{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Sector Interactive","Economy Interactive","Calculation","Data"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sector Interactive","index":0,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Employment Sector"]
[null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX(Data!A8:A21,'Sector Interactive'!M2)","v":"Tourism"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Living Wage ",null,"Nonlabour Cost "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Increment",null,"Fixed Share"]
[null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"INDEX(Calculation!X1:X5,'Sector Interactive'!M8)","v":5.375},3,{"$f":"INDEX(Calculation!AB1:AB5,'Sector Interactive'!O8)","v":0.5}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Price","Quantity","FC","VC"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Scale","Scale","Scale","Scale"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"200-M15","v":100},{"$f":"200-N15","v":100},{"$f":"200-O15","v":100},{"$f":"200-P15","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,100,100,100,100]

{"sheet":"Economy Interactive","index":1,"n_rows":9,"n_cols":13,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Economy Wide Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,3]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sales Volume Multiplier Share"]
[null,null,null,null,null,null,null,null,null,null,null,null,2]

{"sheet":"Calculation","index":2,"n_rows":129,"n_cols":76,"rows_kept":129,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Living Wage Increment",null,{"$f":"X3/2","v":2.6875},null,"Nonlabour Cost Fixed Share",null,0,null,"Multiplier",null,1,null,"Multiplier Quantity Share",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Sector Interactive'!N8","v":5.375},{"$f":"(X3+X1)/2","v":4.03125},null,null,{"$f":"'Sector Interactive'!P8","v":0.5},0.25,null,null,{"$f":"INDEX(AF1:AF6,'Economy Interactive'!M2)","v":1.02},1.01,null,null,null,{"$f":"INDEX(AK1:AK5,'Economy Interactive'!M9)","v":0.25},0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Data!$F$4-Data!$E$4","v":5.375},null,null,null,0.5,null,null,null,1.02,null,null,null,null,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(X5+X3)/2","v":6.5625},null,null,null,0.75,null,null,null,1.03,null,null,null,null,0.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Data!$F$4-Data!$E$2","v":7.75},null,null,null,1,null,null,null,1.04,null,null,null,null,1,null,null,null,null,null,null,"Price Adjustment",null,null,null,null,null,{"$f":"'Sector Interactive'!M14/100","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,null,null,null,1.05,null,null,"Simplified Example",null,null,null,null,null,null,null,null,"Quantity Adjustment",null,null,null,null,null,{"$f":"'Sector Interactive'!N14/100","v":1},null,null,null,null,null,null,"Row index",null,{"$f":"'Sector Interactive'!$M$2","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC Adjustment",null,null,null,null,null,{"$f":"'Sector Interactive'!O14/100","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VC Adjustment",null,null,null,null,null,{"$f":"'Sector Interactive'!P14/100","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable","Variable",null,"Addtl Rev","Additional","Revenue",null,"Revenue and Cost without Living Wage",null,null,null,null,null,null,null,null,"Revenue and Cost with Living Wage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expenses",null,null,null,"Living","Additional",null,null,null,null,"Cost","Cost",null,"Retained","Revenue","Growth",null,null,"Costs",null,null,null,null,null,"Living",null,null,null,null,"Costs","Average",null,null,null,null,null,null,null,null,"Graphing information"]
[null,"Employment by Wage Category",null,null,null,null,null,null,"Wage Bill by Wage Category",null,null,null,null,null,null,"Sector","Sector","Net",null,"Profit",null,"Wage","Wage",null,"Profit",null,"Fixed ","Net","Revenue",null,"Net","to Restore","to Restore",null,null,"Net","Fixed","Variable","Labour",null,null,"Wage",null,null,null,null,"Net","Variable","Fixed","Variable","Labour"]
["Sector",{"$f":"Data!E7","v":"$10.25-15.00"},{"$f":"Data!F7","v":"$16.00-20.00"},{"$f":"Data!G7","v":"$21.00-25.00"},{"$f":"Data!H7","v":"$26.00-30.00"},{"$f":"Data!I7","v":"$30.00-50.00"},"Total",null,{"$f":"Data!E7","v":"$10.25-15.00"},{"$f":"Data!F7","v":"$16.00-20.00"},{"$f":"Data!G7","v":"$21.00-25.00"},{"$f":"Data!H7","v":"$26.00-30.00"},{"$f":"Data!I7","v":"$30.00-50.00"},"Total",null,"Revenue","Expenses","Labour","Profit","Share",null,"Employees","Costs","Profit","Share",null,"Cost","Labour","Share",null,"Labour","Profit","Profit",null,"Revenue","Labour","Costs","Cost","Cost","Profit",null,"Increment",null,"Revenue","Price","Quantity","Labour","Cost","Costs","Cost","Cost","Profit",null,null,null,null,"Revenue","FC","VC","Labour","Profit"]
[{"$f":"Data!A8","v":"Forestry"},{"$f":"Data!$C8*Data!E8/100","v":105.6},{"$f":"Data!$C8*Data!F8/100","v":233.28},{"$f":"Data!$C8*Data!G8/100","v":122.88},{"$f":"Data!$C8*Data!H8/100","v":87.36},{"$f":"Data!$C8*Data!I8/100","v":410.88},{"$f":"Data!$C8*Data!J8/100","v":960},null,{"$f":"B13*Data!E$4*Data!$B$3*Data!$B$4","v":2333099.9999999995},{"$f":"C13*Data!F$4*Data!$B$3*Data!$B$4","v":7348320},{"$f":"D13*Data!G$4*Data!$B$3*Data!$B$4","v":4945920},{"$f":"E13*Data!H$4*Data!$B$3*Data!$B$4","v":4280640},{"$f":"F13*Data!I$4*Data!$B$3*Data!$B$4","v":28761600},{"$f":"SUM(I13:M13)","v":47669580},null,{"$f":"N13/Data!G29*100","v":203716148.8646442},{"$f":"P13*Data!B29/100","v":169288116.5980576},{"$f":"Q13-N13","v":121618536.5980576},{"$f":"P13-Q13","v":34428032.266586602},{"$f":"S13/P13","v":0.16900001525878899},null,{"$f":"B13","v":105.6},{"$f":"V13*$W$2*Data!$B$3*Data!$B$4","v":993300},{"$f":"S13-W13","v":33434732.266586602},{"$f":"X13/P13","v":0.16412411314923175},null,{"$f":"R13*$AA$2","v":60809268.299028799},{"$f":"R13-AA13","v":60809268.299028799},{"$f":"AB13/P13*100","v":29.849998950958227},null,{"$f":"100-AC13","v":70.150001049041776},{"$f":"W13/(1-AE13/100)","v":3327638.3079005564},{"$f":"AF13/P13*100","v":1.6334681008090088},null,100,{"$f":"AI13*R13/P13","v":59.699997901916454},{"$f":"$AA$2*AJ13","v":29.849998950958227},{"$f":"AJ13-AK13","v":29.849998950958227},{"$f":"AI13*N13/P13","v":23.40000057220464},{"$f":"AI13-AK13-AL13-AM13","v":16.900001525878913},null,{"$f":"W13/N13*100","v":2.0837187992845752},null,{"$f":"AS13*AT13","v":100},{"$f":"$AX$5","v":1},{"$f":"100*$AX$6","v":100},{"$f":"AW13+AX13","v":59.699997901916454},{"$f":"AL13/AI13*$AX$8","v":0.29849998950958229},{"$f":"AK13*$AX$7","v":29.849998950958227},{"$f":"AV13*AT13","v":29.849998950958227},{"$f":"AM13*(1+AP13/100)","v":23.887590783160366},{"$f":"AR13-AW13-AX13-AY13","v":16.412411314923187},null,null,null,"No LW",{"$f":"INDEX(AI13:AI26,$BG$6)","v":100},{"$f":"INDEX(AK13:AK26,$BG$6)","v":29.849999666214007},{"$f":"INDEX(AL13:AL26,$BG$6)","v":29.849999666214007},{"$f":"INDEX(AM13:AM26,$BG$6)","v":25.399999141693073},{"$f":"INDEX(AN13:AN26,$BG$6)","v":14.90000152587892}]
[{"$f":"Data!A9","v":"Food & Beverages"},{"$f":"Data!$C9*Data!E9/100","v":535.13499999999999},{"$f":"Data!$C9*Data!F9/100","v":88.424999999999997},{"$f":"Data!$C9*Data!G9/100","v":13.755000000000001},{"$f":"Data!$C9*Data!H9/100","v":12.445},{"$f":"Data!$C9*Data!I9/100","v":4.5849999999999991},{"$f":"Data!$C9*Data!J9/100","v":654.34500000000003},null,{"$f":"B14*Data!E$4*Data!$B$3*Data!$B$4","v":11823138.90625},{"$f":"C14*Data!F$4*Data!$B$3*Data!$B$4","v":2785387.4999999995},{"$f":"D14*Data!G$4*Data!$B$3*Data!$B$4","v":553638.75},{"$f":"E14*Data!H$4*Data!$B$3*Data!$B$4","v":609805.00000000012},{"$f":"F14*Data!I$4*Data!$B$3*Data!$B$4","v":320949.99999999994},{"$f":"SUM(I14:M14)","v":16092920.15625},null,{"$f":"N14/Data!G30*100","v":52591240.865541622},{"$f":"P14*Data!B30/100","v":51171278.967129298},{"$f":"Q14-N14","v":35078358.810879298},1419961.8984123245,2.6999969482421924E-2,null,535.13499999999999,{"$f":"V14*$W$2*Data!$B$3*Data!$B$4","v":5033613.59375},{"$f":"S14-W14","v":-3613651.6953376755},-6.8712044740997569E-2,null,17539179.405439649,17539179.405439649,33.350001096725443,null,{"$f":"100-AC14","v":66.649998903274565},{"$f":"W14/(1-AE14/100)","v":15093293.637835111},28.69925369592184,null,100,66.700002193450885,33.350001096725443,{"$f":"AJ14-AK14","v":33.350001096725443},30.600000858306927,{"$f":"AI14-AK14-AL14-AM14","v":2.6999969482421946},null,31.278435143388801,null,{"$f":"AS14*AT14","v":100},{"$f":"$AX$5","v":1},{"$f":"100*$AX$6","v":100},{"$f":"AW14+AX14","v":66.700002193450885},{"$f":"AL14/AI14*$AX$8","v":0.3335000109672544},{"$f":"AK14*$AX$7","v":33.350001096725443},{"$f":"AV14*AT14","v":33.350001096725443},{"$f":"AM14*(1+AP14/100)","v":40.171202280648878},{"$f":"AR14-AW14-AX14-AY14","v":-6.8712044740997555},null,null,null,"With LW",{"$f":"INDEX(AR13:AR26,$BG$6)","v":100},{"$f":"INDEX(AW13:AW26,$BG$6)","v":29.849999666214007},{"$f":"INDEX(AX13:AX26,$BG$6)","v":29.849999666214007},28.016409775220978,12.283590892351015]
[{"$f":"Data!A10","v":"Tourism"},{"$f":"Data!$C10*Data!E10/100","v":216.6},{"$f":"Data!$C10*Data!F10/100","v":150.47999999999999},{"$f":"Data!$C10*Data!G10/100","v":105.45},{"$f":"Data!$C10*Data!H10/100","v":38.76},{"$f":"Data!$C10*Data!I10/100","v":58.71},{"$f":"Data!$C10*Data!J10/100","v":570},null,{"$f":"B15*Data!E$4*Data!$B$3*Data!$B$4","v":4785506.25},{"$f":"C15*Data!F$4*Data!$B$3*Data!$B$4","v":4740120},{"$f":"D15*Data!G$4*Data!$B$3*Data!$B$4","v":4244362.5},{"$f":"E15*Data!H$4*Data!$B$3*Data!$B$4","v":1899239.9999999998},{"$f":"F15*Data!I$4*Data!$B$3*Data!$B$4","v":4109700},19778928.75,null,{"$f":"N15/Data!G31*100","v":77869800.859692499},{"$f":"P15*Data!B31/100","v":66267199.34339945},46488270.59339945,11602601.516293049,0.14900001525878909,null,216.6,{"$f":"V15*$W$2*Data!$B$3*Data!$B$4","v":2037393.75},9565207.7662930489,0.12283590892351,null,23244135.296699725,23244135.296699725,29.849999666214011,null,70.150000333785982,6825439.7748152791,8.7651948502006647,null,100,59.699999332428014,29.849999666214007,29.849999666214007,25.399999141693073,14.90000152587892,null,10.300829613939531,null,100,1,100,59.699999332428014,0.29849999666214005,29.849999666214007,29.849999666214007,28.016409775220978,12.283590892351015]
[{"$f":"Data!A11","v":"Prof, Law & Government"},{"$f":"Data!$C11*Data!E11/100","v":10.81},{"$f":"Data!$C11*Data!F11/100","v":9.4},{"$f":"Data!$C11*Data!G11/100","v":163.55999999999997},{"$f":"Data!$C11*Data!H11/100","v":133.94999999999999},{"$f":"Data!$C11*Data!I11/100","v":152.75},{"$f":"Data!$C11*Data!J11/100","v":470.47},null,{"$f":"B16*Data!E$4*Data!$B$3*Data!$B$4","v":238833.4375},{"$f":"C16*Data!F$4*Data!$B$3*Data!$B$4","v":296100.00000000006},{"$f":"D16*Data!G$4*Data!$B$3*Data!$B$4","v":6583289.9999999981},{"$f":"E16*Data!H$4*Data!$B$3*Data!$B$4","v":6563549.9999999981},{"$f":"F16*Data!I$4*Data!$B$3*Data!$B$4","v":10692500},24374273.437499996,null,{"$f":"N16/Data!G32*100","v":79395025.510631874},{"$f":"P16*Data!B32/100","v":55417730.229364932},31043456.791864935,23977295.281266943,0.30199996948242203,null,10.81,{"$f":"V16*$W$2*Data!$B$3*Data!$B$4","v":101681.5625},23875613.718766943,0.30071926503216168,null,15521728.395932468,15521728.395932468,19.550001144409148,null,80.449998855590849,520110.26367166534,0.65509175206703196,null,100,39.100002288818295,19.550001144409148,19.550001144409148,30.700000762939499,30.199996948242198,null,0.41716756300748714,null,100,1,100,39.100002288818295,0.19550001144409149,19.550001144409148,19.550001144409148,30.828071207965536,30.071926503216162]
[{"$f":"Data!A12","v":"Health and Social Services"},{"$f":"Data!$C12*Data!E12/100","v":40.5},{"$f":"Data!$C12*Data!F12/100","v":84.15},{"$f":"Data!$C12*Data!G12/100","v":162},{"$f":"Data!$C12*Data!H12/100","v":49.95},{"$f":"Data!$C12*Data!I12/100","v":113.85},{"$f":"Data!$C12*Data!J12/100","v":450.45},null,{"$f":"B17*Data!E$4*Data!$B$3*Data!$B$4","v":894796.875},{"$f":"C17*Data!F$4*Data!$B$3*Data!$B$4","v":2650725},{"$f":"D17*Data!G$4*Data!$B$3*Data!$B$4","v":6520500},{"$f":"E17*Data!H$4*Data!$B$3*Data!$B$4","v":2447550.0000000005},{"$f":"F17*Data!I$4*Data!$B$3*Data!$B$4","v":7969500},20483071.875,null,{"$f":"N17/Data!G33*100","v":60961523.610528097},{"$f":"P17*Data!B33/100","v":39320182.728790618},18837110.853790618,21641340.881737478,0.35500000000000004,null,40.5,{"$f":"V17*$W$2*Data!$B$3*Data!$B$4","v":380953.125},21260387.756737478,0.34875092513379691,null,9418555.4268953092,9418555.4268953092,15.450000047683712,null,84.549999952316284,2465716.0118074748,4.0447086387808788,null,100,30.900000095367428,15.450000047683714,15.450000047683714,33.599999904632568,35.5,null,1.8598437154583289,null,100,1,100,30.900000095367432,0.15450000047683715,15.450000047683714,15.450000047683716,34.224907391252884,34.875092513379684]
[{"$f":"Data!A13","v":"Transport"},{"$f":"Data!$C13*Data!E13/100","v":15.54},{"$f":"Data!$C13*Data!F13/100","v":4.620000000000001},{"$f":"Data!$C13*Data!G13/100","v":12.6},{"$f":"Data!$C13*Data!H13/100","v":112.14},{"$f":"Data!$C13*Data!I13/100","v":275.52},{"$f":"Data!$C13*Data!J13/100","v":420.42},null,{"$f":"B18*Data!E$4*Data!$B$3*Data!$B$4","v":343336.875},{"$f":"C18*Data!F$4*Data!$B$3*Data!$B$4","v":145530.00000000003},{"$f":"D18*Data!G$4*Data!$B$3*Data!$B$4","v":507150},{"$f":"E18*Data!H$4*Data!$B$3*Data!$B$4","v":5494860},{"$f":"F18*Data!I$4*Data!$B$3*Data!$B$4","v":19286400},25777276.875,null,{"$f":"N18/Data!G34*100","v":125132412.59386197},{"$f":"P18*Data!B34/100","v":107113343.27097675},81336066.395976752,18019069.322885215,0.14400001525878908,null,15.54,{"$f":"V18*$W$2*Data!$B$3*Data!$B$4","v":146173.12499999997},17872896.197885215,0.14283186767839814,null,40668033.197988376,40668033.197988376,32.499999284744256,null,67.500000715255737,449763.47143679694,0.35943003264596118,null,100,64.999998569488525,32.499999284744263,32.499999284744263,20.599999904632572,14.400001525878903,null,0.56706193485381484,null,100,1,100,64.999998569488525,0.32499999284744263,32.499999284744263,32.499999284744263,20.716814662671663,14.283186767839812]
[{"$f":"Data!A14","v":"Retail"},{"$f":"Data!$C14*Data!E14/100","v":196.18},{"$f":"Data!$C14*Data!F14/100","v":44.88},{"$f":"Data!$C14*Data!G14/100","v":26.18},{"$f":"Data!$C14*Data!H14/100","v":43.18},{"$f":"Data!$C14*Data!I14/100","v":29.24},{"$f":"Data!$C14*Data!J14/100","v":339.66},null,{"$f":"B19*Data!E$4*Data!$B$3*Data!$B$4","v":4334351.875},{"$f":"C19*Data!F$4*Data!$B$3*Data!$B$4","v":1413720},{"$f":"D19*Data!G$4*Data!$B$3*Data!$B$4","v":1053745},{"$f":"E19*Data!H$4*Data!$B$3*Data!$B$4","v":2115820},{"$f":"F19*Data!I$4*Data!$B$3*Data!$B$4","v":2046800},10964436.875,null,{"$f":"N19/Data!G35*100","v":68958724.138721004},{"$f":"P19*Data!B35/100","v":65717666.208654359},54753229.333654359,3241057.9300666451,4.6999969482422008E-2,null,196.18,{"$f":"V19*$W$2*Data!$B$3*Data!$B$4","v":1845318.1249999998},1395739.8050666454,2.024022083498676E-2,null,27376614.666827179,27376614.666827179,39.700001716613755,null,60.299998283386245,4648156.285161485,6.740490551726289,null,100,79.400003433227496,39.700001716613748,39.700001716613748,15.899999618530298,4.6999969482422053,null,16.830030999654049,null,100,1,100,79.400003433227496,0.39700001716613748,39.700001716613748,39.700001716613748,18.575974483273825,2.0240220834986786,null,null,null,"LW","Total ","Total","Total","Revenue","Profit"]
[{"$f":"Data!A15","v":"Accommodation"},{"$f":"Data!$C15*Data!E15/100","v":170.51},{"$f":"Data!$C15*Data!F15/100","v":90.27},{"$f":"Data!$C15*Data!G15/100","v":28.024999999999999},{"$f":"Data!$C15*Data!H15/100","v":0},{"$f":"Data!$C15*Data!I15/100","v":6.1950000000000003},{"$f":"Data!$C15*Data!J15/100","v":295},null,{"$f":"B20*Data!E$4*Data!$B$3*Data!$B$4","v":3767205.3125},{"$f":"C20*Data!F$4*Data!$B$3*Data!$B$4","v":2843505},{"$f":"D20*Data!G$4*Data!$B$3*Data!$B$4","v":1128006.2499999998},{"$f":"E20*Data!H$4*Data!$B$3*Data!$B$4","v":0},{"$f":"F20*Data!I$4*Data!$B$3*Data!$B$4","v":433650},8172366.5625,null,{"$f":"N20/Data!G36*100","v":32559230.07492191},{"$f":"P20*Data!B36/100","v":29856812.98507455},21684446.42257455,2702417.0898473598,8.3000030517577941E-2,null,170.51,{"$f":"V20*$W$2*Data!$B$3*Data!$B$4","v":1603859.6875},1098557.4023473598,3.3740275793361023E-2,null,10842223.211287275,10842223.211287275,33.299998760223382,null,66.700001239776611,4816395.6372749144,14.792719687142252,null,100,66.599997520446763,33.299998760223382,33.299998760223382,25.099999427795439,8.3000030517577912,null,19.625400735932789,null,100,1,100,66.599997520446763,0.33299998760223382,33.299998760223382,33.299998760223382,30.025974900217133,3.3740275793360972,null,null,null,"Increment","Inc. Cost","Revenue","Profit","Share","Share"]
[{"$f":"Data!A16","v":"Construction"},{"$f":"Data!$C16*Data!E16/100","v":7.92},{"$f":"Data!$C16*Data!F16/100","v":26.62},{"$f":"Data!$C16*Data!G16/100","v":59.62},{"$f":"Data!$C16*Data!H16/100","v":69.08},{"$f":"Data!$C16*Data!I16/100","v":56.54},{"$f":"Data!$C16*Data!J16/100","v":219.77999999999997},null,{"$f":"B21*Data!E$4*Data!$B$3*Data!$B$4","v":174982.49999999997},{"$f":"C21*Data!F$4*Data!$B$3*Data!$B$4","v":838530.00000000012},{"$f":"D21*Data!G$4*Data!$B$3*Data!$B$4","v":2399705},{"$f":"E21*Data!H$4*Data!$B$3*Data!$B$4","v":3384919.9999999995},{"$f":"F21*Data!I$4*Data!$B$3*Data!$B$4","v":3957800},10755937.5,null,{"$f":"N21/Data!G37*100","v":46969160.171061635},{"$f":"P21*Data!B37/100","v":41379829.394012794},30623891.894012794,5589330.7770488411,0.11900001525878905,null,7.92,{"$f":"V21*$W$2*Data!$B$3*Data!$B$4","v":74497.5},5514833.2770488411,0.11741392132547876,null,15311945.947006397,15311945.947006397,32.599999427795396,null,67.400000572204604,228519.94266135467,0.48653188992327145,null,100,65.199998855590792,32.599999427795396,32.599999427795396,22.899999618530298,11.90000152587891,null,0.69261744966442951,null,100,1,100,65.199998855590792,0.32599999427795395,32.599999427795396,32.599999427795396,23.058609011861325,11.741392132547883,null,null,null,{"$f":"X1","v":2.6875},{"$f":"SUM(V$13:V$26)*Data!$B$3*Data!$B$4*BD21","v":6369747.890625},{"$f":"SUM($P$13:$P$26)","v":863008440.26108468},{"$f":"SUM($S$13:$S$26)","v":136024683.06534541},{"$f":"BE21/BF21","v":7.3808639562064652E-3},{"$f":"BE21/BG21","v":4.682788260984231E-2}]
[{"$f":"Data!A17","v":"Education"},{"$f":"Data!$C17*Data!E17/100","v":0},{"$f":"Data!$C17*Data!F17/100","v":4.68},{"$f":"Data!$C17*Data!G17/100","v":61.424999999999997},{"$f":"Data!$C17*Data!H17/100","v":1.56},{"$f":"Data!$C17*Data!I17/100","v":127.53000000000002},{"$f":"Data!$C17*Data!J17/100","v":195.19499999999999},null,{"$f":"B22*Data!E$4*Data!$B$3*Data!$B$4","v":0},{"$f":"C22*Data!F$4*Data!$B$3*Data!$B$4","v":147419.99999999997},{"$f":"D22*Data!G$4*Data!$B$3*Data!$B$4","v":2472356.2499999995},{"$f":"E22*Data!H$4*Data!$B$3*Data!$B$4","v":76440},{"$f":"F22*Data!I$4*Data!$B$3*Data!$B$4","v":8927100.0000000019},11623316.250000002,null,{"$f":"N22/Data!G38*100","v":32108608.383119952},{"$f":"P22*Data!B38/100","v":27035447.278710041},15412131.028710039,5073161.1044099107,0.15800003051757791,null,0,{"$f":"V22*$W$2*Data!$B$3*Data!$B$4","v":0},5073161.1044099107,0.15800003051757791,null,7706065.5143550197,7706065.5143550197,23.999998450279243,null,76.000001549720764,0,0,null,100,47.999996900558486,23.999998450279243,23.999998450279243,36.200000047683723,15.800003051757798,null,0,null,100,1,100,47.999996900558486,0.23999998450279242,23.999998450279243,23.999998450279243,36.200000047683723,15.800003051757798,null,null,null,{"$f":"X2","v":4.03125},{"$f":"SUM(V$13:V$26)*Data!$B$3*Data!$B$4*BD22","v":9554621.8359375},{"$f":"SUM($P$13:$P$26)","v":863008440.26108468},{"$f":"SUM($S$13:$S$26)","v":136024683.06534541},{"$f":"BE22/BF22","v":1.1071295934309697E-2},{"$f":"BE22/BG22","v":7.0241823914763468E-2}]
[{"$f":"Data!A18","v":"Business Services"},{"$f":"Data!$C18*Data!E18/100","v":44.975000000000001},{"$f":"Data!$C18*Data!F18/100","v":15.400000000000002},{"$f":"Data!$C18*Data!G18/100","v":18.55},{"$f":"Data!$C18*Data!H18/100","v":16.974999999999998},{"$f":"Data!$C18*Data!I18/100","v":78.924999999999997},{"$f":"Data!$C18*Data!J18/100","v":174.82499999999999},null,{"$f":"B23*Data!E$4*Data!$B$3*Data!$B$4","v":993666.40625},{"$f":"C23*Data!F$4*Data!$B$3*Data!$B$4","v":485100.00000000012},{"$f":"D23*Data!G$4*Data!$B$3*Data!$B$4","v":746637.50000000012},{"$f":"E23*Data!H$4*Data!$B$3*Data!$B$4","v":831775},{"$f":"F23*Data!I$4*Data!$B$3*Data!$B$4","v":5524750},8581928.90625,null,{"$f":"N23/Data!G39*100","v":27594625.946634769},{"$f":"P23*Data!B39/100","v":22351647.016774163},13769718.110524163,5242978.9298606068,0.19000000000000003,null,44.975000000000001,{"$f":"V23*$W$2*Data!$B$3*Data!$B$4","v":423046.09375},4819932.8361106068,0.1746692578994139,null,6884859.0552620813,6884859.0552620813,24.949999570846533,null,75.050000429153471,1695575.5552169194,6.1445861179491681,null,100,49.899999141693073,24.949999570846536,24.949999570846536,31.100000858306931,19.000000000000004,null,4.9294989316668234,null,100,1,100,49.899999141693073,0.24949999570846537,24.949999570846536,24.949999570846536,32.633075068365549,17.466925789941385,null,null,null,5.375,{"$f":"SUM(V$13:V$26)*Data!$B$3*Data!$B$4*BD23","v":12739495.78125},863008440.26108468,136024683.06534541,1.476172791241293E-2,9.365576521968462E-2]
[{"$f":"Data!A19","v":"Utilities"},{"$f":"Data!$C19*Data!E19/100","v":0},{"$f":"Data!$C19*Data!F19/100","v":17.03},{"$f":"Data!$C19*Data!G19/100","v":4.68},{"$f":"Data!$C19*Data!H19/100","v":9.23},{"$f":"Data!$C19*Data!I19/100","v":99.06},{"$f":"Data!$C19*Data!J19/100","v":130},null,{"$f":"B24*Data!E$4*Data!$B$3*Data!$B$4","v":0},{"$f":"C24*Data!F$4*Data!$B$3*Data!$B$4","v":536445.00000000012},{"$f":"D24*Data!G$4*Data!$B$3*Data!$B$4","v":188369.99999999997},{"$f":"E24*Data!H$4*Data!$B$3*Data!$B$4","v":452270},{"$f":"F24*Data!I$4*Data!$B$3*Data!$B$4","v":6934200},8111285,null,{"$f":"N24/Data!G40*100","v":38442109.178489417},{"$f":"P24*Data!B40/100","v":37711708.517518081},29600423.517518081,730400.66097133607,1.9000015258789117E-2,null,0,{"$f":"V24*$W$2*Data!$B$3*Data!$B$4","v":0},730400.66097133607,1.9000015258789117E-2,null,14800211.75875904,14800211.75875904,38.499999284744277,null,61.500000715255723,0,0,null,100,76.999998569488554,38.499999284744277,38.499999284744277,21.099999904632529,1.9000015258789169,null,0,null,100,1,100,76.999998569488554,0.3849999928474428,38.499999284744277,38.499999284744277,21.099999904632529,1.9000015258789169,null,null,null,6.5625,{"$f":"SUM(V$13:V$26)*Data!$B$3*Data!$B$4*BD24","v":15554035.546875},863008440.26108468,136024683.06534541,1.8023039893062299E-2,0.11434715521008006]
[{"$f":"Data!A20","v":"Auto & Mechanical"},{"$f":"Data!$C20*Data!E20/100","v":10.595000000000001},{"$f":"Data!$C20*Data!F20/100","v":13.585000000000001},{"$f":"Data!$C20*Data!G20/100","v":16.64},{"$f":"Data!$C20*Data!H20/100","v":15.145},{"$f":"Data!$C20*Data!I20/100","v":9.1},{"$f":"Data!$C20*Data!J20/100","v":65.065000000000012},null,{"$f":"B25*Data!E$4*Data!$B$3*Data!$B$4","v":234083.28125000003},{"$f":"C25*Data!F$4*Data!$B$3*Data!$B$4","v":427927.50000000006},{"$f":"D25*Data!G$4*Data!$B$3*Data!$B$4","v":669760},{"$f":"E25*Data!H$4*Data!$B$3*Data!$B$4","v":742105},{"$f":"F25*Data!I$4*Data!$B$3*Data!$B$4","v":637000},2710875.78125,null,{"$f":"N25/Data!G41*100","v":9579066.3002805207},{"$f":"P25*Data!B41/100","v":8419999.4241115302},5709123.6428615302,1159066.8761689905,0.12099998474121089,null,10.595000000000001,{"$f":"V25*$W$2*Data!$B$3*Data!$B$4","v":99659.218750000015},1059407.6574189905,0.11059612954009579,null,2854561.8214307651,2854561.8214307651,29.800000667572057,null,70.19999933242795,334426.90106530034,3.4912264993458364,null,100,59.600001335144121,29.800000667572061,29.800000667572061,28.300000190734796,12.099998474121076,null,3.6762738978783673,null,100,1,100,59.600001335144128,0.29800000667572063,29.800000667572061,29.800000667572064,29.340385710846306,11.059612954009566,null,null,null,7.75,{"$f":"SUM(V$13:V$26)*Data!$B$3*Data!$B$4*BD25","v":18368575.3125},863008440.26108468,136024683.06534541,2.1284351873711665E-2,0.13503854520047551]
[{"$f":"Data!A21","v":"Personal Services"},{"$f":"Data!$C21*Data!E21/100","v":0},{"$f":"Data!$C21*Data!F21/100","v":10.484999999999999},{"$f":"Data!$C21*Data!G21/100","v":13.5},{"$f":"Data!$C21*Data!H21/100","v":1.4850000000000001},{"$f":"Data!$C21*Data!I21/100","v":19.484999999999999},{"$f":"Data!$C21*Data!J21/100","v":44.954999999999998},null,{"$f":"B26*Data!E$4*Data!$B$3*Data!$B$4","v":0},{"$f":"C26*Data!F$4*Data!$B$3*Data!$B$4","v":330277.49999999994},{"$f":"D26*Data!G$4*Data!$B$3*Data!$B$4","v":543375},{"$f":"E26*Data!H$4*Data!$B$3*Data!$B$4","v":72765.000000000015},{"$f":"F26*Data!I$4*Data!$B$3*Data!$B$4","v":1363950},2310367.5,null,{"$f":"N26/Data!G42*100","v":7130763.7629550751},{"$f":"P26*Data!B42/100","v":5932795.2331649829},3622427.7331649829,1197968.5297900923,0.16800003051757803,null,0,{"$f":"V26*$W$2*Data!$B$3*Data!$B$4","v":0},1197968.5297900923,0.16800003051757803,null,1811213.8665824914,1811213.8665824914,25.39999818801882,null,74.600001811981173,0,0,null,100,50.799996376037633,25.399998188018817,25.399998188018817,32.400000572204561,16.800003051757813,null,0,null,100,1,100,50.79999637603764,0.25399998188018819,25.399998188018817,25.39999818801882,32.400000572204561,16.800003051757805]
[{"$f":"Data!A22","v":"Agriculture"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N13:N27)","v":217406565.46875},null,{"$f":"SUM(P13:P27)","v":863008440.26108468},null,{"$f":"SUM(R13:R27)","v":509577191.72698915},{"$f":"SUM(S13:S27)","v":136024683.06534541},null,null,null,null,null,null,null,null,{"$f":"SUM(AB13:AB27)","v":254788595.86349458}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC Share #",1,"Variable","Variable",null,"Revenue ","VC",null,"Revenue","Net Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total profit after multiplier effect"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC Share Val",{"$f":"INDEX($AB$1:$AB$5,AA31)","v":0},"Cost","Cost","Revenue ","Change","Change","VC","Net VC","Before",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LW","FC Increment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Fixed ","Net","Revenue","After","After","After","After","After","Labour",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increment",{"$f":"AB1","v":0},{"$f":"AB2","v":0.25},{"$f":"AB3","v":0.5},{"$f":"AB4","v":0.75},{"$f":"AB5","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,"Revenue","Cost","Labour","Share","Multiplier","Multiplier","Multiplier","Multiplier","Multiplier","Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD21","v":2.6875},{"$f":"AI49-$N$28-BE21","v":144367218.02130723},{"$f":"AI69-$N$28-BE21","v":145004189.510966},{"$f":"AI89-$N$28-BE21","v":145641161.00062472},{"$f":"AI109-$N$28-BE21","v":146278132.49028337},{"$f":"AI129-$N$28-BE21","v":146915103.97994214}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P13","v":203716148.8646442},{"$f":"R13*$AA$32","v":0},{"$f":"R13-AA35","v":121618536.5980576},{"$f":"AB35/P13*100","v":59.699997901916454},{"$f":"Z35*$AE$2","v":207790471.84193709},{"$f":"AD35-Z35","v":4074322.9772928953},{"$f":"AC35*AE35/100*$AJ$2","v":608092.68299028964},{"$f":"AF35+AB35","v":122226629.28104788},{"$f":"AD35-AG35","v":85563842.560889214},{"$f":"AH35-AA35","v":85563842.560889214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD22","v":4.03125},{"$f":"AI49-$N$28-BE22","v":141182344.07599473},{"$f":"AI69-$N$28-BE22","v":141819315.5656535},{"$f":"AI89-$N$28-BE22","v":142456287.05531222},{"$f":"AI109-$N$28-BE22","v":143093258.54497087},{"$f":"AI129-$N$28-BE22","v":143730230.03462964}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52591240.865541622,0,35078358.810879298,66.700002193450885,{"$f":"Z36*$AE$2","v":53643065.682852454},{"$f":"AD36-Z36","v":1051824.8173108324},175391.79405439648,{"$f":"AF36+AB36","v":35253750.604933694},{"$f":"AD36-AG36","v":18389315.07791876},{"$f":"AH36-AA36","v":18389315.07791876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD23","v":5.375},{"$f":"AI49-$N$28-BE23","v":137997470.13068223},{"$f":"AI69-$N$28-BE23","v":138634441.620341},{"$f":"AI89-$N$28-BE23","v":139271413.10999972},{"$f":"AI109-$N$28-BE23","v":139908384.59965837},{"$f":"AI129-$N$28-BE23","v":140545356.08931714}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77869800.859692499,0,46488270.59339945,59.699999332428021,79427196.876886353,1557396.0171938539,232441.35296699786,46720711.946366452,32706484.930519901,32706484.930519901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD24","v":6.5625},{"$f":"AI49-$N$28-BE24","v":135182930.36505723},{"$f":"AI69-$N$28-BE24","v":135819901.854716},{"$f":"AI89-$N$28-BE24","v":136456873.34437472},{"$f":"AI109-$N$28-BE24","v":137093844.83403337},{"$f":"AI129-$N$28-BE24","v":137730816.32369214}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79395025.510631874,0,31043456.791864935,39.100002288818295,80982926.020844519,1587900.5102126449,155217.28395932537,31198674.075824261,49784251.945020258,49784251.945020258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD25","v":7.75},{"$f":"AI49-$N$28-BE25","v":132368390.59943223},{"$f":"AI69-$N$28-BE25","v":133005362.089091},{"$f":"AI89-$N$28-BE25","v":133642333.57874972},{"$f":"AI109-$N$28-BE25","v":134279305.06840837},{"$f":"AI129-$N$28-BE25","v":134916276.55806714}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60961523.610528097,0,18837110.853790618,30.900000095367425,62180754.08273866,1219230.4722105637,94185.554268953216,18931296.408059571,43249457.674679086,43249457.674679086]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125132412.59386197,0,81336066.395976752,64.999998569488511,127635060.84573922,2502648.2518772483,406680.33197988517,81742746.727956638,45892314.117782578,45892314.117782578]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68958724.138721004,0,54753229.333654359,79.400003433227511,70337898.621495426,1379174.4827744216,273766.14666827215,55026995.480322629,15310903.141172796,15310903.141172796]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32559230.07492191,0,21684446.42257455,66.599997520446763,33210414.67642035,651184.60149843991,108422.23211287303,21792868.654687423,11417546.021732926,11417546.021732926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Relative profit after multiplier effect"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46969160.171061635,0,30623891.894012794,65.199998855590792,47908543.37448287,939383.20342123508,153119.45947006435,30777011.353482857,17131532.021000013,17131532.021000013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LW","FC Share of Nonlabour costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32108608.383119952,0,15412131.028710039,47.999996900558486,32750780.550782353,642172.16766240075,77060.655143550408,15489191.683853589,17261588.866928764,17261588.866928764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Increment",{"$f":"BH33","v":0},{"$f":"BI33","v":0.25},0.5,0.75,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27594625.946634769,0,13769718.110524163,49.899999141693065,28146518.465567466,551892.51893269643,68848.590552620939,13838566.701076783,14307951.764490683,14307951.764490683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG34","v":2.6875},{"$f":"BH34/$S$28-1","v":6.1331037632001761E-2},{"$f":"BI34/$S$28-1","v":6.6013801637066827E-2},7.0696565642131448E-2,7.5379329647195403E-2,8.0062093652260469E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38442109.178489417,0,29600423.517518081,76.999998569488554,39210951.362059206,768842.18356978893,148002.1175875905,29748425.635105669,9462525.7269535363,9462525.7269535363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG35","v":4.03125},{"$f":"BH35/$S$28-1","v":3.7917096327080735E-2},4.2599860332145578E-2,4.72826243372102E-2,5.1965388342274377E-2,5.6648152347339442E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9579066.3002805207,0,5709123.6428615302,59.600001335144114,9770647.6262861304,191581.32600560971,28545.618214307542,5737669.2610758375,4032978.3652102929,4032978.3652102929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG36","v":5.375},1.4503155022159486E-2,1.9185919027224552E-2,2.3868683032289173E-2,2.8551447037353128E-2,3.3234211042418194E-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,7130763.7629550751,0,3622427.7331649829,50.79999637603764,7273379.0382141769,142615.27525910176,18112.13866582495,3640539.871830808,3632839.1663833689,3632839.1663833689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG37","v":6.5625},-6.1882349682359505E-3,-1.5054709631708851E-3,3.1772930418936252E-3,7.8600570469578024E-3,1.2542821052022646E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD35:AD48)","v":880268609.06630623},null,null,{"$f":"SUM(AG35:AG48)","v":512125077.68562406},null,{"$f":"SUM(AI35:AI48)","v":368143531.38068223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BG38","v":7.75},-2.6879624958631387E-2,-2.2196860953566322E-2,-1.7514096948501812E-2,-1.2831332943437634E-2,-8.14856893837268E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC Share #",2,"Variable","Variable",null,"Revenue ","VC",null,null,"Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expenses Net","Wages after LW",null,null,null,null,"Profit after LW",null,null,null,null,"Relative Profit after LW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC Share Val",{"$f":"INDEX($AB$1:$AB$5,AA51)","v":0.25},"Cost","Cost","Revenue ","Change","Change","VC",null,"Net VC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue","Nonlabour Expense",{"$f":"BG45","v":2.6875},{"$f":"BG46","v":4.03125},{"$f":"BG47","v":5.375},{"$f":"BG48","v":6.5625},{"$f":"BG49","v":7.75},{"$f":"BJ52","v":2.6875},{"$f":"BK52","v":4.03125},5.375,6.5625,7.75,{"$f":"BO52","v":2.6875},{"$f":"BP52","v":4.03125},5.375,6.5625,7.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Fixed ","Net","Revenue","After","After","After","After",null,"After",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry",null,{"$f":"P13","v":203716148.8646442},{"$f":"R13","v":121618536.5980576},{"$f":"$N13+$V13*Data!$B$3*Data!$B$4*BJ$52","v":48166230},{"$f":"$N13+$V13*Data!$B$3*Data!$B$4*BK$52","v":48414555},{"$f":"$N13+$V13*Data!$B$3*Data!$B$4*BL$52","v":48662880},{"$f":"$N13+$V13*Data!$B$3*Data!$B$4*BM$52","v":48882330},{"$f":"$N13+$V13*Data!$B$3*Data!$B$4*BN$52","v":49101780},{"$f":"$BH53-$BI53-BJ53","v":33931382.266586602},{"$f":"$BH53-$BI53-BK53","v":33683057.266586602},33434732.266586602,33215282.266586602,32995832.266586602,{"$f":"BO53/$S13-1","v":-1.4425744583782429E-2},{"$f":"BP53/$S13-1","v":-2.16386168756737E-2},-2.885148916756497E-2,-3.5225655379003684E-2,-4.1599821590442509E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue","Cost","Labour","Share","Multiplier","Multiplier","Multiplier","Multiplier",null,"Multiplier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food & Beverages",null,{"$f":"P14","v":52591240.865541622},{"$f":"R14","v":35078358.810879298},{"$f":"$N14+$V14*Data!$B$3*Data!$B$4*BJ$52","v":18609726.953125},{"$f":"$N14+$V14*Data!$B$3*Data!$B$4*BK$52","v":19868130.3515625},{"$f":"$N14+$V14*Data!$B$3*Data!$B$4*BL$52","v":21126533.75},{"$f":"$N14+$V14*Data!$B$3*Data!$B$4*BM$52","v":22238611.171875},{"$f":"$N14+$V14*Data!$B$3*Data!$B$4*BN$52","v":23350688.59375},{"$f":"$BH54-$BI54-BJ54","v":-1096844.8984626755},-2355248.2969001755,-3613651.6953376755,-4725729.1172126755,-5837806.5390876755,{"$f":"BO54/$S14-1","v":-1.7724467112033571},-2.6586700668050356,-3.5448934224067141,-4.3280675506128485,-5.1112416788189829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z35","v":203716148.8646442},{"$f":"R13*$AA$52","v":30404634.149514399},{"$f":"R13-AA55","v":91213902.448543191},{"$f":"AB55/P13*100","v":44.774998426437342},{"$f":"Z55*$AE$2","v":207790471.84193709},{"$f":"AD55-Z55","v":4074322.9772928953},{"$f":"AC55*AE55/100*$AJ$2","v":456069.5122427172},{"$f":"AF55+AB55","v":91669971.96078591},{"$f":"AD55-AG55","v":116120499.88115118},{"$f":"AH55-AA55","v":85715865.731636792},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tourism",null,77869800.859692499,46488270.59339945,{"$f":"$N15+$V15*Data!$B$3*Data!$B$4*BJ$52","v":20797625.625},{"$f":"$N15+$V15*Data!$B$3*Data!$B$4*BK$52","v":21306974.0625},{"$f":"$N15+$V15*Data!$B$3*Data!$B$4*BL$52","v":21816322.5},{"$f":"$N15+$V15*Data!$B$3*Data!$B$4*BM$52","v":22266444.375},{"$f":"$N15+$V15*Data!$B$3*Data!$B$4*BN$52","v":22716566.25},10583904.641293049,10074556.203793049,9565207.7662930489,9115085.8912930489,8664964.0162930489,-8.7799005556597476E-2,-0.13169850833489627,-0.17559801111319495,-0.21439292054518,-0.25318782997716494]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z36","v":52591240.865541622},8769589.7027198244,26308769.108159475,50.02500164508816,{"$f":"Z56*$AE$2","v":53643065.682852454},{"$f":"AD56-Z56","v":1051824.8173108324},{"$f":"AC56*AE56/100*$AJ$2","v":131543.84554079737},{"$f":"AF56+AB56","v":26440312.953700274},{"$f":"AD56-AG56","v":27202752.72915218},{"$f":"AH56-AA56","v":18433163.026432358},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prof, Law & Government",null,79395025.510631874,31043456.791864935,{"$f":"$N16+$V16*Data!$B$3*Data!$B$4*BJ$52","v":24425114.218749996},{"$f":"$N16+$V16*Data!$B$3*Data!$B$4*BK$52","v":24450534.609374996},{"$f":"$N16+$V16*Data!$B$3*Data!$B$4*BL$52","v":24475954.999999996},{"$f":"$N16+$V16*Data!$B$3*Data!$B$4*BM$52","v":24498419.531249996},{"$f":"$N16+$V16*Data!$B$3*Data!$B$4*BN$52","v":24520884.062499996},23926454.500016946,23901034.109391946,23875613.718766946,23853149.187516946,23830684.656266946,-2.1203718206580513E-3,-3.1805577309872435E-3,-4.2407436413163246E-3,-5.1776521202118175E-3,-6.1145605991073104E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77869800.859692499,11622067.648349863,34866202.945049584,44.774999499321012,79427196.876886353,1557396.0171938539,174331.01472524836,35040533.959774829,44386662.917111523,32764595.268761661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Health and Social Services",null,60961523.610528097,18837110.853790618,{"$f":"$N17+$V17*Data!$B$3*Data!$B$4*BJ$52","v":20673548.4375},{"$f":"$N17+$V17*Data!$B$3*Data!$B$4*BK$52","v":20768786.71875},{"$f":"$N17+$V17*Data!$B$3*Data!$B$4*BL$52","v":20864025},{"$f":"$N17+$V17*Data!$B$3*Data!$B$4*BM$52","v":20948189.0625},{"$f":"$N17+$V17*Data!$B$3*Data!$B$4*BN$52","v":21032353.125},21450864.319237478,21355626.037987478,21260387.756737478,21176223.694237478,21092059.631737478,-8.8015138960607642E-3,-1.3202270844091091E-2,-1.7603027792121528E-2,-2.1492068815962329E-2,-2.5381109839803129E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79395025.510631874,7760864.1979662338,23282592.593898702,29.325001716613723,80982926.020844519,1587900.5102126449,116412.96296949405,23399005.556868196,57583920.463976324,49823056.266010091,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport",null,125132412.59386197,81336066.395976752,{"$f":"$N18+$V18*Data!$B$3*Data!$B$4*BJ$52","v":25850363.4375},{"$f":"$N18+$V18*Data!$B$3*Data!$B$4*BK$52","v":25886906.71875},{"$f":"$N18+$V18*Data!$B$3*Data!$B$4*BL$52","v":25923450},{"$f":"$N18+$V18*Data!$B$3*Data!$B$4*BM$52","v":25955744.0625},{"$f":"$N18+$V18*Data!$B$3*Data!$B$4*BN$52","v":25988038.125},17945982.760385215,17909439.479135215,17872896.197885215,17840602.135385215,17808308.072885215,-4.0560675576721827E-3,-6.0841013365081631E-3,-8.1121351153442545E-3,-9.9043510129203094E-3,-1.1696566910496364E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60961523.610528097,4709277.7134476546,14127833.140342964,23.17500007152557,62180754.08273866,1219230.4722105637,70639.165701714926,14198472.306044679,47982281.776693985,43273004.063246332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail",null,68958724.138721004,54753229.333654359,{"$f":"$N19+$V19*Data!$B$3*Data!$B$4*BJ$52","v":11887095.9375},{"$f":"$N19+$V19*Data!$B$3*Data!$B$4*BK$52","v":12348425.46875},{"$f":"$N19+$V19*Data!$B$3*Data!$B$4*BL$52","v":12809755},{"$f":"$N19+$V19*Data!$B$3*Data!$B$4*BM$52","v":13217441.5625},{"$f":"$N19+$V19*Data!$B$3*Data!$B$4*BN$52","v":13625128.125},2318398.8675666451,1857069.3363166451,1395739.8050666451,988053.24256664515,580366.68006664515,-0.28467836194493057,-0.42701754291739591,-0.56935672388986114,-0.69514483730738874,-0.82093295072491612]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125132412.59386197,20334016.598994188,61002049.796982564,48.749998927116387,127635060.84573922,2502648.2518772483,305010.24898491392,61307060.045967475,66328000.799771741,45993984.200777553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Accommodation",null,32559230.07492191,21684446.42257455,{"$f":"$N20+$V20*Data!$B$3*Data!$B$4*BJ$52","v":8974296.40625},{"$f":"$N20+$V20*Data!$B$3*Data!$B$4*BK$52","v":9375261.328125},{"$f":"$N20+$V20*Data!$B$3*Data!$B$4*BL$52","v":9776226.25},{"$f":"$N20+$V20*Data!$B$3*Data!$B$4*BM$52","v":10130567.34375},{"$f":"$N20+$V20*Data!$B$3*Data!$B$4*BN$52","v":10484908.4375},1900487.2460973598,1499522.3242223598,1098557.4023473598,744216.30859735981,389875.21484735981,-0.29674540127900662,-0.44511810191850987,-0.59349080255801323,-0.72461086358827198,-0.85573092461853062]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68958724.138721004,13688307.33341359,41064922.000240773,59.550002574920633,70337898.621495426,1379174.4827744216,205324.6100012041,41270246.610241979,29067652.011253446,15379344.677839857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction",null,46969160.171061635,30623891.894012794,{"$f":"$N21+$V21*Data!$B$3*Data!$B$4*BJ$52","v":10793186.25},{"$f":"$N21+$V21*Data!$B$3*Data!$B$4*BK$52","v":10811810.625},{"$f":"$N21+$V21*Data!$B$3*Data!$B$4*BL$52","v":10830435},{"$f":"$N21+$V21*Data!$B$3*Data!$B$4*BM$52","v":10846893.75},{"$f":"$N21+$V21*Data!$B$3*Data!$B$4*BN$52","v":10863352.5},5552082.0270488411,5533457.6520488411,5514833.2770488411,5498374.5270488411,5481915.7770488411,-6.6642593694673513E-3,-9.9963890542010825E-3,-1.3328518738934703E-2,-1.6273191483583083E-2,-1.9217864228231463E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32559230.07492191,5421111.6056436375,16263334.816930912,49.949998140335076,33210414.67642035,651184.60149843991,81316.674084654776,16344651.491015567,16865763.185404785,11444651.579761147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Education",null,32108608.383119952,15412131.028710039,{"$f":"$N22+$V22*Data!$B$3*Data!$B$4*BJ$52","v":11623316.250000002},{"$f":"$N22+$V22*Data!$B$3*Data!$B$4*BK$52","v":11623316.250000002},{"$f":"$N22+$V22*Data!$B$3*Data!$B$4*BL$52","v":11623316.250000002},{"$f":"$N22+$V22*Data!$B$3*Data!$B$4*BM$52","v":11623316.250000002},{"$f":"$N22+$V22*Data!$B$3*Data!$B$4*BN$52","v":11623316.250000002},5073161.1044099107,5073161.1044099107,5073161.1044099107,5073161.1044099107,5073161.1044099107,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46969160.171061635,7655972.9735031985,22967918.920509595,48.899999141693094,47908543.37448287,939383.20342123508,114839.59460254826,23082758.515112143,24825784.859370727,17169811.885867529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Services",null,27594625.946634769,13769718.110524163,{"$f":"$N23+$V23*Data!$B$3*Data!$B$4*BJ$52","v":8793451.953125},{"$f":"$N23+$V23*Data!$B$3*Data!$B$4*BK$52","v":8899213.4765625},{"$f":"$N23+$V23*Data!$B$3*Data!$B$4*BL$52","v":9004975},{"$f":"$N23+$V23*Data!$B$3*Data!$B$4*BM$52","v":9098438.671875},{"$f":"$N23+$V23*Data!$B$3*Data!$B$4*BN$52","v":9191902.34375},5031455.8829856068,4925694.3595481068,4819932.8361106068,4726469.1642356068,4633005.4923606068,-4.0344058159437202E-2,-6.0516087239155802E-2,-8.0688116318874403E-2,-9.8514560621881464E-2,-0.11634100492488864]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32108608.383119952,3853032.7571775098,11559098.27153253,35.999997675418868,32750780.550782353,642172.16766240075,57795.49135766281,11616893.762890194,21133886.787892159,17280854.03071465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utilities",null,38442109.178489417,29600423.517518081,{"$f":"$N24+$V24*Data!$B$3*Data!$B$4*BJ$52","v":8111285},{"$f":"$N24+$V24*Data!$B$3*Data!$B$4*BK$52","v":8111285},{"$f":"$N24+$V24*Data!$B$3*Data!$B$4*BL$52","v":8111285},{"$f":"$N24+$V24*Data!$B$3*Data!$B$4*BM$52","v":8111285},{"$f":"$N24+$V24*Data!$B$3*Data!$B$4*BN$52","v":8111285},730400.66097133607,730400.66097133607,730400.66097133607,730400.66097133607,730400.66097133607,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27594625.946634769,3442429.5276310407,10327288.582893122,37.424999356269801,28146518.465567466,551892.51893269643,51636.442914465704,10378925.025807587,17767593.43975988,14325163.91212884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auto & Mechanical",null,9579066.3002805207,5709123.6428615302,{"$f":"$N25+$V25*Data!$B$3*Data!$B$4*BJ$52","v":2760705.390625},{"$f":"$N25+$V25*Data!$B$3*Data!$B$4*BK$52","v":2785620.1953125},{"$f":"$N25+$V25*Data!$B$3*Data!$B$4*BL$52","v":2810535},{"$f":"$N25+$V25*Data!$B$3*Data!$B$4*BM$52","v":2832552.734375},{"$f":"$N25+$V25*Data!$B$3*Data!$B$4*BN$52","v":2854570.46875},1109237.2667939905,1084322.4621064905,1059407.6574189905,1037389.9230439905,1015372.1886689905,-4.2991142616118472E-2,-6.4486713924177708E-2,-8.5982285232236944E-2,-0.10497837150447531,-0.12397445777671379]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38442109.178489417,7400105.8793795202,22200317.638138562,57.749998927116422,39210951.362059206,768842.18356978893,111001.58819069288,22311319.226329256,16899632.13572995,9499526.2563504297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personal Services",null,7130763.7629550751,3622427.7331649829,{"$f":"$N26+$V26*Data!$B$3*Data!$B$4*BJ$52","v":2310367.5},{"$f":"$N26+$V26*Data!$B$3*Data!$B$4*BK$52","v":2310367.5},{"$f":"$N26+$V26*Data!$B$3*Data!$B$4*BL$52","v":2310367.5},{"$f":"$N26+$V26*Data!$B$3*Data!$B$4*BM$52","v":2310367.5},{"$f":"$N26+$V26*Data!$B$3*Data!$B$4*BN$52","v":2310367.5},1197968.5297900923,1197968.5297900923,1197968.5297900923,1197968.5297900923,1197968.5297900923,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9579066.3002805207,1427280.9107153825,4281842.7321461476,44.700001001358089,9770647.6262861304,191581.32600560971,21409.21366073066,4303251.9458068786,5467395.6804792518,4040114.7697638692]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7130763.7629550751,905606.93329124572,2716820.7998737372,38.099997282028227,7273379.0382141769,142615.27525910176,13584.103999368712,2730404.903873106,4542974.1343410704,3637367.2010498247]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD55:AD68)","v":880268609.06630623},null,null,{"$f":"SUM(AG55:AG68)","v":384093808.26421809},null,{"$f":"SUM(AI55:AI68)","v":368780502.870341}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC Share #",3,"Variable","Variable",null,"Revenue ","VC",null,null,"Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC Share Val",{"$f":"INDEX($AB$1:$AB$5,AA71)","v":0.5},"Cost","Cost","Revenue ","Change","Change","VC",null,"Net VC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Fixed ","Net","Revenue","After","After","After","After",null,"After"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue","Cost","Labour","Share","Multiplier","Multiplier","Multiplier","Multiplier",null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z55","v":203716148.8646442},{"$f":"R13*$AA$72","v":60809268.299028799},{"$f":"R13-AA75","v":60809268.299028799},{"$f":"AB75/P13*100","v":29.849998950958227},{"$f":"Z75*$AE$2","v":207790471.84193709},{"$f":"AD75-Z75","v":4074322.9772928953},{"$f":"AC75*AE75/100*$AJ$2","v":304046.34149514482},{"$f":"AF75+AB75","v":61113314.64052394},{"$f":"AD75-AG75","v":146677157.20141315},{"$f":"AH75-AA75","v":85867888.902384356}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z56","v":52591240.865541622},17539179.405439649,17539179.405439649,33.350001096725443,{"$f":"Z76*$AE$2","v":53643065.682852454},{"$f":"AD76-Z76","v":1051824.8173108324},{"$f":"AC76*AE76/100*$AJ$2","v":87695.89702719824},{"$f":"AF76+AB76","v":17626875.302466847},{"$f":"AD76-AG76","v":36016190.380385607},{"$f":"AH76-AA76","v":18477010.974945959}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77869800.859692499,23244135.296699725,23244135.296699725,29.849999666214011,79427196.876886353,1557396.0171938539,116220.67648349893,23360355.973183226,56066840.903703123,32822705.607003398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79395025.510631874,15521728.395932468,15521728.395932468,19.550001144409148,80982926.020844519,1587900.5102126449,77608.641979662687,15599337.03791213,65383588.982932389,49861860.586999923]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60961523.610528097,9418555.4268953092,9418555.4268953092,15.450000047683712,62180754.08273866,1219230.4722105637,47092.777134476608,9465648.2040297855,52715105.878708877,43296550.451813564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125132412.59386197,40668033.197988376,40668033.197988376,32.499999284744256,127635060.84573922,2502648.2518772483,203340.16598994259,40871373.363978319,86763687.481760889,46095654.283772513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68958724.138721004,27376614.666827179,27376614.666827179,39.700001716613755,70337898.621495426,1379174.4827744216,136883.07333413608,27513497.740161315,42824400.881334111,15447786.214506932]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32559230.07492191,10842223.211287275,10842223.211287275,33.299998760223382,33210414.67642035,651184.60149843991,54211.116056436513,10896434.327343712,22313980.349076636,11471757.137789361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46969160.171061635,15311945.947006397,15311945.947006397,32.599999427795396,47908543.37448287,939383.20342123508,76559.729735032175,15388505.676741429,32520037.697741441,17208091.750735044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32108608.383119952,7706065.5143550197,7706065.5143550197,23.999998450279243,32750780.550782353,642172.16766240075,38530.327571775204,7744595.8419267945,25006184.708855558,17300119.194500539]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27594625.946634769,6884859.0552620813,6884859.0552620813,24.949999570846533,28146518.465567466,551892.51893269643,34424.295276310469,6919283.3505383916,21227235.115029074,14342376.059766993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38442109.178489417,14800211.75875904,14800211.75875904,38.499999284744277,39210951.362059206,768842.18356978893,74001.058793795251,14874212.817552835,24336738.544506371,9536526.7857473306]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9579066.3002805207,2854561.8214307651,2854561.8214307651,29.800000667572057,9770647.6262861304,191581.32600560971,14272.809107153771,2868834.6305379188,6901812.9957482116,4047251.1743174465]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7130763.7629550751,1811213.8665824914,1811213.8665824914,25.39999818801882,7273379.0382141769,142615.27525910176,9056.0693329124751,1820269.935915404,5453109.1022987729,3641895.2357162815]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD75:AD88)","v":880268609.06630623},null,null,{"$f":"SUM(AG75:AG88)","v":256062538.84281203},null,{"$f":"SUM(AI75:AI88)","v":369417474.35999972}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC Share #",4,"Variable","Variable",null,"Revenue ","VC",null,null,"Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC Share Val",{"$f":"INDEX($AB$1:$AB$5,AA91)","v":0.75},"Cost","Cost","Revenue ","Change","Change","VC",null,"Net VC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Fixed ","Net","Revenue","After","After","After","After",null,"After"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue","Cost","Labour","Share","Multiplier","Multiplier","Multiplier","Multiplier",null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z75","v":203716148.8646442},{"$f":"R13*$AA$92","v":91213902.448543191},{"$f":"R13-AA95","v":30404634.149514407},{"$f":"AB95/P13*100","v":14.924999475479117},{"$f":"Z95*$AE$2","v":207790471.84193709},{"$f":"AD95-Z95","v":4074322.9772928953},{"$f":"AC95*AE95/100*$AJ$2","v":152023.17074757244},{"$f":"AF95+AB95","v":30556657.320261978},{"$f":"AD95-AG95","v":177233814.52167511},{"$f":"AH95-AA95","v":86019912.073131919}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z76","v":52591240.865541622},26308769.108159475,8769589.7027198225,16.675000548362718,{"$f":"Z96*$AE$2","v":53643065.682852454},{"$f":"AD96-Z96","v":1051824.8173108324},{"$f":"AC96*AE96/100*$AJ$2","v":43847.948513599113},{"$f":"AF96+AB96","v":8813437.6512334216},{"$f":"AD96-AG96","v":44829628.031619035},{"$f":"AH96-AA96","v":18520858.92345956}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77869800.859692499,34866202.945049584,11622067.648349866,14.924999833107011,79427196.876886353,1557396.0171938539,58110.338241749479,11680177.986591617,67747018.890294731,32880815.945245147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79395025.510631874,23282592.593898702,7760864.1979662329,9.7750005722045721,80982926.020844519,1587900.5102126449,38804.320989831343,7799668.5189560642,73183257.501888454,49900664.907989755]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60961523.610528097,14127833.140342964,4709277.7134476546,7.7250000238418561,62180754.08273866,1219230.4722105637,23546.388567238304,4732824.1020148927,57447929.980723768,43320096.840380803]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125132412.59386197,61002049.796982564,20334016.598994188,16.249999642372128,127635060.84573922,2502648.2518772483,101670.08299497129,20435686.681989159,107199374.16375005,46197324.366767488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68958724.138721004,41064922.000240773,13688307.333413586,19.850000858306871,70337898.621495426,1379174.4827744216,68441.536667068009,13756748.870080654,56581149.751414776,15516227.751174003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32559230.07492191,16263334.816930912,5421111.6056436375,16.649999380111691,33210414.67642035,651184.60149843991,27105.558028218256,5448217.1636718558,27762197.512748495,11498862.695817582]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46969160.171061635,22967918.920509595,7655972.9735031985,16.299999713897698,47908543.37448287,939383.20342123508,38279.864867516088,7694252.8383707143,40214290.536112159,17246371.615602564]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32108608.383119952,11559098.27153253,3853032.7571775094,11.99999922513962,32750780.550782353,642172.16766240075,19265.163785887598,3872297.9209633968,28878482.629818957,17319384.358286425]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27594625.946634769,10327288.582893122,3442429.5276310407,12.474999785423266,28146518.465567466,551892.51893269643,17212.147638155235,3459641.6752691958,24686876.790298268,14359588.207405146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38442109.178489417,22200317.638138562,7400105.8793795183,19.249999642372135,39210951.362059206,768842.18356978893,37000.529396897618,7437106.4087764155,31773844.953282788,9573527.315144226]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9579066.3002805207,4281842.7321461476,1427280.9107153825,14.900000333786029,9770647.6262861304,191581.32600560971,7136.4045535768855,1434417.3152689594,8336230.3110171705,4054387.5788710229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7130763.7629550751,2716820.7998737372,905606.93329124572,12.69999909400941,7273379.0382141769,142615.27525910176,4528.0346664562376,910134.967957702,6363244.0702564754,3646423.2703827382]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD95:AD108)","v":880268609.06630623},null,null,{"$f":"SUM(AG95:AG108)","v":128031269.42140602},null,{"$f":"SUM(AI95:AI108)","v":370054445.84965837}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC Share #",5,"Variable","Variable",null,"Revenue ","VC",null,null,"Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FC Share Val",{"$f":"INDEX($AB$1:$AB$5,AA111)","v":1},"Cost","Cost","Revenue ","Change","Change","VC",null,"Net VC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sector","Fixed ","Net","Revenue","After","After","After","After",null,"After"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue","Cost","Labour","Share","Multiplier","Multiplier","Multiplier","Multiplier",null,"Multiplier"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z95","v":203716148.8646442},{"$f":"R13*$AA$112","v":121618536.5980576},{"$f":"R13-AA115","v":0},{"$f":"AB115/P13*100","v":0},{"$f":"Z115*$AE$2","v":207790471.84193709},{"$f":"AD115-Z115","v":4074322.9772928953},{"$f":"AC115*AE115/100*$AJ$2","v":0},{"$f":"AF115+AB115","v":0},{"$f":"AD115-AG115","v":207790471.84193709},{"$f":"AH115-AA115","v":86171935.243879497}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z96","v":52591240.865541622},35078358.810879298,0,0,{"$f":"Z116*$AE$2","v":53643065.682852454},{"$f":"AD116-Z116","v":1051824.8173108324},{"$f":"AC116*AE116/100*$AJ$2","v":0},{"$f":"AF116+AB116","v":0},{"$f":"AD116-AG116","v":53643065.682852454},{"$f":"AH116-AA116","v":18564706.871973157}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77869800.859692499,46488270.59339945,0,0,79427196.876886353,1557396.0171938539,0,0,79427196.876886353,32938926.283486903]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79395025.510631874,31043456.791864935,0,0,80982926.020844519,1587900.5102126449,0,0,80982926.020844519,49939469.228979588]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60961523.610528097,18837110.853790618,0,0,62180754.08273866,1219230.4722105637,0,0,62180754.08273866,43343643.228948042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125132412.59386197,81336066.395976752,0,0,127635060.84573922,2502648.2518772483,0,0,127635060.84573922,46298994.449762464]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68958724.138721004,54753229.333654359,0,0,70337898.621495426,1379174.4827744216,0,0,70337898.621495426,15584669.287841067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32559230.07492191,21684446.42257455,0,0,33210414.67642035,651184.60149843991,0,0,33210414.67642035,11525968.2538458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46969160.171061635,30623891.894012794,0,0,47908543.37448287,939383.20342123508,0,0,47908543.37448287,17284651.480470076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32108608.383119952,15412131.028710039,0,0,32750780.550782353,642172.16766240075,0,0,32750780.550782353,17338649.522072315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27594625.946634769,13769718.110524163,0,0,28146518.465567466,551892.51893269643,0,0,28146518.465567466,14376800.355043303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38442109.178489417,29600423.517518081,0,0,39210951.362059206,768842.18356978893,0,0,39210951.362059206,9610527.844541125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9579066.3002805207,5709123.6428615302,0,0,9770647.6262861304,191581.32600560971,0,0,9770647.6262861304,4061523.9834246002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7130763.7629550751,3622427.7331649829,0,0,7273379.0382141769,142615.27525910176,0,0,7273379.0382141769,3650951.305049194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD115:AD128)","v":880268609.06630623},null,null,{"$f":"SUM(AG115:AG128)","v":0},null,{"$f":"SUM(AI115:AI128)","v":370691417.33931714}]

{"sheet":"Data","index":3,"n_rows":89,"n_cols":10,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["Revelstoke Labour Market Impacts Model",null,null,null,"Wage Categories (Top category guess)"]
["Total employment",5000,null,"Bottom",10.25,16,21,26,30]
["Weekly hours worked",35,null,"Top",15,20,25,30,50]
["Weeks per year worked",50,null,"Midpoint",{"$f":"AVERAGE(E2:E3)","v":12.625},{"$f":"AVERAGE(F2:F3)","v":18},{"$f":"AVERAGE(G2:G3)","v":23},{"$f":"AVERAGE(H2:H3)","v":28},{"$f":"AVERAGE(I2:I3)","v":40}]
[]
["","Labour",null,null,"Sector employment by wage category."]
["Sectors","Share","Employment",null,{"$f":"CONCATENATE(\"$\",FIXED(E2,2),\"-\",FIXED(E3,2))","v":"$10.25-15.00"},{"$f":"CONCATENATE(\"$\",FIXED(F2,2),\"-\",FIXED(F3,2))","v":"$16.00-20.00"},{"$f":"CONCATENATE(\"$\",FIXED(G2,2),\"-\",FIXED(G3,2))","v":"$21.00-25.00"},{"$f":"CONCATENATE(\"$\",FIXED(H2,2),\"-\",FIXED(H3,2))","v":"$26.00-30.00"},{"$f":"CONCATENATE(\"$\",FIXED(I2,2),\"-\",FIXED(I3,2))","v":"$30.00-50.00"},"Total"]
["Forestry",19.2,960,null,11,24.3,12.8,9.1,42.8,{"$f":"SUM(E8:I8)","v":100}]
["Food & Beverages",13.1,655,null,81.7,13.5,2.1,1.9,0.7,99.9]
["Tourism",11.4,570,null,38,26.4,18.5,6.8,10.3,100]
["Prof, Law & Government",9.4,470,null,2.2999999999999998,2,34.799999999999997,28.5,32.5,100.1]
["Health and Social Services",9,450,null,9,18.7,36,11.1,25.3,100.1]
["Transport",8.4,420,null,3.7,1.1000000000000001,3,26.7,65.599999999999994,100.1]
["Retail",6.8,340,null,57.7,13.2,7.7,12.7,8.6,99.9]
["Accommodation",5.9,295,null,57.8,30.6,9.5,0,2.1,100]
["Construction",4.4000000000000004,220,null,3.6,12.1,27.1,31.4,25.7,99.899999999999991]
["Education",3.9,195,null,0,2.4,31.5,0.8,65.400000000000006,100.1]
["Business Services",3.5,175,null,25.7,8.8000000000000007,10.6,9.6999999999999993,45.1,99.9]
["Utilities",2.6,130,null,0,13.1,3.6,7.1,76.2,100]
["Auto & Mechanical",1.3,65,null,16.3,20.9,25.6,23.3,14,100.10000000000001]
["Personal Services",0.9,45,null,0,23.3,30,3.3,43.3,99.899999999999991]
["Agriculture",0.1,5]
[]
[null,"Statistics Canada Revenue Shares"]
[null,null,null,null,"Cost","Operating"]
[null,null,null,null,"of Sales:","Expenses:","Aggregate"]
[null,"Total","Profit","Gross","Wages ","Labour &","Labour"]
["Statistics Canada Industries Match","Expenses","Share","Margin","& Benefits","Commissions","Share"]
["NAICS 113 - Forestry and Logging",83.099998474121094,16.899999618530298,70.199996948242202,7.1999998092651403,16.200000762939499,{"$f":"F29+E29","v":23.40000057220464}]
["NAICS 722 - Food Services and Drinking Places",97.300003051757798,2.7000000476837198,54.900001525878899,7.9000000953674299,22.700000762939499,30.600000858306927]
["NAICS 71 - Arts, Entertainment and Recreation",85.099998474121094,14.8999996185303,81.5,3.5999999046325701,21.799999237060501,25.399999141693073]
["NAICS 54 - Professional, Scientific and Technical Services",69.800003051757798,30.200000762939499,85.300003051757798,3.5,27.200000762939499,30.700000762939499]
["NAICS 62 - Health Care and Social Assistance",64.5,35.5,94.599998474121094,2.0999999046325701,31.5,33.599999904632568]
["NAICS 48-49 - Transportation and Warehousing",85.599998474121094,14.3999996185303,72.699996948242202,5.5999999046325701,15,20.599999904632568]
["NAICS 44-45 - Retail Trade",95.300003051757798,4.6999998092651403,36.900001525878899,2,13.8999996185303,15.8999996185303]
["NAICS 721 - Accommodation Services",91.699996948242202,8.3000001907348597,78.199996948242202,4.6999998092651403,20.399999618530298,25.099999427795439]
["NAICS 23 - Construction",88.099998474121094,11.8999996185303,43.900001525878899,10.8999996185303,12,22.899999618530302]
["NAICS 61 - Educational Services",84.199996948242202,15.800000190734901,85.300003051757798,3.7000000476837198,32.5,36.200000047683723]
["NAICS 561 - Administrative and Support Services",81,19,66.099998474121094,7.9000000953674299,23.200000762939499,31.100000858306927]
["NAICS 22 - Utilities",98.099998474121094,1.8999999761581401,70.800003051757798,6.9000000953674299,14.199999809265099,21.099999904632529]
["NAICS 811 - Repair and Maintenance",87.900001525878906,12.1000003814697,53.5,11.199999809265099,17.100000381469702,28.300000190734799]
["NAICS 812 - Personal and Laundry Services",83.199996948242202,16.799999237060501,76.900001525878906,8.8000001907348597,23.600000381469702,32.400000572204561]
["NAICS 11 - Agriculture, Forestry, Fishing and Hunting",98.300003051757798,1.70000004768372,81.300003051757798,4.5,17.5,22]
[]
[]
[]
["Revelstoke Labour Market Impacts Model",null,null,null,"Wage Categories (Top category guess)"]
["Total employment",5000,null,"Bottom",10.25,16,21,26,30]
["Weekly hours worked",35,null,"Top",15,20,25,30,50]
["Weeks per year worked",50,null,"Midpoint",{"$f":"AVERAGE(E48:E49)","v":12.625},{"$f":"AVERAGE(F48:F49)","v":18},{"$f":"AVERAGE(G48:G49)","v":23},{"$f":"AVERAGE(H48:H49)","v":28},{"$f":"AVERAGE(I48:I49)","v":40}]
[]
["","Labour",null,null,"Sector employment by wage category."]
["Sectors","Share","Employment",null,{"$f":"CONCATENATE(\"$\",FIXED(E48,2),\"-\",FIXED(E49,2))","v":"$10.25-15.00"},{"$f":"CONCATENATE(\"$\",FIXED(F48,2),\"-\",FIXED(F49,2))","v":"$16.00-20.00"},{"$f":"CONCATENATE(\"$\",FIXED(G48,2),\"-\",FIXED(G49,2))","v":"$21.00-25.00"},{"$f":"CONCATENATE(\"$\",FIXED(H48,2),\"-\",FIXED(H49,2))","v":"$26.00-30.00"},{"$f":"CONCATENATE(\"$\",FIXED(I48,2),\"-\",FIXED(I49,2))","v":"$30.00-50.00"},"Total"]
["Forestry",19.2,{"$f":"B54*$B$2/100","v":960},null,11,24.3,12.8,9.1,42.8,{"$f":"SUM(E54:I54)","v":100}]
["Food & Beverages",13.1,655,null,81.7,13.5,2.1,1.9,0.7,99.9]
["Tourism",11.4,570,null,38,26.4,18.5,6.8,10.3,100]
["Prof, Law & Government",9.4,470,null,2.2999999999999998,2,34.799999999999997,28.5,32.5,100.1]
["Health and Social Services",9,450,null,9,18.7,36,11.1,25.3,100.1]
["Transport",8.4,420,null,3.7,1.1000000000000001,3,26.7,65.599999999999994,100.1]
["Retail",6.8,340,null,57.7,13.2,7.7,12.7,8.6,99.9]
["Accommodation",5.9,295,null,57.8,30.6,9.5,0,2.1,100]
["Construction",4.4000000000000004,220,null,3.6,12.1,27.1,31.4,25.7,99.899999999999991]
["Education",3.9,195,null,0,2.4,31.5,0.8,65.400000000000006,100.1]
["Business Services",3.5,175,null,25.7,8.8000000000000007,10.6,9.6999999999999993,45.1,99.9]
["Utilities",2.6,130,null,0,13.1,3.6,7.1,76.2,100]
["Auto & Mechanical",1.3,65,null,16.3,20.9,25.6,23.3,14,100.10000000000001]
["Personal Services",0.9,45,null,0,23.3,30,3.3,43.3,99.899999999999991]
["Agriculture",0.1,5]
[]
[null,"Statistics Canada Revenue Shares"]
[null,null,null,null,"Cost","Operating"]
[null,null,null,null,"of Sales:","Expenses:","Aggregate"]
[null,"Total","Profit","Gross","Wages ","Labour &","Labour"]
["Statistics Canada Industries Match","Expenses","Share","Margin","& Benefits","Commissions","Share"]
["NAICS 113 - Forestry and Logging",83.099998474121094,16.899999618530298,70.199996948242202,7.1999998092651403,16.200000762939499,{"$f":"F75+E75","v":23.40000057220464}]
["NAICS 722 - Food Services and Drinking Places",97.300003051757798,2.7000000476837198,54.900001525878899,7.9000000953674299,22.700000762939499,30.600000858306927]
["NAICS 71 - Arts, Entertainment and Recreation",85.099998474121094,14.8999996185303,81.5,3.5999999046325701,21.799999237060501,25.399999141693073]
["NAICS 54 - Professional, Scientific and Technical Services",69.800003051757798,30.200000762939499,85.300003051757798,3.5,27.200000762939499,30.700000762939499]
["NAICS 62 - Health Care and Social Assistance",64.5,35.5,94.599998474121094,2.0999999046325701,31.5,33.599999904632568]
["NAICS 48-49 - Transportation and Warehousing",85.599998474121094,14.3999996185303,72.699996948242202,5.5999999046325701,15,20.599999904632568]
["NAICS 44-45 - Retail Trade",95.300003051757798,4.6999998092651403,36.900001525878899,2,13.8999996185303,15.8999996185303]
["NAICS 721 - Accommodation Services",91.699996948242202,8.3000001907348597,78.199996948242202,4.6999998092651403,20.399999618530298,25.099999427795439]
["NAICS 23 - Construction",88.099998474121094,11.8999996185303,43.900001525878899,10.8999996185303,12,22.899999618530302]
["NAICS 61 - Educational Services",84.199996948242202,15.800000190734901,85.300003051757798,3.7000000476837198,32.5,36.200000047683723]
["NAICS 561 - Administrative and Support Services",81,19,66.099998474121094,7.9000000953674299,23.200000762939499,31.100000858306927]
["NAICS 22 - Utilities",98.099998474121094,1.8999999761581401,70.800003051757798,6.9000000953674299,14.199999809265099,21.099999904632529]
["NAICS 811 - Repair and Maintenance",87.900001525878906,12.1000003814697,53.5,11.199999809265099,17.100000381469702,28.300000190734799]
["NAICS 812 - Personal and Laundry Services",83.199996948242202,16.799999237060501,76.900001525878906,8.8000001907348597,23.600000381469702,32.400000572204561]
["NAICS 11 - Agriculture, Forestry, Fishing and Hunting",98.300003051757798,1.70000004768372,81.300003051757798,4.5,17.5,22]