{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["À PROPOS","FAQ","COMMENCER","DonnéesProjet","Résultats","User Add-in Location","DonnéesParDéfaut","Calculs","Déflateurs","Multiplicateurs","Listes"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":65,"comments":3,"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":"À PROPOS","index":0,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":false,"merged":[[7,1,11,1]]}
[null,"EI2 - ConfortThermiqueR"]
[]
[null,"Modèle Impacts Économiques des Initiatives d'Électrification (EI2) "]
[]
[]
[null,"Numéro de version: ctr-2021-10-22"]
[]
[null,"   Les modèles « Impacts économiques des initiatives d’électrification » (EI2) reprennent la structure du modèle Jobs and Economic Development Impact (JEDI) élaboré en 2002 pour montrer les avantages économiques du développement de centrales éoliennes terrestres aux États-Unis.  \n\nCe modèle a été adapté à l’échelle des provinces et territoritoires canadiens avec pour premier objectif de fournir aux responsables gouvernementaux, aux décideurs et autres utilisateurs potentiels un outil pour déterminer les retombées économiques locales associées aux mesures d'efficacité énergétique telles que l'installation de technologies de confort thermique. Le second objectif est de faciliter l’accès au modèle et son utilisation à grande échelle."]
[]
[]
[]
[]
[null,"   Conformément à ces objectifs, un format convivial facile à modifier et adapté à différents niveaux d'informations sur le projet et de compétences de l'utilisateur a été privilégié. Cela offre une plus grande flexibilité aux utilisateurs peu habitués aux tableurs ou qui ne maîtrisent pas l'analyse d'impacts économiques, mais aussi aux utilisateurs plus expérimentés et qualifiés qui ont besoin de ce type spécifique d'analyse. "]
[]
[]
[null,"Les modèles EI2 ont été adaptés par Éloïse Edom, associée de recherche à l'Institut de l'énergie Trottier, dans le cadre de l'Initiative de modélisation énergétique soutenue par RNCan."]
[null,"Institut de l'énergie Trottier"]
[null,"Initiative de modélisation énergétique"]
[]
[null,"Pour plus d'information sur la suite de modèles EI2 visitez le site https://emi-ime.ca/ei2/."]
[null,"Ou contacter:"]
[null,"info@emi-ime.ca"]
[null,"eloise.edom@polymtl.ca "]

{"sheet":"FAQ","index":1,"n_rows":41,"n_cols":2,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EI2 - ConfortThermiqueR"]
[]
[null,"Modèle Impacts Économiques des Initiatives d'Électrification (EI2) "]
[]
[null,"Foire aux questions (FAQ)"]
[]
[]
[null,"Comment savoir si je dispose de la version la plus récente du modèle EI2 ?"]
[null,"La version la plus récente du modèle est disponible sur le site web de l'initiative de modélisation énergétique à l'adresse https://emi-ime.ca/.  "]
[]
[null,"Comment savoir de quelle version du modèle EI2 je dispose ?"]
[null,"La version (le numéro de la version) du modèle que vous utilisez actuellement est indiquée dans la feuille de travail « À propos d'EI2 ».  "]
[]
[null,"À l'ouverture du modèle, je reçois un message d'alerte indiquant que « les macros du fichier ont été désactivées ». Comment modifier les paramètres de sécurité pour pouvoir exécuter le modèle avec les macros désactivées ?"]
[null,"Cliquez sur le bouton \"Activer le contenu\" qui apparaît à gauche de l'alerte de sécurité."]
[]
[null,"À quoi correspond la « part locale » ?"]
[null,"La « part locale » est le pourcentage de chaque dépense réellement effectué localement (c’est-à-dire dans la province, le territoire ou la région analysée). Par exemple, si un million de dollars doit être consacré à l’achat de matériaux de construction et que la moitié (500 000 $) de ce montant est dépensée chez des fournisseurs locaux, la « part locale » est dite de 50 %."]
[]
[null,"Que signifie l'expression « équivalent temps plein pendant un an » dans les résultats concernant les emplois ?"]
[null,"Cette expression désigne un emploi à temps plein occupé (et rémunéré) pendant un an, soit 2 080 heures (40 heures hebdomadaires durant 52 semaines). Par exemple, si l'analyse fait état de 100 emplois dans le secteur de la construction, il y aura l'équivalent de 100 travailleurs à temps plein pendant toute l'année. Si la construction dure deux ans, les effets sur l'emploi sont répartis sur deux ans et il y aura par conséquent une moyenne de 50 emplois à temps plein (100 divisés par deux ans) par année. De la même manière, si la construction dure moins d'un an, par exemple 9 mois (ou 75 % d'une année), le nombre de personnes travaillant à temps plein durant cette période sera plus important puisqu'elles ne seront pas employées pendant une année entière. Dans ce cas, il y aura en moyenne 133 travailleurs à temps plein (100 emplois divisés par 0,75 % de l'année) pendant les 9 mois de la construction."]
[]
[null,"Pour que l'analyse soit aussi précise que possible, comment obtenir les informations permettant d’ajuster à ma province, mon territoire ou ma région les valeurs de la « part locale » (dans la feuille de calcul « Données Projet ») ?"]
[null,"Dans la mesure où la « part locale » dépend directement de l’existence d’entreprises et de fournisseurs de services locaux capables de répondre aux besoins de la construction et de l’exploitation du projet, il est important de disposer d'un portrait exact des ressources locales. Ces informations peuvent être obtenues de plusieurs façons, notamment en contactant des personnes compétentes et bien informées dans la région, des associations régionales d’entreprises et d’entrepreneurs ou la chambre de commerce locale."]
[]
[null,"Je souhaite modifier la valeur par défaut des coûts de la main-d’œuvre pour la construction et/ou l’opération et maintenance, les taux de rémunération ou les charges de l’employeur, mais lorsque je le fais, une fenêtre contextuelle m’indique que je ne peux apporter de changement qu’à condition de modifier d’autres cellules relatives aux salaires. Pourquoi ?"]
[null,"Le modèle se sert du coût total de la main-d’œuvre et du salaire horaire moyen pour calculer le nombre d’ouvriers de la construction et d’ouvriers d’O&M. De sorte que si un utilisateur choisit de modifier les valeurs par défaut, les ratios par défaut programmés dans le modèle sont remplacés. Par conséquent, si l’utilisateur augmente le coût total de la main-d’œuvre sans modifier le salaire horaire, les résultats feront apparaître davantage de travailleurs. De même, si le salaire horaire moyen est augmenté sans modification subséquente du coût total de la main-d’œuvre, les résultats feront apparaître moins de travailleurs."]
[]
[null,"Je souhaiterais voir et éventuellement modifier les formules internes du modèle, comment y accéder ?"]
[null,"Pour effectuer une analyse, le modèle EI2 utilise certaines feuilles de calcul qui ne sont pas conçues pour être modifiées par les utilisateurs. Plusieurs d'entre elles, dont les données par défaut, les calculs et les déflateurs, peuvent toutefois être visualisées en cliquant dessus et en les faisant défiler vers la droite. Mais, bien que consultables, elles sont protégées et ne peuvent être modifiées."]
[]
[null,"Quelle est la source des coûts par défaut?"]
[null,"Les valeurs par défaut proviennet de diverses sources. Les sources comprennent:"]
[null,"Coûts et répartition des coûts"]
[null,"- Un sondage (menées auprès d'entreprises canadiennes œuvrant dans les services énergétiques dans le secteur résidentiel)"]
[null,"- Une base de données développées par Canmet ENERGY"]
[]
[null,"Comment obtenir davantage d’informations sur la modélisation des entrées-sorties et l’utilisation du modèle EI2 ?"]
[null,"De plus amples informations sur la manière d’utiliser les modèles EI2 sont disponibles sur https://emi-ime.ca/ei2/."]
[null,"EI2 utilise la même structure que les modèles JEDI développés par NREL. Pour afficher et / ou télécharger les publications liées à JEDI, accédez à https://www.nrel.gov/analysis/jedi/publications.html. "]

{"sheet":"COMMENCER","index":2,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"EI2 - ConfortThermiqueR"]
[null,"Modèle Impacts Économiques des Initiatives d'Électrification (EI2) "]

{"sheet":"DonnéesProjet","index":3,"n_rows":51,"n_cols":36,"rows_kept":51,"cut":false,"hidden":false,"merged":[[2,0,2,8],[20,0,21,0],[43,0,43,5],[23,0,23,2],[24,0,24,5],[34,0,34,5],[25,0,25,5]]}
["EI2 - Confort Thermique Résidentiel (EI2-CTR)"]
[]
["INSTRUCTIONS :\n   1. Commencez par saisir la localisation du projet (dans la liste déroulante) et autres données descriptives. Après avoir saisi des données, appuyez sur la touche «Entrée» (ou passez à la case suivante) pour continuer. \n   2. Une fois les données descriptives saisies, choisissez « O » ou « N » à la ligne 21 pour continuer. Choisissez « O » pour accepter les valeurs par défaut des coûts du projet et de la part locale ou « N » pour vérifier ou modifier ces valeurs.\n   3. Une fois toutes les valeurs déterminées, cliquez sur le bouton « Aller aux résultats ».\n\nPour appliquer les nouvelles valeurs dans l'analyse, vous devez répondre « N » à la question « Utiliser les valeurs par défaut du modèle (ci-dessous) ? » – Ligne 21.\nVous pouvez obtenir des informations supplémentaires en plaçant le curseur sur les triangles rouges situés dans les coins des cellules et dans l'onglet FAQ.\nSeules les cellules à fond blanc peuvent être modifiées (et accepter de nouvelles valeurs).\n"]
[]
[]
["Données descriptives du projet"]
["Description du projet"]
["Nom du projet","Project 1"]
["Localisation du projet","Ontario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(B9=\"MYREGION\",IF(B10=\"\",2,1),0)","v":0}]
[]
["Technologie / service de confort thermqiue","Pompe à chaleur air-source pour climat froid"]
["Nombre d'installations",5000]
[]
[]
["Information sur les installations"]
["Année d'installation",2022]
["Valeur monétaire (année de référence)",2020]
["Informations sur les coûts"]
["Coût d'installation du projet ($/technologie)",18276.16]
["Coûts d'opération et de maintenance ($/technologie)",250]
["Utiliser les valeurs par défaut des données sur les coûts du projet dans l'analyse ? Choisissez « O » pour accepter les valeurs par défaut ci-dessous ou « N » pour les remplacer par de nouvelles valeurs. Consultez la FAQ pour des informations complémentaires.","O",null,{"$f":"IF($B$20=\"O\",\"Cliquez sur 'Aller aux résultats' \",IF($B$20=\"N\",\"Modifier les coûts détaillés (ci-dessous)\",\"Erreur - Entrer 'O' ou 'N'\"))","v":"Erreur - Entrer 'O' ou 'N'"}]
[]
[]
["Si vous le souhaitez, les valeurs par défaut (dans les cellules ci-dessous et établies sur la base des données descriptives saisies précédemment) peuvent être restaurées en cliquant sur le bouton « Réinitialiser les valeurs par défaut ». \nRemarque : il n'est pas nécessaire de restaurer les valeurs par défaut pour incorporer les données sur les coûts du projet par défaut dans l'analyse ; il suffit de choisir « O » dans la cellule B21."]
["Données sur les coûts du projet"]
["Coûts d'installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs par défaut"]
[null,"Coût","Coût par installation","Pourcentage du coût total","Part locale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coût","Part locale"]
["Coûts d'équipement, matériau et installation"]
[{"$f":"DonnéesParDéfaut!C17","v":"Pompe à chaleur air-source pour climat froid"},{"$f":"AH29","v":50259440.000000007},{"$f":"B29/(B$12)","v":10051.888000000001},{"$f":"B29/B$33","v":0.5092592592592593},{"$f":"AI29","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DonnéesParDéfaut!D17","v":50259440.000000007},{"$f":"DonnéesParDéfaut!F17","v":1}]
["Main d'œuvre",{"$f":"AH30","v":41121360},{"$f":"B30/(B$12)","v":8224.2720000000008},{"$f":"B30/B$33","v":0.41666666666666669},{"$f":"AI30","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DonnéesParDéfaut!D18","v":41121360},{"$f":"DonnéesParDéfaut!F18","v":1}]
["Sous-total (sans taxes)",91380800,{"$f":"B31/(B$12)","v":18276.16},{"$f":"B31/B33","v":0.92592592592592593},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH29+AH30","v":91380800}]
["Taxes de vente",7310464,{"$f":"B32/(B$12)","v":1462.0927999999999},{"$f":"B32/B33","v":7.407407407407407E-2},{"$f":"AI32","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DonnéesParDéfaut!D20","v":7310464},1]
["Coût d'installation total",{"$f":"B31+B32","v":98691264},null,{"$f":"D31+D32","v":1}]
[]
["Coûts annuels de maintenance"]
["","Coût","Coût par installation","Pourcentage du coût total","Part locale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coût","Part locale"]
["Main d'œuvre"]
["Main d'œuvre pour la maintenance",{"$f":"AH38","v":1250000},{"$f":"B38/(B$12)","v":250},{"$f":"IF(B38<>0,B38/B$41,0)","v":1},{"$f":"AI38","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DonnéesParDéfaut!D27","v":1250000},{"$f":"DonnéesParDéfaut!F27","v":1}]
["Sous-total (sans taxes)",{"$f":"B38","v":1250000},{"$f":"B39/(B$12)","v":250},{"$f":"IF(B39<>0,B39/B$41,0)","v":1}]
["Taxes de vente",{"$f":"AH40","v":0},0,0,{"$f":"AI40","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DonnéesParDéfaut!D28","v":0},{"$f":"DonnéesParDéfaut!F28","v":1}]
["Coûts de maintenance annuel total",{"$f":"B39+B40","v":1250000},null,{"$f":"D39+D40","v":1}]
[]
[]
["Autres paramètres"]
["Paramètres fiscaux"]
["Taux local de la taxe de vente",{"$f":"AH46","v":0.08},null,null,{"$f":"AI46","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DonnéesParDéfaut!D33","v":0.08},{"$f":"DonnéesParDéfaut!E33","v":1}]
["Paramètres de rémunération"]
[null,"Salaire horaire",null,"Charges salariales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salaire horaire",null,"Charges salariales"]
["Technicien (installation)",{"$f":"AH49","v":24.646639826571693},null,{"$f":"AJ49","v":0.29830000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DonnéesParDéfaut!F37","v":24.646639826571693},null,{"$f":"DonnéesParDéfaut!K32","v":0.29830000000000001}]
[null,"Salaire horaire",null,"Charges salariales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Salaire horaire",null,"Charges salariales"]
["Technicien (maintenance)",{"$f":"AH51","v":24.646639826571693},null,{"$f":"AJ51","v":0.29830000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DonnéesParDéfaut!F38","v":24.646639826571693},null,{"$f":"DonnéesParDéfaut!K32","v":0.29830000000000001}]

{"sheet":"Résultats","index":4,"n_rows":38,"n_cols":37,"rows_kept":38,"cut":false,"hidden":false,"merged":[[36,0,36,4]]}
["EI2 - CTR"]
[{"$f":"CONCATENATE(\"Mesures de confort thermique - Résumé des données du projet sur la base des valeurs \",$AE$5)","v":"Mesures de confort thermique - Résumé des données du projet sur la base des valeurs par défaut du modèle"}]
["Localisation du projet",null,{"$f":"IF(DonnéesProjet!B9=\"MyCounty\",'User Add-in Location'!#REF!,DonnéesProjet!B9)","v":"Ontario"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D7+D8","v":18526.16},{"$f":"DonnéesProjet!B21","v":"O"}]
["Année d'installation",null,{"$f":"DonnéesProjet!B16","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DonnéesParDéfaut!F7+DonnéesParDéfaut!G7","v":18526.16}]
["Nombre d'installations",null,{"$f":"DonnéesProjet!B12","v":5000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ROUND(AE3,2)=ROUND(AE4,2),AF3=\"O\"),\"par défaut du modèle\",\"révisées par l'utilisateur\")","v":"par défaut du modèle"}]
[]
["Coût d'installation du projet ($/technologie)",null,{"$f":"Calculs!D11/Résultats!C5","v":19738.252799999998},{"$f":"DonnéesProjet!B19","v":18276.16},"sans taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.CONCAT(\"EI2-TCR_\",DonnéesProjet!B8)","v":"EI2-TCR_Project 1"}]
["Coûts d'opération et de maintenance ($/technologie)",null,{"$f":"Calculs!D18/Résultats!C5","v":250},{"$f":"DonnéesProjet!B20","v":250},"sans taxes"]
["Valeur monétaire (année de référence)",null,{"$f":"DonnéesProjet!B17","v":2020}]
["Coût d'installation total",null,{"$f":"Calculs!D11","v":98691264}]
["Dépenses locales",null,{"$f":"Calculs!D36","v":98691264}]
["Coûts de maintenance annuel total"]
["Coûts de maintenance directs"]
["Dépenses locales",null,{"$f":"Calculs!D18","v":1250000}]
[]
[]
[]
[]
[]
[]
["Retombées économiques locales - Résumé des résultats"]
[null,"Emplois","Revenus","Extrant","Valeur ajoutée"]
["Durant l'installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retombées économiques locales - Phase d'installation - # d'emplois créés"]
["Retombées directes",{"$f":"Calculs!AH18","v":777.11815498367196},{"$f":"Calculs!AI18","v":41.121359999999996},{"$f":"Calculs!AJ18","v":41.121359999999996},{"$f":"Calculs!AK18","v":25.941667533375451},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Durant l'installation","EMPLOIS",null,null,"Revenus","Extrants","Valeur ajoutée"]
["Retombées indirectes (chaîne d'approvisionnement)",{"$f":"Calculs!AH19","v":422.83186926959149},{"$f":"Calculs!AI19","v":14.712134255895592},{"$f":"Calculs!AJ19","v":103.29488542237058},{"$f":"Calculs!AK19","v":40.658146680175825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retombées induites",{"$f":"B26","v":154.94372806339013},null,"Retombées induites",{"$f":"C26","v":8.0803577997100593},29.623492458538056,17.373529709667579]
["Retombées induites",{"$f":"Calculs!AH20","v":154.94372806339013},{"$f":"Calculs!AI20","v":8.0803577997100593},{"$f":"Calculs!AJ20","v":29.623492458538056},{"$f":"Calculs!AK20","v":17.373529709667579},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retombées indirectes (chaîne d'approvisionnement)",{"$f":"B25","v":422.83186926959149},null,"Retombées indirectes (chaîne d'approvisionnement)",{"$f":"C25","v":14.712134255895592},103.29488542237058,40.658146680175825]
["Total des retombées locales",{"$f":"SUM(B24:B26)","v":1354.8937523166537},{"$f":"SUM(C24:C26)","v":63.913852055605645},174.03973788090866,83.973343923218849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retombées directes",{"$f":"B24","v":777.11815498367196},null,"Retombées directes",{"$f":"C24","v":41.121359999999996},{"$f":"D24","v":41.121359999999996},{"$f":"E24","v":25.941667533375451}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retombées totales",{"$f":"B27","v":1354.8937523166537},null,"Retombées totales",{"$f":"C27","v":63.913852055605645},{"$f":"D27","v":174.03973788090866},{"$f":"E27","v":83.973343923218849}]
["Maintenance annuelle"]
["Retombées de la main d'œuvre sur site",{"$f":"Calculs!AH25","v":18.780791980080171},{"$f":"Calculs!AI25","v":0.96250000000000002},{"$f":"Calculs!AJ25","v":0.96250000000000002},{"$f":"Calculs!AK25","v":0.96250000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retombées économiques locales - Phase d'O&M - # d'emplois créés"]
["Retombées indirectes (chaîne d'approvisionnement)",{"$f":"Calculs!AH26","v":2.052193710122109},{"$f":"Calculs!AI26","v":0.128884912116323},{"$f":"Calculs!AJ26","v":0.40991805870894449},{"$f":"Calculs!AK26","v":0.21602763452918347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance annuelle","EMPLOIS",null,null,"Revenus","Extrants","Valeur ajoutée"]
["Retombées induites",{"$f":"Calculs!AH27","v":1.555023227330385},{"$f":"Calculs!AI27","v":8.1002293690636204E-2},{"$f":"Calculs!AJ27","v":0.29707110479965576},{"$f":"Calculs!AK27","v":0.17438229204555245},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retombées induites",{"$f":"B32","v":1.555023227330385},null,"Retombées induites",{"$f":"C32","v":8.1002293690636204E-2},0.29707110479965576,0.17438229204555245]
["Total des retombées locales",{"$f":"SUM(B30:B32)","v":22.388008917532662},{"$f":"SUM(C30:C32)","v":1.1723872058069593},1.6694891635086002,1.352909926574736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retombées indirectes (chaîne d'approvisionnement)",{"$f":"B31","v":2.052193710122109},null,"Retombées indirectes (chaîne d'approvisionnement)",{"$f":"C31","v":0.128884912116323},{"$f":"D31","v":0.40991805870894449},{"$f":"E31","v":0.21602763452918347}]
[{"$f":"CONCATENATE(\"Remarque: Les revenus, les extrant et la valeur ajoutée sont en million de dollars de \", DonnéesProjet!B17,\".\")","v":"Remarque: Les revenus, les extrant et la valeur ajoutée sont en million de dollars de 2020."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retombées directes",{"$f":"B30","v":18.780791980080171},null,"Retombées directes",{"$f":"C30","v":0.96250000000000002},0.96250000000000002,0.96250000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retombées totales",22.388008917532662,null,"Retombées totales",{"$f":"C33","v":1.1723872058069593},{"$f":"D33","v":1.6694891635086002},{"$f":"E33","v":1.352909926574736}]
[]
["Les emplois liés à l'installation et à la maintenance sont des équivalents temps plein pendant un an (1 ETP = 2 080 heures). Les impacts liés à la maintenance ont lieu annuellement. L'analyse n'inclut pas les nouvelles dépenses des propriétaires rendues possibles grâce aux économies réalisées sur les factures d'électricité. Les totaux peuvent ne pas correspondre à la somme des composantes en raison des arrondis.  "]
[{"$f":"CONCATENATE(\"Les résultats sont établis à partir des valeurs \",AE5,\".\")","v":"Les résultats sont établis à partir des valeurs par défaut du modèle."}]

{"sheet":"User Add-in Location","index":5,"n_rows":208,"n_cols":6,"rows_kept":208,"cut":false,"hidden":true,"merged":[]}
["Multipliers For Economic Input-Output Analysis"]
[]
["MYREGION (Name)",null,"Year of Data",null,""]
["Province or Territory (Name)"]
[]
["Jobs Direct Multipliers",null,null,null,"Personal Consumption Expenditures (PCE)"]
["Jobs Per Million Dollars Change in Final Demand","MyRegion",null,null,"MYREGION"]
["Agriculture",0,null,null,0]
["Mining",0,null,null,0]
["Construction",0,null,null,0]
["Manufacturing",0,null,null,0]
["Fabricated Metals",0,null,null,0]
["Machinery",0,null,null,0]
["Electrical Equipment",0,null,null,0]
["TCPU",0,null,null,0]
["Wholesale Trade",0,null,null,0]
["Retail Trade",0,null,null,0]
["FIRE",0,null,null,0]
["Misc. Services",0,null,null,0]
["Professional Services",0,null,null,0]
["Government",0,null,null,0]
[null,null,null,null,{"$f":"SUM(E8:E21)","v":0},"Total"]
["Jobs Indirect Multipliers"]
["Jobs Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Jobs Induced Multipliers"]
["Jobs Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Earnings Direct Multipliers"]
["Earnings Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Earnings Per Million Dollars Change in Final Demand"]
["  Earnings Indirect Multipliers","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Earnings Induced Multipliers"]
["Earnings Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Output Direct Multipliers"]
["Output Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Output Indirect Multipliers"]
["Output Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Output Induced Multipliers"]
["Output Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Value Added Direct Multipliers"]
["Value Added Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Value Added Indirect Multipliers"]
["Value Added Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]
[]
["Value Added Induced Multipliers"]
["Value Added Per Million Dollars Change in Final Demand","MyRegion"]
["Agriculture",0]
["Mining",0]
["Construction",0]
["Manufacturing",0]
["Fabricated Metals",0]
["Machinery",0]
["Electrical Equipment",0]
["TCPU",0]
["Wholesale Trade",0]
["Retail Trade",0]
["FIRE",0]
["Misc. Services",0]
["Professional Services",0]
["Government",0]

{"sheet":"DonnéesParDéfaut","index":6,"n_rows":66,"n_cols":58,"rows_kept":66,"cut":false,"hidden":false,"merged":[[0,0,16,1]]}
["*** AVERTISSEMENT ***\n\nCette feuille de calcul contient des données et des formules qui font partie intégrante du modèle EI2. \nBien que ces données et formules soient consultables pour examen, elles ne doivent pas être modifiées.\nToute modification des données ou des formules affectera l'analyse et pourrait invalider les résultats du modèle.\n\nPour les visualiser, faites simplement défiler les colonnes vers la droite.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Changement annuel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CVAC",null,"Part lde main d'œuvre dans les coûts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-5.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pompe à chaleur air-source pour climat froid",1,0.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chaudière électrique",2,0.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,null,null,null,null,null,null,null,null,null,null,null,null,"Amélioration de l'enveloppe du batîment",null,"Part de la main d'œuvre dans les coûts"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,null,null,null,"Isolation du grenier (atteindre un RSI minimum de 8,81 ou R-50)",3,0.7]
[null,null,null,"Nombre d'instalaltions",null,"Coût d'installation par défaut par technologie","Coût par défaut de maintenance par technologie / an",null,null,null,null,null,null,null,null,"Pompe à chaleur air-source pour climat froid",{"$f":"VLOOKUP(DonnéesProjet!B$9,DonnéesParDéfaut!AW$12:BE$26,2,FALSE)","v":18368},{"$f":"Q6*(1+$V$2)","v":18276.16},{"$f":"R6*(1+$V$2)","v":18184.779200000001},18093.855304000001,18003.386027479999,17913.369097342598,17823.802251855886,17734.683240596605,17646.009824393623,17557.779775271654,17469.990876395295,17382.640922013317,17295.72771740325,17209.249078816232,17123.20283342215,17037.586819255041,16952.398885158764,16867.636890732971,16783.298706279307,16699.382212747911,null,null,null,null,null,null,null,null,null,null,null,null,"Isolation du toit plat et/ou du plafond cathédrale (atteindre un RSI minimum de 4,93 ou R-28)",4,0.7]
[null,null,null,{"$f":"DonnéesProjet!B12","v":5000},null,{"$f":"Q16","v":18276.16},{"$f":"Q17","v":250},null,null,null,null,null,null,null,null,"Chaudière électrique",{"$f":"VLOOKUP(DonnéesProjet!B$9,DonnéesParDéfaut!AW$12:BE$26,3,FALSE)","v":5390},{"$f":"Q7*(1+$V$2)","v":5363.05},5336.2347500000005,5309.5535762500003,5283.00580836875,5256.5907793269062,5230.3078254302718,5204.1562863031204,5178.135504871605,5152.2448273472473,5126.4836032105113,5100.8511851944586,5075.3469292684858,5049.970194622143,5024.7203436490327,4999.5967419307872,4974.5987582211328,4949.7257644300271,4924.9771356078772,4900.3522499298379,null,null,null,null,null,null,null,null,null,null,null,null,"Isolation du sous-sol / des fondations (isoler au moins 60 % de la surface) ",5,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Isolation du grenier (atteindre un RSI minimum de 8,81 ou R-50)",{"$f":"VLOOKUP(DonnéesProjet!B$9,DonnéesParDéfaut!AW$12:BE$26,4,FALSE)","v":1721.8593573642409},1713.2500605774196,1704.6838102745326,1696.1603912231599,1687.6795892670441,1679.2411913207088,1670.8449853641052,1662.4907604372847,1654.1783066350984,1645.9074151019229,1637.6778780264133,1629.4894886362813,1621.3420411930999,1613.2353309871344,1605.1691543321988,1597.1433085605379,1589.1575920177352,1581.2118040576465,1573.3057450373583,1565.4392163121715,null,null,null,null,null,null,null,null,null,null,null,null,"Isolation des murs extérieurs (100 % de la surface aux niveaux du CNB 2012)",6,0.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Isolation du toit plat et/ou du plafond cathédrale (atteindre un RSI minimum de 4,93 ou R-28)",{"$f":"VLOOKUP(DonnéesProjet!B$9,DonnéesParDéfaut!AW$12:BE$26,5,FALSE)","v":1512.4317139960003},1504.8695554260203,1497.3452076488902,1489.8584816106456,1482.4091892025924,1474.9971432565794,1467.6221575402965,1460.284046752595,1452.9826265188321,1445.7177133862381,1438.4891248193069,1431.2966791952103,1424.1401957992343,1417.0194948202382,1409.9343973461368,1402.884725359406,1395.8703017326091,1388.890950223946,1381.9464954728262,1375.0367629954621,null,null,null,null,null,null,null,null,null,null,null,null,"Étanchéité à l'air",7,0.7]
[null,null,null,"Coût d'installation par technologie","Coût d'installation total","Coût de maintenance par technologie / an","Coût total d'installation / an",null,null,null,null,null,null,null,null,"Isolation du sous-sol / des fondations (isoler au moins 60 % de la surface) ",{"$f":"VLOOKUP(DonnéesProjet!B$9,DonnéesParDéfaut!AW$12:BE$26,6,FALSE)","v":3407.0254617888668},{"$f":"Q10*(1+$V$2)","v":3389.9903344799222},3373.0403828075227,3356.175180893485,3339.3943049890177,3322.6973334640725,3306.0838467967519,3289.5534275627683,3273.1056604249543,3256.7401321228294,3240.4564314622153,3224.2541493049043,3208.1328785583796,3192.0922141655878,3176.1317530947599,3160.2510943292859,3144.4498388576394,3128.7275896633514,3113.0839517150348,3097.5185319564598,null,null,null,null,null,null,null,null,null,null,null,null,"Remplacement des portes et des fenêtres (facteur U de 1,08 W/m2-K et homologation Energy Star).",8,0.4]
[null,null,null,{"$f":"DonnéesProjet!B19","v":18276.16},{"$f":"D11*D7","v":91380800},{"$f":"DonnéesProjet!B20","v":250},{"$f":"F11*D7","v":1250000},null,null,null,null,null,null,null,null,"Isolation des murs extérieurs (100 % de la surface aux niveaux du CNB 2012)",{"$f":"VLOOKUP(DonnéesProjet!B$9,DonnéesParDéfaut!AW$12:BE$26,7,FALSE)","v":68300.546943049238},{"$f":"Q11*(1+$V$2)","v":67959.044208333988},67619.248987292318,67281.152742355858,66944.746978644078,66610.023243750853,66276.973127532096,65945.588261894431,65615.860320584965,65287.781018982037,64961.342113887127,64636.535403317692,64313.352726301106,63991.785962669601,63671.82703285625,63353.467897691968,63036.700558203505,62721.517055412485,62407.909470135426,62095.869922784746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Étanchéité à l'air",{"$f":"VLOOKUP(DonnéesProjet!B$9,DonnéesParDéfaut!AW$12:BE$26,8,FALSE)","v":2113.425608369103},2102.8584803272574,2092.3441879256211,2081.8824669859928,2071.4730546510627,2061.1156893778075,2050.8101109309187,2040.556060376264,2030.3532800743826,2020.2015136740106,2010.1005061056405,2000.0500035751122,1990.0497535572367,1980.0995047894505,1970.1990072655033,1960.3480122291758,1950.5462721680299,1940.7935408071896,1931.0895731031537,1921.434125237638,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts d'installation / technologie",1,2,3,4,5,6,7,8,1]
[null,null,"Données de projet",null,null,null,null,null,null,null,null,null,null,null,null,"Remplacement des portes et des fenêtres (facteur U de 1,08 W/m2-K et homologation Energy Star).",{"$f":"VLOOKUP(DonnéesProjet!B$9,DonnéesParDéfaut!AW$12:BE$26,9,FALSE)","v":18543.066666666666},{"$f":"Q13*(1+$V$2)","v":18450.351333333332},18358.099576666664,18266.309078783332,18174.977533389414,18084.102645722465,17993.682132493854,17903.713721831384,17814.195153222227,17725.124177456117,17636.498556568837,17548.316063785991,17460.574483467062,17373.271611049728,17286.405252994478,17199.973226729508,17113.973360595861,17028.403493792881,16943.261476323918,16858.545168942299,null,null,null,null,null,null,null,null,null,null,null,null,"Alberta",18368,5145,1971.6096367999205,2207.0838363585449,3814.7328484363657,72449.442096957791,2073.1097756457575,20417.099999999999,2]
[null,null,{"$f":"DonnéesProjet!B11","v":"Pompe à chaleur air-source pour climat froid"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombie-Britannique",18368,5456.25,2154.4902736357285,2367.692344651789,4241.776312761498,71871.686613891085,2019.2102981210853,26873.1,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Index année d'installation",{"$f":"HLOOKUP(Year_of_Construction,DonnéesParDéfaut!Q4:AJ5,2,FALSE)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manitoba",18368,4940,1729.751447776526,1513.8303751619997,3464.8192766364932,61724.57797989191,1760.9336571428573,12759.566666666666,4]
[null,null,"Coûts d'équipement, matériau et installation",null,null,"Part locale",null,null,null,null,null,null,null,null,null,"Coût d'installa par technologie",{"$f":"VLOOKUP(DonnéesProjet!B11,DonnéesParDéfaut!P6:AJ13,DonnéesParDéfaut!Q15+1,FALSE)","v":18276.16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nouveau-Brunswick",18368,4865,1926.7617776903626,1859.2869100026664,3738.4120906105281,62810.238294714123,1847.7601500000003,19628.033333333333,5]
[null,null,{"$f":"DonnéesProjet!B11","v":"Pompe à chaleur air-source pour climat froid"},{"$f":"E11*(1-Q18)","v":50259440.000000007},null,1,null,null,null,null,null,null,null,null,null,"Coût de maintenance par technologie /an",{"$f":"HLOOKUP(AV30,AW29:BE43,AV29+1,FALSE)","v":250},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terre-Neuve-et-Labrador",18368,4775,1790.0624260208417,2167.8928743966667,3535.1330230588255,62892.387109453593,1800.4237200000002,15933.766666666666,6]
[null,null,"Main d'œuvre",{"$f":"E11*Q18","v":41121360},null,1,null,null,null,null,null,null,null,null,null,"Part de la main d'œuvre",{"$f":"VLOOKUP(DonnéesProjet!B11,DonnéesParDéfaut!AW2:AY10,3,FALSE)","v":0.45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Territoires du Nord-Ouest",18368,4977.5,1796.1076607576661,1792.7610924883329,3742.8707635199999,61279.594435428553,1722.66264,16283.466666666665,7]
[null,null,"Sous-total (ensemble des coûts sans les taxes)\n",{"$f":"SUM(D17:D18)","v":91380800},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nouvelle-Écosse",18368,4747.5,1771.1641570433669,1547.2625921726399,3287.1816872999993,61763.540484142744,1809.0477649484537,16982.866666666665,8]
[null,null,"Taxes de vente",{"$f":"D19*D33","v":7310464},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nunavut",18368,4930,1796.1076607576661,1792.7610924883329,3742.8707635199999,61279.594435428553,1722.66264,16283.466666666665,9]
[null,null,"TOTAL",{"$f":"D19+D20","v":98691264},null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ontario",18368,5390,1721.8593573642409,1512.4317139960003,3407.0254617888668,68300.546943049238,2113.425608369103,18543.066666666666,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Île-du-Prince-Édouard",18368,4835,1790.0624260208417,2167.8928743966667,3535.1330230588255,62892.387109453593,1800.4237200000002,15933.766666666666,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Québec",18368,4940,1754.7107995713827,1651.1860212491476,3383.4480615722573,60822.65882095995,1811.1834534322813,19816.333333333332,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saskatchewan",18368,3895,1995.4458161063117,1647.4901039069998,3738.3464424104786,66297.630501979525,1939.1529504424768,15117.8,13]
[null,null,"Coûts maintenance annuelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yukon",18368,5015,1828.5844878777777,2205.7844574919995,3529.7601317999997,66376.55445783383,2002.7762068965515,20336.399999999998,14]
[null,null,"Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canada",18368,{"$f":"AVERAGE(AY13:AY25)","v":4916.25},1820,1782,3513,59047,1987,19494]
[null,null,"Main d'œuvre",{"$f":"G11","v":1250000},null,1]
[null,null,"Taxes de vente",0,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance cost per installation"]
[null,null,"TOTAL",{"$f":"D27+D28","v":1250000},null,1,null,null,null,"Charges salariales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(DonnéesProjet!B9,DonnéesParDéfaut!AW30:BF43,10,FALSE)","v":9},null,1,2,3,4,5,6,7,8]
[null,null,null,null,null,null,null,null,null,"Gouv.",{"$f":"VLOOKUP(DonnéesProjet!B9,Multiplicateurs!S8:U22,3,FALSE)","v":0.23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(DonnéesProjet!B11,DonnéesParDéfaut!AW1:AX10,2,FALSE)","v":1},"Alberta",230,195,0,0,0,0,0,0,1]
[null,null,null,null,null,null,null,null,null,"Santé/Ass./divers",{"$f":"IF(OR(DonnéesProjet!B9=Multiplicateurs!Z8,'User Add-in Location'!B4=Multiplicateurs!Z8),Multiplicateurs!Y8,Multiplicateurs!Y7)","v":6.83E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Colombie-Britannique",245,220,0,0,0,0,0,0,2]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"K30+K31","v":0.29830000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manitoba",210,190,0,0,0,0,0,0,3]
[null,null,"Taux de taxe de vente locale",{"$f":"C66","v":0.08},1,{"$f":"VLOOKUP(DonnéesProjet!B9,Multiplicateurs!S8:T22,2,FALSE)","v":0.99101889129761533},"Facteur d'ajustement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nouveau-Brunswick",212.5,152.5,0,0,0,0,0,0,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Révisé par l'utilisateur",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terre-Neuve-et-Labrador",205,155,0,0,0,0,0,0,5]
[null,null,null,"Coût salarial","Taux horaire moy.","Taux horaire ajusté","Charges","Charges","Défaut","Révisé",null,"Défaut",null,"Charges salariale","Taux horaire","Charges","Charges",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Territoires du Nord-Ouest",205,150,0,0,0,0,0,0,6]
[null,null,"Paramètres de rémunération",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nouvelle-Écosse",210,150,0,0,0,0,0,0,7]
[null,null,"Main d'œuvre installation",{"$f":"F37+G37","v":31.99873248683803},24.87,{"$f":"E37*F$33","v":24.646639826571693},{"$f":"F37*H37","v":7.3520926602663366},{"$f":"K$32","v":0.29830000000000001},{"$f":"(D18*F18)/(D37*52*40)","v":617.83336647839167},{"$f":"(DonnéesProjet!B30*DonnéesProjet!E30)/(DonnéesParDéfaut!N37*52*40)","v":617.83336647839167},null,{"$f":"D37*52*40","v":66557.3635726231},null,{"$f":"O37+P37","v":31.99873248683803},{"$f":"DonnéesProjet!B49","v":24.646639826571693},{"$f":"O37*Q37","v":7.3520926602663366},{"$f":"DonnéesProjet!D49","v":0.29830000000000001},{"$f":"N37*52*40","v":66557.3635726231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nunavut",210,165,0,0,0,0,0,0,8]
[null,null,"Main d'œuvre maintenance",{"$f":"F38+G38","v":31.99873248683803},24.87,{"$f":"E38*F$33","v":24.646639826571693},{"$f":"F38*H38","v":7.3520926602663366},{"$f":"K$32","v":0.29830000000000001},{"$f":"(D27*F27)/(D38*52*40)","v":18.780791980080171},{"$f":"(DonnéesProjet!B38*DonnéesProjet!E38)/(DonnéesParDéfaut!N38*52*40)","v":18.780791980080171},null,{"$f":"D38*52*40","v":66557.3635726231},null,{"$f":"O38+P38","v":31.99873248683803},{"$f":"DonnéesProjet!B51","v":24.646639826571693},{"$f":"O38*Q38","v":7.3520926602663366},{"$f":"DonnéesProjet!D51","v":0.29830000000000001},{"$f":"N38*52*40","v":66557.3635726231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ontario",250,225,0,0,0,0,0,0,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Île-du-Prince-Édouard",212.5,160,0,0,0,0,0,0,10]
[null,null,null,null,null,null,null,"Main d'œuvre installation",{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!I37,DonnéesParDéfaut!J37)","v":617.83336647839167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Québec",215,185,0,0,0,0,0,0,11]
[null,null,null,null,null,null,null,"Main d'œuvre maintenance",{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!I38,DonnéesParDéfaut!J38)","v":18.780791980080171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saskatchewan",225,205,0,0,0,0,0,0,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yukon",210,140,0,0,0,0,0,0,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canada",{"$f":"AVERAGE(AX30:AX42)","v":218.46153846153845},{"$f":"AVERAGE(AY30:AY42)","v":176.34615384615384},0,0,0,0,0,0,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[]
[null,null,"Marges commerciales et de transport"]
[null,null,null,"Agriculture","Exploitation minière","Construction","Secteur manufacturier","Machinerie et équipement","TCSP","Commerce de gros","Commerce de détail","FAI","Services divers","Réparation et maintenance","Services professioniels","Gouvernement","Total"]
[null,null,"Agriculture",0.96223913488966895,0,0,0,0,1.5312164404600849E-2,2.2448700705730174E-2,0,0,0,0,0,0,{"$f":"SUM(D48:P48)","v":0.99999999999999989}]
[null,null,"Exploitation minière",0,0.92690404568968099,0,0,0,6.2888915468109916E-2,1.0207038842209132E-2,0,0,0,0,0,0,1]
[null,null,"Construction",0,0,1,0,0,0,0,0,0,0,0,0,0,1]
[null,null,"Secteur manufacturier",0,0,0,0.87695747075314934,0,3.2664288636960907E-2,9.0378240609889804E-2,0,0,0,0,0,0,1]
[null,null,"Machinerie et équipement",0,0,0,0,0.84417534741252431,8.1514870361477591E-3,0.1476731655513279,0,0,0,0,0,0,1]
[null,null,"TCSP",0,0,0,0,0,0.99998284935316217,7.8346524902031456E-6,0,0,0,0,0,0,0.99999068400565239]
[null,null,"Commerce de gros",0,0,0,0,0,0,1,0,0,0,0,0,0,1]
[null,null,"Commerce de détail",0,0,0,0,0,0,0,1,0,0,0,0,0,1]
[null,null,"FAI",0,0,0,0,0,0,0,0,1,0,0,0,0,1]
[null,null,"Services divers",0,0,0,0,0,3.2954041707493862E-4,9.1750333822067064E-3,0,0,0.9904954262007184,0,0,0,1]
[null,null,"Réparation et maintenance",0,0,0,0,0,0,0,0,0,0,1,0,0,1]
[null,null,"Services professioniels",0,0,0,0,0,7.596323454341429E-5,2.920144425367152E-3,0,0,0,0,0.99700389234008946,0,1]
[null,null,"Gouvernement",0,0,0,0,0,3.2252779744282687E-5,5.8527324581989133E-4,0,0,0,0,0,0.9993824739744358,1]
[]
[]
[]
[null,null,null,"Canada","Alberta","Colombie-Britannique","Manitoba","Nouveau-Brunswick","Terre-Neuve-et-Labrador","Territoires du Nord-Ouest","Nouvelle-Écosse","Nunavut","Ontario","Île-du-Prince-Édouard","Québec","Saskatchewan","Yukon"]
[null,null,"Taux taxe de vente",0.05,0,7.0000000000000007E-2,7.0000000000000007E-2,0.1,0.1,0,0.1,0,0.08,0.1,9.9750000000000005E-2,0.06,0]
[null,null,{"$f":"HLOOKUP(DonnéesProjet!B9,DonnéesParDéfaut!D64:R65,2,FALSE)","v":0.08}]

{"sheet":"Calculs","index":7,"n_rows":138,"n_cols":37,"rows_kept":138,"cut":false,"hidden":false,"merged":[[39,12,39,23],[31,12,31,23],[0,0,16,1]]}
["*** AVERTISSEMENT ***\n\nCette feuille de calcul contient des données et des formules qui font partie intégrante du modèle EI2. \nBien que ces données et formules soient consultables pour examen, elles ne doivent pas être modifiées.\nToute modification des données ou des formules affectera l'analyse et pourrait invalider les résultats du modèle.\n\nPour les visualiser, faites simplement défiler les colonnes vers la droite.",null,"Analyse d'impact économiques de",{"$f":"CONCATENATE(DonnéesProjet!B12,\" \",DonnéesProjet!B11)","v":"5000 Pompe à chaleur air-source pour climat froid"},null,null,"en",{"$f":"DonnéesProjet!B9","v":"Ontario"}]
[]
[]
[null,null,null,"Coût","Part achetée localement",null,"Dépenses locale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Installation Costs ","Cost","Local Share"]
[]
[null,null,"Coûts d'équipement, matériau et installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment & Installation costs"]
[null,null,{"$f":"DonnéesParDéfaut!C17","v":"Pompe à chaleur air-source pour climat froid"},{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!D17,DonnéesProjet!B29)","v":50259440.000000007},{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!F17,DonnéesProjet!E29)","v":1},null,{"$f":"D7*E7","v":50259440.000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C7","v":"Pompe à chaleur air-source pour climat froid"},{"$f":"D7","v":50259440.000000007},1]
[null,null,"Main d'œuvre",{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!D18,DonnéesProjet!B30)","v":41121360},{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!F18,DonnéesProjet!E30)","v":1},null,{"$f":"D8*E8","v":41121360},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Labour",41121360,1]
[null,null,"Sous-total (ensemble des coûts sans les taxes)\n",{"$f":"D7+D8","v":91380800},{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!F19,DonnéesProjet!E31)","v":1},null,{"$f":"D9*E9","v":91380800},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal All Costs (without sales tax)",91380800,1]
[null,null,"Taxes de vente",{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!D20,DonnéesProjet!B32)","v":7310464},{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!F20,DonnéesProjet!E32)","v":1},null,{"$f":"D10*E10","v":7310464},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sales Tax",7310464,1]
[null,null,"TOTAL",{"$f":"D9+D10","v":98691264},null,null,{"$f":"SUM(G7:G10)","v":190072064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL PROJECT COST",{"$f":"D11","v":98691264}]
[]
[]
[]
[null,null,"Coût de maintenance annuelle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Economic Impacts - Summary Results"]
[null,null,"Main d'œuvre",{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!D27,DonnéesProjet!B38)","v":1250000},{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!F27,DonnéesProjet!E27)","v":1},null,{"$f":"D16*E16","v":1250000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance Costs",null,null,null,null,null,"Jobs","Earnings","Output","Value Added"]
[null,null,"Taxes de vente",{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!D28,DonnéesProjet!B39)","v":0},{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!F28,DonnéesProjet!E28)","v":1},null,{"$f":"SUM(G16:G16)","v":1250000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  During construction period"]
[null,null,"TOTAL",{"$f":"D16+D17","v":1250000},null,null,{"$f":"G11+G17","v":191322064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable Costs",null,null,null,null,"Direct Impacts",{"$f":"I45","v":777.11815498367196},{"$f":"M45*G60","v":41.121359999999996},{"$f":"Q45*$G60","v":41.121359999999996},{"$f":"U45*$G60","v":25.941667533375451}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnel",null,null,null,null,"     Indirect Impacts",{"$f":"I34+I37+J57","v":422.83186926959149},{"$f":"M34+M37+N60","v":14.712134255895592},{"$f":"+Q34+Q37+R60","v":103.29488542237058},{"$f":"+U34+U37+V60","v":40.658146680175825}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance labour",{"$f":"D16","v":1250000},{"$f":"E16","v":1},null,null,"     Induced Impacts",{"$f":"K57","v":154.94372806339013},{"$f":"O60","v":8.0803577997100593},{"$f":"S60","v":29.623492458538056},{"$f":"W60","v":17.373529709667579}]
[null,null,null,"Demande",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Personnel Subtotal",{"$f":"AC20","v":1250000},{"$f":"E17","v":1},null,null,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"AH20+AH19+AH18","v":1354.8937523166537},{"$f":"AI20+AI19+AI18","v":63.913852055605645},{"$f":"AJ20+AJ19+AJ18","v":174.03973788090866},{"$f":"AK20+AK19+AK18","v":83.973343923218863}]
[null,null,null,"Installation","Maintenance"]
[null,null,"Agriculture",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"D18","v":1250000},null,null,null,"  During operating years (annual)"]
[null,null,"Exploitation minière",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payroll Parameters","Base Wage per Hour","Annual Wage","Employer Payroll Costs"]
[null,null,"Construction",{"$f":"IF(DonnéesParDéfaut!AV30<=2,G8+0.3*G7,G8+G7)","v":56199192},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation Labour",{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!F37,DonnéesProjet!B49)","v":24.646639826571693},{"$f":"AC25*40*52","v":51265.010839269118},{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!H37,DonnéesProjet!D49)","v":0.29830000000000001},null,"Direct impact",{"$f":"L115","v":18.780791980080171},{"$f":"P117","v":0.96250000000000002},{"$f":"T117","v":0.96250000000000002},{"$f":"X117","v":0.96250000000000002}]
[null,null,"Secteur manufacturier",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance labour",{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!F38,DonnéesProjet!B51)","v":24.646639826571693},{"$f":"AC26*40*52","v":51265.010839269118},{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!H38,DonnéesProjet!D51)","v":0.29830000000000001},null,"     Indirect Impacts",{"$f":"(L137-AH25)+M137","v":2.052193710122109},{"$f":"P138-AI25+Q138","v":0.128884912116323},{"$f":"T138-AJ25+U138","v":0.40991805870894449},{"$f":"X138-AK25+Y138","v":0.21602763452918347}]
[null,null,"Machinerie et équipement",{"$f":"IF(DonnéesParDéfaut!AV30<=2,G7*0.7,0)","v":35181608},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,"     Induced Impacts",{"$f":"N137","v":1.555023227330385},{"$f":"R138","v":8.1002293690636204E-2},{"$f":"V138","v":0.29707110479965576},{"$f":"Z138","v":0.17438229204555245}]
[null,null,"TCSP",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,"     Total Impacts (Direct, Indirect, Induced)",{"$f":"SUM(AH25:AH27)","v":22.388008917532662},{"$f":"SUM(AI25:AI27)","v":1.1723872058069593},{"$f":"SUM(AJ25:AJ27)","v":1.6694891635086002},{"$f":"SUM(AK25:AK27)","v":1.352909926574736}]
[null,null,"Commerce de gros",0,0]
[null,null,"Commerce de détail",0,0]
[null,null,"FAI",0,0]
[null,null,"Services divers",0,0,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"En $\",Déflateurs!E5)","v":"En $2020"}]
[null,null,"Réparation et maintenance",0,0,null,null,"Ing. & Svcs Prof. & Interconnexion",{"$f":"I54*C60","v":0},{"$f":"I45-DonnéesParDéfaut!I40","v":159.28478850528029},null,"Ing. & Svcs Prof. & Interconnexion",{"$f":"M54*G60","v":0},{"$f":"M45-H45","v":0},null,"Ing. & Svcs Prof. & Interconnexion",{"$f":"Q54*G60","v":0},{"$f":"(Q57-Q45-Q33)*G60","v":42.492072},null,"Ing. & Svcs Prof. & Interconnexion",{"$f":"U54*G60","v":0},{"$f":"(U57-U33-U45)*K60","v":0}]
[null,null,"Services professioniels",0,0,null,null,"Autres secteurs (sauf construction)",{"$f":"((I57-I45)*G60)-I37-I33","v":37.477354182628446},null,null,"Autres secteurs (sauf construction)",{"$f":"((M57-M45)*G60)-M37-M33","v":4.0146540847538367E-2},null,null,"Autres secteurs (sauf construction)",{"$f":"(Q57-Q45)*G60-Q33-Q37","v":7.3104640000000032},null,null,"Autres secteurs (sauf construction)",{"$f":"(U57-U45)*G60-U33-U37","v":3.9944239808610043}]
[null,null,"Gouvernement",{"$f":"D10","v":7310464},0]
[null,null,"Total",{"$f":"SUM(D23:D35)","v":98691264},{"$f":"SUM(E23:E35)","v":0}]
[null,null,null,null,null,null,null,"Emplois manufacturiers",{"$f":"I46+I47","v":113.82251767223322},{"$f":"J46+J47","v":57.10442618152878},null,"Manuf. Salaires & Revenus",{"$f":"(M46+M47)*$G60","v":0},null,null,"Production manuf.",{"$f":"(Q46+Q47)*$G60","v":35.181607999999997},{"$f":"(R46+R47)*$G60","v":13.673770703196761},null,"Production manuf.",{"$f":"(U46+U47)*$G60","v":13.635791777070239},{"$f":"(V46+V47)*$G60","v":6.6385155476477378}]
[null,null,null,null,null,null,null,null,{"$f":"I39/DonnéesProjet!$B12","v":2.2764503534446645E-2},{"$f":"J39/DonnéesProjet!$B12","v":1.1420885236305757E-2},{"$f":"K39/DonnéesProjet!$B12","v":9.9158561353740755E-3},{"$f":"L39/DonnéesProjet!$B12","v":4.4101244906126477E-2},null,null,null,{"$f":"P39*G60","v":6.7105254616942824},null,null,null,{"$f":"T39*G60","v":58.333065956809754},null,null,null,{"$f":"X39*G60","v":25.830742186097325}]
[null,null,"Année",{"$f":"DonnéesProjet!B$17","v":2020},null,{"$f":"CONCATENATE(\"Convertir en dollards de \",Déflateurs!E$4)","v":"Convertir en dollards de 2017"},{"$f":"Déflateurs!J$4","v":0.94890510948905105},null,{"$f":"SUM(I46:I49)","v":113.82251767223322},{"$f":"SUM(J46:J47)","v":57.10442618152878},{"$f":"SUM(K46:K47)","v":49.579280676870376},{"$f":"SUM(L46:L47)","v":220.50622453063238},0,3.9160120435016927,2.4516398544563849,6.3676518979580781,33.384007591240874,12.975110886245101,8.9934258610926179,55.352544338578596,12.939072489190737,6.2993213225854445,5.2725294305059496,24.510923242282132]
[null,null,"Coûts d'installation",null,null,{"$f":"SUM(F3:F39)","v":0},null,null,{"$f":"(M45*10^6)/I45","v":50211.500481491828},null,null,null,{"$f":"CONCATENATE(\"In $\",Déflateurs!E4)","v":"In $2017"}]
[null,null,null,"Demande",null,"Total","Demande ajustée",null,"Emplois",null,null,null,"Revenus d'emploi",null,null,null,"Extrant",null,null,null,"Valeur ajoutée"]
[null,null,null,null,null,null,{"$f":"CONCATENATE(\"Millions de dollards de \",Déflateurs!E4)","v":"Millions de dollards de 2017"},null,"Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total"]
[null,null,"Agriculture",{"$f":"D23","v":0},null,{"$f":"D43","v":0},{"$f":"F43*G$39/10^6","v":0},null,{"$f":"$G43*Multiplicateurs!D8","v":0},{"$f":"$G43*Multiplicateurs!E8","v":0},{"$f":"$G43*Multiplicateurs!F8","v":0},{"$f":"I43+J43+K43","v":0},{"$f":"$G43*Multiplicateurs!G8","v":0},{"$f":"$G43*Multiplicateurs!H8","v":0},{"$f":"$G43*Multiplicateurs!I8","v":0},{"$f":"M43+N43+O43","v":0},{"$f":"+$G43*Multiplicateurs!J8","v":0},{"$f":"$G43*Multiplicateurs!K8","v":0},{"$f":"$G43*Multiplicateurs!L8","v":0},{"$f":"Q43+R43+S43","v":0},{"$f":"$G43*Multiplicateurs!M8","v":0},{"$f":"$G43*Multiplicateurs!N8","v":0},{"$f":"$G43*Multiplicateurs!O8","v":0},{"$f":"U43+V43+W43","v":0}]
[null,null,"Exploitation minière",{"$f":"D24","v":0},null,{"$f":"D44","v":0},{"$f":"F44*G$39/10^6","v":0},null,{"$f":"$G44*Multiplicateurs!D9","v":0},{"$f":"$G44*Multiplicateurs!E9","v":0},{"$f":"$G44*Multiplicateurs!F9","v":0},{"$f":"I44+J44+K44","v":0},{"$f":"$G44*Multiplicateurs!G9","v":0},{"$f":"$G44*Multiplicateurs!H9","v":0},{"$f":"$G44*Multiplicateurs!I9","v":0},{"$f":"M44+N44+O44","v":0},{"$f":"+$G44*Multiplicateurs!J9","v":0},{"$f":"$G44*Multiplicateurs!K9","v":0},{"$f":"$G44*Multiplicateurs!L9","v":0},{"$f":"Q44+R44+S44","v":0},{"$f":"$G44*Multiplicateurs!M9","v":0},{"$f":"$G44*Multiplicateurs!N9","v":0},{"$f":"$G44*Multiplicateurs!O9","v":0},{"$f":"U44+V44+W44","v":0}]
[null,null,"Construction",56199192,null,56199192,53.327700437956196,{"$f":"G8*G39/10^6","v":39.020268613138683},{"$f":"$H45*Multiplicateurs!D10+DonnéesParDéfaut!I40","v":777.11815498367196},{"$f":"($G45*Multiplicateurs!E10)+(H46*Multiplicateurs!D10)","v":193.71792366699981},{"$f":"$G45*Multiplicateurs!F10","v":90.665890414184446},1061.5019690648562,{"$f":"H45","v":39.020268613138683},{"$f":"(G45*Multiplicateurs!H10)+(H46*Multiplicateurs!G10)","v":8.7089469262860266},{"$f":"$G45*Multiplicateurs!I10","v":4.4907563323956818},52.219971871820391,{"$f":"(H45*Multiplicateurs!J10)","v":39.020268613138683},{"$f":"G45*Multiplicateurs!K10+H46*Multiplicateurs!J10","v":41.234533488930992},{"$f":"$G45*Multiplicateurs!L10","v":16.452432456977863},96.707234559047535,{"$f":"$G45*Multiplicateurs!M10","v":24.616180871086193},{"$f":"$G45*Multiplicateurs!N10","v":13.446873684809436},{"$f":"$G45*Multiplicateurs!O10","v":9.6492831813993813},47.712337737295016]
[null,null,"Secteur manufacturier",0,null,0,0,{"$f":"G45-H45","v":14.307431824817513},{"$f":"$G46*Multiplicateurs!D11","v":0},{"$f":"$G46*Multiplicateurs!E11","v":0},{"$f":"$G46*Multiplicateurs!F11","v":0},0,{"$f":"$G46*Multiplicateurs!G11","v":0},{"$f":"$G46*Multiplicateurs!H11","v":0},{"$f":"$G46*Multiplicateurs!I11","v":0},0,{"$f":"+$G46*Multiplicateurs!J11","v":0},{"$f":"$G46*Multiplicateurs!K11","v":0},{"$f":"$G46*Multiplicateurs!L11","v":0},0,{"$f":"$G46*Multiplicateurs!M11","v":0},{"$f":"$G46*Multiplicateurs!N11","v":0},{"$f":"$G46*Multiplicateurs!O11","v":0},0]
[null,null,"Machinerie et équipement",35181608,null,35181608,33.384007591240874,null,{"$f":"$G47*Multiplicateurs!D12","v":113.82251767223322},{"$f":"$G47*Multiplicateurs!E12","v":57.10442618152878},{"$f":"$G47*Multiplicateurs!F12","v":49.579280676870376},220.50622453063238,{"$f":"$G47*Multiplicateurs!G12","v":0},{"$f":"$G47*Multiplicateurs!H12","v":3.9160120435016927},{"$f":"$G47*Multiplicateurs!I12","v":2.4516398544563849},6.3676518979580781,{"$f":"+$G47*Multiplicateurs!J12","v":33.384007591240874},{"$f":"$G47*Multiplicateurs!K12","v":12.975110886245101},{"$f":"$G47*Multiplicateurs!L12","v":8.9934258610926179},55.352544338578596,{"$f":"$G47*Multiplicateurs!M12","v":12.939072489190737},{"$f":"$G47*Multiplicateurs!N12","v":6.2993213225854445},{"$f":"$G47*Multiplicateurs!O12","v":5.2725294305059496},24.510923242282132]
[null,null,"TCSP",0,null,0,0,null,{"$f":"$G48*Multiplicateurs!D13","v":0},{"$f":"$G48*Multiplicateurs!E13","v":0},{"$f":"$G48*Multiplicateurs!F13","v":0},0,{"$f":"$G48*Multiplicateurs!G13","v":0},{"$f":"$G48*Multiplicateurs!H13","v":0},{"$f":"$G48*Multiplicateurs!I13","v":0},0,{"$f":"+$G48*Multiplicateurs!J13","v":0},{"$f":"$G48*Multiplicateurs!K13","v":0},{"$f":"$G48*Multiplicateurs!L13","v":0},0,{"$f":"$G48*Multiplicateurs!M13","v":0},{"$f":"$G48*Multiplicateurs!N13","v":0},{"$f":"$G48*Multiplicateurs!O13","v":0},0]
[null,null,"Commerce de gros",0,null,0,0,null,{"$f":"$G49*Multiplicateurs!D14","v":0},{"$f":"$G49*Multiplicateurs!E14","v":0},{"$f":"$G49*Multiplicateurs!F14","v":0},0,{"$f":"$G49*Multiplicateurs!G14","v":0},{"$f":"$G49*Multiplicateurs!H14","v":0},{"$f":"$G49*Multiplicateurs!I14","v":0},0,{"$f":"+$G49*Multiplicateurs!J14","v":0},{"$f":"$G49*Multiplicateurs!K14","v":0},{"$f":"$G49*Multiplicateurs!L14","v":0},0,{"$f":"$G49*Multiplicateurs!M14","v":0},{"$f":"$G49*Multiplicateurs!N14","v":0},{"$f":"$G49*Multiplicateurs!O14","v":0},0]
[null,null,"Commerce de détail",0,null,0,0,null,{"$f":"$G50*Multiplicateurs!D15","v":0},{"$f":"$G50*Multiplicateurs!E15","v":0},{"$f":"$G50*Multiplicateurs!F15","v":0},0,{"$f":"$G50*Multiplicateurs!G15","v":0},{"$f":"$G50*Multiplicateurs!H15","v":0},{"$f":"$G50*Multiplicateurs!I15","v":0},0,{"$f":"+$G50*Multiplicateurs!J15","v":0},{"$f":"$G50*Multiplicateurs!K15","v":0},{"$f":"$G50*Multiplicateurs!L15","v":0},0,{"$f":"$G50*Multiplicateurs!M15","v":0},{"$f":"$G50*Multiplicateurs!N15","v":0},{"$f":"$G50*Multiplicateurs!O15","v":0},0]
[null,null,"FAI",0,null,0,0,null,{"$f":"$G51*Multiplicateurs!D16","v":0},{"$f":"$G51*Multiplicateurs!E16","v":0},{"$f":"$G51*Multiplicateurs!F16","v":0},0,{"$f":"$G51*Multiplicateurs!G16","v":0},{"$f":"$G51*Multiplicateurs!H16","v":0},{"$f":"$G51*Multiplicateurs!I16","v":0},0,{"$f":"+$G51*Multiplicateurs!J16","v":0},{"$f":"$G51*Multiplicateurs!K16","v":0},{"$f":"$G51*Multiplicateurs!L16","v":0},0,{"$f":"$G51*Multiplicateurs!M16","v":0},{"$f":"$G51*Multiplicateurs!N16","v":0},{"$f":"$G51*Multiplicateurs!O16","v":0},0]
[null,null,"Services divers",0,null,0,0,null,{"$f":"$G52*Multiplicateurs!D17","v":0},{"$f":"$G52*Multiplicateurs!E17","v":0},{"$f":"$G52*Multiplicateurs!F17","v":0},0,{"$f":"$G52*Multiplicateurs!G17","v":0},{"$f":"$G52*Multiplicateurs!H17","v":0},{"$f":"$G52*Multiplicateurs!I17","v":0},0,{"$f":"+$G52*Multiplicateurs!J17","v":0},{"$f":"$G52*Multiplicateurs!K17","v":0},{"$f":"$G52*Multiplicateurs!L17","v":0},0,{"$f":"$G52*Multiplicateurs!M17","v":0},{"$f":"$G52*Multiplicateurs!N17","v":0},{"$f":"$G52*Multiplicateurs!O17","v":0},0]
[null,null,"Réparation et maintenance",0,null,0,0,null,{"$f":"$G53*Multiplicateurs!D18","v":0},{"$f":"$G53*Multiplicateurs!E18","v":0},{"$f":"$G53*Multiplicateurs!F18","v":0},0,{"$f":"$G53*Multiplicateurs!G18","v":0},{"$f":"$G53*Multiplicateurs!H18","v":0},{"$f":"$G53*Multiplicateurs!I18","v":0},0,{"$f":"+$G53*Multiplicateurs!J18","v":0},{"$f":"$G53*Multiplicateurs!K18","v":0},{"$f":"$G53*Multiplicateurs!L18","v":0},0,{"$f":"$G53*Multiplicateurs!M18","v":0},{"$f":"$G53*Multiplicateurs!N18","v":0},{"$f":"$G53*Multiplicateurs!O18","v":0},0]
[null,null,"Services professioniels",0,null,0,0,null,{"$f":"$G54*Multiplicateurs!D19","v":0},{"$f":"$G54*Multiplicateurs!E19","v":0},{"$f":"$G54*Multiplicateurs!F19","v":0},0,{"$f":"$G54*Multiplicateurs!G19","v":0},{"$f":"$G54*Multiplicateurs!H19","v":0},{"$f":"$G54*Multiplicateurs!I19","v":0},0,{"$f":"+$G54*Multiplicateurs!J19","v":0},{"$f":"$G54*Multiplicateurs!K19","v":0},{"$f":"$G54*Multiplicateurs!L19","v":0},0,{"$f":"$G54*Multiplicateurs!M19","v":0},{"$f":"$G54*Multiplicateurs!N19","v":0},{"$f":"$G54*Multiplicateurs!O19","v":0},0]
[null,null,"Gouvernement",7310464,null,7310464,6.9369366423357661,null,{"$f":"$G55*Multiplicateurs!D20","v":29.746703795883771},{"$f":"$G55*Multiplicateurs!E20","v":20.709647566201259},{"$f":"$G55*Multiplicateurs!F20","v":14.698556972335284},65.154908334420313,{"$f":"$G55*Multiplicateurs!G20","v":3.8095257738538141E-2},{"$f":"$G55*Multiplicateurs!H20","v":1.2973651393819647},{"$f":"$G55*Multiplicateurs!I20","v":0.72509661579251428},2.0605570129130171,{"$f":"+$G55*Multiplicateurs!J20","v":6.9369366423357661},{"$f":"$G55*Multiplicateurs!K20","v":3.4864559526208003},{"$f":"$G55*Multiplicateurs!L20","v":2.664025036746652},13.08741763170322,{"$f":"$G55*Multiplicateurs!M20","v":3.7903293249046039},{"$f":"$G55*Multiplicateurs!N20","v":2.105126305683918},{"$f":"$G55*Multiplicateurs!O20","v":1.5640184994580641},7.4594741300465861]
[]
[null,null,"Total",{"$f":"SUM(D43:D56)","v":98691264},null,{"$f":"SUM(F43:F56)","v":98691264},{"$f":"SUM(G43:G56)","v":93.648644671532836},"Total",{"$f":"SUM(I43:I56)","v":920.68737645178885},271.53199741472986,154.94372806339013,1347.1631019299089,39.058363870877223,13.922324109169685,7.6674928026445812,60.648180782691483,79.341212846715322,57.696100327796898,28.109883354817132,165.14719652932936,41.345582685181533,21.851321313078799,16.485831111363396,79.682735109623735]
[]
[null,null,null,null,null,"Inflator to",{"$f":"D39","v":2020},"Dollars",null,null,null,null,{"$f":"CONCATENATE(\"↓ Conversion of totals into \", G59,\" dollars ↓\")","v":"↓ Conversion of totals into 2020 dollars ↓"}]
[null,null,null,null,null,null,{"$f":"Déflateurs!J5","v":1.0538461538461539},null,null,null,null,null,{"$f":"M57*$G60","v":41.161506540847533},{"$f":"N57*$G60","v":14.671987715048052},8.0803577997100593,63.913852055605645,83.613432000000003,60.802813422370576,29.623492458538056,174.03973788090863,43.57188329130669,23.027930922244582,17.373529709667579,83.973343923218863]
[]
[null,null,"Coûts de maintenance",null,null,null,null,"Bénéfices brutes"]
[null,null,null,"Coût","Part locale","Revenus employ.","Dépenses locales","Revenus employ.","Part gouvernementale","Part pour santé, ass., autres"]
[]
[null,null,"Personnel"]
[null,null,"Main d'œuvre maintenance",{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!D27,DonnéesProjet!B38)","v":1250000},{"$f":"IF(DonnéesProjet!$B$21=\"O\",DonnéesParDéfaut!F27,DonnéesProjet!E38)","v":1},{"$f":"D66*(1-DonnéesParDéfaut!K$32)","v":877125},{"$f":"E66*F66","v":877125},{"$f":"D66*(1-DonnéesParDéfaut!K$30)","v":962500},{"$f":"D66*E66*DonnéesParDéfaut!K$30","v":287500},{"$f":"E66*D66*DonnéesParDéfaut!K$31","v":85375}]
[]
[]
[null,null,"Sous-total",{"$f":"SUM(D66:D68)","v":1250000},null,{"$f":"SUM(F66:F68)","v":877125},{"$f":"SUM(G66:G68)","v":877125},{"$f":"SUM(H66:H68)","v":962500},{"$f":"SUM(I66:I68)","v":287500},{"$f":"SUM(J66:J68)","v":85375},{"$f":"G69+I69+J69","v":1250000}]
[]
[null,null,"Total",{"$f":"D69+D70","v":1250000}]
[null,null,null,null,null,null,null,null,null,null,null,"Sans employés"]
[null,null,"Demande locale - Maintenance annuelle - avec marges",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Déflateurs!E4","v":2017},"Dollars"]
[null,null,null,"Demande",null,null,"Total","Demande ajustée - Million",null,null,null,"Emplois",null,null,null,"Revenus d'emploi",null,null,null,"Extrant",null,null,null,"Valeur ajoutée"]
[null,null,null,null,null,null,"w/o Plant Empl",{"$f":"Déflateurs!E4","v":2017},"Dollars",null,null,"Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total"]
[null,null,"Agriculture",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsAGR)","v":0},null,null,{"$f":"D76+E76+F76","v":0},{"$f":"G76*G$39/10^6","v":0},null,null,null,{"$f":"$H76*Multiplicateurs!D8","v":0},{"$f":"$H76*Multiplicateurs!E8","v":0},{"$f":"$H76*Multiplicateurs!F8","v":0},{"$f":"L76+M76+N76","v":0},{"$f":"$H76*Multiplicateurs!G8","v":0},{"$f":"$H76*Multiplicateurs!H8","v":0},{"$f":"$H76*Multiplicateurs!I8","v":0},{"$f":"P76+Q76+R76","v":0},{"$f":"$H76*Multiplicateurs!J8","v":0},{"$f":"$H76*Multiplicateurs!K8","v":0},{"$f":"$H76*Multiplicateurs!L8","v":0},{"$f":"T76+U76+V76","v":0},{"$f":"$H76*Multiplicateurs!M8","v":0},{"$f":"$H76*Multiplicateurs!N8","v":0},{"$f":"$H76*Multiplicateurs!O8","v":0},{"$f":"X76+Y76+Z76","v":0}]
[null,null,"Exploitation minière",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsMIN)","v":0},null,null,{"$f":"D77+E77+F77","v":0},{"$f":"G77*G$39/10^6","v":0},null,null,null,{"$f":"$H77*Multiplicateurs!D9","v":0},{"$f":"$H77*Multiplicateurs!E9","v":0},{"$f":"$H77*Multiplicateurs!F9","v":0},{"$f":"L77+M77+N77","v":0},{"$f":"$H77*Multiplicateurs!G9","v":0},{"$f":"$H77*Multiplicateurs!H9","v":0},{"$f":"$H77*Multiplicateurs!I9","v":0},{"$f":"P77+Q77+R77","v":0},{"$f":"$H77*Multiplicateurs!J9","v":0},{"$f":"$H77*Multiplicateurs!K9","v":0},{"$f":"$H77*Multiplicateurs!L9","v":0},{"$f":"T77+U77+V77","v":0},{"$f":"$H77*Multiplicateurs!M9","v":0},{"$f":"$H77*Multiplicateurs!N9","v":0},{"$f":"$H77*Multiplicateurs!O9","v":0},{"$f":"X77+Y77+Z77","v":0}]
[null,null,"Construction",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsCON)","v":0},null,null,0,0,null,null,null,{"$f":"$H78*Multiplicateurs!D10","v":0},{"$f":"$H78*Multiplicateurs!E10","v":0},{"$f":"$H78*Multiplicateurs!F10","v":0},0,{"$f":"$H78*Multiplicateurs!G10","v":0},{"$f":"$H78*Multiplicateurs!H10","v":0},{"$f":"$H78*Multiplicateurs!I10","v":0},0,{"$f":"$H78*Multiplicateurs!J10","v":0},{"$f":"$H78*Multiplicateurs!K10","v":0},{"$f":"$H78*Multiplicateurs!L10","v":0},0,{"$f":"$H78*Multiplicateurs!M10","v":0},{"$f":"$H78*Multiplicateurs!N10","v":0},{"$f":"$H78*Multiplicateurs!O10","v":0},0]
[null,null,"Secteur manufacturier",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsMFG)","v":0},null,null,0,0,null,null,null,{"$f":"$H79*Multiplicateurs!D11","v":0},{"$f":"$H79*Multiplicateurs!E11","v":0},{"$f":"$H79*Multiplicateurs!F11","v":0},0,{"$f":"$H79*Multiplicateurs!G11","v":0},{"$f":"$H79*Multiplicateurs!H11","v":0},{"$f":"$H79*Multiplicateurs!I11","v":0},0,{"$f":"$H79*Multiplicateurs!J11","v":0},{"$f":"$H79*Multiplicateurs!K11","v":0},{"$f":"$H79*Multiplicateurs!L11","v":0},0,{"$f":"$H79*Multiplicateurs!M11","v":0},{"$f":"$H79*Multiplicateurs!N11","v":0},{"$f":"$H79*Multiplicateurs!O11","v":0},0]
[null,null,"Machinerie et équipement",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsMAC)","v":0},null,null,0,0,null,null,null,{"$f":"$H80*Multiplicateurs!D12","v":0},{"$f":"$H80*Multiplicateurs!E12","v":0},{"$f":"$H80*Multiplicateurs!F12","v":0},0,{"$f":"$H80*Multiplicateurs!G12","v":0},{"$f":"$H80*Multiplicateurs!H12","v":0},{"$f":"$H80*Multiplicateurs!I12","v":0},0,{"$f":"$H80*Multiplicateurs!J12","v":0},{"$f":"$H80*Multiplicateurs!K12","v":0},{"$f":"$H80*Multiplicateurs!L12","v":0},0,{"$f":"$H80*Multiplicateurs!M12","v":0},{"$f":"$H80*Multiplicateurs!N12","v":0},{"$f":"$H80*Multiplicateurs!O12","v":0},0]
[null,null,"TCSP",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsTCPU)","v":0},null,null,0,0,null,null,null,{"$f":"$H81*Multiplicateurs!D13","v":0},{"$f":"$H81*Multiplicateurs!E13","v":0},{"$f":"$H81*Multiplicateurs!F13","v":0},0,{"$f":"$H81*Multiplicateurs!G13","v":0},{"$f":"$H81*Multiplicateurs!H13","v":0},{"$f":"$H81*Multiplicateurs!I13","v":0},0,{"$f":"$H81*Multiplicateurs!J13","v":0},{"$f":"$H81*Multiplicateurs!K13","v":0},{"$f":"$H81*Multiplicateurs!L13","v":0},0,{"$f":"$H81*Multiplicateurs!M13","v":0},{"$f":"$H81*Multiplicateurs!N13","v":0},{"$f":"$H81*Multiplicateurs!O13","v":0},0]
[null,null,"Commerce de gros",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsWHO)","v":0},null,null,0,0,null,null,null,{"$f":"$H82*Multiplicateurs!D14","v":0},{"$f":"$H82*Multiplicateurs!E14","v":0},{"$f":"$H82*Multiplicateurs!F14","v":0},0,{"$f":"$H82*Multiplicateurs!G14","v":0},{"$f":"$H82*Multiplicateurs!H14","v":0},{"$f":"$H82*Multiplicateurs!I14","v":0},0,{"$f":"$H82*Multiplicateurs!J14","v":0},{"$f":"$H82*Multiplicateurs!K14","v":0},{"$f":"$H82*Multiplicateurs!L14","v":0},0,{"$f":"$H82*Multiplicateurs!M14","v":0},{"$f":"$H82*Multiplicateurs!N14","v":0},{"$f":"$H82*Multiplicateurs!O14","v":0},0]
[null,null,"Commerce de détail",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsRET)","v":0},null,null,0,0,null,null,null,{"$f":"$H83*Multiplicateurs!D15","v":0},{"$f":"$H83*Multiplicateurs!E15","v":0},{"$f":"$H83*Multiplicateurs!F15","v":0},0,{"$f":"$H83*Multiplicateurs!G15","v":0},{"$f":"$H83*Multiplicateurs!H15","v":0},{"$f":"$H83*Multiplicateurs!I15","v":0},0,{"$f":"$H83*Multiplicateurs!J15","v":0},{"$f":"$H83*Multiplicateurs!K15","v":0},{"$f":"$H83*Multiplicateurs!L15","v":0},0,{"$f":"$H83*Multiplicateurs!M15","v":0},{"$f":"$H83*Multiplicateurs!N15","v":0},{"$f":"$H83*Multiplicateurs!O15","v":0},0]
[null,null,"FAI",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsFIRE)","v":0},null,null,0,0,null,null,null,{"$f":"$H84*Multiplicateurs!D16","v":0},{"$f":"$H84*Multiplicateurs!E16","v":0},{"$f":"$H84*Multiplicateurs!F16","v":0},0,{"$f":"$H84*Multiplicateurs!G16","v":0},{"$f":"$H84*Multiplicateurs!H16","v":0},{"$f":"$H84*Multiplicateurs!I16","v":0},0,{"$f":"$H84*Multiplicateurs!J16","v":0},{"$f":"$H84*Multiplicateurs!K16","v":0},{"$f":"$H84*Multiplicateurs!L16","v":0},0,{"$f":"$H84*Multiplicateurs!M16","v":0},{"$f":"$H84*Multiplicateurs!N16","v":0},{"$f":"$H84*Multiplicateurs!O16","v":0},0]
[null,null,"Services divers",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsOTH)","v":0},null,null,0,0,null,null,null,{"$f":"$H85*Multiplicateurs!D17","v":0},{"$f":"$H85*Multiplicateurs!E17","v":0},{"$f":"$H85*Multiplicateurs!F17","v":0},0,{"$f":"$H85*Multiplicateurs!G17","v":0},{"$f":"$H85*Multiplicateurs!H17","v":0},{"$f":"$H85*Multiplicateurs!I17","v":0},0,{"$f":"$H85*Multiplicateurs!J17","v":0},{"$f":"$H85*Multiplicateurs!K17","v":0},{"$f":"$H85*Multiplicateurs!L17","v":0},0,{"$f":"$H85*Multiplicateurs!M17","v":0},{"$f":"$H85*Multiplicateurs!N17","v":0},{"$f":"$H85*Multiplicateurs!O17","v":0},0]
[null,null,"Réparation et maintenance",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsREP)","v":0},null,null,0,0,null,null,null,{"$f":"$H86*Multiplicateurs!D18","v":0},{"$f":"$H86*Multiplicateurs!E18","v":0},{"$f":"$H86*Multiplicateurs!F18","v":0},0,{"$f":"$H86*Multiplicateurs!G18","v":0},{"$f":"$H86*Multiplicateurs!H18","v":0},{"$f":"$H86*Multiplicateurs!I18","v":0},0,{"$f":"$H86*Multiplicateurs!J18","v":0},{"$f":"$H86*Multiplicateurs!K18","v":0},{"$f":"$H86*Multiplicateurs!L18","v":0},0,{"$f":"$H86*Multiplicateurs!M18","v":0},{"$f":"$H86*Multiplicateurs!N18","v":0},{"$f":"$H86*Multiplicateurs!O18","v":0},0]
[null,null,"Services professioniels",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsPRO)","v":0},null,null,0,0,null,null,null,{"$f":"$H87*Multiplicateurs!D19","v":0},{"$f":"$H87*Multiplicateurs!E19","v":0},{"$f":"$H87*Multiplicateurs!F19","v":0},0,{"$f":"$H87*Multiplicateurs!G19","v":0},{"$f":"$H87*Multiplicateurs!H19","v":0},{"$f":"$H87*Multiplicateurs!I19","v":0},0,{"$f":"$H87*Multiplicateurs!J19","v":0},{"$f":"$H87*Multiplicateurs!K19","v":0},{"$f":"$H87*Multiplicateurs!L19","v":0},0,{"$f":"$H87*Multiplicateurs!M19","v":0},{"$f":"$H87*Multiplicateurs!N19","v":0},{"$f":"$H87*Multiplicateurs!O19","v":0},0]
[null,null,"Gouvernement",{"$f":"MMULT(TRANSPOSE(DemandOM),MarginsGOV)","v":0},null,null,0,0,null,null,null,{"$f":"$H88*Multiplicateurs!D20","v":0},{"$f":"$H88*Multiplicateurs!E20","v":0},{"$f":"$H88*Multiplicateurs!F20","v":0},0,{"$f":"$H88*Multiplicateurs!G20","v":0},{"$f":"$H88*Multiplicateurs!H20","v":0},{"$f":"$H88*Multiplicateurs!I20","v":0},0,{"$f":"$H88*Multiplicateurs!J20","v":0},{"$f":"$H88*Multiplicateurs!K20","v":0},{"$f":"$H88*Multiplicateurs!L20","v":0},0,{"$f":"$H88*Multiplicateurs!M20","v":0},{"$f":"$H88*Multiplicateurs!N20","v":0},{"$f":"$H88*Multiplicateurs!O20","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"$H89*Multiplicateurs!D21","v":0},{"$f":"$H89*Multiplicateurs!E21","v":0},{"$f":"$H89*Multiplicateurs!F21","v":0},0,{"$f":"$H89*Multiplicateurs!G21","v":0},{"$f":"$H89*Multiplicateurs!H21","v":0},{"$f":"$H89*Multiplicateurs!I21","v":0},0,{"$f":"$H89*Multiplicateurs!J21","v":0},{"$f":"$H89*Multiplicateurs!K21","v":0},{"$f":"$H89*Multiplicateurs!L21","v":0},0,{"$f":"$H89*Multiplicateurs!M21","v":0},{"$f":"$H89*Multiplicateurs!N21","v":0},{"$f":"$H89*Multiplicateurs!O21","v":0},0]
[null,null,"Total",{"$f":"SUM(D76:D89)","v":0},null,null,{"$f":"SUM(G76:G89)","v":0},{"$f":"SUM(H76:H89)","v":0},null,null,"Total",{"$f":"SUM(L76:L89)","v":0},{"$f":"SUM(M76:M89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Revenus - Bruts ",null,{"$f":"K69","v":1250000}]
[null,null,null,null,"Employés - (Ass, etc.)",{"$f":"DonnéesParDéfaut!K30","v":0.23},{"$f":"F93*G$92","v":287500},0,null,null,null,null,null,null,null,"Convertir en dollards de",{"$f":"D39","v":2020}]
[null,null,null,null,"Autres avantages",{"$f":"DonnéesParDéfaut!K31","v":6.83E-2},{"$f":"F94*G$92","v":85375},{"$f":"IF(DonnéesProjet!B9=\"MyRegion\",0,1)","v":1},null,"Sans les employés de centrale",null,{"$f":"L90","v":0},{"$f":"M90","v":0},{"$f":"N90","v":0},{"$f":"O90","v":0},{"$f":"P90*$G60","v":0},{"$f":"Q90*$G60","v":0},{"$f":"R90*$G60","v":0},{"$f":"P94+Q94+R94","v":0},{"$f":"T90*$G60","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Revenus (moins les taxes, avantages, etc)",null,{"$f":"G92-G93-G94","v":877125},null,null,"Avec les employés de centrale",null,{"$f":"L94+L115","v":18.780791980080171},{"$f":"M94+M115","v":2.052193710122109},{"$f":"N94+N115","v":1.555023227330385},{"$f":"O94+O115","v":22.388008917532662},{"$f":"(P90+P115)*$G60","v":0.96250000000000002},0.128884912116323,8.1002293690636204E-2,1.1723872058069593,0.96250000000000002,0.40991805870894449,0.29707110479965576,1.6694891635086002,0.96250000000000002,0.21602763452918347,0.17438229204555245,1.3529099265747357]
[]
[null,null,"Employés maintenance",{"$f":"DonnéesParDéfaut!I41","v":18.780791980080171}]
[null,null,null,null,null,null,null,null,null,null,null,"Employés"]
[null,null,"Employee Spending",null,null,"DPC",null,"Demande ajustée - Million",null,null,null,"Emplois",null,null,null,"Revenus d'emploi",null,null,null,"Extrant",null,null,null,"Valeur ajoutée"]
[null,null,null,null,null,"Emp",null,{"$f":"H75","v":2017},"Dollars",null,null,"Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total"]
[null,null,"Agriculture",null,null,{"$f":"G$95*Multiplicateurs!D25","v":13464.651614956261},null,{"$f":"F101*G$39/10^6","v":1.2776676714921999E-2},null,null,null,null,{"$f":"$H101*Multiplicateurs!E8","v":3.2297567461760456E-2},{"$f":"$H101*Multiplicateurs!F8","v":1.4918612289414105E-2},{"$f":"M101+N101","v":4.7216179751174564E-2},null,{"$f":"$H101*Multiplicateurs!H8","v":1.8164716956888252E-3},{"$f":"$H101*Multiplicateurs!I8","v":7.3638701014247E-4},{"$f":"Q101+R101","v":2.5528587058312952E-3},{"$f":"$H101*Multiplicateurs!J8","v":1.2776676714921999E-2},{"$f":"$H101*Multiplicateurs!K8","v":6.8493339026590282E-3},{"$f":"$H101*Multiplicateurs!L8","v":2.7110502780545841E-3},{"$f":"T101+U101+V101","v":2.2337060895635613E-2},null,{"$f":"$H101*Multiplicateurs!N8","v":3.4417038289864415E-3},{"$f":"$H101*Multiplicateurs!O8","v":1.5847537332464626E-3},{"$f":"Y101+Z101","v":5.0264575622329041E-3}]
[null,null,"Exploitation minière",null,null,{"$f":"G$95*Multiplicateurs!D26","v":3328.7736950511785},null,{"$f":"F102*G$39/10^6","v":3.1586903675668112E-3},null,null,null,null,{"$f":"$H102*Multiplicateurs!E9","v":4.8746145461463853E-3},{"$f":"$H102*Multiplicateurs!F9","v":4.4281251591620626E-3},{"$f":"M102+N102","v":9.3027397053084479E-3},null,{"$f":"$H102*Multiplicateurs!H9","v":3.4040187561878868E-4},{"$f":"$H102*Multiplicateurs!I9","v":2.1946573944151893E-4},{"$f":"Q102+R102","v":5.5986761506030761E-4},{"$f":"$H102*Multiplicateurs!J9","v":3.1586903675668112E-3},{"$f":"$H102*Multiplicateurs!K9","v":1.0211261183332328E-3},{"$f":"$H102*Multiplicateurs!L9","v":8.0374381794131938E-4},{"$f":"T102+U102+V102","v":4.9835603038413633E-3},null,{"$f":"$H102*Multiplicateurs!N9","v":5.5604429341904232E-4},{"$f":"$H102*Multiplicateurs!O9","v":4.7116795238642334E-4},{"$f":"Y102+Z102","v":1.0272122458054656E-3}]
[null,null,"Construction",null,null,{"$f":"G$95*Multiplicateurs!D27","v":373.82464187077329},null,3.547241127240914E-4,null,null,null,null,{"$f":"$H103*Multiplicateurs!E10","v":9.0007559418294923E-4},{"$f":"$H103*Multiplicateurs!F10","v":6.0308952509454728E-4},1.5031651192774966E-3,null,{"$f":"$H103*Multiplicateurs!H10","v":5.7929995964896534E-5},{"$f":"$H103*Multiplicateurs!I10","v":2.9871521599220202E-5},8.7801517564116736E-5,{"$f":"$H103*Multiplicateurs!J10","v":3.547241127240914E-4},{"$f":"$H103*Multiplicateurs!K10","v":1.7911314696846751E-4},{"$f":"$H103*Multiplicateurs!L10","v":1.094379554626486E-4},6.4327521515520746E-4,null,{"$f":"$H103*Multiplicateurs!N10","v":8.9445640775501055E-5},{"$f":"$H103*Multiplicateurs!O10","v":6.4184905533807315E-5},1.5363054630930837E-4]
[null,null,"Secteur manufacturier",null,null,{"$f":"G$95*Multiplicateurs!D28","v":173136.00213757291},null,0.1642896370648502,null,null,null,null,{"$f":"$H104*Multiplicateurs!E11","v":0.29569106953996632},{"$f":"$H104*Multiplicateurs!F11","v":0.15460766804841763},0.45029873758838396,null,{"$f":"$H104*Multiplicateurs!H11","v":1.9413824079497388E-2},{"$f":"$H104*Multiplicateurs!I11","v":7.6641474393320487E-3},2.7077971518829437E-2,{"$f":"$H104*Multiplicateurs!J11","v":0.1642896370648502},{"$f":"$H104*Multiplicateurs!K11","v":7.8323461540529132E-2},{"$f":"$H104*Multiplicateurs!L11","v":2.8096546538772617E-2},0.27070964514415197,null,{"$f":"$H104*Multiplicateurs!N11","v":3.4309784603632876E-2},{"$f":"$H104*Multiplicateurs!O11","v":1.6464315688180686E-2},5.0774100291813562E-2]
[null,null,"Machinerie et équipement",null,null,{"$f":"G$95*Multiplicateurs!D29","v":5971.7870589697231},null,5.6666592530369639E-3,null,null,null,null,{"$f":"$H105*Multiplicateurs!E12","v":9.6930041765215923E-3},{"$f":"$H105*Multiplicateurs!F12","v":8.4156729487510126E-3},1.8108677125272605E-2,null,{"$f":"$H105*Multiplicateurs!H12","v":6.6471066484945749E-4},{"$f":"$H105*Multiplicateurs!I12","v":4.1614559391648775E-4},1.0808562587659451E-3,{"$f":"$H105*Multiplicateurs!J12","v":5.6666592530369639E-3},{"$f":"$H105*Multiplicateurs!K12","v":2.2024177882709536E-3},{"$f":"$H105*Multiplicateurs!L12","v":1.5265596778031448E-3},9.395636719111063E-3,null,{"$f":"$H105*Multiplicateurs!N12","v":1.0692577085876177E-3},{"$f":"$H105*Multiplicateurs!O12","v":8.949682749330968E-4},1.9642259835207145E-3]
[null,null,"TCSP",null,null,{"$f":"G$95*Multiplicateurs!D30","v":43363.510202768106},null,4.1147856396787252E-2,null,null,null,null,{"$f":"$H106*Multiplicateurs!E13","v":0.10854341878830485},{"$f":"$H106*Multiplicateurs!F13","v":6.9713466919272868E-2},0.17825688570757772,null,{"$f":"$H106*Multiplicateurs!H13","v":6.4795061775724423E-3},{"$f":"$H106*Multiplicateurs!I13","v":3.4479976675548469E-3},9.9275038451272883E-3,{"$f":"$H106*Multiplicateurs!J13","v":4.1147856396787252E-2},{"$f":"$H106*Multiplicateurs!K13","v":2.2141932667608014E-2},{"$f":"$H106*Multiplicateurs!L13","v":1.2654087109985029E-2},7.5943876174380295E-2,null,{"$f":"$H106*Multiplicateurs!N13","v":1.0857106263217831E-2},{"$f":"$H106*Multiplicateurs!O13","v":7.421090831617197E-3},1.8278197094835028E-2]
[null,null,"Commerce de gros",null,null,{"$f":"G$95*Multiplicateurs!D31","v":35144.519241903683},null,3.3348813879178679E-2,null,null,null,null,{"$f":"$H107*Multiplicateurs!E14","v":8.6620556022438983E-2},{"$f":"$H107*Multiplicateurs!F14","v":6.0553291129513784E-2},0.14717384715195275,null,{"$f":"$H107*Multiplicateurs!H14","v":5.0166611362244132E-3},{"$f":"$H107*Multiplicateurs!I14","v":2.9928973334369664E-3},8.0095584696613792E-3,{"$f":"$H107*Multiplicateurs!J14","v":3.3348813879178679E-2},{"$f":"$H107*Multiplicateurs!K14","v":1.5485905897544321E-2},{"$f":"$H107*Multiplicateurs!L14","v":1.0972267449132584E-2},5.980698722585559E-2,null,{"$f":"$H107*Multiplicateurs!N14","v":8.2129550714283069E-3},{"$f":"$H107*Multiplicateurs!O14","v":6.4388229081657356E-3},1.4651777979594043E-2]
[null,null,"Commerce de détail",null,null,{"$f":"G$95*Multiplicateurs!D32","v":104834.82175062021},null,9.9478298011537417E-2,null,null,null,null,{"$f":"$H108*Multiplicateurs!E15","v":0.26904148608280387},{"$f":"$H108*Multiplicateurs!F15","v":0.23477376344411802},0.50381524952692192,null,{"$f":"$H108*Multiplicateurs!H15","v":1.5807115522915492E-2},{"$f":"$H108*Multiplicateurs!I15","v":1.1596260462897166E-2},2.7403375985812658E-2,{"$f":"$H108*Multiplicateurs!J15","v":9.9478298011537417E-2},{"$f":"$H108*Multiplicateurs!K15","v":5.1416396000954594E-2},{"$f":"$H108*Multiplicateurs!L15","v":4.2537911618660246E-2},0.19343260563115225,null,{"$f":"$H108*Multiplicateurs!N15","v":2.8521702441777427E-2},{"$f":"$H108*Multiplicateurs!O15","v":2.4973291075037016E-2},5.3494993516814443E-2]
[null,null,"FAI",null,null,{"$f":"G$95*Multiplicateurs!D33","v":133068.11726615994},null,0.12626901638394739,null,null,null,null,{"$f":"$H109*Multiplicateurs!E16","v":0.3758233620126365},{"$f":"$H109*Multiplicateurs!F16","v":0.20528601298379254},0.58110937499642901,null,{"$f":"$H109*Multiplicateurs!H16","v":2.389861984473168E-2},{"$f":"$H109*Multiplicateurs!I16","v":1.0164989256605887E-2},3.4063609101337565E-2,{"$f":"$H109*Multiplicateurs!J16","v":0.12626901638394739},{"$f":"$H109*Multiplicateurs!K16","v":6.6570594401517302E-2},{"$f":"$H109*Multiplicateurs!L16","v":3.7239786736216127E-2},0.23007939752168083,null,{"$f":"$H109*Multiplicateurs!N16","v":3.7571242016671731E-2},{"$f":"$H109*Multiplicateurs!O16","v":2.1831755970167982E-2},5.9402997986839713E-2]
[null,null,"Services divers",null,null,{"$f":"G$95*Multiplicateurs!D34","v":335465.55883700016},null,0.31832498283802935,null,null,null,null,{"$f":"$H110*Multiplicateurs!E17","v":0.60237975812423639},{"$f":"$H110*Multiplicateurs!F17","v":0.55762464013049207},1.1600043982547286,null,{"$f":"$H110*Multiplicateurs!H17","v":3.3465876867641242E-2},{"$f":"$H110*Multiplicateurs!I17","v":2.7544860365884761E-2},6.1010737233526E-2,{"$f":"$H110*Multiplicateurs!J17","v":0.31832498283802935},{"$f":"$H110*Multiplicateurs!K17","v":9.6793096281297772E-2},{"$f":"$H110*Multiplicateurs!L17","v":0.10101984114209962},0.5161379202614268,null,{"$f":"$H110*Multiplicateurs!N17","v":5.4196224575687964E-2},{"$f":"$H110*Multiplicateurs!O17","v":5.939113090277625E-2},0.11358735547846421]
[null,null,"Réparation et maintenance",null,null,{"$f":"G$95*Multiplicateurs!D35+(G94*H94)","v":87612.179704375274},null,8.3135644974954626E-2,null,null,null,null,{"$f":"$H111*Multiplicateurs!E18","v":0.19703147859064246},{"$f":"$H111*Multiplicateurs!F18","v":0.18863477844817206},0.38566625703881452,null,{"$f":"$H111*Multiplicateurs!H18","v":1.114017642664392E-2},{"$f":"$H111*Multiplicateurs!I18","v":9.3111922371949176E-3},2.0451368663838836E-2,{"$f":"$H111*Multiplicateurs!J18","v":8.3135644974954626E-2},{"$f":"$H111*Multiplicateurs!K18","v":3.6413412499030129E-2},{"$f":"$H111*Multiplicateurs!L18","v":3.4168750084706351E-2},0.15371780755869111,null,{"$f":"$H111*Multiplicateurs!N18","v":1.937060527916443E-2},{"$f":"$H111*Multiplicateurs!O18","v":2.0035690438964065E-2},3.9406295718128495E-2]
[null,null,"Services professioniels",null,null,{"$f":"G$95*Multiplicateurs!D36","v":11969.969920342797},null,1.135836561784353E-2,null,null,null,null,{"$f":"$H112*Multiplicateurs!E19","v":2.7466248539098244E-2},{"$f":"$H112*Multiplicateurs!F19","v":2.57747369848908E-2},5.3240985523989044E-2,null,{"$f":"$H112*Multiplicateurs!H19","v":1.5777312159590306E-3},{"$f":"$H112*Multiplicateurs!I19","v":1.2746652121101252E-3},2.8523964280691557E-3,{"$f":"$H112*Multiplicateurs!J19","v":1.135836561784353E-2},{"$f":"$H112*Multiplicateurs!K19","v":4.5343160862846722E-3},{"$f":"$H112*Multiplicateurs!L19","v":4.671287214941958E-3},2.0563968919070162E-2,null,{"$f":"$H112*Multiplicateurs!N19","v":2.5415450664634282E-3},{"$f":"$H112*Multiplicateurs!O19","v":2.7419404446434453E-3},5.2834855111068731E-3]
[null,null,"Gouvernement",null,null,{"$f":"G$95*Multiplicateurs!D37","v":14766.283928408997},null,1.4011802267833355E-2,null,null,null,null,{"$f":"$H113*Multiplicateurs!E20","v":4.1831070643369855E-2},{"$f":"$H113*Multiplicateurs!F20","v":2.9689369319293345E-2},7.1520439962663204E-2,null,{"$f":"$H113*Multiplicateurs!H20","v":2.6205261399186159E-3},{"$f":"$H113*Multiplicateurs!I20","v":1.4646105232610073E-3},4.0851366631796237E-3,{"$f":"$H113*Multiplicateurs!J20","v":1.4011802267833355E-2},{"$f":"$H113*Multiplicateurs!K20","v":7.0422340497525741E-3},{"$f":"$H113*Multiplicateurs!L20","v":5.3810196021745376E-3},2.6435055919760465E-2,null,{"$f":"$H113*Multiplicateurs!N20","v":4.2521094057629506E-3},{"$f":"$H113*Multiplicateurs!O20","v":3.1591348007844605E-3},7.4112442065474111E-3]
[]
[null,null,"Total",null,null,{"$f":"SUM(F101:F114)","v":962500},null,{"$f":"SUM(H101:H114)","v":0.91332116788321172},null,null,null,{"$f":"IF(L117=0,0,D97)","v":18.780791980080171},{"$f":"SUM(M101:M114)","v":2.052193710122109},{"$f":"SUM(N101:N114)","v":1.555023227330385},{"$f":"L115+M115+N115","v":22.388008917532662},{"$f":"H115","v":0.91332116788321172},{"$f":"SUM(Q101:Q114)","v":0.12229955164322619},{"$f":"SUM(R101:R114)","v":7.6863490363377418E-2},{"$f":"R115+Q115+P115","v":1.1124842098898153},{"$f":"SUM(T101:T114)","v":0.91332116788321172},{"$f":"SUM(U101:U114)","v":0.38897334038075021},{"$f":"SUM(V101:V114)","v":0.28189228922595072},{"$f":"T115+U115+V115","v":1.5841867974899126},{"$f":"P115","v":0.91332116788321172},{"$f":"SUM(Y101:Y114)","v":0.20498972619557554},{"$f":"SUM(Z101:Z114)","v":0.16547224792643661},{"$f":"X115+Y115+Z115","v":1.2837831420052237}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Convertir en dollards de",{"$f":"Q93","v":2020}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M122:M135)","v":2.052193710122109},null,null,null,{"$f":"P115*$G60","v":0.96250000000000002},0.128884912116323,8.1002293690636204E-2,1.1723872058069593,0.96250000000000002,0.40991805870894449,0.29707110479965576,1.6694891635086002,0.96250000000000002,0.21602763452918347,0.17438229204555245,1.3529099265747357]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,"Emplois",null,null,null,"Revenus d'emploi",null,null,null,"Extrant",null,null,null,"Valeur ajoutée"]
[null,null,null,null,null,null,null,null,null,null,null,"Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total","Direct","Indirect","Induit","Total"]
[null,null,null,null,null,null,null,null,null,"Agriculture",null,{"$f":"L76+L101","v":0},3.2297567461760456E-2,1.4918612289414105E-2,{"$f":"L122+M122+N122","v":4.7216179751174564E-2},{"$f":"P76+P101","v":0},1.8164716956888252E-3,7.3638701014247E-4,{"$f":"P122+Q122+R122","v":2.5528587058312952E-3},{"$f":"T76+T101","v":1.2776676714921999E-2},6.8493339026590282E-3,2.7110502780545841E-3,{"$f":"T122+U122+V122","v":2.2337060895635613E-2},{"$f":"X76+X101","v":0},3.4417038289864415E-3,1.5847537332464626E-3,{"$f":"X122+Y122+Z122","v":5.0264575622329041E-3}]
[null,null,null,null,null,null,null,null,null,"Exploitation minière",null,0,4.8746145461463853E-3,4.4281251591620626E-3,{"$f":"L123+M123+N123","v":9.3027397053084479E-3},0,3.4040187561878868E-4,2.1946573944151893E-4,{"$f":"P123+Q123+R123","v":5.5986761506030761E-4},3.1586903675668112E-3,1.0211261183332328E-3,8.0374381794131938E-4,{"$f":"T123+U123+V123","v":4.9835603038413633E-3},0,5.5604429341904232E-4,4.7116795238642334E-4,{"$f":"X123+Y123+Z123","v":1.0272122458054656E-3}]
[null,null,null,null,null,null,null,null,null,"Construction",null,0,9.0007559418294923E-4,6.0308952509454728E-4,1.5031651192774966E-3,0,5.7929995964896534E-5,2.9871521599220202E-5,8.7801517564116736E-5,3.547241127240914E-4,1.7911314696846751E-4,1.094379554626486E-4,6.4327521515520746E-4,0,8.9445640775501055E-5,6.4184905533807315E-5,1.5363054630930837E-4]
[null,null,null,null,null,null,null,null,null,"Secteur manufacturier",null,0,0.29569106953996632,0.15460766804841763,0.45029873758838396,0,1.9413824079497388E-2,7.6641474393320487E-3,2.7077971518829437E-2,0.1642896370648502,7.8323461540529132E-2,2.8096546538772617E-2,0.27070964514415197,0,3.4309784603632876E-2,1.6464315688180686E-2,5.0774100291813562E-2]
[null,null,null,null,null,null,null,null,null,"Machinerie et équipement",null,0,9.6930041765215923E-3,8.4156729487510126E-3,1.8108677125272605E-2,0,6.6471066484945749E-4,4.1614559391648775E-4,1.0808562587659451E-3,5.6666592530369639E-3,2.2024177882709536E-3,1.5265596778031448E-3,9.395636719111063E-3,0,1.0692577085876177E-3,8.949682749330968E-4,1.9642259835207145E-3]
[null,null,null,null,null,null,null,null,null,"TCSP",null,0,0.10854341878830485,6.9713466919272868E-2,0.17825688570757772,0,6.4795061775724423E-3,3.4479976675548469E-3,9.9275038451272883E-3,4.1147856396787252E-2,2.2141932667608014E-2,1.2654087109985029E-2,7.5943876174380295E-2,0,1.0857106263217831E-2,7.421090831617197E-3,1.8278197094835028E-2]
[null,null,null,null,null,null,null,null,null,"Commerce de gros",null,0,8.6620556022438983E-2,6.0553291129513784E-2,0.14717384715195275,0,5.0166611362244132E-3,2.9928973334369664E-3,8.0095584696613792E-3,3.3348813879178679E-2,1.5485905897544321E-2,1.0972267449132584E-2,5.980698722585559E-2,0,8.2129550714283069E-3,6.4388229081657356E-3,1.4651777979594043E-2]
[null,null,null,null,null,null,null,null,null,"Commerce de détail",null,0,0.26904148608280387,0.23477376344411802,0.50381524952692192,0,1.5807115522915492E-2,1.1596260462897166E-2,2.7403375985812658E-2,9.9478298011537417E-2,5.1416396000954594E-2,4.2537911618660246E-2,0.19343260563115225,0,2.8521702441777427E-2,2.4973291075037016E-2,5.3494993516814443E-2]
[null,null,null,null,null,null,null,null,null,"FAI",null,0,0.3758233620126365,0.20528601298379254,0.58110937499642901,0,2.389861984473168E-2,1.0164989256605887E-2,3.4063609101337565E-2,0.12626901638394739,6.6570594401517302E-2,3.7239786736216127E-2,0.23007939752168083,0,3.7571242016671731E-2,2.1831755970167982E-2,5.9402997986839713E-2]
[null,null,null,null,null,null,null,null,null,"Services divers",null,0,0.60237975812423639,0.55762464013049207,1.1600043982547286,0,3.3465876867641242E-2,2.7544860365884761E-2,6.1010737233526E-2,0.31832498283802935,9.6793096281297772E-2,0.10101984114209962,0.5161379202614268,0,5.4196224575687964E-2,5.939113090277625E-2,0.11358735547846421]
[null,null,null,null,null,null,null,null,null,"Réparation et maintenance",null,0,0.19703147859064246,0.18863477844817206,0.38566625703881452,0,1.114017642664392E-2,9.3111922371949176E-3,2.0451368663838836E-2,8.3135644974954626E-2,3.6413412499030129E-2,3.4168750084706351E-2,0.15371780755869111,0,1.937060527916443E-2,2.0035690438964065E-2,3.9406295718128495E-2]
[null,null,null,null,null,null,null,null,null,"Services professioniels",null,0,2.7466248539098244E-2,2.57747369848908E-2,5.3240985523989044E-2,0,1.5777312159590306E-3,1.2746652121101252E-3,2.8523964280691557E-3,1.135836561784353E-2,4.5343160862846722E-3,4.671287214941958E-3,2.0563968919070162E-2,0,2.5415450664634282E-3,2.7419404446434453E-3,5.2834855111068731E-3]
[null,null,null,null,null,null,null,null,null,"Gouvernement",null,0,4.1831070643369855E-2,2.9689369319293345E-2,7.1520439962663204E-2,0,2.6205261399186159E-3,1.4646105232610073E-3,4.0851366631796237E-3,1.4011802267833355E-2,7.0422340497525741E-3,5.3810196021745376E-3,2.6435055919760465E-2,0,4.2521094057629506E-3,3.1591348007844605E-3,7.4112442065474111E-3]
[]
[null,null,null,null,null,null,null,null,null,"Employés",null,{"$f":"L115","v":18.780791980080171},null,null,18.780791980080171,{"$f":"P115","v":0.91332116788321172},null,null,0.91332116788321172,null,null,null,0,{"$f":"X115","v":0.91332116788321172},null,null,0.91332116788321172]
[null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(L122:L136)","v":18.780791980080171},{"$f":"SUM(M122:M135)","v":2.052193710122109},{"$f":"SUM(N122:N135)","v":1.555023227330385},{"$f":"SUM(O122:O136)","v":22.388008917532666},0.91332116788321172,0.12229955164322619,7.6863490363377418E-2,1.1124842098898153,0.91332116788321172,0.38897334038075021,0.28189228922595072,1.5841867974899129,0.91332116788321172,0.20498972619557554,0.16547224792643661,1.2837831420052239]
[null,null,null,null,null,null,null,null,null,"Convertir en dollards de",{"$f":"Q116","v":2020},null,null,null,null,{"$f":"P137*$G60","v":0.96250000000000002},0.128884912116323,8.1002293690636204E-2,1.1723872058069593,0.96250000000000002,0.40991805870894449,0.29707110479965576,1.6694891635086004,0.96250000000000002,0.21602763452918347,0.17438229204555245,1.352909926574736]

{"sheet":"Déflateurs","index":8,"n_rows":60,"n_cols":49,"rows_kept":60,"cut":false,"hidden":false,"merged":[[0,0,16,1]]}
["*** AVERTISSEMENT ***\n\nCette feuille de calcul contient des données et des formules qui font partie intégrante du modèle EI2. \nBien que ces données et formules soient consultables pour examen, elles ne doivent pas être modifiées.\nToute modification des données ou des formules affectera l'analyse et pourrait invalider les résultats du modèle.\n\nPour les visualiser, faites simplement défiler les colonnes vers la droite.",null,"Déflateurs / Inflateurs"]
[null,null,"Pour assurer la consistance entre les multiplicateurs et les données projet"]
[]
[null,null,"Année des multiplicateurs",null,2017,null,null,null,"Déflateur",{"$f":"HLOOKUP($E$5,D9:AW51,$D$60)","v":0.94890510948905105}]
[null,null,"Dollars de l'année",null,{"$f":"DonnéesProjet!B17","v":2020},null,null,null,"Inflateur",{"$f":"HLOOKUP($E$5,D9:AW51,$D$59)","v":1.0538461538461539}]
[]
[]
[]
[null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,2005,1,1.0186915887850467,1.0467289719626169,1.0654205607476634,1.0654205607476634,1.0934579439252334,1.1214953271028036,1.1401869158878504,1.1495327102803738,1.1682242990654206,1.1869158878504673,1.1962616822429906,1.2149532710280373,1.2429906542056075,1.2710280373831775,1.280373831775701,1.2990654205607475,1.3271028037383177,1.3457943925233644,1.3738317757009344,1.3925233644859811,1.4205607476635513,1.4485981308411215,1.485981308411215,1.514018691588785,1.5514018691588782,1.5794392523364484,1.6168224299065419,1.6542056074766354,1.6822429906542056,1.719626168224299,1.7570093457943923,1.7943925233644857,1.8224299065420559,1.8598130841121494,1.8971962616822426,1.9345794392523361,1.9813084112149533,2.018691588785047,2.0560747663551404,2.1028037383177569,2.1495327102803734,2.1869158878504669,2.2336448598130842,2.2803738317757007,2.3364485981308412]
[null,null,null,1,0.98165137614678899,0.95535714285714279,0.93859649122807032,0.93859649122807032,0.91452991452991461,0.89166666666666672,0.87704918032786894,0.86991869918699194,0.85600000000000009,0.84251968503937014,0.8359375,0.82307692307692315,0.80451127819548873,0.78676470588235292,0.78102189781021891,0.7697841726618706,0.75352112676056349,0.74305555555555558,0.72789115646258506,0.71812080536912759,0.70394736842105265,0.69032258064516128,0.67295597484276726,0.66049382716049387,0.64457831325301207,0.63313609467455623,0.61849710982658967,0.60451977401129942,0.59444444444444444,0.58152173913043481,0.56914893617021278,0.55729166666666674,0.54871794871794877,0.53768844221105527,0.52709359605911343,0.51690821256038655,0.50471698113207553,0.49537037037037035,0.48636363636363633,0.47555555555555556,0.46521739130434792,0.45726495726495731,0.44769874476987448,0.43852459016393447,0.42800000000000005]
[null,null,2006,0.98165137614678899,1,1.0275229357798166,1.0458715596330272,1.0458715596330272,1.0733944954128438,1.1009174311926604,1.1192660550458715,1.128440366972477,1.1467889908256881,1.165137614678899,1.1743119266055044,1.1926605504587156,1.2201834862385321,1.2477064220183487,1.2568807339449541,1.275229357798165,1.3027522935779814,1.3211009174311925,1.3486238532110091,1.36697247706422,1.3944954128440366,1.4220183486238531,1.4587155963302751,1.4862385321100917,1.5229357798165135,1.5504587155963301,1.5871559633027521,1.6238532110091741,1.6513761467889907,1.6880733944954127,1.7247706422018347,1.7614678899082568,1.7889908256880733,1.8256880733944953,1.8623853211009171,1.8990825688073392,1.9449541284403669,1.9816513761467889,2.0183486238532109,2.0642201834862384,2.1100917431192658,2.1467889908256876,2.1926605504587156,2.238532110091743,2.2935779816513762]
[null,null,null,1.0186915887850467,1,0.9732142857142857,0.95614035087719318,0.95614035087719318,0.93162393162393176,0.90833333333333344,0.89344262295081978,0.88617886178861793,0.87200000000000011,0.8582677165354331,0.8515625,0.83846153846153848,0.81954887218045114,0.80147058823529416,0.79562043795620441,0.78417266187050372,0.76760563380281699,0.75694444444444453,0.74149659863945583,0.73154362416107388,0.7171052631578948,0.70322580645161292,0.68553459119496862,0.6728395061728395,0.65662650602409645,0.64497041420118351,0.63005780346820817,0.61581920903954801,0.60555555555555562,0.59239130434782605,0.57978723404255328,0.56770833333333337,0.55897435897435899,0.54773869346733672,0.53694581280788189,0.52657004830917886,0.51415094339622647,0.50462962962962965,0.49545454545454543,0.48444444444444446,0.47391304347826096,0.46581196581196588,0.45606694560669458,0.44672131147540989,0.43600000000000005]
[null,null,2007,0.95535714285714279,0.9732142857142857,1,1.0178571428571426,1.0178571428571426,1.044642857142857,1.0714285714285714,1.0892857142857142,1.0982142857142856,1.1160714285714284,1.1339285714285714,1.1428571428571428,1.1607142857142856,1.1875,1.2142857142857142,1.2232142857142856,1.2410714285714284,1.2678571428571426,1.2857142857142856,1.3124999999999998,1.3303571428571428,1.357142857142857,1.3839285714285714,1.419642857142857,1.4464285714285714,1.482142857142857,1.5089285714285712,1.544642857142857,1.5803571428571428,1.607142857142857,1.6428571428571428,1.6785714285714284,1.714285714285714,1.7410714285714284,1.7767857142857142,1.8124999999999996,1.8482142857142854,1.8928571428571428,1.9285714285714286,1.9642857142857142,2.0089285714285712,2.0535714285714284,2.089285714285714,2.1339285714285712,2.1785714285714284,2.2321428571428568]
[null,null,null,1.0467289719626169,1.0275229357798166,1,0.98245614035087736,0.98245614035087736,0.95726495726495742,0.93333333333333346,0.91803278688524603,0.91056910569105698,0.89600000000000013,0.88188976377952766,0.87500000000000011,0.86153846153846159,0.8421052631578948,0.82352941176470595,0.81751824817518248,0.80575539568345333,0.78873239436619724,0.7777777777777779,0.76190476190476197,0.75167785234899331,0.73684210526315796,0.72258064516129039,0.70440251572327051,0.6913580246913581,0.67469879518072295,0.66272189349112431,0.64739884393063596,0.63276836158192096,0.62222222222222223,0.60869565217391308,0.59574468085106391,0.58333333333333337,0.57435897435897443,0.5628140703517589,0.55172413793103459,0.54106280193236722,0.52830188679245282,0.51851851851851849,0.50909090909090915,0.49777777777777782,0.48695652173913051,0.47863247863247871,0.46861924686192469,0.45901639344262302,0.44800000000000006]
[null,null,2008,0.93859649122807032,0.95614035087719318,0.98245614035087736,1,1,1.0263157894736843,1.0526315789473684,1.0701754385964912,1.0789473684210527,1.0964912280701755,1.1140350877192984,1.1228070175438598,1.1403508771929827,1.1666666666666667,1.192982456140351,1.2017543859649125,1.2192982456140351,1.2456140350877194,1.2631578947368423,1.2894736842105263,1.3070175438596492,1.3333333333333335,1.3596491228070178,1.3947368421052633,1.4210526315789476,1.4561403508771931,1.4824561403508774,1.5175438596491229,1.5526315789473686,1.5789473684210529,1.6140350877192984,1.6491228070175439,1.6842105263157896,1.7105263157894739,1.7456140350877194,1.7807017543859649,1.8157894736842106,1.8596491228070178,1.8947368421052635,1.929824561403509,1.9736842105263159,2.0175438596491229,2.0526315789473686,2.0964912280701755,2.1403508771929824,2.192982456140351]
[null,null,null,1.0654205607476634,1.0458715596330272,1.0178571428571426,1,1,0.97435897435897434,0.95,0.93442622950819665,0.92682926829268286,0.91199999999999992,0.89763779527559051,0.89062499999999989,0.87692307692307681,0.85714285714285698,0.83823529411764697,0.83211678832116776,0.82014388489208634,0.80281690140845063,0.79166666666666663,0.77551020408163263,0.76510067114093949,0.74999999999999989,0.73548387096774182,0.71698113207547165,0.70370370370370361,0.68674698795180722,0.67455621301775148,0.65895953757225434,0.64406779661016944,0.6333333333333333,0.61956521739130421,0.60638297872340419,0.59375,0.58461538461538454,0.57286432160804013,0.56157635467980294,0.55072463768115942,0.53773584905660365,0.52777777777777768,0.51818181818181808,0.5066666666666666,0.49565217391304345,0.48717948717948717,0.47698744769874468,0.46721311475409832,0.45599999999999996]
[null,null,2009,0.93859649122807032,0.95614035087719318,0.98245614035087736,1,1,1.0263157894736843,1.0526315789473684,1.0701754385964912,1.0789473684210527,1.0964912280701755,1.1140350877192984,1.1228070175438598,1.1403508771929827,1.1666666666666667,1.192982456140351,1.2017543859649125,1.2192982456140351,1.2456140350877194,1.2631578947368423,1.2894736842105263,1.3070175438596492,1.3333333333333335,1.3596491228070178,1.3947368421052633,1.4210526315789476,1.4561403508771931,1.4824561403508774,1.5175438596491229,1.5526315789473686,1.5789473684210529,1.6140350877192984,1.6491228070175439,1.6842105263157896,1.7105263157894739,1.7456140350877194,1.7807017543859649,1.8157894736842106,1.8596491228070178,1.8947368421052635,1.929824561403509,1.9736842105263159,2.0175438596491229,2.0526315789473686,2.0964912280701755,2.1403508771929824,2.192982456140351]
[null,null,null,1.0654205607476634,1.0458715596330272,1.0178571428571426,1,1,0.97435897435897434,0.95,0.93442622950819665,0.92682926829268286,0.91199999999999992,0.89763779527559051,0.89062499999999989,0.87692307692307681,0.85714285714285698,0.83823529411764697,0.83211678832116776,0.82014388489208634,0.80281690140845063,0.79166666666666663,0.77551020408163263,0.76510067114093949,0.74999999999999989,0.73548387096774182,0.71698113207547165,0.70370370370370361,0.68674698795180722,0.67455621301775148,0.65895953757225434,0.64406779661016944,0.6333333333333333,0.61956521739130421,0.60638297872340419,0.59375,0.58461538461538454,0.57286432160804013,0.56157635467980294,0.55072463768115942,0.53773584905660365,0.52777777777777768,0.51818181818181808,0.5066666666666666,0.49565217391304345,0.48717948717948717,0.47698744769874468,0.46721311475409832,0.45599999999999996]
[null,null,2010,0.91452991452991461,0.93162393162393176,0.95726495726495742,0.97435897435897434,0.97435897435897434,1,1.0256410256410258,1.0427350427350428,1.0512820512820513,1.0683760683760684,1.0854700854700856,1.0940170940170941,1.1111111111111112,1.1367521367521369,1.1623931623931625,1.170940170940171,1.188034188034188,1.2136752136752136,1.2307692307692308,1.2564102564102564,1.2735042735042736,1.2991452991452992,1.324786324786325,1.358974358974359,1.3846153846153848,1.4188034188034189,1.4444444444444444,1.4786324786324787,1.512820512820513,1.5384615384615385,1.5726495726495728,1.6068376068376069,1.641025641025641,1.6666666666666667,1.700854700854701,1.7350427350427349,1.7692307692307692,1.8119658119658122,1.8461538461538465,1.8803418803418805,1.9230769230769231,1.9658119658119657,2,2.042735042735043,2.0854700854700856,2.1367521367521367]
[null,null,null,1.0934579439252334,1.0733944954128438,1.044642857142857,1.0263157894736843,1.0263157894736843,1,0.97499999999999998,0.95901639344262291,0.95121951219512191,0.93599999999999994,0.92125984251968496,0.91406249999999989,0.89999999999999991,0.87969924812030065,0.86029411764705876,0.85401459854014583,0.84172661870503596,0.823943661971831,0.8125,0.79591836734693877,0.78523489932885904,0.76973684210526305,0.75483870967741928,0.73584905660377353,0.7222222222222221,0.70481927710843373,0.69230769230769229,0.67630057803468202,0.66101694915254228,0.64999999999999991,0.63586956521739124,0.62234042553191493,0.609375,0.6,0.5879396984924623,0.57635467980295574,0.56521739130434778,0.55188679245283012,0.54166666666666663,0.53181818181818175,0.52,0.5086956521739131,0.5,0.48953974895397484,0.47950819672131145,0.46799999999999997]
[null,null,2011,0.89166666666666672,0.90833333333333344,0.93333333333333346,0.95,0.95,0.97499999999999998,1,1.0166666666666666,1.0250000000000001,1.0416666666666667,1.0583333333333333,1.0666666666666667,1.0833333333333335,1.1083333333333334,1.1333333333333335,1.1416666666666668,1.1583333333333332,1.1833333333333333,1.2,1.2250000000000001,1.2416666666666667,1.2666666666666668,1.2916666666666667,1.3250000000000002,1.35,1.3833333333333333,1.4083333333333334,1.4416666666666667,1.4750000000000001,1.5,1.5333333333333334,1.5666666666666667,1.6,1.625,1.6583333333333334,1.6916666666666667,1.7249999999999999,1.7666666666666668,1.8000000000000003,1.8333333333333335,1.875,1.9166666666666665,1.95,1.9916666666666669,2.0333333333333332,2.0833333333333335]
[null,null,null,1.1214953271028036,1.1009174311926604,1.0714285714285714,1.0526315789473684,1.0526315789473684,1.0256410256410258,1,0.98360655737704916,0.97560975609756095,0.96,0.94488188976377951,0.9375,0.92307692307692302,0.90225563909774431,0.88235294117647045,0.87591240875912402,0.86330935251798568,0.84507042253521125,0.83333333333333337,0.81632653061224492,0.80536912751677847,0.78947368421052633,0.77419354838709675,0.75471698113207542,0.7407407407407407,0.72289156626506024,0.7100591715976331,0.69364161849710981,0.67796610169491522,0.66666666666666663,0.65217391304347816,0.63829787234042556,0.625,0.61538461538461542,0.60301507537688437,0.59113300492610843,0.57971014492753625,0.56603773584905659,0.55555555555555547,0.54545454545454541,0.53333333333333333,0.52173913043478259,0.51282051282051289,0.502092050209205,0.49180327868852458,0.48]
[null,null,2012,0.87704918032786894,0.89344262295081978,0.91803278688524603,0.93442622950819665,0.93442622950819665,0.95901639344262291,0.98360655737704916,1,1.0081967213114753,1.0245901639344261,1.040983606557377,1.0491803278688525,1.0655737704918034,1.0901639344262295,1.1147540983606559,1.1229508196721312,1.139344262295082,1.1639344262295082,1.180327868852459,1.2049180327868851,1.221311475409836,1.2459016393442623,1.2704918032786885,1.3032786885245902,1.3278688524590165,1.360655737704918,1.3852459016393444,1.4180327868852458,1.4508196721311475,1.4754098360655739,1.5081967213114755,1.540983606557377,1.5737704918032787,1.598360655737705,1.6311475409836065,1.6639344262295082,1.6967213114754098,1.737704918032787,1.7704918032786887,1.8032786885245904,1.8442622950819672,1.8852459016393441,1.9180327868852458,1.959016393442623,2,2.0491803278688523]
[null,null,null,1.1401869158878504,1.1192660550458715,1.0892857142857142,1.0701754385964912,1.0701754385964912,1.0427350427350428,1.0166666666666666,1,0.99186991869918695,0.97599999999999998,0.96062992125984248,0.953125,0.93846153846153846,0.91729323308270672,0.89705882352941169,0.8905109489051094,0.8776978417266188,0.85915492957746487,0.84722222222222221,0.82993197278911568,0.81879194630872487,0.80263157894736836,0.7870967741935484,0.76729559748427667,0.75308641975308632,0.73493975903614461,0.72189349112426038,0.7052023121387283,0.68926553672316382,0.6777777777777777,0.66304347826086951,0.64893617021276595,0.63541666666666663,0.62564102564102564,0.61306532663316582,0.60098522167487689,0.58937198067632857,0.57547169811320753,0.56481481481481477,0.55454545454545445,0.54222222222222216,0.5304347826086957,0.5213675213675214,0.5104602510460251,0.5,0.48799999999999999]
[null,null,2013,0.86991869918699194,0.88617886178861793,0.91056910569105698,0.92682926829268286,0.92682926829268286,0.95121951219512191,0.97560975609756095,0.99186991869918695,1,1.0162601626016261,1.032520325203252,1.0406504065040652,1.056910569105691,1.0813008130081301,1.1056910569105691,1.1138211382113823,1.1300813008130082,1.1544715447154472,1.1707317073170731,1.1951219512195121,1.2113821138211383,1.2357723577235773,1.2601626016260163,1.2926829268292683,1.3170731707317074,1.3495934959349594,1.3739837398373984,1.4065040650406504,1.4390243902439024,1.4634146341463414,1.4959349593495936,1.5284552845528454,1.5609756097560976,1.5853658536585367,1.6178861788617886,1.6504065040650404,1.6829268292682926,1.7235772357723578,1.75609756097561,1.788617886178862,1.8292682926829269,1.8699186991869918,1.9024390243902438,1.943089430894309,1.9837398373983739,2.0325203252032522]
[null,null,null,1.1495327102803738,1.128440366972477,1.0982142857142856,1.0789473684210527,1.0789473684210527,1.0512820512820513,1.0250000000000001,1.0081967213114753,1,0.98399999999999999,0.96850393700787396,0.9609375,0.94615384615384612,0.92481203007518786,0.90441176470588225,0.89781021897810209,0.8848920863309353,0.86619718309859162,0.85416666666666674,0.83673469387755106,0.82550335570469802,0.80921052631578949,0.79354838709677411,0.7735849056603773,0.75925925925925919,0.74096385542168675,0.72781065088757402,0.71098265895953761,0.69491525423728817,0.68333333333333335,0.66847826086956519,0.6542553191489362,0.640625,0.63076923076923075,0.61809045226130654,0.60591133004926112,0.59420289855072472,0.58018867924528295,0.56944444444444442,0.55909090909090908,0.54666666666666663,0.5347826086956522,0.52564102564102566,0.5146443514644351,0.50409836065573765,0.49199999999999999]
[null,null,2014,0.85600000000000009,0.87200000000000011,0.89600000000000013,0.91199999999999992,0.91199999999999992,0.93599999999999994,0.96,0.97599999999999998,0.98399999999999999,1,1.016,1.024,1.04,1.0640000000000001,1.0880000000000001,1.0960000000000001,1.1119999999999999,1.1359999999999999,1.1519999999999999,1.1759999999999999,1.1919999999999999,1.216,1.24,1.272,1.296,1.3279999999999998,1.3519999999999999,1.3839999999999999,1.4159999999999999,1.44,1.472,1.504,1.536,1.56,1.5920000000000001,1.6239999999999999,1.6559999999999999,1.6960000000000002,1.7280000000000002,1.7600000000000002,1.8,1.8399999999999999,1.8719999999999999,1.9120000000000001,1.952,2]
[null,null,null,1.1682242990654206,1.1467889908256881,1.1160714285714284,1.0964912280701755,1.0964912280701755,1.0683760683760684,1.0416666666666667,1.0245901639344261,1.0162601626016261,1,0.98425196850393704,0.9765625,0.96153846153846145,0.93984962406015038,0.91911764705882348,0.91240875912408748,0.89928057553956842,0.88028169014084512,0.86805555555555558,0.85034013605442182,0.83892617449664431,0.82236842105263153,0.80645161290322576,0.78616352201257855,0.77160493827160492,0.75301204819277112,0.73964497041420119,0.7225433526011561,0.70621468926553677,0.69444444444444442,0.67934782608695654,0.66489361702127658,0.65104166666666674,0.64102564102564108,0.62814070351758799,0.61576354679802958,0.60386473429951693,0.58962264150943389,0.57870370370370372,0.56818181818181812,0.55555555555555558,0.5434782608695653,0.53418803418803418,0.52301255230125521,0.51229508196721307,0.5]
[null,null,2015,0.84251968503937014,0.8582677165354331,0.88188976377952766,0.89763779527559051,0.89763779527559051,0.92125984251968496,0.94488188976377951,0.96062992125984248,0.96850393700787396,0.98425196850393704,1,1.0078740157480315,1.0236220472440944,1.0472440944881891,1.0708661417322836,1.078740157480315,1.0944881889763778,1.1181102362204725,1.1338582677165354,1.1574803149606299,1.1732283464566928,1.1968503937007875,1.2204724409448819,1.2519685039370079,1.2755905511811025,1.3070866141732282,1.3307086614173227,1.3622047244094488,1.3937007874015748,1.4173228346456692,1.4488188976377954,1.4803149606299211,1.5118110236220472,1.5354330708661417,1.5669291338582676,1.5984251968503935,1.6299212598425195,1.6692913385826773,1.7007874015748032,1.7322834645669292,1.7716535433070866,1.811023622047244,1.8425196850393699,1.8818897637795275,1.921259842519685,1.9685039370078741]
[null,null,null,1.1869158878504673,1.165137614678899,1.1339285714285714,1.1140350877192984,1.1140350877192984,1.0854700854700856,1.0583333333333333,1.040983606557377,1.032520325203252,1.016,1,0.9921875,0.97692307692307689,0.95488721804511278,0.93382352941176461,0.92700729927007297,0.91366906474820153,0.89436619718309862,0.88194444444444453,0.86394557823129259,0.8523489932885906,0.83552631578947367,0.8193548387096774,0.79874213836477981,0.78395061728395055,0.7650602409638555,0.75147928994082847,0.73410404624277459,0.71751412429378536,0.7055555555555556,0.69021739130434778,0.67553191489361708,0.66145833333333337,0.6512820512820513,0.63819095477386933,0.62561576354679815,0.61352657004830924,0.59905660377358494,0.58796296296296291,0.57727272727272727,0.56444444444444442,0.55217391304347829,0.54273504273504281,0.53138075313807531,0.52049180327868849,0.50800000000000001]
[null,null,2016,0.8359375,0.8515625,0.87500000000000011,0.89062499999999989,0.89062499999999989,0.91406249999999989,0.9375,0.953125,0.9609375,0.9765625,0.9921875,1,1.015625,1.0390625,1.0625,1.0703125,1.0859375,1.109375,1.125,1.1484375,1.1640625,1.1875,1.2109375,1.2421875,1.265625,1.296875,1.3203125,1.3515625,1.3828125,1.40625,1.4375,1.4687499999999998,1.5,1.5234375,1.5546875,1.5859374999999998,1.6171874999999998,1.65625,1.6875,1.71875,1.7578125,1.7968749999999998,1.8281249999999998,1.8671875,1.90625,1.953125]
[null,null,null,1.1962616822429906,1.1743119266055044,1.1428571428571428,1.1228070175438598,1.1228070175438598,1.0940170940170941,1.0666666666666667,1.0491803278688525,1.0406504065040652,1.024,1.0078740157480315,1,0.98461538461538456,0.96240601503759393,0.94117647058823528,0.93430656934306566,0.92086330935251803,0.90140845070422537,0.88888888888888895,0.87074829931972797,0.85906040268456374,0.84210526315789469,0.82580645161290323,0.80503144654088044,0.79012345679012341,0.77108433734939763,0.75739644970414211,0.73988439306358389,0.7231638418079096,0.71111111111111114,0.69565217391304346,0.68085106382978733,0.66666666666666674,0.65641025641025641,0.64321608040201006,0.63054187192118238,0.6183574879227054,0.60377358490566035,0.59259259259259256,0.58181818181818179,0.56888888888888889,0.55652173913043479,0.54700854700854706,0.53556485355648531,0.52459016393442626,0.51200000000000001]
[null,null,2017,0.82307692307692315,0.83846153846153848,0.86153846153846159,0.87692307692307681,0.87692307692307681,0.89999999999999991,0.92307692307692302,0.93846153846153846,0.94615384615384612,0.96153846153846145,0.97692307692307689,0.98461538461538456,1,1.023076923076923,1.0461538461538462,1.0538461538461539,1.0692307692307692,1.0923076923076922,1.1076923076923075,1.1307692307692307,1.1461538461538461,1.1692307692307693,1.1923076923076923,1.2230769230769232,1.2461538461538462,1.2769230769230768,1.2999999999999998,1.3307692307692307,1.3615384615384616,1.3846153846153846,1.4153846153846155,1.4461538461538461,1.4769230769230768,1.5,1.5307692307692307,1.5615384615384613,1.5923076923076922,1.6307692307692307,1.6615384615384616,1.6923076923076923,1.7307692307692306,1.7692307692307689,1.7999999999999998,1.8384615384615386,1.8769230769230769,1.9230769230769229]
[null,null,null,1.2149532710280373,1.1926605504587156,1.1607142857142856,1.1403508771929827,1.1403508771929827,1.1111111111111112,1.0833333333333335,1.0655737704918034,1.056910569105691,1.04,1.0236220472440944,1.015625,1,0.97744360902255634,0.95588235294117641,0.94890510948905105,0.93525179856115115,0.91549295774647899,0.90277777777777779,0.88435374149659873,0.87248322147651014,0.85526315789473684,0.83870967741935487,0.8176100628930818,0.80246913580246915,0.78313253012048201,0.76923076923076927,0.75144508670520238,0.7344632768361582,0.72222222222222221,0.70652173913043481,0.69148936170212771,0.67708333333333337,0.66666666666666674,0.65326633165829151,0.64039408866995085,0.62801932367149771,0.6132075471698113,0.60185185185185186,0.59090909090909083,0.57777777777777783,0.56521739130434789,0.55555555555555558,0.54393305439330542,0.53278688524590168,0.52]
[null,null,2018,0.80451127819548873,0.81954887218045114,0.8421052631578948,0.85714285714285698,0.85714285714285698,0.87969924812030065,0.90225563909774431,0.91729323308270672,0.92481203007518786,0.93984962406015038,0.95488721804511278,0.96240601503759393,0.97744360902255634,1,1.0225563909774436,1.0300751879699248,1.0451127819548871,1.0676691729323307,1.0827067669172932,1.1052631578947367,1.1203007518796992,1.1428571428571428,1.1654135338345863,1.1954887218045114,1.2180451127819549,1.2481203007518795,1.2706766917293233,1.3007518796992481,1.3308270676691729,1.3533834586466165,1.3834586466165413,1.4135338345864661,1.4436090225563909,1.4661654135338344,1.4962406015037593,1.5263157894736841,1.5563909774436089,1.5939849624060149,1.6240601503759398,1.6541353383458648,1.6917293233082706,1.7293233082706765,1.7593984962406013,1.7969924812030076,1.8345864661654134,1.8796992481203008]
[null,null,null,1.2429906542056075,1.2201834862385321,1.1875,1.1666666666666667,1.1666666666666667,1.1367521367521369,1.1083333333333334,1.0901639344262295,1.0813008130081301,1.0640000000000001,1.0472440944881891,1.0390625,1.023076923076923,1,0.9779411764705882,0.97080291970802912,0.95683453237410088,0.93661971830985924,0.92361111111111116,0.90476190476190488,0.89261744966442957,0.875,0.85806451612903223,0.83647798742138368,0.82098765432098764,0.80120481927710852,0.78698224852071008,0.76878612716763006,0.75141242937853114,0.73888888888888893,0.72282608695652173,0.70744680851063835,0.69270833333333337,0.68205128205128207,0.66834170854271358,0.65517241379310354,0.64251207729468607,0.62735849056603776,0.6157407407407407,0.6045454545454545,0.59111111111111114,0.57826086956521749,0.56837606837606847,0.55648535564853552,0.54508196721311475,0.53200000000000003]
[null,null,2019,0.78676470588235292,0.80147058823529416,0.82352941176470595,0.83823529411764697,0.83823529411764697,0.86029411764705876,0.88235294117647045,0.89705882352941169,0.90441176470588225,0.91911764705882348,0.93382352941176461,0.94117647058823528,0.95588235294117641,0.9779411764705882,1,1.0073529411764706,1.0220588235294117,1.0441176470588234,1.0588235294117645,1.0808823529411764,1.0955882352941175,1.1176470588235294,1.1397058823529411,1.1691176470588236,1.1911764705882353,1.2205882352941175,1.2426470588235292,1.2720588235294117,1.3014705882352939,1.3235294117647058,1.3529411764705881,1.3823529411764703,1.4117647058823528,1.4338235294117645,1.463235294117647,1.4926470588235292,1.5220588235294115,1.5588235294117647,1.588235294117647,1.6176470588235294,1.6544117647058822,1.6911764705882351,1.7205882352941175,1.7573529411764706,1.7941176470588234,1.838235294117647]
[null,null,null,1.2710280373831775,1.2477064220183487,1.2142857142857142,1.192982456140351,1.192982456140351,1.1623931623931625,1.1333333333333335,1.1147540983606559,1.1056910569105691,1.0880000000000001,1.0708661417322836,1.0625,1.0461538461538462,1.0225563909774436,1,0.99270072992700731,0.97841726618705049,0.9577464788732396,0.94444444444444453,0.92517006802721091,0.91275167785234912,0.89473684210526316,0.8774193548387097,0.85534591194968557,0.83950617283950613,0.81927710843373502,0.804733727810651,0.78612716763005785,0.76836158192090398,0.75555555555555554,0.73913043478260876,0.72340425531914898,0.70833333333333337,0.69743589743589751,0.68341708542713575,0.66995073891625623,0.65700483091787454,0.64150943396226412,0.62962962962962965,0.61818181818181817,0.60444444444444445,0.5913043478260871,0.58119658119658124,0.56903765690376573,0.55737704918032793,0.54400000000000004]
[null,null,2020,0.78102189781021891,0.79562043795620441,0.81751824817518248,0.83211678832116776,0.83211678832116776,0.85401459854014583,0.87591240875912402,0.8905109489051094,0.89781021897810209,0.91240875912408748,0.92700729927007297,0.93430656934306566,0.94890510948905105,0.97080291970802912,0.99270072992700731,1,1.0145985401459852,1.0364963503649633,1.0510948905109487,1.0729927007299269,1.0875912408759123,1.1094890510948905,1.1313868613138685,1.1605839416058394,1.1824817518248174,1.2116788321167882,1.2335766423357664,1.2627737226277371,1.2919708029197079,1.3138686131386861,1.3430656934306568,1.3722627737226276,1.4014598540145984,1.4233576642335766,1.4525547445255473,1.4817518248175179,1.5109489051094889,1.5474452554744524,1.5766423357664234,1.6058394160583942,1.6423357664233575,1.6788321167883209,1.7080291970802917,1.7445255474452555,1.7810218978102188,1.824817518248175]
[null,null,null,1.280373831775701,1.2568807339449541,1.2232142857142856,1.2017543859649125,1.2017543859649125,1.170940170940171,1.1416666666666668,1.1229508196721312,1.1138211382113823,1.0960000000000001,1.078740157480315,1.0703125,1.0538461538461539,1.0300751879699248,1.0073529411764706,1,0.98561151079136711,0.96478873239436636,0.95138888888888895,0.93197278911564629,0.91946308724832226,0.90131578947368429,0.88387096774193552,0.86163522012578619,0.84567901234567899,0.82530120481927727,0.81065088757396464,0.79190751445086716,0.77401129943502833,0.76111111111111118,0.74456521739130432,0.72872340425531923,0.71354166666666674,0.70256410256410262,0.68844221105527648,0.67487684729064046,0.66183574879227058,0.64622641509433965,0.6342592592592593,0.62272727272727268,0.60888888888888892,0.59565217391304359,0.5854700854700855,0.57322175732217573,0.56147540983606559,0.54800000000000004]
[null,null,2021,0.7697841726618706,0.78417266187050372,0.80575539568345333,0.82014388489208634,0.82014388489208634,0.84172661870503596,0.86330935251798568,0.8776978417266188,0.8848920863309353,0.89928057553956842,0.91366906474820153,0.92086330935251803,0.93525179856115115,0.95683453237410088,0.97841726618705049,0.98561151079136711,1,1.0215827338129497,1.0359712230215827,1.0575539568345325,1.0719424460431655,1.0935251798561152,1.1151079136690649,1.1438848920863312,1.1654676258992807,1.1942446043165469,1.2158273381294964,1.2446043165467626,1.2733812949640289,1.2949640287769786,1.3237410071942448,1.3525179856115108,1.3812949640287771,1.4028776978417268,1.431654676258993,1.460431654676259,1.4892086330935252,1.5251798561151082,1.5539568345323742,1.5827338129496404,1.6187050359712232,1.6546762589928057,1.6834532374100719,1.7194244604316549,1.7553956834532376,1.7985611510791368]
[null,null,null,1.2990654205607475,1.275229357798165,1.2410714285714284,1.2192982456140351,1.2192982456140351,1.188034188034188,1.1583333333333332,1.139344262295082,1.1300813008130082,1.1119999999999999,1.0944881889763778,1.0859375,1.0692307692307692,1.0451127819548871,1.0220588235294117,1.0145985401459852,1,0.97887323943661975,0.96527777777777779,0.94557823129251695,0.93288590604026844,0.91447368421052622,0.89677419354838706,0.87421383647798734,0.85802469135802462,0.83734939759036142,0.8224852071005917,0.80346820809248554,0.78531073446327682,0.77222222222222214,0.75543478260869557,0.73936170212765961,0.72395833333333326,0.71282051282051284,0.6984924623115577,0.68472906403940892,0.67149758454106279,0.65566037735849048,0.64351851851851838,0.63181818181818172,0.61777777777777776,0.60434782608695647,0.59401709401709402,0.58158995815899572,0.56967213114754101,0.55599999999999994]
[null,null,2022,0.75352112676056349,0.76760563380281699,0.78873239436619724,0.80281690140845063,0.80281690140845063,0.823943661971831,0.84507042253521125,0.85915492957746487,0.86619718309859162,0.88028169014084512,0.89436619718309862,0.90140845070422537,0.91549295774647899,0.93661971830985924,0.9577464788732396,0.96478873239436636,0.97887323943661975,1,1.0140845070422535,1.0352112676056338,1.0492957746478875,1.0704225352112677,1.091549295774648,1.119718309859155,1.1408450704225352,1.1690140845070423,1.1901408450704225,1.2183098591549297,1.2464788732394367,1.267605633802817,1.295774647887324,1.323943661971831,1.352112676056338,1.3732394366197183,1.4014084507042255,1.4295774647887323,1.4577464788732395,1.4929577464788735,1.5211267605633805,1.5492957746478875,1.5845070422535212,1.619718309859155,1.647887323943662,1.683098591549296,1.7183098591549297,1.7605633802816902]
[null,null,null,1.3271028037383177,1.3027522935779814,1.2678571428571426,1.2456140350877194,1.2456140350877194,1.2136752136752136,1.1833333333333333,1.1639344262295082,1.1544715447154472,1.1359999999999999,1.1181102362204725,1.109375,1.0923076923076922,1.0676691729323307,1.0441176470588234,1.0364963503649633,1.0215827338129497,1,0.98611111111111105,0.96598639455782309,0.95302013422818788,0.93421052631578938,0.91612903225806441,0.89308176100628922,0.87654320987654311,0.85542168674698793,0.84023668639053251,0.82080924855491322,0.80225988700564965,0.78888888888888886,0.77173913043478248,0.75531914893617025,0.73958333333333337,0.72820512820512817,0.71356783919597988,0.69950738916256161,0.68599033816425126,0.66981132075471694,0.65740740740740733,0.64545454545454539,0.63111111111111107,0.61739130434782608,0.60683760683760679,0.59414225941422583,0.58196721311475408,0.56799999999999995]
[null,null,2023,0.74305555555555558,0.75694444444444453,0.7777777777777779,0.79166666666666663,0.79166666666666663,0.8125,0.83333333333333337,0.84722222222222221,0.85416666666666674,0.86805555555555558,0.88194444444444453,0.88888888888888895,0.90277777777777779,0.92361111111111116,0.94444444444444453,0.95138888888888895,0.96527777777777779,0.98611111111111105,1,1.0208333333333333,1.0347222222222223,1.0555555555555556,1.0763888888888891,1.1041666666666667,1.1250000000000002,1.1527777777777777,1.1736111111111112,1.2013888888888888,1.2291666666666667,1.25,1.2777777777777779,1.3055555555555556,1.3333333333333333,1.3541666666666667,1.3819444444444444,1.4097222222222221,1.4375,1.4722222222222223,1.5000000000000002,1.5277777777777779,1.5625,1.5972222222222221,1.625,1.6597222222222223,1.6944444444444444,1.7361111111111112]
[null,null,null,1.3457943925233644,1.3211009174311925,1.2857142857142856,1.2631578947368423,1.2631578947368423,1.2307692307692308,1.2,1.180327868852459,1.1707317073170731,1.1519999999999999,1.1338582677165354,1.125,1.1076923076923075,1.0827067669172932,1.0588235294117645,1.0510948905109487,1.0359712230215827,1.0140845070422535,1,0.97959183673469385,0.96644295302013417,0.94736842105263153,0.92903225806451606,0.90566037735849048,0.88888888888888884,0.86746987951807231,0.85207100591715978,0.83236994219653182,0.81355932203389825,0.79999999999999993,0.78260869565217384,0.76595744680851063,0.75,0.7384615384615385,0.72361809045226133,0.70935960591133007,0.69565217391304346,0.67924528301886788,0.66666666666666663,0.65454545454545443,0.64,0.62608695652173918,0.61538461538461542,0.60251046025104593,0.5901639344262295,0.57599999999999996]
[null,null,2024,0.72789115646258506,0.74149659863945583,0.76190476190476197,0.77551020408163263,0.77551020408163263,0.79591836734693877,0.81632653061224492,0.82993197278911568,0.83673469387755106,0.85034013605442182,0.86394557823129259,0.87074829931972797,0.88435374149659873,0.90476190476190488,0.92517006802721091,0.93197278911564629,0.94557823129251695,0.96598639455782309,0.97959183673469385,1,1.0136054421768708,1.0340136054421769,1.0544217687074831,1.0816326530612246,1.1020408163265307,1.129251700680272,1.1496598639455782,1.1768707482993197,1.2040816326530612,1.2244897959183674,1.2517006802721089,1.2789115646258502,1.3061224489795917,1.3265306122448979,1.3537414965986394,1.3809523809523809,1.4081632653061225,1.4421768707482994,1.4693877551020409,1.4965986394557824,1.5306122448979591,1.564625850340136,1.5918367346938775,1.6258503401360545,1.6598639455782314,1.7006802721088436]
[null,null,null,1.3738317757009344,1.3486238532110091,1.3124999999999998,1.2894736842105263,1.2894736842105263,1.2564102564102564,1.2250000000000001,1.2049180327868851,1.1951219512195121,1.1759999999999999,1.1574803149606299,1.1484375,1.1307692307692307,1.1052631578947367,1.0808823529411764,1.0729927007299269,1.0575539568345325,1.0352112676056338,1.0208333333333333,1,0.98657718120805371,0.96710526315789469,0.94838709677419353,0.92452830188679236,0.90740740740740733,0.88554216867469882,0.86982248520710059,0.8497109826589595,0.83050847457627119,0.81666666666666665,0.79891304347826086,0.78191489361702127,0.765625,0.75384615384615383,0.7386934673366834,0.72413793103448276,0.71014492753623193,0.69339622641509424,0.68055555555555547,0.6681818181818181,0.65333333333333332,0.63913043478260878,0.62820512820512819,0.61506276150627615,0.60245901639344257,0.58799999999999997]
[null,null,2025,0.71812080536912759,0.73154362416107388,0.75167785234899331,0.76510067114093949,0.76510067114093949,0.78523489932885904,0.80536912751677847,0.81879194630872487,0.82550335570469802,0.83892617449664431,0.8523489932885906,0.85906040268456374,0.87248322147651014,0.89261744966442957,0.91275167785234912,0.91946308724832226,0.93288590604026844,0.95302013422818788,0.96644295302013417,0.98657718120805371,1,1.0201342281879195,1.0402684563758389,1.0671140939597317,1.087248322147651,1.1140939597315436,1.1342281879194631,1.1610738255033557,1.1879194630872483,1.2080536912751678,1.2348993288590604,1.261744966442953,1.2885906040268456,1.3087248322147651,1.3355704697986577,1.3624161073825503,1.3892617449664428,1.4228187919463089,1.4496644295302015,1.476510067114094,1.5100671140939597,1.5436241610738255,1.5704697986577181,1.6040268456375839,1.6375838926174497,1.6778523489932886]
[null,null,null,1.3925233644859811,1.36697247706422,1.3303571428571428,1.3070175438596492,1.3070175438596492,1.2735042735042736,1.2416666666666667,1.221311475409836,1.2113821138211383,1.1919999999999999,1.1732283464566928,1.1640625,1.1461538461538461,1.1203007518796992,1.0955882352941175,1.0875912408759123,1.0719424460431655,1.0492957746478875,1.0347222222222223,1.0136054421768708,1,0.98026315789473684,0.96129032258064517,0.93710691823899361,0.91975308641975306,0.89759036144578319,0.88165680473372787,0.86127167630057799,0.84180790960451979,0.82777777777777772,0.80978260869565211,0.79255319148936176,0.77604166666666674,0.76410256410256416,0.74874371859296485,0.73399014778325133,0.71980676328502424,0.70283018867924529,0.68981481481481477,0.67727272727272725,0.66222222222222227,0.64782608695652177,0.63675213675213682,0.62343096234309625,0.61065573770491799,0.59599999999999997]
[]
[]
[null,null,"Source : Régie de l’énergie du Canada. Avenir énergétique du Canada données des annexes.\n"]
[null,null,"DOI:","https://doi.org/10.35002/zjr8-8x75"]
[null,null,"(CPI)"]
[]
[null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,"Inf. ligne",{"$f":"HLOOKUP($E$4,E58:Y60,2)","v":26},2,4,6,8,10,12,14,16,18,20,22,24,26,28,30,32,34,36,38,40,42]
[null,null,"Def. ligne",{"$f":"HLOOKUP($E$4,E58:Y60,3)","v":27},3,5,7,9,11,13,15,17,19,21,23,25,27,29,31,33,35,37,39,41,43]

{"sheet":"Multiplicateurs","index":9,"n_rows":312,"n_cols":26,"rows_kept":312,"cut":false,"hidden":false,"merged":[[0,0,16,1]]}
["*** AVERTISSEMENT ***\n\nCette feuille de calcul contient des données et des formules qui font partie intégrante du modèle EI2. \nBien que ces données et formules soient consultables pour examen, elles ne doivent pas être modifiées.\nToute modification des données ou des formules affectera l'analyse et pourrait invalider les résultats du modèle.\n\nPour les visualiser, faites simplement défiler les colonnes vers la droite.",null,{"$f":"DonnéesProjet!B9","v":"Ontario"}]
[]
[]
[]
[null,null,"Multiplicateurs"]
[null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit",null,null,null,null,"Facteur taux horaire","Impôts sur le revenu",null,null,"CPP + EI",6.83E-2]
[null,null,"Agriculture",{"$f":"IF(C1=D44,M_CA,IF(C1=E44,M_AB,IF(C1=F44,M_BC,IF(C1=G44,M_MB,IF(C1=H44,M_NB,IF(C1=I44,M_NL,IF(C1=J44,M_NT,IF(C1=K44,M_NS,IF(C1=L44,M_NU,IF(C1=M44,M_ON,IF(C1=N44,M_PE,IF(C1=O44,M_QC,IF(C1=P44,M_SK,IF(C1=Q44,M_YK,IF(C1=R44,M_MR,M_0)))))))))))))))","v":5.592289967761392},2.5278535398833273,1.1676441865348695,0.1702889004512857,0.14217090533153673,5.763525418800311E-2,1,0.53608102133942448,0.21218743641594401,0.45240221061225061,0.26937394643216134,0.12403489331428524,null,null,null,"Canada",1,0.16,null,null,"QPP + EI",7.4800000000000005E-2,"Québec"]
[null,null,"Exploitation minière",2.3352522076431912,1.543239120933964,1.4018864288281339,1.0830583043959668E-3,0.10776677546935555,6.9479978694643896E-2,1,0.32327515505099103,0.25445476587198884,0.61986678309851828,0.17603634060763351,0.14916560268912063,null,null,null,"Alberta",1.1148962527098174,0.27]
[null,null,"Construction",4.0821038441454203,2.5373961394133886,1.7001650112340612,0,0.163310003145896,8.4210575282923111E-2,1,0.50493648597208229,0.30851569300497689,0.46160214426882606,0.25215551344566456,0.18094317028775286,null,null,null,"British Columbia",0.99101889129761533,0.22]
[null,null,"Secteur manufacturier",1.6845188487226472,1.7998157085419084,0.94106768272541264,6.9074482337100604E-2,0.11816828149564998,4.6650218335480116E-2,1,0.47674012153068696,0.1710183736523932,0.23533467536847136,0.2088371805830318,0.10021518083749684,null,null,null,"Manitoba",0.92908021059151447,0.28000000000000003]
[null,null,"Machinerie et équipement",3.4094923253641181,1.7105323866662296,1.4851206986269299,0,0.11730203549705506,7.3437553827409074E-2,1,0.38866247111834007,0.26939323676203175,0.38758296030898415,0.18869278367400769,0.1579357845547977,null,null,null,"New Brunswick",0.80520284917931251,0.26]
[null,null,"TCSP",4.1380019199338811,2.6378875667695709,1.694218679267967,0.21589538509345038,0.15746886338600011,8.3795316925040594E-2,1,0.53810658941973011,0.3075272497299042,0.53500852608127214,0.26385593841203192,0.18035182100510641,null,null,null,"Newfoundland and Labrador",0.80520284917931251,0.28000000000000003]
[null,null,"Commerce de gros",3.9288117844454549,2.59741040074953,1.8157554673127434,0,0.1504299719444164,8.9745240843650542E-2,1,0.46436151983243223,0.32901522341648004,0.58499521030475876,0.2462742783351603,0.1930750200439906,null,null,null,"Northwest Territories",1.0714285714285714,0.22]
[null,null,"Commerce de détail",12.561516585558914,2.7045244184977979,2.360050062546196,0,0.15890014042140321,0.11657075658403646,1,0.51686043115646552,0.42760996588147027,0.5800115962685628,0.28671281085317224,0.25104260501260922,null,null,null,"Nova Scotia",0.80520284917931251,0.28000000000000003]
[null,null,"FAI",3.0757206578291822,2.9763703937462131,1.6257829423457091,0.24096826595399548,0.18926749038784718,8.0502640692924288E-2,1,0.52721242556523507,0.2949241849083607,0.54304491368228169,0.29754917787930257,0.17289875691898918,null,null,null,"Nunavut",1.1904761904761905,0.2]
[null,null,"Services divers",7.1166523925220195,1.8923420736685952,1.7517463918759515,0.33953202342219529,0.10513116680090864,8.6530627035014032E-2,1,0.30407005890124622,0.31734813975785464,0.69731908151020883,0.17025438623290268,0.18657389179219949,null,null,null,"Ontario",0.99101889129761533,0.23]
[null,null,"Réparation et maintenance",9.843,2.37,2.2690000000000001,0.48599999999999999,0.13400000000000001,0.112,1,0.438,0.41099999999999998,0.57299999999999995,0.23300000000000001,0.24099999999999999,null,null,null,"Prince Edward Island",0.80520284917931251,0.27]
[null,null,"Services professioniels",6.3362251779051881,2.4181514720700559,2.2692293814173174,0,0.13890477459895101,0.11222259037934806,1,0.39920497709295838,0.41126402971247517,0.62628396476783343,0.22375975135637158,0.24140272790091985,null,null,null,"Quebec",1.0839269123567667,0.33]
[null,null,"Gouvernement",4.2881613786611767,2.9854168538618833,2.1188829782055021,5.4916542708556325E-3,0.18702277478854459,0.10452691918321512,1,0.50259302230658121,0.38403479433389154,0.54639814666497311,0.30346627253829028,0.22546241663978017,null,null,null,"Saskatchewan",1.0839269123567667,0.28000000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yukon",1.1785714285714286,0.22]
[]
[]
[null,null,"DPC Ménage"]
[null,null,"Agriculture",{"$f":"IF(C1=D44,HFCE_CA,IF(C1=E44,HFCE_AB,IF(C1=F44,HFCE_BC,IF(C1=G44,HFCE_MB,IF(C1=H44,HFCE_NB,IF(C1=I44,HFCE_NL,IF(C1=J44,HFCE_NT,IF(C1=K44,HFCE_NS,IF(C1=L44,HFCE_NU,IF(C1=M44,HFCE_ON,IF(C1=N44,HFCE_PE,IF(C1=O44,HFCE_QC,IF(C1=P44,HFCE_SK,IF(C1=Q44,HFCE_YK,IF(C1=R44,HFCE_MR,HFCE_0)))))))))))))))","v":1.5350892535221617E-2}]
[null,null,"Exploitation minière",3.7950961323085972E-3]
[null,null,"Construction",4.2619312169961328E-4]
[null,null,"Secteur manufacturier",0.1973903401881977]
[null,null,"Machinerie et équipement",6.8083648955048863E-3]
[null,null,"TCSP",4.9438233094220442E-2]
[null,null,"Commerce de gros",4.0067857194702787E-2]
[null,null,"Commerce de détail",0.11952095967008146]
[null,null,"FAI",0.15170941116278744]
[null,null,"Services divers",0.38246037775345609]
[null,null,"Réparation et maintenance",2.5505825331341271E-3]
[null,null,"Services professioniels",1.3646823337999483E-2]
[null,null,"Gouvernement",1.683486838068576E-2]
[]
[]
[]
[null,null,"Modèle de dépenses personnelles de consommation (DPC)"]
[null,null,"National, provincial et territorial"]
[null,null,2017]
[null,null,null,"Canada","Alberta","Colombie-Britannique","Manitoba","Nouveau-Brunswick","Terre-Neuve-et-Labrador","Territoires du Nord-Ouest","Nouvelle-Écosse","Nunavut","Ontario","Île-du-Prince-Édouard","Québec","Saskatchewan","Yukon"]
[null,null,"Agriculture",1.4435171003612498E-2,1.2826751403508269E-2,1.3136411161202767E-2,1.3282991105438803E-2,1.5510984489813714E-2,1.1923691486361222E-2,1.5210973344225248E-2,1.4534871234955938E-2,1.2636460450795783E-2,1.5350892535221617E-2,1.5123459039957626E-2,1.4983089549126421E-2,1.181153279740047E-2,1.0643399431492199E-2,null,0]
[null,null,"Exploitation minière",2.4554301482389595E-3,3.1955113599414059E-3,1.1307895102215433E-3,2.2020241746908984E-3,1.0599794881849373E-3,4.0808375140429133E-4,5.2805050650570626E-4,1.3509001366113259E-3,5.5208909018906842E-4,3.7950961323085972E-3,6.1476659502582829E-4,6.5003630059421813E-4,4.0450929164711274E-3,3.0827670434107203E-4,null,0]
[null,null,"Construction",4.602745267532699E-4,5.4669984674305012E-4,4.654106183970099E-4,5.543841629985952E-4,5.2738121293519308E-4,5.7322076890079605E-4,5.6085363255114107E-4,1.7320433757091599E-3,4.1967897919494717E-4,4.2619312169961328E-4,4.4251789299593693E-4,4.0039815017557152E-4,4.9668390077629561E-4,4.7634659300263826E-4,null,0]
[null,null,"Secteur manufacturier",0.19782858921172849,0.1905785116284979,0.17106574665703839,0.19729893944006688,0.23056648662511012,0.22191153992490922,0.20543964235689691,0.19072518182393688,0.18210316767516438,0.1973903401881977,0.22295451649428286,0.21918457274376515,0.19291479640630985,0.14857840862795418,null,0]
[null,null,"Machinerie et équipement",6.7243393353697495E-3,7.032290322262099E-3,6.2739196695593153E-3,6.7036347291059744E-3,6.9898425651075992E-3,5.9036421069549186E-3,5.6766973436749562E-3,6.6441885602941085E-3,6.5674875530408877E-3,6.8083648955048863E-3,5.6759337091892206E-3,6.9537929760986198E-3,7.2827107855919018E-3,5.7802418738807379E-3,null,0]
[null,null,"TCSP",4.8955808051950975E-2,4.6599863795727892E-2,4.5582011884255924E-2,5.060887243818734E-2,5.8138145143807878E-2,6.5207672372036007E-2,5.3445494162428109E-2,7.7296917977031393E-2,6.0788723514663148E-2,4.9438233094220442E-2,4.8856224782883505E-2,4.9644840445646557E-2,4.6371113550571302E-2,6.7996653397244172E-2,null,0]
[null,null,"Commerce de gros",4.130474105198649E-2,3.9507434556328921E-2,3.7170437967590737E-2,4.2264849933566835E-2,4.9905419959425899E-2,4.8335801251417551E-2,4.5902763627136696E-2,4.2632891954783994E-2,3.9181525689148518E-2,4.0067857194702787E-2,4.8061658841432542E-2,4.5718229139283049E-2,4.2335307577117454E-2,3.5258513783666415E-2,null,0]
[null,null,"Commerce de détail",0.12520653113824426,0.12601101550159335,0.1211230627712334,0.12778573909849802,0.13083382525736564,0.13835695645742999,0.12566480690051871,0.12074173226799906,0.15337205445599764,0.11952095967008146,0.12641418442138883,0.13618323325408266,0.13045000533026999,0.13541700076995403,null,0]
[null,null,"FAI",0.14939614919810176,0.14236234873165718,0.15843133853936883,0.13523774054999096,0.12029504682957114,0.11135303585676508,0.12520277808233229,0.19202170595192722,0.1975682642181911,0.15170941116278744,0.12327689985214846,0.1559089445789722,0.13379050031945947,0.13330119019741501,null,0]
[null,null,"Services divers",0.38238213444967484,0.3955439005525227,0.41608393344633821,0.39126558383811544,0.3566501513794168,0.37207448970059348,0.39315527903837599,0.31718618714931313,0.25988374298599282,0.38246037775345609,0.38169624259362728,0.3470259519925018,0.39349206500672435,0.4308823615017745,null,0]
[null,null,"Réparation et maintenance",3.0320569364479088E-3,4.5324839186706573E-3,2.8379789127357591E-3,2.758028005557446E-3,3.0830428288505653E-3,4.4040550217131665E-3,2.2003101823204166E-3,2.1929589087621806E-3,1.0762316244256399E-3,2.5505825331341271E-3,1.7551667196388685E-3,3.1406446856485724E-3,3.2107973545238496E-3,2.2945052779821647E-3,null,0]
[null,null,"Services professioniels",1.254995589460919E-2,1.4182444885385724E-2,1.2439194577284061E-2,1.0467388839275433E-2,1.0627552798963826E-2,7.344458873330551E-3,1.2084749441866112E-2,8.4275083374745052E-3,5.6030239460572572E-3,1.3646823337999483E-2,8.4687717882182077E-3,1.0971457016086192E-2,9.3854416920846825E-3,9.3453602575227362E-3,null,0]
[null,null,"Gouvernement",1.5268819053281611E-2,1.7080743497160787E-2,1.425976428477382E-2,1.9569823684507527E-2,1.5812141421446588E-2,1.2203352428183859E-2,1.4927601381167778E-2,2.4512912321201043E-2,8.0247549817139122E-2,1.683486838068576E-2,1.6659657269210804E-2,9.2348091680189582E-3,2.4413952362698995E-2,1.9717741583770369E-2,null,0]
[]
[]
[]
[null,null,"Multiplicateurs"]
[null,null,"Nationaux, provinciaux et territoriaux"]
[null,null,2017]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Canada","Agriculture",3.4081857727180882,2.7316639366402549,1.1604597262698344,0.16152071043585398,0.16103680182687446,5.6739595419727229E-2,1,0.69193266752277005,0.21031548092623742,0.48722875180688707,0.33494927627359211,0.12191525530598135]
[null,null,null,"Exploitation minière",0.82917153574039315,2.3745845299942663,1.3734335036841678,0.13282652745114898,0.1673484529592475,6.6936901767330789E-2,1,0.51622310205849742,0.24927286445004224,0.57587653763654467,0.28375181718580605,0.14449052132511903]
[null,null,null,"Construction",3.937854252235562,3.319654044415199,2.2494414988500564,0.29164922493714757,0.21922963015961544,0.10946653479254601,1,0.69000825691835455,0.40795107879649423,0.42961235623753125,0.34853997593592145,0.2365151380504166]
[null,null,null,"Secteur manufacturier",1.9620373906832762,2.7394214101431706,1.3856699495629607,0.15152855257157644,0.17380645020631821,6.735836029842876E-2,1,0.74639884439651505,0.25130085610956349,0.26818980974340806,0.3350336487579561,0.14580090787098132]
[null,null,null,"Machinerie et équipement",3.5332878485216699,2.3728863028435643,1.9717633650840229,0.27830764083598952,0.16038205899298219,9.6090511144436314E-2,1,0.54098784997654725,0.35769326266288676,0.40366306656489592,0.26116320700183832,0.20755094692552478]
[null,null,null,"TCSP",3.7259525839161025,2.882326609203433,1.9939622146070606,0.27714231649198373,0.17689751672859821,9.6990296042849783E-2,1,0.64101914021829409,0.36176577245341396,0.57383592486363211,0.31066123361277126,0.20962607179414575]
[null,null,null,"Commerce de gros",4.7356952628168631,2.8879240704477933,2.4032165565273931,0.34903798450029122,0.16875842287731041,0.11688267096834234,1,0.53023421136154147,0.43614605628407199,0.61176132740698752,0.2817770797445468,0.25284972627340074]
[null,null,null,"Commerce de détail",12.342755180523792,2.9716324203026914,2.8180330317396707,0.4335869437878978,0.17262034989134867,0.13705638634218084,1,0.56704670400124224,0.51128234693712638,0.60422396735805961,0.31237811528578224,0.296412119633996]
[null,null,null,"FAI",2.9331913434677479,3.5762316997067574,1.9313549857235253,0.21860292384992824,0.21920499693686482,9.3968172693596266E-2,1,0.62980370009970044,0.35049251932314307,0.54611091245124421,0.34945083555865541,0.20316826450106279]
[null,null,null,"Services divers",7.5807828426778192,2.1858524831388761,2.1318517724389876,0.40730541126925235,0.12479854794662376,0.10365914863918366,1,0.37620804778462091,0.38685138163286387,0.70338409777470967,0.20372053798886067,0.22435164661841062]
[null,null,null,"Réparation et maintenance",8.7360000000000007,2.6019999999999999,2.6989999999999998,0.46100000000000002,0.14699999999999999,0.13100000000000001,1,0.497,0.49,0.59599999999999997,0.26500000000000001,0.28399999999999997]
[null,null,null,"Services professioniels",6.3496640887725864,2.9261266337387832,2.7697998747145336,0.44208901837526138,0.16781799245283907,0.13486309831243551,1,0.48854158081759941,0.50240482924789232,0.62709886544964388,0.2735971385111981,0.29125891206294985]
[null,null,null,"Gouvernement",4.474281446022685,3.4298716373152232,2.5480955897974309,0.38679830744924781,0.20875079101816493,0.12418389157009373,1,0.58166779028965698,0.46263482997442623,0.53899345011530519,0.34715147307266209,0.26797969855593484]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Alberta","Agriculture",2.2940527386729013,1.9750425956620221,0.51593913894350463,7.3079135790848945E-2,0.11875997599486887,2.6173647953961796E-2,1,0.58751951493484034,0.10204619543906382,0.46211098090700664,0.2596545939896881,6.3120526123851203E-2]
[null,null,null,"Exploitation minière",0.71394416125850468,1.6609846845741649,0.80523819342035574,0.13324700193082645,0.13721989990211844,4.0238380504414424E-2,1,0.4175383696517434,0.15862860272277921,0.54165475734401591,0.23363132532224554,9.8136950424575098E-2]
[null,null,null,"Construction",3.4865808507104501,2.0789526318639258,1.3563346242124157,0.29457007747499669,0.16104352236118666,6.757569946374041E-2,1,0.49737581426511562,0.26628433052620709,0.41023870108301225,0.27109394040776225,0.16546476799882354]
[null,null,null,"Secteur manufacturier",1.4650613801138181,2.1801758447570512,0.7565580682496742,0.12029141337486855,0.14579355952208906,3.767567781807929E-2,1,0.79936392514718879,0.14888037535857443,0.32259593198841696,0.34989312248180621,9.2474214674109725E-2]
[null,null,null,"Machinerie et équipement",2.786867961548821,1.417568470773944,1.050975812203393,0.23876248748513634,0.10763033089864123,5.255497111961846E-2,1,0.34349458152698037,0.20651195245143242,0.40391235142010418,0.17875427892485674,0.12809326250321654]
[null,null,null,"TCSP",3.0657843968145464,1.6370460300167013,1.1409472514324928,0.2729871582229042,0.11935515507217725,5.694392215860853E-2,1,0.45468578694284212,0.22402247377736256,0.60334805017214665,0.22089689566954693,0.13893376758982939]
[null,null,null,"Commerce de gros",4.6931492704207649,1.532826712669598,1.5004894786388436,0.38994482636068573,0.1045232691577718,7.4999441547261861E-2,1,0.35117782987555607,0.2943248076623563,0.6308450161061484,0.1933147395318057,0.18284858074880331]
[null,null,null,"Commerce de détail",11.217182313067834,1.7773681478630416,1.6176418178761662,0.41214628062505793,0.11638749452082064,8.0810324404940057E-2,1,0.40972097568788257,0.317263111534689,0.61139866223825112,0.23276204985139148,0.19716053026031244]
[null,null,null,"FAI",2.7387721173078781,2.2606516061946706,1.0756708331800104,0.21855001360805504,0.15182150453380305,5.3883260105973371E-2,1,0.4581902223149647,0.21101413644727063,0.57179014242977089,0.25010853883444584,0.13124265602987314]
[null,null,null,"Services divers",6.8283404649692878,1.4495732474787422,1.2445188855255089,0.34525710753117084,8.4722209881289909E-2,6.2340530609222095E-2,1,0.25811487833024266,0.24411101903216637,0.71524475847088531,0.14248632436085573,0.15162363612517801]
[null,null,null,"Réparation et maintenance",5.9779999999999998,1.57,1.536,0.41899999999999998,9.8000000000000004E-2,7.6999999999999999E-2,1,0.34300000000000003,0.30099999999999999,0.629,0.19000000000000003,0.18699999999999997]
[null,null,null,"Services professioniels",5.1580432389494808,1.8179127468316314,1.5243908517849754,0.39778829042217367,0.11204343817986456,7.6068801589188287E-2,1,0.35387025780564474,0.29895511993584634,0.61524202754155621,0.20137561522982084,0.18600392298554139]
[null,null,null,"Gouvernement",3.6137525070543379,2.8474266849145966,1.4765247374912036,0.34042480485035886,0.18449554714476821,7.3397171121922095E-2,1,0.50878611281108099,0.2895756813913305,0.51614210650105352,0.31782103740099515,0.17982677178939424]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Colombie-Britannique","Agriculture",3.1198520407918702,1.9274148333555765,0.84161106975094457,0.12877606501729591,0.11511402437255613,3.9904984876166186E-2,1,0.44146559608333391,0.15381019146511463,0.5480874408256694,0.24583584117139332,9.8739849928573514E-2]
[null,null,null,"Exploitation minière",0.97129657954132254,1.4244565834073748,0.8162560133833533,0.13203182923468515,9.6717756365142779E-2,3.9002550580411605E-2,1,0.29167207753896163,0.14928263659653654,0.59679696613626343,0.16439746007699313,9.5751073964942868E-2]
[null,null,null,"Construction",3.781447151985303,2.2251990399826314,1.4122956492539329,0.26249266938563492,0.15013443420527531,6.7407624886753184E-2,1,0.43819443505898314,0.25821564883177883,0.40129729660659974,0.2301740583864908,0.16591705200022944]
[null,null,null,"Secteur manufacturier",2.5915780240254751,2.4327298155031261,1.226564557019117,0.20424251883230524,0.16148730851751167,5.8380289974883245E-2,1,0.59725310837738765,0.22427552513840857,0.31872606692485456,0.27900625480072772,0.14405599641787917]
[null,null,null,"Machinerie et équipement",3.7140220030475475,1.4624296007462763,1.4568000785698008,0.31774482643415969,9.3473656571605598E-2,6.9550165955672857E-2,1,0.27221877207732087,0.26644180612588803,0.40633425464879475,0.14674720720733192,0.17123815037841897]
[null,null,null,"TCSP",3.2765791326500344,2.1469075308411796,1.3684962354869217,0.25479696536944718,0.13482150400467183,6.5112875759789551E-2,1,0.42124062346666558,0.25041558199887876,0.54789234741433468,0.21867788014402942,0.16091180845851411]
[null,null,null,"Commerce de gros",6.4991218200458336,1.9052477007334605,2.1094652144362005,0.45604622298093622,0.11235422820822044,0.10034682853843889,1,0.33813395790115758,0.38591191920496748,0.64256150289672309,0.18867007347051393,0.24796518717537103]
[null,null,null,"Commerce de détail",11.140866755695733,2.1184499555677339,2.0689850480355938,0.44040237770165974,0.12069390226839607,9.8552260241132963E-2,1,0.39595158719121132,0.37848911307395139,0.61422635822446592,0.2277970728103775,0.24331078748908072]
[null,null,null,"FAI",2.4961820119682714,2.839888457854487,1.1978322781587731,0.18633995766201888,0.16564304294287829,5.6865136824020619E-2,1,0.48030789320306705,0.21887492218183041,0.56337660449037597,0.26444237269841708,0.14081507290874637]
[null,null,null,"Services divers",7.0631091299599493,1.7360600820111636,1.46490819908218,0.32334874685904302,9.4782344760555429E-2,6.9606907599142703E-2,1,0.26038323165205363,0.26813945247711451,0.69768934447886577,0.14977218645185583,0.17234956541853563]
[null,null,null,"Réparation et maintenance",8.2850000000000001,2.0019999999999998,2.0089999999999999,0.47599999999999998,0.111,9.5999999999999988E-2,1,0.34399999999999997,0.36699999999999999,0.55500000000000005,0.19500000000000001,0.23599999999999999]
[null,null,null,"Services professioniels",6.1692720377266159,1.9424201362712918,1.963475110794991,0.45322052736894863,0.10905595084818982,9.3458554212885625E-2,1,0.30501937354534991,0.35912947623115687,0.65318996944404539,0.17673523367781876,0.23078611942351768]
[null,null,null,"Gouvernement",4.5695889826297913,3.0928772847551755,1.8970074170434303,0.37742820062183124,0.19587837117021975,9.0453144403339653E-2,1,0.51020644677026439,0.34699790577282164,0.51096128708312316,0.31177274609175915,0.22306002786631049]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Manitoba","Agriculture",2.5658109247951462,1.6106017330414333,0.45602409632543317,7.8730063497839203E-2,8.3319697215317165E-2,1.9993174430658293E-2,1,0.36088124555856776,7.4903332694513158E-2,0.45871405790510072,0.1849830617944479,4.918883185852467E-2]
[null,null,null,"Exploitation minière",0.71562643599586973,0.81838760820310408,0.43344354183459138,7.8693096661465511E-2,5.5450854624740427E-2,1.8804212620859202E-2,1,0.1481610043722526,7.140540878404486E-2,0.75426140447043488,8.9024858029859613E-2,4.7261450280417158E-2]
[null,null,null,"Construction",3.73432810345949,2.0486466061435391,1.1856156915538472,0.26322122860410563,0.12139264625989624,5.1640566659631043E-2,1,0.34335940988005281,0.19501332422592058,0.36431316437351013,0.18594783291017719,0.12823295752172648]
[null,null,null,"Secteur manufacturier",2.9189452820834356,1.6607367548253773,0.87075158435192224,0.20011564246984934,9.076082891886196E-2,3.7869872638694305E-2,0.99996355007425897,0.39860766934443392,0.1433818455496744,0.33492941040048319,0.1936899470235677,9.428776128808497E-2]
[null,null,null,"Machinerie et équipement",3.2850177081687675,1.4168006154607615,0.96566709966321129,0.23097581523477856,8.5400591798412168E-2,4.2122708306176211E-2,1,0.29537148139762304,0.15892670969619097,0.40998277040768616,0.15051688049565287,0.10447805753700803]
[null,null,null,"TCSP",3.6458296076960077,1.5723439087532949,1.0932032083458585,0.2784172919577404,8.6848124615785824E-2,4.7530860781415399E-2,1,0.26368176148623995,0.17981153939302605,0.63041953387136918,0.13602444307466807,0.11838551903584717]
[null,null,null,"Commerce de gros",5.2080499395121853,1.5563876096769311,1.3752070308727411,0.33826306966572955,8.4108425608422063E-2,5.989967560148652E-2,1,0.26003015601984508,0.22621269955180617,0.63959560103822966,0.14833088014484158,0.14912648845729959]
[null,null,null,"Commerce de détail",11.854519785753837,1.7873779646594414,1.595255679282515,0.39889146667955827,9.2860246094019411E-2,6.9526855966585865E-2,1,0.30400933744639635,0.26211876813441237,0.64687514167631976,0.17651547748269722,0.17277962549607453]
[null,null,null,"FAI",2.6019726411278379,2.5794402428279546,1.055898183456536,0.19429957622404184,0.15240122151524191,4.5926227481409045E-2,1,0.41891592737819533,0.173719795784845,0.5259484113152233,0.24172930868425957,0.11439510334832587]
[null,null,null,"Services divers",8.6244598653706159,1.3805739024781878,1.4464964237158702,0.39390531587701705,7.2113610655922644E-2,6.3005349387523182E-2,1,0.19305992891358389,0.23796672169442143,0.72235203619354771,0.11599802323180594,0.15663012442874338]
[null,null,null,"Réparation et maintenance",12.59,1.633,1.6539999999999999,0.51900000000000002,8.1000000000000003E-2,7.1999999999999995E-2,1,0.26300000000000001,0.27200000000000002,0.60099999999999998,0.157,0.17899999999999999]
[null,null,null,"Services professioniels",7.2888856875662134,1.832100862153085,1.5952049917861508,0.42536444902879705,8.8897253216710131E-2,6.9748237948068642E-2,1,0.26217311705442387,0.26245542272503897,0.6352191695499666,0.15261219912912069,0.1728200357483769]
[null,null,null,"Gouvernement",5.6143010250736838,2.8182713595616198,1.6235237253062627,0.39071943546991639,0.14959607833569952,7.0838402024584662E-2,1,0.40892341828754103,0.26722148288679726,0.53230852321694166,0.25411657175192409,0.17574169628924519]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Nouveau-Brunswick","Agriculture",4.3001074133225359,1.4692248525909963,0.76697847399784902,0.18870851483019455,7.1449546464000591E-2,3.0303812079445568E-2,1,0.30800605180248963,0.12193852160581192,0.561281192004214,0.13096085664316032,7.4926572325480084E-2]
[null,null,null,"Exploitation minière",4.0865130761481279,0.77984990262326237,0.9686339872310693,0.28581065665882532,4.4908120928329492E-2,3.797432825740351E-2,1,0.16001526950910117,0.15372479832221994,0.64668735979517367,7.5763045834052536E-2,9.4288117580246356E-2]
[null,null,null,"Construction",5.3681979811514831,1.9409070780191215,1.2033257705172562,0.30433339668001674,0.10173404153072713,4.7179575805059798E-2,1,0.31650793049616205,0.19084709965064298,0.45470910207376714,0.15650428438901443,0.11744880764115163]
[null,null,null,"Secteur manufacturier",1.3506396155528919,1.0334053119801934,0.40502413090363643,8.1149728656895528E-2,5.4757228455930777E-2,1.5743712472783132E-2,0.99999114055192229,0.23593001352350954,6.459757215614427E-2,0.1497751868097762,0.1045159073820868,3.9557216003706451E-2]
[null,null,null,"Machinerie et équipement",5.5343887100681153,0.93647887207518854,1.0972849578445945,0.2881231236273758,4.7634338460564446E-2,4.3101689841227572E-2,0.99994621449818022,0.15051606382717916,0.17381428411888808,0.41126895889511345,7.7638794497152067E-2,0.10710121543780725]
[null,null,null,"TCSP",3.007700822863971,1.9956085891703625,0.89172341393699028,0.20411923746720217,0.10204106013350361,3.5072328149323435E-2,1,0.4279643995599835,0.14129504816371005,0.47561912253839572,0.17959696036093423,8.7215843998895995E-2]
[null,null,null,"Commerce de gros",6.2538587922842446,1.6851212293918634,1.4552789050960917,0.3758578933696512,8.8888369439560341E-2,5.7250434535743945E-2,1,0.28192557973651161,0.230790211908971,0.6157906531923103,0.15197018473835103,0.14226041955528279]
[null,null,null,"Commerce de détail",13.421379689662515,1.8776174033994726,1.6429728340799867,0.42724726333011293,9.3196222362202777E-2,6.4516200858040801E-2,1,0.31822672879452196,0.26042891471468882,0.61529793714631908,0.1758587513221721,0.16052338076984368]
[null,null,null,"FAI",2.7023505933780876,2.4736197629134216,0.88504607217415066,0.17271382345712888,0.12838271292809361,3.4698406738073902E-2,1,0.3900080781883743,0.14023737901701236,0.55705740650364388,0.21716614894430955,8.6651745494880458E-2]
[null,null,null,"Services divers",7.9030774459804327,1.4924627958344288,1.2186629748575881,0.33839800488290611,6.9457698019761774E-2,4.7761188787432442E-2,1,0.20888315811307906,0.19305215088054067,0.69518143775820329,0.11563206294199128,0.1187956713016355]
[null,null,null,"Réparation et maintenance",13.374000000000001,1.8639999999999999,1.7739999999999998,0.51300000000000001,9.0999999999999998E-2,7.0000000000000007E-2,1,0.316,0.28100000000000003,0.52700000000000002,0.16600000000000001,0.17300000000000001]
[null,null,null,"Services professioniels",8.5114869008221792,1.8186339019505169,1.6560562331224864,0.46624229385030586,8.2650160743921133E-2,6.5127684036743225E-2,1,0.24153131469958983,0.26248308002494053,0.6510902804763824,0.13727200911028609,0.16168306331371321]
[null,null,null,"Gouvernement",5.682697353891915,2.1148504445426899,1.582047048373685,0.45296092710309593,0.10902502130412123,6.222712410892161E-2,1,0.31304557845703518,0.25090467261248806,0.59018968693331908,0.18196165410810566,0.15469491871573846]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Terre-Neuve-et-Labrador","Agriculture",1.9232693217036834,1.3835228180352528,0.36921658918685735,0.10794592248737554,8.585645827017345E-2,1.7810026271517922E-2,1,0.30146690440563373,6.5765477339553194E-2,0.48318029580207356,0.1501237194352727,4.1904718691131604E-2]
[null,null,null,"Exploitation minière",0.42777300012614883,0.6009787554413879,0.29794789292655682,7.0351113355324429E-2,5.205540952720928E-2,1.4280390383506602E-2,1,0.16717026285425357,5.2713855083001596E-2,0.73378151542888048,7.7332562717466968E-2,3.3758672533428423E-2]
[null,null,null,"Construction",2.8495773686709587,1.5149840090118756,0.90227918488267789,0.24426074590829874,0.1205649167926509,4.33929449956547E-2,1,0.33034929538425661,0.16030068149272367,0.40550975551122614,0.17399690872514148,0.10250134517681712]
[null,null,null,"Secteur manufacturier",1.3272574076970824,1.2770720998059331,0.43650739289078577,0.12334233659664744,8.4213999038755052E-2,2.081253617273186E-2,0.99997845590738388,0.46199483359282772,7.7270858323482267E-2,0.2316751146029899,0.24672978062283854,4.9600776880637243E-2]
[null,null,null,"Machinerie et équipement",5.2125813384819599,0.99000427972099125,1.2507815644304192,0.45821928877364221,7.0165088896339753E-2,5.9945374358869499E-2,1,0.19223776098126893,0.22188887437983076,0.51495851571733575,0.10785933409618519,0.14232975090521399]
[null,null,null,"TCSP",3.4801882622369278,1.1572813915768936,0.89812284269441789,0.30242118132716245,8.0239463967009303E-2,4.3294990991023588E-2,1,0.31529350693471864,0.15928702050222251,0.52853966192734736,0.14087496230855154,0.10233107587254606]
[null,null,null,"Commerce de gros",6.1987555013615978,0.99126736506993407,1.2745274225030667,0.44943649067805963,6.8863802369507454E-2,6.1513527325593717E-2,1,0.19983315580544939,0.22637583138042114,0.71141158484389233,0.1145879711198384,0.14493764629598588]
[null,null,null,"Commerce de détail",10.86378768344338,1.6007233970659178,1.281917676361787,0.4175173702338088,9.9433099183280582E-2,6.1666828432714343E-2,1,0.28898661783654311,0.22762788440136769,0.63893191657176063,0.16913444190508162,0.14580546225844296]
[null,null,null,"FAI",2.8306548258190296,1.8506174280924341,0.81933628035058059,0.21856503760941226,0.12560550077635244,3.9172590133629129E-2,1,0.35685898500533281,0.14538344662375091,0.57616845462250121,0.19469493825985662,9.2898337954176333E-2]
[null,null,null,"Services divers",7.0953848943932627,1.1346254264858266,1.0682920125205235,0.39550664228423366,6.6611065340075978E-2,5.1305004359404847E-2,1,0.17791509978575154,0.18960743268288868,0.72106546556892981,0.10029862416504727,0.12174645917915404]
[null,null,null,"Réparation et maintenance",5.1189999999999998,1.804,1.331,0.41599999999999998,0.121,6.4000000000000001E-2,1,0.32600000000000001,0.23599999999999996,0.48799999999999999,0.19300000000000003,0.151]
[null,null,null,"Services professioniels",5.4899860821897031,1.3220074569617055,1.2198979522883395,0.41378326282658262,8.223020374332568E-2,5.8606085414890249E-2,1,0.22740619523772104,0.2163630057623635,0.74184930829944595,0.13355265458442298,0.1387220745056989]
[null,null,null,"Gouvernement",4.8147783305576031,2.5232961434054757,1.2764604599210609,0.39088590516386046,0.1607135618943267,6.1055241241053021E-2,1,0.41512502399480355,0.2266515749163856,0.53764253689003871,0.24985382422162711,0.14498026579023027]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Territoires du Nord-Ouest","Agriculture",11.182203302416463,0.36952365928886161,0.28621462148632465,0.26615285839183139,3.1657076886350013E-2,1.8330242715783807E-2,1,8.9004152201325556E-2,7.7738014081320167E-2,0.55912611337157958,5.3875239827820116E-2,5.0942611889986528E-2]
[null,null,null,"Exploitation minière",0.9873710290296368,0.50565524109126492,0.3515523249124084,0.188069181749384,5.0704528366921846E-2,2.243935992274141E-2,1,0.14047393110606321,9.5476767096950632E-2,0.49367402818896489,7.7148808517261663E-2,6.2840645916770091E-2]
[null,null,null,"Construction",1.2792720535033353,0.71982438991760678,0.33148644090634738,0.15850191289956347,7.507071387378958E-2,2.1130657406540215E-2,1,0.1831178528557392,8.9924017636370104E-2,0.27791868037405826,0.10466847776697191,5.9069061694151291E-2]
[null,null,null,"Secteur manufacturier",2.0121508375643153,1.3249927495137741,0.36291941926847332,0.18785428436561949,8.2880184688683078E-2,2.318892507994998E-2,1,0.74418185601876097,9.8694705594141813E-2,0.32332750929338588,0.19485928777949427,6.4343210697827974E-2]
[null,null,null,"Machinerie et équipement",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TCSP",1.9434990802189862,0.71540934546890811,0.41506733470919888,0.2202729643453066,5.9956378765763915E-2,2.6354343891534404E-2,1,0.20022232961903572,0.11290122650037845,0.41606147123596254,0.10262711075900717,7.381404237007369E-2]
[null,null,null,"Commerce de gros",2.8336722087866812,0.43412791908476156,0.52363817417916525,0.31171101057010608,3.9023286009005773E-2,3.3336553840840673E-2,1,0.12106919477959062,0.14262589120715727,0.80071373224145848,6.6630087233989041E-2,9.3246280349050303E-2]
[null,null,null,"Commerce de détail",9.206228478210587,0.92013684159952003,0.82871056928659925,0.46680030701920644,7.5202235690734351E-2,5.2645225622833781E-2,1,0.25861072509908944,0.22564968467378427,0.64637767924597056,0.1413402245172887,0.14755694762417151]
[null,null,null,"FAI",1.1338861741705808,0.8678524222621754,0.26909905585914173,0.10465746289547098,7.7648784511639035E-2,1.7495602445791909E-2,1,0.24719372510745297,7.322883810288211E-2,0.6375774390742398,0.14302434270891415,4.7626937789630737E-2]
[null,null,null,"Services divers",5.5764447619726614,0.53946334805199891,0.61828726559711067,0.40865470107828028,4.2523867771822342E-2,3.9378203459970611E-2,1,0.12795974912426231,0.16830940141109355,0.71223007723307885,7.3565638225186678E-2,0.11002531989199492]
[null,null,null,"Réparation et maintenance",7.407,0.51100000000000001,0.61699999999999999,0.433,4.3999999999999997E-2,3.9E-2,1,0.156,0.16800000000000001,0.63200000000000001,0.09,0.10999999999999999]
[null,null,null,"Services professioniels",6.1025545242185597,0.76170352792529972,0.72639146374921826,0.46158403236704404,5.8696487235501513E-2,4.6207940416079424E-2,1,0.18848261967449245,0.19751738881065256,0.60475373990670922,0.10516802919200645,0.12915766818420726]
[null,null,null,"Gouvernement",3.7436359626246341,1.2323233709048589,0.64234870875139438,0.38067136129537477,0.10619580700078826,4.1092423084967619E-2,1,0.32096198349277832,0.17509733616709569,0.49206512092363963,0.17607116671098977,0.11438368985323032]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Nouvelle-Écosse","Agriculture",4.5185634605651908,1.6498121618127379,0.8765130037565616,0.20506854008144462,7.6919161597730198E-2,3.5531728981020229E-2,1,0.25593704274980406,0.1364296371460367,0.55956276358779122,0.1306038492694381,8.7049105470226276E-2]
[null,null,null,"Exploitation minière",1.0974857847667083,2.8837723111376214,1.3050979908113405,0.17212470847504882,0.2600886574682344,5.3145010327485608E-2,1,0.69741600477967358,0.2036398143304283,0.32344825469806665,0.32904408894169263,0.12947145744160934]
[null,null,null,"Construction",5.2414254729379239,2.3218449272287822,1.3579264475607908,0.3071133894855399,0.12392187148359535,5.4863293698671739E-2,1,0.33950088266988887,0.21147113671178738,0.39808768878100714,0.1817127403529179,0.13497735550041137]
[null,null,null,"Secteur manufacturier",3.2998256559106465,2.0467526433150902,0.99728060675714914,0.21572699785342478,0.1022012440235146,4.0420063040988809E-2,0.99998258293752018,0.36898202039380884,0.15559962408805991,0.30026031019601068,0.18285710174067721,9.9150571337340315E-2]
[null,null,null,"Machinerie et équipement",4.9305894680917044,1.1102222244917543,1.3706447735377454,0.33336193912607626,6.1680271507838419E-2,5.5648564053304109E-2,1,0.17236358837887417,0.21387638600447464,0.48526979837883805,9.5623058947542972E-2,0.13654109631118516]
[null,null,null,"TCSP",3.8630255251151699,1.8449660052708396,1.168129664373871,0.26589176579755214,9.6960148203264887E-2,4.7467920495579775E-2,1,0.30857904296460437,0.18200687443294941,0.50248126823165618,0.15916416365478506,0.11620034085696411]
[null,null,null,"Commerce de gros",7.5617301818798648,1.7558025100362304,2.0064287233527955,0.49206117722292309,9.0442889740847993E-2,8.1200383916377586E-2,1,0.27920475335694411,0.31289245123474235,0.61823242407837598,0.15196453117128245,0.19961707189421837]
[null,null,null,"Commerce de détail",14.032052021328276,1.9628001342374952,1.9476117589878061,0.46208926150763291,9.9358507124828951E-2,7.8677980334205005E-2,1,0.33644348986616512,0.30368294798661039,0.61906521187419428,0.18537186174366038,0.19374403754034306]
[null,null,null,"FAI",3.0832876665115312,2.7170437098753419,1.0488618140397559,0.18670741058291826,0.13632375166432306,4.2507986932466879E-2,1,0.39524944646767046,0.16356309111411488,0.53966705465986442,0.21777025699748376,0.10426911837242814]
[null,null,null,"Services divers",8.4324890605282707,1.4795798889104461,1.4563514326451963,0.36906271498433202,7.0109359298598087E-2,5.8765138998597213E-2,1,0.19825773272622949,0.22699333997344448,0.72899214192329487,0.10950766899363823,0.1451338427589712]
[null,null,null,"Réparation et maintenance",10.663,1.575,1.7149999999999999,0.45000000000000007,8.4000000000000005E-2,6.9000000000000006E-2,1,0.28999999999999998,0.26700000000000002,0.56499999999999995,0.159,0.17100000000000001]
[null,null,null,"Services professioniels",8.350448523420722,1.8766861045157159,1.865428604059898,0.46721822028192378,8.9077679201426258E-2,7.5433652228608039E-2,1,0.24676362513413044,0.29105950790397622,0.65993911846775044,0.14170935620183711,0.18586286580338449]
[null,null,null,"Gouvernement",4.3692686897507942,2.8829454702434698,1.6597640385352053,0.36561832360989571,0.1569957451229054,6.7209321864281815E-2,1,0.42842025404270623,0.25918541713368248,0.4881240751754603,0.24898401949870344,0.16530686447812867]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Nunavut","Agriculture",1.0720000000000001,0.42799999999999994,0.106,6.0999999999999999E-2,2.3E-2,5.9999999999999993E-3,1,7.4999999999999997E-2,2.5999999999999999E-2,0.627,4.2999999999999997E-2,1.7000000000000001E-2]
[null,null,null,"Exploitation minière",1.5072967822316159,0.28213806622379051,0.3406351093389402,0.2059225944478171,2.3935785309876459E-2,1.9615928887154861E-2,1,7.5446155364831999E-2,8.1918290668393526E-2,0.56694343905190148,4.1151254589281115E-2,5.4520795550570225E-2]
[null,null,null,"Construction",1.3758980716276707,0.66218774179270123,0.29343227650941761,0.14145797436513025,6.6759297018024424E-2,1.6476511099268655E-2,1,0.16955957213705083,7.0569597148800858E-2,0.30874104150305709,9.3447120307786638E-2,4.7107512442928094E-2]
[null,null,null,"Secteur manufacturier",2.3896545583558084,1.7761099391435253,0.36338116941010384,0.19281966850248375,0.10579272112508256,2.0451389904054942E-2,0.9989354917418124,0.34698608426847027,8.742666788299655E-2,0.42162071620364389,0.1906327448466264,5.8349256299718523E-2]
[null,null,null,"Machinerie et équipement",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TCSP",3.6723564349406828,0.73774062724370326,0.5939366536926769,0.35265158345440611,6.0421894281260935E-2,3.3873374798601363E-2,1,0.1742854078938425,0.14252796098343737,0.4498419660251764,9.4729190634703656E-2,9.5870716183580104E-2]
[null,null,null,"Commerce de gros",2.5504608683496262,0.37191062220558968,0.4268730371572243,0.25701531131980199,3.1109650520976681E-2,2.432130744173085E-2,1,8.7464547882023902E-2,0.10266548972808044,0.76492556450308646,4.6678651622271854E-2,6.8939927414340477E-2]
[null,null,null,"Commerce de détail",9.4366958296238685,0.82110085327239968,0.55970148623128024,0.33233533231916029,6.2337795645725572E-2,3.1601935380675204E-2,1,0.19204452847033351,0.13445386445114468,0.65069376248366317,0.10737587795299865,9.0335981868531368E-2]
[null,null,null,"FAI",1.3869863066524253,0.93212033756970114,0.2127942265803392,8.9132669850729068E-2,7.1457020433636761E-2,1.2205778977110518E-2,1,0.21077847647417805,5.1601230118914432E-2,0.72063920097617651,0.11747817179833214,3.4171458286601467E-2]
[null,null,null,"Services divers",4.5383083724815894,0.67926334183405312,0.51731191321365744,0.31073078872015852,5.7767829241219933E-2,2.9254298161284737E-2,0.99959319493434251,0.19033295342052828,0.12427507976787998,0.6781838505660589,0.10014439002577992,8.3383654530577944E-2]
[null,null,null,"Réparation et maintenance",3.7550000000000003,0.54800000000000004,0.31900000000000001,0.78500000000000003,6.2E-2,1.7999999999999999E-2,1,0.18099999999999999,7.6999999999999999E-2,0.43999999999999995,9.8000000000000004E-2,5.0999999999999997E-2]
[null,null,null,"Services professioniels",4.559252174590088,0.85606246406365338,0.52285795074050767,0.31264391215765613,6.2697101915774489E-2,2.9568659744441166E-2,1,0.19964814730232072,0.12592550547154463,0.54417108243712942,0.12054824257075004,8.4163396418091285E-2]
[null,null,null,"Gouvernement",3.967747575035435,1.130156857621466,0.66141910568150042,0.40072858944789602,8.5041865237513975E-2,3.7080352544288465E-2,1,0.25145009019987824,0.15915079538654714,0.48818707743498208,0.13513588671844959,0.10673938906682763]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Ontario","Agriculture",5.592289967761392,2.5278535398833273,1.1676441865348695,0.1702889004512857,0.14217090533153673,5.763525418800311E-2,1,0.53608102133942448,0.21218743641594401,0.45240221061225061,0.26937394643216134,0.12403489331428524]
[null,null,null,"Exploitation minière",2.3352522076431912,1.543239120933964,1.4018864288281339,1.0830583043959668E-3,0.10776677546935555,6.9479978694643896E-2,1,0.32327515505099103,0.25445476587198884,0.61986678309851828,0.17603634060763351,0.14916560268912063]
[null,null,null,"Construction",4.0821038441454203,2.5373961394133886,1.7001650112340612,0,0.163310003145896,8.4210575282923111E-2,1,0.50493648597208229,0.30851569300497689,0.46160214426882606,0.25215551344566456,0.18094317028775286]
[null,null,null,"Secteur manufacturier",1.6845188487226472,1.7998157085419084,0.94106768272541264,6.9074482337100604E-2,0.11816828149564998,4.6650218335480116E-2,1,0.47674012153068696,0.1710183736523932,0.23533467536847136,0.2088371805830318,0.10021518083749684]
[null,null,null,"Machinerie et équipement",3.4094923253641181,1.7105323866662296,1.4851206986269299,0,0.11730203549705506,7.3437553827409074E-2,1,0.38866247111834007,0.26939323676203175,0.38758296030898415,0.18869278367400769,0.1579357845547977]
[null,null,null,"TCSP",4.1380019199338811,2.6378875667695709,1.694218679267967,0.21589538509345038,0.15746886338600011,8.3795316925040594E-2,1,0.53810658941973011,0.3075272497299042,0.53500852608127214,0.26385593841203192,0.18035182100510641]
[null,null,null,"Commerce de gros",3.9288117844454549,2.59741040074953,1.8157554673127434,0,0.1504299719444164,8.9745240843650542E-2,1,0.46436151983243223,0.32901522341648004,0.58499521030475876,0.2462742783351603,0.1930750200439906]
[null,null,null,"Commerce de détail",12.561516585558914,2.7045244184977979,2.360050062546196,0,0.15890014042140321,0.11657075658403646,1,0.51686043115646552,0.42760996588147027,0.5800115962685628,0.28671281085317224,0.25104260501260922]
[null,null,null,"FAI",3.0757206578291822,2.9763703937462131,1.6257829423457091,0.24096826595399548,0.18926749038784718,8.0502640692924288E-2,1,0.52721242556523507,0.2949241849083607,0.54304491368228169,0.29754917787930257,0.17289875691898918]
[null,null,null,"Services divers",7.1166523925220195,1.8923420736685952,1.7517463918759515,0.33953202342219529,0.10513116680090864,8.6530627035014032E-2,1,0.30407005890124622,0.31734813975785464,0.69731908151020883,0.17025438623290268,0.18657389179219949]
[null,null,null,"Réparation et maintenance",9.843,2.37,2.2690000000000001,0.48599999999999999,0.13400000000000001,0.112,1,0.438,0.41099999999999998,0.57299999999999995,0.23300000000000001,0.24099999999999999]
[null,null,null,"Services professioniels",6.3362251779051881,2.4181514720700559,2.2692293814173174,0,0.13890477459895101,0.11222259037934806,1,0.39920497709295838,0.41126402971247517,0.62628396476783343,0.22375975135637158,0.24140272790091985]
[null,null,null,"Gouvernement",4.2881613786611767,2.9854168538618833,2.1188829782055021,5.4916542708556325E-3,0.18702277478854459,0.10452691918321512,1,0.50259302230658121,0.38403479433389154,0.54639814666497311,0.30346627253829028,0.22546241663978017]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Île-du-Prince-Édouard","Agriculture",5.3796566353975086,1.9791035945425299,0.7674284354661135,0.19312157037834399,8.5629936530984219E-2,2.8765642170761808E-2,1,0.31541093874064452,0.11582260177882286,0.49443434775053502,0.16656263621095557,7.5764331770831736E-2]
[null,null,null,"Exploitation minière",5.6362240349331296,0.38012400566024307,0.83171566541355102,0,1.8913415645857374E-2,3.0956707822928684E-2,1,7.0509355326525108E-2,0.12579796984033387,0.73275467766326252,3.8754677663262557E-2,8.1870123468786055E-2]
[null,null,null,"Construction",6.3248314654494147,1.5840870896229138,1.0464861802965721,0,7.2766339873419281E-2,3.897516451048022E-2,1,0.23337067033401365,0.1579231184354534,0.46158856965317918,0.1211052429835601,0.10313925535190653]
[null,null,null,"Secteur manufacturier",2.0211957378189593,2.7266822545376379,0.61487609776671648,0,0.10878741613109649,2.3026134071078869E-2,0.99996550192661016,0.49138582973036288,9.2651302405882735E-2,0.31938025862883951,0.24445352044305257,6.0476705309607651E-2]
[null,null,null,"Machinerie et équipement",5.4060098562993373,0.90880965694925864,1.0625957125111869,0,4.4799084062750835E-2,3.9266724473324015E-2,1,0.15055634920932406,0.16033580302964168,0.45491438399926515,7.8978151275430841E-2,0.10479215582877245]
[null,null,null,"TCSP",3.7527056566634549,1.6003559853588263,0.8179504251549945,0,7.1025683518423172E-2,3.0697367850886996E-2,1,0.24302220089100715,0.12335341638777048,0.47484306774542484,0.12910678434158041,8.0507955104087744E-2]
[null,null,null,"Commerce de gros",9.3563135836325309,1.3686583117280915,1.7263320713479018,0,6.4381891163347665E-2,6.4264109145407311E-2,1,0.19866077644387589,0.26012846937245743,0.60921472382351238,0.1166764058739027,0.17026350038678101]
[null,null,null,"Commerce de détail",13.126195087068309,1.668193774108913,1.4333377709540205,0,7.3695640705183266E-2,5.3540896371256412E-2,1,0.24311686974290925,0.21592540914816846,0.62608429367380525,0.13900645457115504,0.14140948486250729]
[null,null,null,"FAI",3.2876505795278375,2.1470535978688865,0.78368924234758652,0,9.9760411694666401E-2,2.9201327727811418E-2,1,0.31621813393467035,0.11808560380420276,0.5438737125244627,0.1791117112531862,7.7416652880646378E-2]
[null,null,null,"Services divers",8.7449495882984252,1.3948089451311807,1.2597924070477129,0,6.0842960995307546E-2,4.6992190222826191E-2,1,0.18373510430057066,0.18990780965632925,0.71668058954470215,0.10816350311600435,0.12405138741648497]
[null,null,null,"Réparation et maintenance",11.25,1.5340000000000003,1.343,0,7.0999999999999994E-2,0.05,1,0.248,0.20200000000000001,0.58099999999999996,0.14499999999999999,0.13200000000000001]
[null,null,null,"Services professioniels",9.539770025200113,1.3993465402532983,1.4488776368218637,0,5.870195938027966E-2,5.3875378918269504E-2,1,0.17969531269267583,0.21828719733017279,0.6647750753459607,0.10694573812671002,0.14269665367079365]
[null,null,null,"Gouvernement",6.9114021920504722,2.130156460728998,1.6508693932730392,4.7535960343786298E-3,9.3807038537303697E-2,6.1322267220206853E-2,1,0.25444827605826409,0.24890774632360627,0.65100959009322057,0.1400575933976449,0.16285140115052765]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Québec","Agriculture",3.4186953323688036,2.1090658495084114,0.78057062428942425,9.9231639315488868E-2,0.11565232837567734,3.2709794765452813E-2,1,0.47708855754233492,0.11695040640436398,0.54084462121214028,0.27846847353118415,7.0043820392984513E-2]
[null,null,null,"Exploitation minière",1.8962761028249804,1.2870204015121953,1.1299001050601125,7.3923621672159173E-4,7.9411309190899629E-2,4.7851661109398869E-2,1,0.25783515310471583,0.16934683643807966,0.66324877051055986,0.13779465113017017,0.10121020324387382]
[null,null,null,"Construction",4.5382424886992245,3.1183605807181678,1.8317217579104317,0.32266387395760515,0.17406122274043431,7.6963988804985506E-2,1,0.54319381725782123,0.27455982856579375,0.44869070880892614,0.26455396617915833,0.16379930358705733]
[null,null,null,"Secteur manufacturier",2.5962220695636447,2.1794998034636328,1.0725713911650285,0.17689064376785965,0.1178892915820966,4.5284189813902004E-2,1,0.4838111328146284,0.16103329512288284,0.31291932636243858,0.21486291210152536,9.6015153462844074E-2]
[null,null,null,"Machinerie et équipement",4.1391948192060699,1.719841857468553,1.4908732324469169,0,9.8003971956079614E-2,6.2789462802401372E-2,1,0.31923530963025559,0.22335237283706683,0.45507874807779708,0.15842202069554887,0.13334524646775078]
[null,null,null,"TCSP",4.4326619668590084,2.0401177693036776,1.4578581165266704,0.22499542945811721,0.1070049340662117,6.1424909435501628E-2,1,0.36124714339421726,0.21864541502197038,0.67295174165869842,0.17552381502311715,0.13033141198754655]
[null,null,null,"Commerce de gros",5.6975492257242806,2.325032319677717,1.9247622135108851,0,0.12106218038586324,8.1051120985934158E-2,1,0.36190340656180503,0.2886045466690616,0.63485983552349745,0.19496584564782651,0.17251475265316607]
[null,null,null,"Commerce de détail",13.568562336815404,2.5838268595143803,2.2537139216630058,0,0.13300524240017811,9.4945400212704659E-2,1,0.42681670108021208,0.33776808683966947,0.61548917656349134,0.23631905600921754,0.20157358610200651]
[null,null,null,"FAI",3.1586933155265622,3.4018401597582573,1.4403529935701589,0.20670527040064968,0.18727306146603892,6.0630130359797342E-2,1,0.52412682866097315,0.21591225691601729,0.53222692426147744,0.29332519396160373,0.1289500019495356]
[null,null,null,"Services divers",9.1028773777991212,1.9669925527900287,1.8454463723919274,0.37558669440764558,9.5953905821374766E-2,7.7778367540114593E-2,1,0.2883716311456449,0.27645535566504564,0.70284365206784405,0.16044903063109509,0.16522296846081716]
[null,null,null,"Réparation et maintenance",11.472,1.9340000000000004,2.1970000000000001,0.48400000000000004,9.9000000000000005E-2,9.2999999999999999E-2,1,0.33200000000000002,0.32900000000000001,0.627,0.17899999999999999,0.19700000000000001]
[null,null,null,"Services professioniels",7.2083315392119305,2.6304791842223851,2.2347148054465178,0,0.13508080468272596,9.4287528688226818E-2,1,0.3824562498458689,0.33492873337048734,0.61359272810294219,0.2155629925263633,0.20009579668920133]
[null,null,null,"Gouvernement",4.4543194728926103,2.9400785227047512,1.9017571676465632,6.8893073726466868E-3,0.16562459963932846,8.0248794581243482E-2,1,0.46124509494815097,0.2851584552294078,0.54852053248665833,0.29143229567604728,0.170317135077481]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Saskatchewan","Agriculture",1.882779151329522,1.2836156378401582,0.28315714353057742,5.5863471402292079E-2,6.8950857368230728E-2,1.2386182846382753E-2,1,0.18230872228524458,5.0594276120831123E-2,0.45771787244029993,0.18230872228524458,3.2089654803524638E-2]
[null,null,null,"Exploitation minière",0.70135880990505084,0.86813145997398355,0.45124661802987304,9.8795763237348053E-2,6.3091649994122131E-2,1.9432634751993614E-2,1,0.14148481139581431,8.0109079479000145E-2,0.63262230865917513,0.14148481139581431,5.1681092176475193E-2]
[null,null,null,"Construction",3.1562711283086493,1.5492446772691399,0.89699576643834378,0.21808353930171703,0.1065144207561415,3.8599276304100254E-2,1,0.17841628384379138,0.15925012976961972,0.38174564575039555,0.17841628384379138,0.10307769224984417]
[null,null,null,"Secteur manufacturier",1.3693864218165492,1.787334661879604,0.48216076046754025,9.3481363816044605E-2,9.0284210170024456E-2,2.0931425139927243E-2,0.99996023974880432,0.32898493421671277,8.5781530375590637E-2,0.2297465524437888,0.32898493421671277,5.553463318911056E-2]
[null,null,null,"Machinerie et équipement",3.5776593796460374,1.301925939302881,0.93545864494007724,0.26930417105677323,8.146075849893808E-2,4.0669595269878678E-2,0.99499320004632863,0.13613631494268041,0.16590142062735008,0.39697124547840795,0.13613631494268041,0.10775803860319379]
[null,null,null,"TCSP",2.5727879563110361,1.4790828315619515,0.74199055799116365,0.18946560855721062,9.1843394469443923E-2,3.2011143046943663E-2,1,0.17094392376597026,0.13163877852635342,0.59449880029295787,0.17094392376597026,8.5408856161551999E-2]
[null,null,null,"Commerce de gros",4.0988375936054595,1.2352575982026219,1.0264405669477554,0.28461291793038834,7.742575241549042E-2,4.418580065805576E-2,1,0.14984145836698801,0.18190461800913857,0.62102524365115308,0.14984145836698801,0.11818673152033313]
[null,null,null,"Commerce de détail",11.211664051149011,1.5895293325078497,1.3528993805153984,0.39618015490469677,8.489135800494306E-2,5.8366812552759148E-2,1,0.17039144787304322,0.23958278348102222,0.65038238794453507,0.17039144787304322,0.1556533649230297]
[null,null,null,"FAI",2.9116304085018943,2.5152035577644933,0.85970411082111209,0.19106986692226394,0.13405810826384998,3.7351031386976784E-2,1,0.24042784415064783,0.15228318043119263,0.531333913144447,0.24042784415064783,9.9037301522876445E-2]
[null,null,null,"Services divers",7.7850952151984103,1.1932252138214945,1.1988037159053333,0.38218181804115881,6.2102830450871255E-2,5.1619412237747922E-2,1,0.11410682677285673,0.21250719991583522,0.7346764346071174,0.11250599190226165,0.13785101840024572]
[null,null,null,"Réparation et maintenance",8.5289999999999999,1.6419999999999999,1.4609999999999999,0.45200000000000001,8.4000000000000005E-2,6.3E-2,1,0.17199999999999999,0.25900000000000001,0.56299999999999994,0.17199999999999999,0.16800000000000001]
[null,null,null,"Services professioniels",6.8172640011602086,1.7604290069064825,1.2644644291427427,0.37628630547125347,8.8365685045851766E-2,5.4664517314955995E-2,1,0.15983836315371142,0.22395934920725655,0.64072183046102282,0.15983836315371142,0.14548811033761955]
[null,null,null,"Gouvernement",5.2659519197289999,2.5560270943130909,1.3772283720931509,0.38106698568971969,0.14060865704664327,5.9616483641950088E-2,1,0.28041075422884271,0.24383316996133136,0.52447582707211615,0.26118074312317285,0.15854347433898586]
[]
[]
[]
[null,null,null,null,"Emplois",null,null,"Revenus d'emploi",null,null,"Extrant",null,null,"Valeur ajoutée"]
[null,null,null,null,"Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit","Direct","Indirect","Induit"]
[null,null,"Yukon","Agriculture",13.866336663185601,2.0103960590496923,0.45720729121338766,0.31963709221994152,9.3651305085370382E-2,2.4281803922693308E-2,1,0.26981955070719582,0.10522002729021736,0.46905323790733411,0.16015151886664189,7.3460011576773648E-2]
[null,null,null,"Exploitation minière",1.1192892886625876,1.1231497665468468,0.5031683834256736,0.17025053076274602,0.11492603176949594,2.656774056539063E-2,1,0.28585489121171581,0.11629743029739575,0.56464156757970041,0.1692634968489127,8.0614883901661646E-2]
[null,null,null,"Construction",2.8868098931210002,1.1184872636540206,0.56933483687096997,0.23974378211797817,8.1331203926905266E-2,3.0250274377048959E-2,1,0.21238637975088367,0.13126465291142164,0.43508809529188724,0.12220960534312325,9.1197434904468633E-2]
[null,null,null,"Secteur manufacturier",5.3498969585911098,1.2790957899594224,0.59293395061495457,0.35714587710507639,5.1617045876559742E-2,3.1520092531281227E-2,1,0.14853473421082614,0.13651381217389316,0.52691231927734083,9.3583078075069548E-2,9.5035791182352197E-2]
[null,null,null,"Machinerie et équipement",6.0730000000000004,0.69699999999999995,0.95300000000000007,0.47099999999999997,4.1000000000000002E-2,5.0999999999999997E-2,1,0.11,0.219,0.67800000000000005,6.2E-2,0.153]
[null,null,null,"TCSP",3.9925561699178842,1.1580949828141471,0.78361874106084939,0.33695363647804483,7.7326755582854387E-2,4.1748394724514172E-2,1,0.24051798552535938,0.18013916973204883,0.51185651475715876,0.13620230660458024,0.12567720767758966]
[null,null,null,"Commerce de gros",4.6542888396786646,0.67327530619970755,0.95963479311633038,0.46129247392175049,4.7081385495151694E-2,5.1066911970723529E-2,1,0.13675578536030331,0.22108451374459134,0.7141002373379417,8.1883847864037157E-2,0.15362600292972739]
[null,null,null,"Commerce de détail",9.0641266310976487,1.1886084037021247,0.90293883108933115,0.40001927539710808,8.1518020801189667E-2,4.8094051577429769E-2,1,0.26435966892110135,0.20778855239021865,0.6289190589672421,0.15504818518843422,0.14459329558639583]
[null,null,null,"FAI",1.0646511415041962,1.566521061044857,0.36899282863406341,9.3492812613261367E-2,0.10761144672807539,1.9692959845275183E-2,1,0.34345651681256645,8.504511850935742E-2,0.57188552489459954,0.19039169889916757,5.936362150057601E-2]
[null,null,null,"Services divers",5.2659945369333592,0.83493274260998762,0.61593400400718112,0.28679391179249553,5.5923938542905526E-2,3.2651523341182556E-2,1,0.161274494291193,0.14168790538067633,0.73995068151465226,9.5377466927068555E-2,9.8916655216034322E-2]
[null,null,null,"Réparation et maintenance",10.518000000000001,1.2310000000000001,0.82299999999999995,0.47599999999999998,7.8E-2,4.3999999999999997E-2,1,0.22399999999999998,0.189,0.56799999999999995,0.13,0.13200000000000001]
[null,null,null,"Services professioniels",6.9253842928344707,1.4555299270122588,0.86306202245503794,0.46046798288920082,9.855172004150059E-2,4.6060884439969418E-2,1,0.25514026137752754,0.1987181168725444,0.60039646068899299,0.15612931877125721,0.1384702555523023]
[null,null,null,"Gouvernement",7.6971285940455205,1.3791448882803052,0.96829855173139756,0.45994125852308188,0.10058563341244804,5.1575663932021759E-2,1,0.2564191915804156,0.22327190211600009,0.58696648280367947,0.15615577884266313,0.15500554692046722]

{"sheet":"Listes","index":10,"n_rows":33,"n_cols":9,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,16,1]]}
["*** AVERTISSEMENT ***\n\nCette feuille de calcul contient des données et des formules qui font partie intégrante du modèle EI2. \nBien que ces données et formules soient consultables pour examen, elles ne doivent pas être modifiées.\nToute modification des données ou des formules affectera l'analyse et pourrait invalider les résultats du modèle.\n\nPour les visualiser, faites simplement défiler les colonnes vers la droite."]
[null,null,"Years",null,"States",null,"Yes / No",null,"Technology/Service"]
[null,null,2010,null,"Canada",null,"O",null,"Pompe à chaleur air-source pour climat froid"]
[null,null,2011,null,"Alberta",null,"N",null,"Chaudière électrique"]
[null,null,2012,null,"Colombie-Britannique",null,null,null,"Isolation du grenier (atteindre un RSI minimum de 8,81 ou R-50)"]
[null,null,2013,null,"Manitoba",null,null,null,"Isolation du toit plat et/ou du plafond cathédrale (atteindre un RSI minimum de 4,93 ou R-28)"]
[null,null,2014,null,"Nouveau-Brunswick",null,null,null,"Isolation du sous-sol / des fondations (isoler au moins 60 % de la surface) "]
[null,null,2015,null,"Terre-Neuve-et-Labrador",null,null,null,"Isolation des murs extérieurs (100 % de la surface aux niveaux du CNB 2012)"]
[null,null,2016,null,"Territoires du Nord-Ouest",null,null,null,"Étanchéité à l'air"]
[null,null,2017,null,"Nouvelle-Écosse",null,null,null,"Remplacement des portes et des fenêtres (facteur U de 1,08 W/m2-K et homologation Energy Star)."]
[null,null,2018,null,"Nunavut"]
[null,null,2019,null,"Ontario"]
[null,null,2020,null,"Île-du-Prince-Édouard"]
[null,null,2021,null,"Québec"]
[null,null,2022,null,"Saskatchewan"]
[null,null,2023,null,"Yukon"]
[null,null,2024]
[null,null,2025]
[null,null,2026]
[null,null,2027]
[null,null,2028]
[null,null,2029]
[null,null,2030]
[null,null,2031]
[null,null,2032]
[null,null,2033]
[null,null,2034]
[null,null,2035]
[null,null,2036]
[null,null,2037]
[null,null,2038]
[null,null,2039]
[null,null,2040]