, groupes de citoyens et organisations professionnelles et similaires",37335,408,37743]
[null,"8131 - Religious organizations / Organismes religieux",14332,78,14410]
[null,"813110 - Religious organizations / Organismes religieux",14332,78,14410]
[null,"8132 - Grant-making and giving services / Fondations et organismes de charité",3133,36,3169]
[null,"813210 - Grant-making and giving services / Fondations et organismes de charité",3133,36,3169]
[null,"8133 - Social advocacy organizations / Organismes d'action sociale",2584,36,2620]
[null,"813310 - Social advocacy organizations / Organismes d'action sociale",2584,36,2620]
[null,"8134 - Civic and social organizations / Organisations civiques et sociales",7161,109,7270]
[null,"813410 - Civic and social organizations / Organisations civiques et sociales",7161,109,7270]
[null,"8139 - Business, professional, labour and other membership organizations / Associations de gens d'affaires, organisations professionnelles et syndicales et autres associations de personnes",10125,149,10274]
[null,"813910 - Business associations / Associations de gens d'affaires",2806,25,2831]
[null,"813920 - Professional organizations / Organisations professionnelles",1836,56,1892]
[null,"813930 - Labour organizations / Organisations syndicales",1706,50,1756]
[null,"813940 - Political organizations / Organisations politiques",61,2,63]
[null,"813990 - Other membership organizations / Autres associations",3716,16,3732]
[null,"814 - Private households / Ménages privés",7601,8,7609]
[null,"8141 - Private households / Ménages privés",7601,8,7609]
[null,"814110 - Private households / Ménages privés",7601,8,7609]
[null,"91 - Public administration / Administrations publiques",6800,1242,8042]
[null,"911 - Federal government public administration / Administration publique fédérale",531,39,570]
[null,"9111 - Defence services / Services de défense",14,12,26]
[null,"911110 - Defence services / Services de défense",14,12,26]
[null,"9112 - Federal protective services / Services de protection fédéraux",77,3,80]
[null,"911210 - Federal courts of law / Tribunaux fédéraux",27,0,27]
[null,"911220 - Federal correctional services / Services correctionnels fédéraux",18,0,18]
[null,"911230 - Federal police services / Services de police fédéraux",16,1,17]
[null,"911240 - Federal regulatory services / Services de réglementation fédéraux",10,1,11]
[null,"911290 - Other federal protective services / Autres services de protection fédéraux",6,1,7]
[null,"9113 - Federal labour, employment and immigration services / Services fédéraux relatifs à la main-d'oeuvre, à l'emploi et à l'immigration",48,1,49]
[null,"911310 - Federal labour and employment services / Services fédéraux relatifs à la main-d'oeuvre et à l'emploi",28,0,28]
[null,"911320 - Immigration services / Services d'immigration",20,1,21]
[null,"9114 - Foreign affairs and international assistance / Affaires étrangères et aide internationale",19,0,19]
[null,"911410 - Foreign affairs / Affaires étrangères",13,0,13]
[null,"911420 - International assistance / Aide internationale",6,0,6]
[null,"9119 - Other federal government public administration / Autres services de l'administration publique fédérale",373,23,396]
[null,"911910 - Other federal government public administration / Autres services de l'administration publique fédérale",373,23,396]
[null,"912 - Provincial and territorial public administration / Administrations publiques provinciales et territoriales",1997,231,2228]
[null,"9121 - Provincial protective services / Services de protection provinciaux",229,55,284]
[null,"912110 - Provincial courts of law / Tribunaux provinciaux",32,12,44]
[null,"912120 - Provincial correctional services / Services correctionnels provinciaux",13,8,21]
[null,"912130 - Provincial police services / Services de police provinciaux",10,4,14]
[null,"912140 - Provincial fire-fighting services / Services provinciaux de lutte contre les incendies",7,2,9]
[null,"912150 - Provincial regulatory services / Services de réglementation provinciaux",129,26,155]
[null,"912190 - Other provincial protective services / Autres services de protection provinciaux",38,3,41]
[null,"9122 - Provincial labour and employment services / Services provinciaux relatifs à la main-d'oeuvre et à l'emploi",69,4,73]
[null,"912210 - Provincial labour and employment services / Services provinciaux relatifs à la main-d'oeuvre et à l'emploi",69,4,73]
[null,"9129 - Other provincial and territorial public administration / Autres services des administrations publiques provinciales et territoriales",1699,172,1871]
[null,"912910 - Other provincial and territorial public administration / Autres services des administrations publiques provinciales et territoriales",1699,172,1871]
[null,"913 - Local, municipal and regional public administration / Administrations publiques locales, municipales et régionales",3641,698,4339]
[null,"9131 - Municipal protective services / Services de protection municipaux",193,51,244]
[null,"913110 - Municipal courts of law / Cours municipales",1,0,1]
[null,"913130 - Municipal police services / Services de police municipaux",16,25,41]
[null,"913140 - Municipal fire-fighting services / Services municipaux de lutte contre les incendies",75,15,90]
[null,"913150 - Municipal regulatory services / Services de réglementation municipaux",89,7,96]
[null,"913190 - Other municipal protective services / Autres services de protection municipaux",12,4,16]
[null,"9139 - Other local, municipal and regional public administration / Autres services des administrations publiques locales, municipales et régionales",3448,647,4095]
[null,"913910 - Other local, municipal and regional public administration / Autres services des administrations publiques locales, municipales et régionales",3448,647,4095]
[null,"914 - Indigenous public administration / Administrations publiques autochtones",564,272,836]
[null,"9141 - Indigenous public administration / Administrations publiques autochtones",564,272,836]
[null,"914111 - First Nations public administration / Administrations publiques Premières Nations",548,265,813]
[null,"914112 - Métis public administration / Administrations publiques Métis",14,4,18]
[null,"914113 - Inuit public administration / Administrations publiques Inuit",2,3,5]
[null,"919 - International and other extra-territorial public administration / Organismes publics internationaux et autres organismes publics extra-territoriaux",67,2,69]
[null,"9191 - International and other extra-territorial public administration / Organismes publics internationaux et autres organismes publics extra-territoriaux",67,2,69]
[null,"919110 - International and other extra-territorial public administration / Organismes publics internationaux et autres organismes publics extra-territoriaux",67,2,69]

{"sheet":"Labour Costs","index":5,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["Statistics Canada.Table  14-10-0307-01   Employee wages by occupation, annual (formerly CANSIM  282-0152)",null,"Average Hourly Wage Rate  ($Can)","Wages based on: \nGeography = Canada\nWages = Average hourly wage rate\nType of work = Both full- and part-time employee\nSex = Both sexes\nAge group = 15 years and over"]
["National Occupational Classification (NOC)",2021,{"$f":"PriceYear","v":2012},"Internal","External"]
[{"$f":"A2","v":"National Occupational Classification (NOC)"},"Nominal",{"$f":"C2","v":2012},{"$f":"D2","v":"Internal"},{"$f":"E2","v":"External"},"Year",null,"Count"]
["01 Canada average",30.03,{"$f":"B4*PriceAdj","v":25.80968220338983},{"$f":"C4*(1+overhead)","v":32.26210275423729},{"$f":"C4*(1+Premium)","v":38.714523305084747},{"$f":"WageYear","v":2021},null,{"$f":"MID(A4,1,3)","v":"01 "}]
["02 Management occupations",49,42.113700564971751,52.642125706214685,63.170550847457626,{"$f":"F4","v":2021},null,{"$f":"MID(A5,1,3)","v":"02 "}]
["03 Senior management occupations",57.52,49.436327683615822,61.795409604519776,74.154491525423737,{"$f":"F5","v":2021},null,"03 "]
["04 Specialized middle management occupations",52.98,45.534364406779659,56.917955508474577,68.301546610169481,2021,null,"04 "]
["05 Middle management occupations in retail and wholesale trade and customer services",39.28,33.759717514124297,42.199646892655373,50.639576271186442,2021,null,"05 "]
["06 Middle management occupations in trades, transportation, production and utilities",46.16,39.67282485875706,49.591031073446324,59.509237288135594,2021,null,"06 "]
["07 Business, finance and administration occupations",29.87,25.672168079096046,32.09021009887006,38.508252118644066,2021,null,"07 "]
["08 Professional occupations in business and finance",39.11,33.613608757062146,42.01701094632768,50.420413135593222,2021,null,"08 "]
["09 Administrative and financial supervisors and administrative occupations",28.89,24.829894067796612,31.037367584745766,37.244841101694917,2021,null,"09 "]
["10 Finance, insurance and related business administrative occupations",29.32,25.199463276836159,31.499329096045198,37.79919491525424,2021,null,"10 "]
["11 Office support occupations",23.37,20.085656779661019,25.107070974576274,30.128485169491526,2021,null,"11 "]
["12 Distribution, tracking and scheduling co-ordination occupations",23.84,20.489604519774012,25.612005649717517,30.734406779661018,2021,null,"12 "]
["13 Natural and applied sciences and related occupations",39.99,34.369936440677968,42.962420550847462,51.554904661016948,2021,null,"13 "]
["14 Professional occupations in natural and applied sciences",43.84,37.678870056497175,47.098587570621469,56.518305084745762,2021,null,"14 "]
["15 Technical occupations related to natural and applied sciences",33.28,28.602937853107345,35.753672316384183,42.904406779661016,2021,null,"15 "]
["16 Health occupations",31.85,27.373905367231639,34.21738170903955,41.060858050847457,2021,null,"16 "]
["17 Professional occupations in nursing",39.590000000000003,34.026151129943507,42.532688912429386,51.039226694915257,2021,null,"17 "]
["18 Professional occupations in health (except nursing)",41.61,35.76226694915254,44.702833686440677,53.643400423728806,2021,null,"18 "]
["19 Technical occupations in health",29.79,25.603411016949153,32.004263771186444,38.405116525423729,2021,null,"19 "]
["20 Assisting occupations in support of health services",22.16,19.045706214689265,23.80713276836158,28.568559322033899,2021,null,"20 "]
["21 Occupations in education, law and social, community and government services",35.36,30.390621468926554,37.988276836158192,45.585932203389831,2021,null,"21 "]
["22 Professional occupations in education services",39.97,34.352747175141239,42.940933968926551,51.529120762711855,2021,null,"22 "]
["23 Professional occupations in law and social, community and government services",40.03,34.404314971751411,43.005393714689262,51.60647245762712,2021,null,"23 "]
["24 Paraprofessional occupations in legal, social, community and education services",23.9,20.541172316384181,25.676465395480225,30.811758474576273,2021,null,"24 "]
["25 Occupations in front-line public protection services",44.35,38.117196327683615,47.646495409604519,57.175794491525423,2021,null,"25 "]
["26 Care providers and educational, legal and public protection support occupations",23.86,20.506793785310734,25.633492231638417,30.760190677966101,2021,null,"26 "]
["27 Occupations in art, culture, recreation and sport",28.38,24.391567796610168,30.489459745762709,36.587351694915256,2021,null,"27 "]
["28 Professional occupations in art and culture",32.799999999999997,28.190395480225988,35.237994350282484,42.285593220338981,2021,null,"28 "]
["29 Technical occupations in art, culture, recreation and sport",26.58,22.844533898305084,28.555667372881356,34.266800847457624,2021,null,"29 "]
["30 Sales and service occupations",19.55,16.802507062146894,21.003133827683619,25.203760593220341,2021,null,"30 "]
["31 Retail sales supervisors and specialized sales occupations",25.49,21.90771892655367,27.384648658192088,32.861578389830505,2021,null,"31 "]
["32 Service supervisors and specialized service occupations",19.84,17.051751412429379,21.314689265536725,25.577627118644067,2021,null,"32 "]
["33 Sales representatives and salespersons - wholesale and retail trade",20.440000000000001,17.567429378531074,{"$f":"C36*(1+overhead)","v":21.959286723163842},{"$f":"C36*(1+Premium)","v":26.351144067796611},2021,null,{"$f":"MID(A36,1,3)","v":"33 "}]
["34 Service representatives and other customer and personal services occupations",19.670000000000002,16.905642655367235,21.132053319209042,25.358463983050854,2021,null,"34 "]
["35 Sales support occupations",15.45,13.278707627118644,16.598384533898304,19.918061440677967,2021,null,"35 "]
["36 Service support and other service occupations, n.e.c.",17.54,15.074985875706213,18.843732344632766,22.612478813559321,2021,null,"36 "]
["37 Trades, transport and equipment operators and related occupations",28.67,24.640812146892657,30.801015183615821,36.961218220338985,2021,null,"37 "]
["38 Industrial, electrical and construction trades",32.07,27.562987288135595,34.453734110169492,41.344480932203396,2021,null,"38 "]
["39 Maintenance and equipment operation trades",32.549999999999997,27.975529661016946,34.969412076271183,41.963294491525417,2021,null,"39 "]
["40 Other installers, repairers and servicers and material handlers",22.13,19.019922316384179,23.774902895480224,28.529883474576266,2021,null,"40 "]
["41 Transport and heavy equipment operation and related maintenance occupations",24.95,21.443608757062147,26.804510946327685,32.165413135593219,2021,null,"41 "]
["42 Trades helpers, construction labourers and related occupations",24.09,20.70447033898305,25.880587923728811,31.056705508474575,2021,null,"42 "]
["43 Natural resources, agriculture and related production occupations",25.98,22.328855932203389,27.911069915254238,33.49328389830508,2021,null,"43 "]
["44 Supervisors and technical occupations in natural resources, agriculture and related production",35.32,30.356242937853107,37.945303672316385,45.534364406779659,2021,null,"44 "]
["45 Workers in natural resources, agriculture and related production",20.99,18.040134180790957,22.550167725988697,27.060201271186436,2021,null,"45 "]
["46 Harvesting, landscaping and natural resources labourers",21.16,18.186242937853109,22.732803672316386,27.279364406779663,2021,null,"46 "]
["47 Occupations in manufacturing and utilities",24.85,21.357662429378532,26.697078036723166,32.036493644067797,2021,null,"47 "]
["48 Processing, manufacturing and utilities supervisors and central control operators",35.049999999999997,30.124187853107344,37.65523481638418,45.186281779661016,2021,null,"48 "]
["49 Processing and manufacturing machine operators and related production workers",22.37,19.226193502824859,24.032741878531073,28.839290254237291,2021,null,"49 "]
["50 Assemblers in manufacturing",22.94,19.716087570621472,24.645109463276839,29.574131355932209,2021,null,"50 "]
["51 Labourers in processing, manufacturing and utilities",19.61,16.854074858757063,21.067593573446327,25.281112288135596,2021,null,"51 "]
["52 Custom wage 1",0,{"$f":"IF(OR(B55=\"\",F55=\"\"),0,B55*VLOOKUP(PriceYear,CPIYearTable,2)/VLOOKUP(F55,CPIYearTable,2))","v":0},0,0,2012,null,"52 "]
["53 Custom wage 2",0,{"$f":"IF(OR(B56=\"\",F56=\"\"),0,B56*VLOOKUP(PriceYear,CPIYearTable,2)/VLOOKUP(F56,CPIYearTable,2))","v":0},0,0,2012,null,"53 "]
["54 Custom wage 3",0,{"$f":"IF(OR(B57=\"\",F57=\"\"),0,B57*VLOOKUP(PriceYear,CPIYearTable,2)/VLOOKUP(F57,CPIYearTable,2))","v":0},0,0,2012,null,"54 "]
["55 Custom wage 4",0,0,0,0,2012,null,"55 "]
["56 Custom wage 5",0,0,0,0,2012,null,"56 "]
["57 Custom wage 6",0,0,0,0,2012,null,"57 "]
["58 Custom wage 7",0,0,0,0,2012,null,"58 "]
["59 Custom wage 8",0,0,0,0,2012,null,"59 "]
["60 Custom wage 9",0,0,0,0,2012,null,"60 "]
["61 Custom wage 10",0,0,0,0,2012,null,"61 "]

{"sheet":"Version History","index":6,"n_rows":68,"n_cols":3,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MAX(A3:A82)","v":3.6},"Version History",{"$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."]
[2.2999999999999998,"2016-11-24","fixes an issue that sometimes caused the calculator to crash on opening."]
[2.4,"2017-09-11","Fixes version check bug that caused web-query to not match current version available on Gcpedia"]
[3,"2019-02-19T14:26:34.410","Combines administrative burden cost and compliance cost tabs together. Updates Occupational rates to 2018 values and adds a CPI index to allow user to set price year. Allows stakeholder groups to be classified as business or non-business. Creates three new reports, one for a period report that includes both compliance and adminstrative cost, one to facilitate the use of pivot tables, and one that is consistent with the new SBL requirements."]
[3.1,"2020-06-09","Updates business counts with information from 2017 NAICS version codes based on business counts current to June, 2018."]
[3.2,"2020-10-21","Replaces popcorrect custom function with new equations for calculating equivalent period factors which account for custom timing and population growth rates of stakeholder groups. This new equation assumes that frequency counts begin in the first year selected in the custom count rather than the year the regulation is registered. This version also corrects uncorrect totals in the business count tables for all industries. "]
[3.3,"2021-06-22","Updated custom wages to allow for CPI adjustments - this also required adding price year for custom wages."]
[3.3,"2021-12-22","Replaced all custom functions in formulas with standard excel functions. This allows results of calculations to be completed and displayed even when macros are disabled."]
[3.4,"2022-05-19","Added code to change user input from french to english selections when interface language is changed. Updated wage information to 2021 data."]
[null,"2022-07-13","New wage data entered based on 2021 price levels. Wage data added as a dynamic link to GCWiki. Custom stakeholder form adjusted to default to custom counts and hide NAICS selection list, unless selected."]
[3.5,"2023-01-31","Changed links from Gcpedia to Gcwiki - added possibility to associate a capital cost with a price year. Policy documents, including hosting of the RCC were transferred over to GCWiki."]
[null,"2023-02-21","Added scripts to reorder worksheet tabs when file is opened to maintain ordinal assumptions of VBA code references. Added reference names to sheets (different than those visible) and started to use these names to replace index references in VBA code. This will prevent code errors if the user reorders tabs in the RCC."]
[3.6,"2023-03-22","Updated business counts to Dec 2022 data."]

{"sheet":"Controls","index":7,"n_rows":162,"n_cols":17,"rows_kept":162,"cut":false,"hidden":true,"merged":[]}
["MAXFREQUENCY",52,null,null,null,"Set the year here for discounting as required by the RTRA.",null,null,null,null,"Overhead  Adjustment"]
["Language",null,null,null,null,{"$f":"ZeroYear","v":2012},null,null,null,null,"Labour",null,0.25]
[null,null,null,null,null,"Set the price year to be used for the analysis.",null,null,null,null,"Outsourced Labour Premium",null,0.5]
["Yes",null,null,null,null,{"$f":"PriceYear","v":2012},{"$f":"'Stakeholder Profile'!C23","v":"1. Small Stakeholders"},null,null,"Include",null,"Set (Cell D7)",null,null,"New Entrants"]
["No",null,null,null,null,"Adjustment Value",{"$f":"'Stakeholder Profile'!D23","v":"2. Medium and Large Stakeholders"},null,null,"Exclude",null,"Perpetual",null,1,"Include",true,true]
["Training Wheels Version?",true,null,null,null,{"$f":"VLOOKUP(PriceYear,CPIYearTable,2)/VLOOKUP(WageYear,CPIYearTable,2)","v":0.8594632768361582},{"$f":"'Stakeholder Profile'!E23","v":"3. All Stakeholders"},null,null,null,null,null,null,2,"Exclude",false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Only"]
["Regulation Type:"]
["IN"]
["OUT",null,null,null,null,null,null,null,null,null,null,null,null,"Stakeholder count:"]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF('Stakeholder Profile'!B25:B54,\"<>Empty/Vide\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Count"]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTA(Costs!B8:B117)","v":0}]
["Cost Types"]
["1. Administrative Cost",null,null,null,null,null,null,null,null,null,"Returning and reporting or submitting informations"]
["2. Compliance Cost",null,null,null,null,null,null,null,null,null,"Authorizations"]
[null,null,null,null,null,null,null,null,null,null,"Notification of activities"]
["Wage Holder",20,null,null,null,null,null,null,null,null,"Familiarization with the information obligation"]
["LabourTime",null,null,null,null,null,null,null,null,null,"Information retrieval"]
["LabourFrequency",null,null,null,null,null,null,null,null,null,"Calculation, assessment and checking"]
["CapitalUnits",null,null,null,null,null,null,null,null,null,"Meetings"]
["CapitalFrequency",null,null,null,null,null,null,null,null,null,"Copying, distribution, filing, etc"]
["Temp custom wage",null,null,null,null,null,null,null,null,null,"Enforcement, audits and inspections"]
["Temp Small Biz Count",null,null,null,null,null,null,null,null,null,"Other"]
["Temp Large Biz Count"]
[null,null,null,null,null,"Rounding"]
[null,null,null,null,null,"0 digit"]
[null,null,null,null,null,"1 digit"]
[null,null,null,null,null,"2 digits"]
[null,null,null,null,null,"3 digits"]
[null,null,null,null,null,"4 digits"]
[null,null,null,null,null,"5 digits"]
[null,null,null,null,null,"6 digits"]
[null,null,null,null,null,"7 digits"]
[null,null,null,null,null,"8 digits"]
[null,null,null,null,null,"9 digits"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Year Start (name = year_start)"]
[null,null,null,null,null,1,{"$f":"FiscalYear","v":2024}]
[null,null,null,null,null,2,{"$f":"IF(G93=\"\",\"\",IF(G93=FiscalYear+Timeperiod,\"\",G93+1))","v":2025}]
[null,null,null,null,null,3,2026]
[null,null,null,null,null,4,2027]
[null,null,null,null,null,5,2028]
[null,null,null,null,null,6,2029]
[null,null,null,null,null,7,2030]
[null,null,null,null,null,8,2031]
[null,null,null,null,null,9,2032]
[null,null,null,null,null,10,2033]
[null,null,null,null,null,11,2034]
[null,null,null,null,null,12,""]
[null,null,null,null,null,13,""]
[null,null,null,null,null,14,""]
[null,null,null,null,null,15,""]
[null,null,null,null,null,16,""]
[null,null,null,null,null,17,""]
[null,null,null,null,null,18,""]
[null,null,null,null,null,19,""]
[null,null,null,null,null,20,""]
[null,null,null,null,null,21,""]
[null,null,null,null,null,22,""]
[null,null,null,null,null,23,""]
["Internal/External",null,null,null,null,24,""]
["Internal",null,null,null,null,25,""]
["External",null,null,null,null,26,""]
[null,null,null,null,null,27,""]
[null,null,null,null,null,28,""]
[null,null,null,null,null,29,""]
[null,null,null,null,null,30,""]
[null,null,null,null,null,31,""]
[null,null,null,null,null,32,""]
[null,null,null,null,null,33,""]
["Ongoing/One-Time",null,null,null,null,34,""]
["1. Upfront",null,null,null,null,35,""]
["2. Ongoing",null,null,null,null,36,""]
["3. Custom",null,null,null,null,37,""]
[null,null,null,null,null,38,""]
[null,null,null,null,null,39,""]
[null,null,null,null,null,40,""]
[null,null,null,null,null,41,""]
[null,null,null,null,null,42,""]
[null,null,null,null,null,43,""]
[null,null,null,null,null,44,""]
[null,null,null,null,null,45,""]
["Administrative Tasks",null,null,null,null,46,""]
["Learning about regulatory requirement","Becoming familiar with requirements of regulation",null,null,null,47,""]
["Retreiving information","Retrieving information in order to comply to information requirment",null,null,null,48,""]
["Assessment","What information is necessary for the the public authorities",null,null,null,49,""]
["Calculation",null,null,null,null,50,""]
["Presentation",null,null,null,null,51,""]
["Meetings",null,null,null,null,52,""]
["Settlement/Payment",null,null,null,null,53,""]
["Cooperation with inspectors",null,null,null,null,54,""]
[null,null,null,null,null,55,""]
[null,null,null,null,null,56,""]
[null,null,null,null,null,57,""]
[null,null,null,null,null,58,""]
[null,null,null,null,null,59,""]
[null,null,null,null,null,60,""]
[null,null,null,null,null,61,""]
[null,null,null,null,null,62,""]
[null,null,null,null,null,63,""]
[null,null,null,null,null,64,""]
[null,null,null,null,null,65,""]
[null,null,null,null,null,66,{"$f":"IF(G157=\"\",\"\",IF(G157=FiscalYear+Timeperiod,\"\",G157+1))","v":""}]
[null,null,null,null,null,67,{"$f":"IF(G158=\"\",\"\",IF(G158=FiscalYear+Timeperiod,\"\",G158+1))","v":""}]
[null,null,null,null,null,68,{"$f":"IF(G159=\"\",\"\",IF(G159=FiscalYear+Timeperiod,\"\",G159+1))","v":""}]
[null,null,null,null,null,69,{"$f":"IF(G160=\"\",\"\",IF(G160=FiscalYear+Timeperiod,\"\",G160+1))","v":""}]
[null,null,null,null,null,70,{"$f":"IF(G161=\"\",\"\",IF(G161=FiscalYear+Timeperiod,\"\",G161+1))","v":""}]

{"sheet":"Translations","index":8,"n_rows":311,"n_cols":20,"rows_kept":311,"cut":false,"hidden":false,"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"]
["Cell",1,"$A$2","For Support Contact:","Pour obtenir de l'aide, veuillez communiquer avec :",null,1,"Please enter an activity title!","Veuillez entrer le titre de l'activité!",null,null,null,null,null,"Cell",null,"DetailFrm","LblLeadDepartment","Regulation Lead Department:","Ministère responsable du règlement :"]
["Cell",1,"$A$3","Initial model based on the \"Regulatory Cost Model\", developed by the Government of Alberta, Regulatory Review Secretariat. Model adapted for the Government of Canada by the Regulatory Affairs Sector of the Treasury Board of Canada Secretariat.  ","Le modèle initial est fondé sur le « Regulatory Cost Model » (modèle de coûts de la réglementation), élaboré par le Secrétariat d'examen réglementaire du gouvernement de l'Alberta. Le modèle est adapté au gouvernement du Canada par le Secteur des affaires réglementaires du Secrétariat du Conseil du Trésor du Canada. ",null,2,"Please enter a valid number of hours!","Veuillez entrer un nombre d'heures valide!",null,null,null,null,null,"Button",null,"DetailFrm","LblRegName","Regulation Name:","Nom du règlement :"]
["Cell",1,"$A$4","Objective: ","Objectif :",null,3,"Please enter a valid Frequency!","Veuillez entrer une fréquence valide!",null,null,null,null,null,"Sheet",null,"DetailFrm","LblScenario","Scenario Type:","Type de scénario :"]
["Cell",1,"$A$5","Version Date:","Date de la version actuelle :",null,4,"Something wrong has happened, please check the validity of your inputs and try again.","Un problème est survenu, veuillez vérifier la validité des données que vous avez entrées et essayer à nouveau.",null,null,null,null,null,"Form Control",null,"DetailFrm","LblDescription","Regulation Description:","Description du règlement :"]
["Cell",1,"$A$6","Methodology:","Méthode :",null,5,"Please Enter a number between 0 and 1!","Veuillez entrer un chiffre entre 0 et 1!",null,null,null,null,null,null,null,"DetailFrm","LblStartYear","Year regulation will be registered (B):","Année de début du règlement (B) :"]
["Cell",1,"$A$8","Refer to the TBS Guides for the one-for-one rule and the small business lens for definitions and instructions on the one-for-one rule and the small business lens. ","Reportez-vous aux guides du SCT en ce qui concerne la règle d'un pour un et la Lentille de petites entreprises pour obtenir les définitions et les instructions au sujet de ces dernières.",null,6,"Please Enter a number!","Veuillez entrer un nombre!",null,null,null,null,null,null,null,"DetailFrm","LblTimePeriod","Time (in years) to analysis:","Temps (en années) consacré à l'analyse :"]
["Cell",1,"$B$4","Quantify and monetize (1) the direct administrative costs associated with INs and OUTs under the one-for-one rule, and (2) the direct compliance and administrative costs associated with flexible options for the small business lens.","Quantifier et monétiser (1) les coûts administratifs directs associés aux AJOUTS et aux SUPPRESSIONS dans le cadre de la règle d'un pour un, et (2) les coûts administratifs et de conformité directs associés aux options flexibles de la Lentille des petites entreprises.",null,7,"Are you sure? Loading a new scenario will clear current RCC data?","Êtes-vous sûr? Le fait de charger un nouveau scénario effacera les données actuelles du Calculateur des coûts de la réglementation.",null,null,null,null,null,null,null,"DetailFrm","LblDiscountRate","Discount Rate:","Taux d'actualisation :"]
["Cell",1,"$B$6","Standard Cost Model:","Modèle des coûts standard :",null,"8a","An Error occured loading the scenario file ","Une erreur s'est produite au moment du chargement du fichier de scénario",null,null,null,null,null,null,null,"DetailFrm","LblExplain","If this is a new scenario, enter or edit the details below and click \"confirm details\".  To confirm the scenario and move immediately to adding stakeholder groups, click \"Confirm & Add Group\".  If you wish to import an existing scenario, do so by clicking \"Load Scenario\", and selecting the scenario file.","S'il s'agit d'un nouveau scénario, veuillez entrer ou modifier les détails ci-dessous et cliquer sur « Confirmer les détails ». Pour confirmer le scénario et passer immédiatement à l'ajout de groupes d'intervenants, veuillez cliquer sur « Confirmer et ajouter un groupe ». Si vous souhaitez importer un scénario existant, veuillez cliquer sur « Charger un scénario » et sélectionner le fichier de scénario."]
["Cell",1,"A1","=CONCATENATE(\"Regulatory Costing Calculator V\", VersionNumber)","=CONCATENATE(\"Calculateur des coûts de la réglementation V\", VersionNumber)",null,"8b",", data may not have been loaded correctly!",", les données n'ont pas été chargées correctement!",null,null,null,null,null,null,null,"DetailFrm","Contact","General and Technical Enquiries: CORE-CCR@TBS-SCT.GC.CA","Questions de nature générale et technique : CORE-CCR@TBS-SCT.GC.CA"]
["Cell",1,"A11","Initiative Profile","Profil de l'initiative",null,9,"Please Enter a number between 0 and 100!","Veuillez entrer un chiffre entre 0 et 100!",null,null,null,null,null,null,null,"DetailFrm","Title",{"$f":"CONCATENATE(\"Regulatory Costing Calculator \", VersionNumber)","v":"Regulatory Costing Calculator 3.6"},{"$f":"CONCATENATE(\"Calculateur des coûts de la réglementation \", VersionNumber)","v":"Calculateur des coûts de la réglementation 3.6"}]
["Cell",1,"B13","Name of regulatory change:","Nom de la modification réglementaire :",null,"10a","Group ","Le groupe",null,null,null,null,null,null,null,"DetailFrm","LblConfirm","Confirm Details","Confirmer les détails"]
["Cell",1,"B15","Select type:","Sélectionner le type :",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"]
["Cell",1,"B17","Responsible Department (s):","Ministères responsables :",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"]
["Cell",1,"B19","Brief description of the regulation:","Brève description du règlement :",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 :"]
["Cell",1,"B21","Year of registration (YYYY):","Année de l'enregistrement (AAAA) :",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 :"]
["Cell",1,"B23","=Concatenate(\"Time period for the analysis (minimum \", RTRRTimePeriod, \" years):\")","=Concatenate(\"Période de l'analyse (minimum de \", RTRRTimePeriod, \" ans) :\")",null,"14a","Current contents of '","Le contenu de <",null,null,null,null,null,null,null,"CustomGroup","BizCountFrame","3. Count of Stakeholders:","3. Nombre d'intervenants :"]
["Cell",1,"B26","=Concatenate(\"Discount rate for the analysis (\",RTRRDiscount*100,\"%)\")","=Concatenate(\"Taux d'actualisation pour l'analyse (\",RTRRDiscount*100,\" %)\")",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"]
["Cell",1,"C12","Basic information","Renseignements de base",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 "]
["Cell",1,"C25",null,null,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 Stakeholder Counts:","4a. Entrez le nombre adapté d'intervenants :"]
["Button",1,"ClearScenarioButton","Clear Scenario","Effacer le scénario",null,"16b",". Unable to complete consolidation."," . Impossible d'exécuter le regroupement.",null,null,null,null,null,null,null,"CustomGroup","LblSmall","Small:","Petites :"]
["Cell",1,"D12","Assumptions / notes","Suppositions et remarques",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 :"]
["Cell",1,"D20","Year must be a whole number greater than 2012.","L'année doit être un nombre entier supérieur à 2012.",null,18,"Confirm Deletion?","Confirmer la suppression?",null,null,null,null,null,null,null,"CustomGroup","LblTotal","Total (E):","Total (E) :"]
["Cell",1,"D23","=Concatenate(\"Enter the time period for the analysis, in years. This is the period over which costs will be discounted (min. \", RTRRTimePeriod, \" years). For the one-for-one rule, the time period must be \", RTRRTimePeriod, \" years.\")","=Concatenate(\"Entrez la période de temps pour l'analyse, dans les années. Ceci est la période pendant laquelle les coûts seront actualisés (min. \", RTRRTimePeriod, \" ans). Pour la règle d'un-pour-un, la période de temps doit être de \", RTRRTimePeriod, \" ans.\")",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",1,"D26","=Concatenate(\"Enter the discount rate for the analysis in %. For the one-for-one rule, the discount rate must be set at \", RTRRDiscount*100,\"%\", \", whether the regulatory change assessed is an IN or an OUT.\") ","=Concatenate(\"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 \", RTRRDiscount*100,\" %, peu importe si le changement de réglementation évaluée est un ajout ou une suppression.\")",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 :"]
["Button",1,"ExportScenarioButton","Save Scenario","Exporter le scénario",null,21,"There are no items to edit!","Il n'y a aucun élément à modifier!",null,null,null,null,null,null,null,"CustomGroup","BtnCancel","CANCEL","ANNULER"]
["Button",1,"ImportScenarioButton","Load Scenario","Charger un scénario",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"]
["Button",1,"LanguageButton2","Français","English",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"]
["Button",1,"UpdateButton","Check for a New Version of the Calculator","Vérifiez si une nouvelle version de la calculatrice est disponible",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,"CCFrm","LblActivityName","1. Activity Name","1. Nom de l'activité"]
["Sheet",1,null,"Initiative Details","Détails de l'initiative",null,25,"You are using the most recent version.","Vous utilisez la version la plus récente.",null,null,null,null,null,null,null,"CCFrm","LblStakeholder","2. Stakeholder Group","2. Groupe d'intervenants"]
["Button",1,"DetailsBtn","Set Details","Etablir les details",null,26,{"$f":" CONCATENATE(\"Support Request for the Regulatory Costing Calculator. \",Department, \", \",Name,\".\")","v":"Support Request for the Regulatory Costing Calculator. , ."},{"$f":" CONCATENATE(\"Demande de support pour la calculateur des coûts de la réglementation. \",Department, \", \",Name,\".\")","v":"Demande de support pour la calculateur des coûts de la réglementation. , ."},null,null,null,null,null,null,null,"CCFrm","LblBizSize","3. Stakeholder Size ","3. Taille de l'intervenant"]
["Cell",2,"$A$1","The Regulatory Costing Calculator - Treasury Board of Canada Secretariat","Calculateur des coûts de la réglementation – Secrétariat du Conseil du Trésor du Canada",null,27,"Enter your message here.  The last saved version of the Regulatory Costing Calculator will also be sent as an attachment.","Entrez votre message ici. La dernière version enregistrée de la calculatrice  sera également envoyé.",null,null,null,null,null,null,null,"CCFrm","LblProportionImpacted","4. Proportion Impacted","4. Proportion touchée"]
["Cell",2,"$B$56","Non-Business","Non-enterprise",null,28,"Send Message to the Developer","Envoyer un courriel au développeur",null,null,null,null,null,null,null,"CCFrm","LblTiming","5. Timing","5. Calendrier"]
["Cell",2,"$B$57","All Groups","Tous les groupes",null,29,"I've got some questions on the Calculator.","J'ai quelques questions sur la calculatrice.",null,null,null,null,null,null,null,"CCFrm","StartLabel","a. Start Year","a. Année de début"]
["Cell",2,"$N$23","Total Present Value","Valeur actualisée",null,30,"Something bad has happened.  Do you want to send this file, with information on the error , to the developer?","Quelque chose de mauvais est arrivé. Voulez-vous envoyer ce fichier, avec des informations sur l'erreur, au développeur?",null,null,null,null,null,null,null,"CCFrm","EndLabel","b. End Year","b. Année de fin"]
["Cell",2,"$N$24","Administrative Costs","Coûts administratifs",null,31,"Cutting content causes cell reference errors in formulas. Please use copy and paste to move a cell's contents.","Couper le contenu provoque des erreurs de référence de cellule dans les formules. Veuillez utiliser copier et coller pour déplacer le contenu d'une cellule.",null,null,null,null,null,null,null,"CCFrm","LblNewEntrants","c. New Entrants","c. Nouvelles entreprises"]
["Cell",2,"$O$24","Compliance Costs","Coûts de conformité",null,32,"Please select an item!","Veuillez sélectionner un élément !",null,null,null,null,null,null,null,"CCFrm","LblCapital","Capital Costs","Coûts en capital"]
["Cell",2,"$P$23","Annualized","Valeur annualisée",null,33,"Positive","Positif",null,null,null,null,null,null,null,"CCFrm","LblNoUnits","9. Number of Units","9. Nombre d'unités"]
["Cell",2,"$P$24","TOTAL","TOTAL",null,34,"Negative","Négatif",null,null,null,null,null,null,null,"CCFrm","LblCostPerUnit","10. Cost per Unit","10. Coût par unité"]
["Cell",2,"$Q$24","Administrative Costs","Coûts administratifs",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblFrequencyCapital","11. Frequency (x/year)","11. Fréquence (x/année)"]
["Cell",2,"$R$24","Compliance Costs","Coûts de conformité",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblLabour","Labour Costs","Coûts de la main-d'œuvre"]
["Cell",2,"A1","The Regulatory Costing Calculator - Treasury Board of Canada Secretariat","Calculateur des coûts de la réglementation – Secrétariat du Conseil du Trésor du Canada",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblStaffLevel","6. Staff Level","6. Niveau du personnel"]
["Cell",2,"A20","Number of Stakeholders, by group and size","Nombre d'intervenants, par groupe et taille",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblIntExt","a. Internal/External","a. Interne ou externe"]
["Cell",2,"B55","Business","Enterprise",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblHours","7. Time (Hours)","7. Temps (heures)"]
["Cell",2,"B58","List of industries impacted (do not enter data here):","Liste des industries touchées (ne pas entrer de données ici)",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblFrequencyLabour","8. Frequency (x/year)","8. Fréquence (x/année)"]
["Cell",2,"B59","Industry","Industrie",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblDescribe","13. Description & Explanation of Assumptions:","12. Description et explication des suppositions :"]
["Cell",2,"B61","All Selected Industries","Toutes les industries sélectionnées",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","OpenButton","Update & Add New","Ajouter et ouvrir"]
["Cell",2,"C23","1. Small Stakeholders","1. Petites intervenants",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","OKButton","Update","Ajouter et fermer"]
["Cell",2,"C59","1. Small Stakeholders","1. Petites intervenants",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","CancelButton","Close","Fermer"]
["Button",2,"ClearGroupsButton","Clear Groups","Effacer les groupes",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LblActivityType","Select type","Sélectionner le type"]
["Button",2,"CreateGroupButton","Create a Group","Créer un groupe",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","LblScen1","Scenario 1","Scénario 1"]
["Cell",2,"D23","2. Medium and Large Stakeholders","2. Moyennes et grandes intervenants",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","LblScen2","Scenario 2","Scénario 2"]
["Cell",2,"D59","2. Medium and Large Stakeholders","2. Moyennes et grandes intervenants",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","LblScen3","Scenario 3","Scénario 3"]
["Cell",2,"E23","3. All Stakeholders","3. Toutes les intervenants",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","LblScen4","Scenario 4","Scénario 4"]
["Cell",2,"E24","ALL","TOUT",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","LblScen5","Scenario 5","Scénario 5"]
["Cell",2,"E59","3. All Stakeholders","3. Toutes les intervenants",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonAggregate","Aggregate Scenarios","Regrouper les scénarios"]
["Cell",2,"F23","Growth Rate","Taux de croissance",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonCancel","CANCEL","ANNULER"]
["Cell",2,"F24","ALL","TOUT",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonBrowse1","BROWSE","PARCOURIR"]
["Button",2,"RestoreGroupsButton","Restore Groups","Restaurer les groupes",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonBrowse2","BROWSE","PARCOURIR"]
["Sheet",2,null,"Stakeholder Profile","Profil d intervenants",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonBrowse3","BROWSE","PARCOURIR"]
["Button",2,"EditGroupButton","Edit Groups","Modifier les groupes",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonBrowse4","BROWSE","PARCOURIR"]
["Cell",2,"$Q$23","Annualized","Moyenne annualisée",null,null,null,null,null,null,null,null,null,null,null,"ScenarioSelect","ButtonBrowse5","BROWSE","PARCOURIR"]
["Cell",2,"$G$23","Is a Business","C'est une enterprise?",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","AddNewEntrants","Include costs for new entrants in calculations?","Inclure les coûts pour les nouvelles entreprises dans les calculs?"]
["Cell",2,"$G$24","ALL","TOUT",null,null,null,null,null,null,null,null,null,null,null,"SelectAB","ButtonCancel","Cancel","Annuler"]
["Cell",3,"$A$1","The Regulatory Costing Calculator - Treasury Board of Canada Secretariat","Calculateur des coûts de la réglementation – Secrétariat du Conseil du Trésor du Canada",null,null,null,null,null,null,null,null,null,null,null,"SelectAB","ButtonEdit","Edit","Modifier"]
["Cell",3,"$A$2","Regulatory Costs","Coûts réglementaire",null,null,null,null,null,null,null,null,null,null,null,"SelectAB","ButtonDelete","Delete","Effacer"]
["Cell",3,"$A$7","Number","Nombre",null,null,null,null,null,null,null,null,null,null,null,"SelectCC","ButtonCancel","Cancel","Annuler"]
["Cell",3,"$AF$7","Capital costs","Coûts d'immobilisation",null,null,null,null,null,null,null,null,null,null,null,"SelectCC","ButtonEdit","Edit","Modifier"]
["Cell",3,"$AF$6","Periodic factor","Facteur périodique",null,null,null,null,null,null,null,null,null,null,null,"SelectCC","ButtonDelete","Delete","Effacer"]
["Cell",3,"$AG$7","Labour costs","Coûts de la main-d'œuvre",null,null,null,null,null,null,null,null,null,null,null,"CustomGroup","Nonlinear","Custom Growth","Croissance personnalisé"]
["Cell",3,"$AH$6","Total costs (all business sizes)","Coûts totaux (entreprises de toute taille)",null,null,null,null,null,null,null,null,null,null,null,"CustomGroup","IsBusiness","6. This stakeholder is a business","6. Ces d'intervenants sont les enterprises"]
["Cell",3,"$AH$7","Upfront costs (first year)","Coûts initiaux (première année)",null,null,null,null,null,null,null,null,null,null,null,"SelectSH","ButtonCancel","Cancel","Annuler"]
["Cell",3,"$AI$7","Total present value (all costs)","Valeur actualisée totale (tous les coûts)",null,null,null,null,null,null,null,null,null,null,null,"SelectSH","ButtonEdit","Edit","Modifier"]
["Cell",3,"$AJ$7","Annualized (all costs)","Tous les coûts annualisés",null,null,null,null,null,null,null,null,null,null,null,"SelectSH","ButtonDelete","Delete","Effacer"]
["Cell",3,"$AL$6","Total costs (small businesses)","Coûts totaux (petites entreprises)",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","LblUpdate","Update Changes","Mis à jour les changements"]
["Cell",3,"$AL$7","Upfront costs (first year)","Coûts initiaux (première année)",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","LblCancel","Cancel Changes","Annuler les changements"]
["Cell",3,"$AM$7","Total present value (all costs)","Valeur actualisée totale (tous les coûts)",null,null,null,null,null,null,null,null,null,null,null,"DetailFrm","PriceYearLbl","Price Year","Année du prix"]
["Cell",3,"$AN$7","Annualized (all costs)","Tous les coûts annualisés",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","YearLbl","Year","Année"]
["Cell",3,"$AP$6","Total costs (medium and large businesses)","Coûts totaux (moyennes et grandes entreprises)",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","SmallLbl","Small","Petit"]
["Cell",3,"$AP$7","Upfront costs (first year)","Coûts initiaux (première année)",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","MediumLbl","Medium","Moyen"]
["Cell",3,"$AQ$7","Total present value (all costs)","Valeur actualisée totale (tous les coûts)",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","OKButton","OK","OK"]
["Cell",3,"$AR$7","Annualized (all costs)","Tous les coûts annualisés",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","CancelBtn","Cancel","Annuler"]
["Cell",3,"$AT$7","Annual Growth Rate","Taux de croissance annuel",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","Year1",1,1]
["Cell",3,"$AU$6","Adjusted Business Counts - Labour","Nombres ajustés d'entreprises – coûts de la main-d'œuvre",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","Year2",2,2]
["Cell",3,"$AU$7","Small","Petites entreprises",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","Year3",3,3]
["Cell",3,"$AV$7","Medium+","Moyennes et grandes entreprises",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","Year4",4,4]
["Cell",3,"$AW$7","Total","Total",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","Year5",5,5]
["Cell",3,"$AX$6","Adjusted Business Counts - Capital","Nombres ajustés d'entreprises – coûts d'immobilisation",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","Year6",6,6]
["Cell",3,"$AX$7","Small","Petites entreprises",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","Year7",7,7]
["Cell",3,"$AY$7","Medium+","Moyennes et grandes entreprises",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","Year8",8,8]
["Cell",3,"$AZ$7","Totals","Totaux",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","Year9",9,9]
["Cell",3,"$B$7","Description","Description",null,null,null,null,null,null,null,null,null,null,null,"nonlinearfrm","Year10",10,10]
["Cell",3,"$BA$6","Adjusted Business Counts - Labour","Nombres ajustés d'entreprises – coûts de la main-d'œuvre",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","PriceYearLbl","Select wage from list. Edit the name, value and price year, then update.",{"$f":"CONCATENATE(\"Sélectionnez le salaire dans la liste, puis le modifiez en utilisant les prix de \", PriceYear, \".\")","v":"Sélectionnez le salaire dans la liste, puis le modifiez en utilisant les prix de 2012."}]
["Cell",3,"$BA$7","New Entrants Period 0 - Small","Nouvelles entreprises - Période 0 - Petites",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","OHLbl","Internal Premium","Prime interne"]
["Cell",3,"$BB$7","New Entrants Period 0 - Medium+","Nouvelles entreprises - Période 0 - Moyennes et grandes entreprises",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","PremLbl","External Premium","Prime externe"]
["Cell",3,"$BC$7","New Entrants Period 0 - Total","\nNouvelles entreprises - Période 0 - Totaux",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","OverheadFrm","Overhead","Frais généraux"]
["Cell",3,"$BD$6","Adjusted Count of Businesses - Capital","Nombres ajustés d'entreprises – coûts d'immobilisation",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","UpLoadWage","Update Selection","Mis à jour la sélection"]
["Cell",3,"$BD$7","New Entrants Period 0 - Small","Nouvelles entreprises - Période 0 - Petites",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","DownLoadWage","Edit Selection","réviser la sélection"]
["Cell",3,"$BE$7","New Entrants Period 0 - Medium+","Nouvelles entreprises - Période 0 - Moyennes et grandes entreprises",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","WageNameLbl","Name","Nom"]
["Cell",3,"$BF$7","New Entrants Period 0 - Total","\nNouvelles entreprises - Période 0 - Totaux",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","WageValueLbl","Value","Valeur"]
["Cell",3,"AB6","Assumptions / Notes","Suppositions et remarques",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","IntLbl","Internal","Interne"]
["Button",3,"AddCCostButton","Add a Cost","Ajouter un coût",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","ExtLbl","External","Externe"]
["Cell",3,"B3","=CONCATENATE(\"Note: all costs are in \", PriceYear, \" Canadian dollars\")","=CONCATENATE(\"Remarque : tous les coûts sont en dollars canadiens de \",PriceYear)",null,null,null,null,null,null,null,null,null,null,null,"SelectCC","InsertCost","Insert","Insèrer"]
["Cell",3,"B4","Discount Rate ","Taux d'actualisation",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","CPIAdjLbl","CPI Adjusted","IPC ajusté"]
["Cell",3,"B6","Activities","Activités",null,null,null,null,null,null,null,null,null,null,null,"CustomWages","YearLbl","Year","Année"]
["Button",3,"ClearCCButton","Clear ALL the Costs","Effacer TOUS les coûts",null,null,null,null,null,null,null,null,null,null,null,"CustomGroup","Instructions","Add information for impacted stakeholders here. If you want to add industry categories for specific North Americain Industrial Classification System (NAICS) business counts, go to the Business Counts tab and follow the instructions there first.  Once you have entered all the stakeholder groups continue to the costs tab."]
["Cell",3,"D6","Timing","Calendrier",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","PriceYearLbl","12. Price Year","12. Année du prix"]
["Cell",3,"D7","Timing","Échelonnement",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","LastCost","<--","<--"]
["Cell",3,"E7","Start Year (starting from)","Année de début (à partir de)",null,null,null,null,null,null,null,null,null,null,null,"CCFrm","NextCost","-->","-->"]
["Button",3,"EditCCButton","Edit a Cost","Modifier les coûts"]
["Cell",3,"F4","Time period (years)","Durée (années)"]
["Cell",3,"F7","End Year (up until but not including)","Année de fin (Jusqu'à, mais non compris)"]
["Cell",3,"H6","Stakeholders impacted","Intervenants touchés"]
["Cell",3,"H7","Stakeholder Group","Groupe d'intervenant"]
["Cell",3,"I7","Stakeholder Size","Taille de l'intervenant"]
["Cell",3,"j7","% of Stakeholders Impacted","% d'intervenants touchés"]
["Cell",3,"K7","UPFRONT TIMING - Include Existing Businesses &  New Entrants? / ONGOING TIMING - Include ONLY New Entrants?","Inclure les nouveaux intervenants?"]
["Cell",3,"L7","# of Small Stakeholders Impacted","Nombre de petites entreprises touchées"]
["Cell",3,"M7","# of Medium & Large Stakeholders Impacted","Nombre de moyennes ou de grandes entreprises touchées"]
["Cell",3,"N7","Total # of Stakeholders Impacted","Nombre total d'intervenants touchés"]
["Cell",3,"P6","Capital Costs","Coûts d'immobilisation"]
["Cell",3,"P7","Number of Units (Leave Blank if N/A)","Nombre d'unités (laisser vide si S.O.)"]
["Cell",3,"Q7","Cost per Unit (Leave Blank if N/A)","Coût par unité (laisser vide si S.O.)"]
["Cell",3,"R7","Frequency (Times per Year)","Fréquence (nombre de fois par année)"]
["Button",3,"RestoreCCButton","Restore Costs","Rétablir les coûts"]
["Cell",3,"T7","=CONCATENATE(\"Cost Per Event (Price, as measured in \", PriceYear, \" CAD)\")","=CONCATENATE(\"Coût par événement (prix, mesuré en \", PriceYear, \" DCA)\")"]
["Cell",3,"U6","Labour costs","Coûts de la main-d'œuvre"]
["Cell",3,"U7","Internal or External Staff?","Personnel interne ou externe?"]
["Cell",3,"V7","Staff Level (leave blank if N/A)","Niveau du personnel (laisser vide si S.O.)"]
["Cell",3,"W7","Time spent (hours)","Temps consacré (heures)"]
["Cell",3,"X7","Frequency (times per year)","Fréquence (nombre de fois par année)"]
["Cell",3,"Y7","Cost Per Hour (including Overhead)","Coût par heure (y compris les coûts indirects)"]
["Cell",3,"Z7","=CONCATENATE(\"Cost Per Event (Price, as measured in \", PriceYear, \" CAD)\")","=CONCATENATE(\"Coût par événement (prix, mesuré en \", PriceYear, \" DCA)\")"]
["Sheet",3,null,"Costs","Coûts"]
["Cell",4,"$A$1","The Regulatory Costing Calculator - Treasury Board of Canada Secretariat","Calculateur des coûts de la réglementation – Secrétariat du Conseil du Trésor du Canada "]
["Cell",4,"$A$19","Regulatory Impact Analysis Statement Results","Résultats signalés dans le RÉSUMÉ DE L’ÉTUDE D’IMPACT DE LA RÉGLEMENTATION"]
["Cell",4,"$A$2","Cost Summary","Sommaire des coûts"]
["Cell",4,"$A$9","SELECT STAKEHOLDER","Selectionez l'intervenant"]
["Cell",4,"$B$10","Business","Enterprise"]
["Cell",4,"$B$12","ALL","Tous"]
["Cell",4,"$B$16","ALL","Tous"]
["Cell",4,"$B$21","(1) One-for-one rule","(1) Règle d'un pour un"]
["Cell",4,"$B$22","=CONCATENATE(\"Price year: \",PriceYear, \" CAD, Discounted to \", zeroyear, \".\")","=CONCATENATE(\"Prix année : \",PriceYear, \" DCA, Valuer actualisée à \", zeroyear, \".\")"]
["Cell",4,"$B$24","Current initiative is an:","Cette inititive est un :"]
["Cell",4,"$B$27","=CONCATENATE(\"Annualized administrative costs\")","Valeur annualisée des coûts liés au fardeau administratif"]
["Cell",4,"$B$29","(applies to administrative costs only)","(applicable aux coûts administratifs seulement)"]
["Cell",4,"$B$29","If proposal is an \"OUT\", these values are decreases in administrative costs","Si la proposition est une suppression, ces valeurs représentent une diminution des coûts administratifs"]
["Cell",4,"$B$3","A. Total Present Values","A. Valeurs actuelles"]
["Cell",4,"$B$34","(2) Small Business Lens","(2) Lentille des petites entreprises"]
["Cell",4,"$B$35","(applies to both administrative and compliance costs)","(applicable aux coûts administratifs et aux coûts de conformité)"]
["Cell",4,"$B$41","Number of small businesses impacted:","Nombre de petites entreprises touchées :"]
["Cell",4,"$B$42","Number of years","Nombre d'années"]
["Cell",4,"$B$45","Compliance costs","Coûts de conformité"]
["Cell",4,"$B$46","Administrative costs","Coûts administratifs"]
["Cell",4,"$B$47","Total costs","Coûts totaux"]
["Cell",4,"$B$48","Cost per small business","Coût moyen par petite entreprise"]
["Cell",4,"$B$43","Base year for costing","Année de base pour l’établissement des coûts"]
["Cell",4,"$B$6","Business","Enterprise"]
["Cell",4,"$B$7","Non-Business","Affaires autres que les entreprises"]
["Cell",4,"$B$8","ALL","Tous"]
["Cell",4,"$B$25","=CONCATENATE(\"Years Since \", ZeroYear)","=CONCATENATE(\"Années depuis \",ZeroYear)"]
["Cell",4,"$C$26","Values to report in Regulatory Impact Analysis Statement:","Valeurs à communiquer dans le Résumé de l'étude d'impact de la réglementation"]
["Cell",4,"$C$4","Small Stakeholders","Petits intervenants"]
["Cell",4,"$C$40","Small business lens summary","Summaire de la lentille des petites entreprises"]
["Cell",4,"$C$44","Annualized","Moyenne annualisée"]
["Cell",4,"$C$5","Average","Moyenne"]
["Cell",4,"$D$44","Total Present Value","Valeur actualisée"]
["Cell",4,"$D$5","Total","Total"]
["Cell",4,"$E$26","Unit of Measure","Unité de mesure"]
["Cell",4,"$E$27","=CONCATENATE(\"Constant \",PriceYear,\" Canadian dollars, Present Value Base Year \",ZeroYear)","=CONCATENATE(\"Dollars constants de \", PriceYear,\", année de base de la valeur actualisée \",ZeroYear)"]
["Cell",4,"$E$28","=CONCATENATE(\"Constant \",PriceYear,\" Canadian dollars, Present Value Base Year \",ZeroYear)","=CONCATENATE(\"Dollars constants de \",PriceYear,\", année de base de la valeur actualisée \",ZeroYear)"]
["Cell",4,"$E$4","Medium and Large Stakeholders","Moyennes et grandes intervenants"]
["Cell",4,"$E$5","Average","Moyenne"]
["Cell",4,"$F$5","Total","Total"]
["Cell",4,"$G$4","All Stakeholders","Toutes les intervenants"]
["Cell",4,"$G$5","Average","Moyenne"]
["Cell",4,"$J$3","B. Annualized Averages","B. Moyennes annualisées"]
["Cell",4,"$K$4","Small Stakeholders","Petites intervenants"]
["Cell",4,"$K$5","Average","Moyenne"]
["Cell",4,"$L$5","Total","Total"]
["Cell",4,"$M$4","Medium and Large Stakeholders","Moyennes et grandes intervenants"]
["Cell",4,"$M$5","Average","Moyenne"]
["Cell",4,"$N$5","Total","Total"]
["Cell",4,"$O$4","All Stakeholders","Toutes les intervenants"]
["Cell",4,"$O$5","Average","Moyenne"]
["Cell",4,"$P$5","Total","Total"]
["Button",4,"Copy141A","Copy one-for-one table","Copier le tableau lié à la règle d'un pour un"]
["Button",4,"CopySBLA","Copy SBL Table","Copier le tableau de la Lentille des petites entreprises"]
["Button",4,"Button 3","Consolidate Scenarios","Consolider les scénarios"]
["Button",4,"Copy141B","Copy one-for-one table","Copier le tableau lié à la règle d'un pour un"]
["Button",4,"CopySBLB","Copy SBL Table","Copier le tableau de la Lentille des petites entreprises"]
["Button",4,"Button 4","Period Report ","Rapport sur les périodes"]
["Button",4,"Button 5","SBL Summary Report","Rapport sommaire de la Lentille des petites entreprises"]
["Sheet",4,null,"Reporting","Reddition de comptes"]
["Button",4,"PivotReportBtn","Pivot Table Report","Tableau croisé"]
["Cell",5,"$A$10","Instructions:","Instructions:"]
["Cell",5,"$A$11","Select the industry sectors affected by your proposal by entering \"1\" next to the industry sector in the \"Selection column\". Use the \"clear selection\" button to clear all choices. The total number of firms based on your selection is automatically updated on the \"Profile\" tab.","Sélectionnez les secteurs de l'industrie touchés par votre proposition en entrant \"1\" à côté du secteur de l'industrie dans la colonne \"Sélection\". Utilisez le bouton \"Effacer la sélection\" pour effacer tous les choix. Le nombre total d'entreprises en fonction de votre sélection est automatiquement mis à jour sur l'onglet \"Profil\"."]
["Cell",5,"$A$15","Selections","Sélections"]
["Cell",5,"$B$15","Industry","Total (Tous les Industries)"]
["Cell",5,"$C$14","Small","Petite"]
["Cell",5,"$D$14","Medium+","Moyenne +"]
["Cell",5,"$E$14","Total","Totaux"]
["Button",5,"ClearNAICS","Clear Selection","Effacer la sélection"]
["Sheet",5,null,"Business Counts","Nombres d'entreprises"]
["Cell",6,"$A$1","Statistics Canada.Table  14-10-0307-01   Employee wages by occupation, annual (formerly CANSIM  282-0152)","Statistique Canada.  Tableau  14-10-0307-01   Salaire des employés selon la profession, données annuelles (anciennement CANSIM  282-0152)"]
["Cell",6,"$C$1","Average Hourly Wage Rate  ($Can)","Salaire horaire moyen ($Can)"]
["Cell",6,"$D$1","Wages based on: \nGeography = Canada\nWages = Average hourly wage rate\nType of work = Both full- and part-time employee\nSex = Both sexes\nAge group = 15 years and over","Salaire horaire moyen basé sur:\n Géographie = Canada\n Salaire 1  = Salaire horaire moyen\n Genre de travail = Ensemble des employés à temp plein est à temps partiel\n Sexe = Les deux sexes\n Groupe d'âge = 15 ans et plus"]
["Cell",6,"$D$2","Internal","Interne"]
["Sheet",6,null,"Labour Costs","Coûts de la main-d'œuvre"]
["Sheet",7,null,"Version History","Historique des versions"]
["Cell",8,"$A$10","OUT","Suppression"]
["Cell",8,"$A$117","Internal","Interne"]
["Cell",8,"$A$118","External","Externe"]
["Cell",8,"$A$11","Other","Autre"]
["Cell",8,"$A$15","1. Administrative Cost","1. Coûts administratifs"]
["Cell",8,"$A$16","2. Compliance Cost","2. Coûts de conformité"]
["Cell",8,"$A$9","IN","Ajout"]
["Cell",8,"$K$15","Returning and reporting or submitting informations","Déclaration et communication de renseignements"]
["Cell",8,"$K$16","Authorizations","Autorisations"]
["Cell",8,"$K$17","Notification of activities","Avis relatifs aux activités"]
["Cell",8,"$K$18","Familiarization with the information obligation","Familiarisation avec les obligations liées à l'information"]
["Cell",8,"$K$19","Information retrieval","Récupération d'information"]
["Cell",8,"$K$20","Calculation, assessment and checking","Calculs, évaluation et vérification"]
["Cell",8,"$K$21","Meetings","Réunions"]
["Cell",8,"$K$22","Copying, distribution, filing, etc","Copie, distribution, classement, etc."]
["Cell",8,"$K$23","Enforcement, audits and inspections","Application, vérifications et inspections"]
["Cell",8,"$K$24","Other","Autres"]
["Cell",8,"$Q$5","TRUE","VRAI"]
["Cell",8,"$Q$6","FALSE","FAUX"]
["Cell",8,"A127","1. Upfront","1. Activité initiale"]
["Cell",8,"A128","2. Ongoing","2. Activité constante"]
["Cell",8,"A129","3. Custom","3. Activité adaptée"]
["Sheet",8,null,"Controls","Contrôles"]
["Cell",1,"$B$20","Price year for the analysis (YYYY):","Prix année pour l'analyse"]
["Cell",6,"$A$4","01 Canada average","01 Moyenne canadianne"]
["Cell",6,"$A$5","02 Management occupations","02 Gestion"]
["Cell",6,"$A$6","03 Senior management occupations","03 Cadres supérieurs/cadres supérieures"]
["Cell",6,"$A$7","04 Specialized middle management occupations","04 Cadres intermédiaires spécialisés/cadres intermédiaires spécialisées"]
["Cell",6,"$A$8","05 Middle management occupations in retail and wholesale trade and customer services","05 Cadres intermédiaires dans le commerce de détail, de gros et des services à la clientèle"]
["Cell",6,"$A$9","06 Middle management occupations in trades, transportation, production and utilities","06 Cadres intermédiaires des métiers, des transports, de la production et des services d'utilité publique"]
["Cell",6,"$A$10","07 Business, finance and administration occupations","07 Affaires, finance et administration"]
["Cell",6,"$A$11","08 Professional occupations in business and finance","08 Personnel professionnel en gestion des affaires et en finance"]
["Cell",6,"$A$12","09 Administrative and financial supervisors and administrative occupations","09 Personnel de supervision du travail administratif et financier et personnel administratif"]
["Cell",6,"$A$13","10 Finance, insurance and related business administrative occupations","10 Personnel en finance, assurance et personnel assimilé en administration des affaires"]
["Cell",6,"$A$14","11 Office support occupations","11 Personnel de soutien de bureau"]
["Cell",6,"$A$15","12 Distribution, tracking and scheduling co-ordination occupations","12 Personnel de coordination de la distribution, du suivi et des horaires"]
["Cell",6,"$A$16","13 Natural and applied sciences and related occupations","13 Sciences naturelles et appliquées et domaines apparentés"]
["Cell",6,"$A$17","14 Professional occupations in natural and applied sciences","14 Personnel professionnel des sciences naturelles et appliquées"]
["Cell",6,"$A$18","15 Technical occupations related to natural and applied sciences","15 Personnel technique assimilé aux sciences naturelles et appliquées"]
["Cell",6,"$A$19","16 Health occupations","16 Secteur de la santé"]
["Cell",6,"$A$20","17 Professional occupations in nursing","17 Personnel professionnel en soins infirmiers"]
["Cell",6,"$A$21","18 Professional occupations in health (except nursing)","18 Personnel professionnel des soins de santé (sauf soins infirmiers)"]
["Cell",6,"$A$22","19 Technical occupations in health","19 Personnel technique des soins de santé"]
["Cell",6,"$A$23","20 Assisting occupations in support of health services","20 Personnel de soutien des services de santé"]
["Cell",6,"$A$24","21 Occupations in education, law and social, community and government services","21 Enseignement, droit et services sociaux, communautaires et gouvernementaux"]
["Cell",6,"$A$25","22 Professional occupations in education services","22 Personnel professionnel en services d'enseignement"]
["Cell",6,"$A$26","23 Professional occupations in law and social, community and government services","23 Personnel professionnel du droit et des services gouvernementaux, sociaux et communautaires"]
["Cell",6,"$A$27","24 Paraprofessional occupations in legal, social, community and education services","24 Personnel paraprofessionnel des services juridiques, sociaux, communautaires et de l'enseignement"]
["Cell",6,"$A$28","25 Occupations in front-line public protection services","25 Personnel des services de protection public de première ligne"]
["Cell",6,"$A$29","26 Care providers and educational, legal and public protection support occupations","26 Dispensateurs/dispensatrices de soins et personnel de soutien en enseignement, en droit et en protection publique"]
["Cell",6,"$A$30","27 Occupations in art, culture, recreation and sport","27 Arts, culture, sports et loisirs"]
["Cell",6,"$A$31","28 Professional occupations in art and culture","28 Personnel professionnel des arts et de la culture"]
["Cell",6,"$A$32","29 Technical occupations in art, culture, recreation and sport","29 Personnel technique des arts, de la culture, des sports et des loisirs"]
["Cell",6,"$A$33","30 Sales and service occupations","30 Vente et services"]
["Cell",6,"$A$34","31 Retail sales supervisors and specialized sales occupations","31 Personnel de supervision des ventes au détail et personnel des ventes spécialisées"]
["Cell",6,"$A$35","32 Service supervisors and specialized service occupations","32 Personnel de supervision en services et personnel de services spécialisés"]
["Cell",6,"$A$36","33 Sales representatives and salespersons - wholesale and retail trade","33 Représentants/représentantes des ventes et vendeurs/vendeuses - commerce de gros et de détail"]
["Cell",6,"$A$37","34 Service representatives and other customer and personal services occupations","34 Représentants/représentantes de services et autre personnel de services à la clientèle et personnalisés"]
["Cell",6,"$A$38","35 Sales support occupations","35 Personnel de soutien des ventes"]
["Cell",6,"$A$39","36 Service support and other service occupations, n.e.c.","36 Personnel de soutien en service et autre personnel de service, n.c.a."]
["Cell",6,"$A$40","37 Trades, transport and equipment operators and related occupations","37 Métiers, transport, machinerie et domaines apparentés"]
["Cell",6,"$A$41","38 Industrial, electrical and construction trades","38 Personnel des métiers de l'électricité, de la construction et des industries"]
["Cell",6,"$A$42","39 Maintenance and equipment operation trades","39 Personnel des métiers d'entretien et d'opération d'équipement"]
["Cell",6,"$A$43","40 Other installers, repairers and servicers and material handlers","40 Personnel d'installation, de réparation et d'entretien et manutentionnaires"]
["Cell",6,"$A$44","41 Transport and heavy equipment operation and related maintenance occupations","41 Personnel en opération d'équipement de transport et de machinerie lourde et autre personnel assimilé à l'entretien"]
["Cell",6,"$A$45","42 Trades helpers, construction labourers and related occupations","42 Personnel de soutien des métiers, manoeuvres et aides d'entreprise en construction et autre personnel assimilé"]
["Cell",6,"$A$46","43 Natural resources, agriculture and related production occupations","43 Ressources naturelles, agriculture et production connexe"]
["Cell",6,"$A$47","44 Supervisors and technical occupations in natural resources, agriculture and related production","44 Superviseurs/superviseures et métiers techniques dans les ressources naturelles, l'agriculture et la production connexe"]
["Cell",6,"$A$48","45 Workers in natural resources, agriculture and related production","45 Personnel en ressources naturelles, en agriculture et en production connexe"]
["Cell",6,"$A$49","46 Harvesting, landscaping and natural resources labourers","46 Manoeuvres à la récolte, en aménagement paysager et en ressources naturelles"]
["Cell",6,"$A$50","47 Occupations in manufacturing and utilities","47 Fabrication et services d'utilité publique"]
["Cell",6,"$A$51","48 Processing, manufacturing and utilities supervisors and central control operators","48 Personnel de supervision dans la transformation, la fabrication et les services d'utilité publique et opérateurs/opératrices de poste central de contrôle"]
["Cell",6,"$A$52","49 Processing and manufacturing machine operators and related production workers","49 Opérateurs/opératrices de machinerie reliée à la transformation et à la fabrication et autre personnel assimilé"]
["Cell",6,"$A$53","50 Assemblers in manufacturing","50 Monteurs/monteuses dans la fabrication"]
["Cell",6,"$A$54","51 Labourers in processing, manufacturing and utilities","51 Manoeuvres dans la transformation, la fabrication et les services d'utilité publique"]
["Cell",6,"$A$55","52 Custom wage rate 1","52 Personnalisée taux de salaire 1"]
["Cell",6,"$A$56","53 Custom wage rate 2","53 Personnalisée taux de salaire 2"]
["Cell",6,"$A$57","54 Custom wage rate 3","54 Personnalisée taux de salaire 3"]
["Cell",6,"$A$58","55 Custom wage rate 4","55 Personnalisée taux de salaire 4"]
["Cell",6,"$A$59","56 Custom wage rate 5","56 Personnalisée taux de salaire 5"]
["Cell",6,"$A$60","57 Custom wage rate 6","57 Personnalisée taux de salaire 6"]
["Cell",6,"$A$61","58 Custom wage rate 7","58 Personnalisée taux de salaire 7"]
["Cell",6,"$A$62","59 Custom wage rate 8","59 Personnalisée taux de salaire 8"]
["Cell",6,"$A$63","60 Custom wage rate 9","60 Personnalisée taux de salaire 9"]
["Cell",6,"$A$64","61 Custom wage rate 10","61 Personnalisée taux de salaire 10"]
["Button",3,"EditWageBtn","Custom Wages","Personnalisées taux de salaires"]
["Cell",6,"$A$2","National Occupational Classification (NOC)","Classification nationale des professions (CNP)"]
["Cell",4,"$B$28","Annualized Administrative Costs Per Business","Coûts administratifs annualisés par entreprise"]
["Cell",4,"$A$6","ADMIN","ADMIN"]
["Cell",4,"$A$10","COMPLIANCE","CONFORMITÉ"]
["Cell",4,"$A$14","TOTAL","TOTAL"]
["Cell",4,"$B$14","Business","Enterprise"]
["Cell",4,"$B$15","Non-Business","Affaires autres que les entreprises"]
["Cell",4,"$B$11","Non-Business","Affaires autres que les entreprises"]
["Cell",4,"$J$11","Non-Business","Affaires autres que les entreprises"]
["Cell",4,"$H$5","Total","Total"]
["Cell",3,"$AD$150",true,"VRAI"]
["Cell",3,"$AD$151",false,"FAUX"]
["Cell",3,"$AD$152",true,"VRAI"]
["Cell",3,"$S$7","Price Year (for cost per unit)","Prix année (pour le coût unitare)"]
["Cell",5,"$B$13","Statistics Canada Table (Canadian Business Counts, with employees, December 2022): 33-10-0661-01","Tableau de Statistique Canada (Nombre d'entreprises canadiennes, avec employés, décembre 2022) : 33-100661-01"]

{"sheet":"CPI","index":9,"n_rows":161,"n_cols":2,"rows_kept":161,"cut":false,"hidden":true,"merged":[]}
["RCC CPI Table"]
[]
["From wiki"]
["Jump to navigation Jump to search"]
[]
["Table: 18-10-0005-01 (formerly CANSIM 326-0021) Geography: CANADA, Products: All Items"]
[]
["<> Year <>","<> Index <>"]
[2002,100]
[2003,102.8]
[2004,104.7]
[2005,107]
[2006,109.1]
[2007,111.5]
[2008,114.1]
[2009,114.4]
[2010,116.5]
[2011,119.9]
[2012,121.7]
[2013,122.8]
[2014,125.2]
[2015,126.6]
[2016,128.4]
[2017,130.4]
[2018,133.4]
[2019,136]
[2020,137]
[2021,141.6]
[2022,151.19999999999999]
[]
["Requirements under the Red Tape Reduction Regulations"]
[]
["Price year:"]
[2012]
["Discount base year:"]
[2012]
["Discount rate:"]
[7.0000000000000007E-2]
["Years to Assess:"]
[10]
[]
["Statistics Canada.Table  14-10-0340-01   Employee wages by occupation, annual"]
[]
["National Occupational Classification (NOC)",2021]
["01 Canada average",30.03]
["02 Management occupations",49]
["03 Senior management occupations",57.52]
["04 Specialized middle management occupations",52.98]
["05 Middle management occupations in retail and wholesale trade and customer services",39.28]
["06 Middle management occupations in trades, transportation, production and utilities",46.16]
["07 Business, finance and administration occupations",29.87]
["08 Professional occupations in business and finance",39.11]
["09 Administrative and financial supervisors and administrative occupations",28.89]
["10 Finance, insurance and related business administrative occupations",29.32]
["11 Office support occupations",23.37]
["12 Distribution, tracking and scheduling co-ordination occupations",23.84]
["13 Natural and applied sciences and related occupations",39.99]
["14 Professional occupations in natural and applied sciences",43.84]
["15 Technical occupations related to natural and applied sciences",33.28]
["16 Health occupations",31.85]
["17 Professional occupations in nursing",39.590000000000003]
["18 Professional occupations in health (except nursing)",41.61]
["19 Technical occupations in health",29.79]
["20 Assisting occupations in support of health services",22.16]
["21 Occupations in education, law and social, community and government services",35.36]
["22 Professional occupations in education services",39.97]
["23 Professional occupations in law and social, community and government services",40.03]
["24 Paraprofessional occupations in legal, social, community and education services",23.9]
["25 Occupations in front-line public protection services",44.35]
["26 Care providers and educational, legal and public protection support occupations",23.86]
["27 Occupations in art, culture, recreation and sport",28.38]
["28 Professional occupations in art and culture",32.799999999999997]
["29 Technical occupations in art, culture, recreation and sport",26.58]
["30 Sales and service occupations",19.55]
["31 Retail sales supervisors and specialized sales occupations",25.49]
["32 Service supervisors and specialized service occupations",19.84]
["33 Sales representatives and salespersons - wholesale and retail trade",20.440000000000001]
["34 Service representatives and other customer and personal services occupations",19.670000000000002]
["35 Sales support occupations",15.45]
["36 Service support and other service occupations, n.e.c.",17.54]
["37 Trades, transport and equipment operators and related occupations",28.67]
["38 Industrial, electrical and construction trades",32.07]
["39 Maintenance and equipment operation trades",32.549999999999997]
["40 Other installers, repairers and servicers and material handlers",22.13]
["41 Transport and heavy equipment operation and related maintenance occupations",24.95]
["42 Trades helpers, construction labourers and related occupations",24.09]
["43 Natural resources, agriculture and related production occupations",25.98]
["44 Supervisors and technical occupations in natural resources, agriculture and related production",35.32]
["45 Workers in natural resources, agriculture and related production",20.99]
["46 Harvesting, landscaping and natural resources labourers",21.16]
["47 Occupations in manufacturing and utilities",24.85]
["48 Processing, manufacturing and utilities supervisors and central control operators",35.049999999999997]
["49 Processing and manufacturing machine operators and related production workers",22.37]
["50 Assemblers in manufacturing",22.94]
["51 Labourers in processing, manufacturing and utilities",19.61]
["Retrieved from \"https://wiki.gccollab.ca/index.php?title=RCC_CPI_Table&oldid=89560\""]
[]
["Navigation menu"]
[]
["GCwiki"]
[]
["Personal tools"]
[]
["English"]
["Log in"]
[]
["Namespaces"]
[]
["Page"]
["Discussion"]
[]
["Variants"]
[]
["Views"]
[]
["Read"]
["View source"]
["View history"]
[]
["More"]
[]
["Search"]
[]
["GCwiki"]
[]
["Navigation"]
[]
["Main Page"]
["Browse categories"]
["Random page"]
["Help"]
[]
["Actions/Tools"]
[]
["Special pages"]
[]
["Tools"]
[]
["Related changes"]
["Printable version"]
["Permanent link"]
[]
["Print/export"]
[]
["Download as PDF"]
["Printable version"]
[]
["GCaccount"]
["GCcollab"]
["GCmessage"]
[]
["This page was last edited on 31 January 2023, at 17:16."]
["Content is available under Creative Commons Attribution 4.0 International License unless otherwise noted."]
[]
["Privacy policy"]
["About wiki"]
["Terms and conditions of use"]
["Mobile view"]
[]
["Creative Commons Attribution 4.0 International License"]
["Powered by MediaWiki"]

{"sheet":"VersionCheck","index":10,"n_rows":92,"n_cols":3,"rows_kept":92,"cut":false,"hidden":true,"merged":[]}
["Regulatory Costing Calculator - Calculateur des coûts de la réglementation"]
[]
["From wiki"]
["Jump to navigation Jump to search"]
["Version Number","Date of Update","Description of Changes"]
[3.5,"2023-02-02","Added ability to associate values for capital costs with a price year and automatically adjust these values using the CPI when reporting at different price levels. Changed web queries to point to new location in GCwiki rather than old GCpedia hosting location."]
["BETA","23-06-2021","Beta version for development purposes."]
[]
["(La version française suit)"]
[]
["The purpose of the Regulatory Cost Calculator is to provide federal departments and agencies with a standardized tool to conduct the analysis required for the One-for-One Rule and the Small Business Lens (SBL). For the One-for-One Rule, the calculator is to be used to quantify and monetize increases or decreases in administrative costs. For the Small Business Lens, the role of the calculator is to help quantify and monetize both compliance and administrative costs associated with the initial and flexible options assessed for the regulatory flexibility analysis."]
[]
["________________________________________________"]
[]
["Le calculateur des coûts de la réglementation est un outil normalisé que les ministères et organismes fédéraux utiliseront pour faire les analyses nécessaires aux fins de la règle dite du « un pour un » et de la lentille des petites entreprises. Pour la règle du « un pour un », le Calculateur est utilisé pour quantifier et exprimer en valeur monétaire les augmentations ou les diminutions des coûts du fardeau administratif. Pour la lentille des petites entreprises, il est utilisé pour aider à quantifier et à exprimer en valeur monétaire les coûts de conformité et les coûts administratifs associés à l’option initiale et aux options flexibles qui sont évaluées aux fins de l’analyse de la flexibilité de la réglementation."]
[]
["Training Files"]
[]
["CPI"]
[]
["Other Excel Tools for Cost Benefit Analysis"]
[]
["Regulatory RIsk Assessment Tool (RRAT)"]
[]
["Cost-Benefit Identification Session Tool (CBIS)"]
[]
["Retrieved from \"https://wiki.gccollab.ca/index.php?title=Regulatory_Costing_Calculator_-_Calculateur_des_coûts_de_la_réglementation&oldid=89822\""]
[]
["Navigation menu"]
[]
["GCwiki"]
[]
["Personal tools"]
[]
["English"]
["Log in"]
[]
["Namespaces"]
[]
["Page"]
["Discussion"]
[]
["Variants"]
[]
["Views"]
[]
["Read"]
["View source"]
["View history"]
[]
["More"]
[]
["Search"]
[]
["GCwiki"]
[]
["Navigation"]
[]
["Main Page"]
["Browse categories"]
["Random page"]
["Help"]
[]
["Actions/Tools"]
[]
["Special pages"]
[]
["Tools"]
[]
["Related changes"]
["Printable version"]
["Permanent link"]
[]
["Print/export"]
[]
["Download as PDF"]
["Printable version"]
[]
["GCaccount"]
["GCcollab"]
["GCmessage"]
[]
["This page was last edited on 2 February 2023, at 10:14."]
["Content is available under Creative Commons Attribution 4.0 International License unless otherwise noted."]
[]
["Privacy policy"]
["About wiki"]
["Terms and conditions of use"]
["Mobile view"]
[]
["Creative Commons Attribution 4.0 International License"]
["Powered by MediaWiki"]