AGR NAG FD Gross Output

AGR 60 40 115 215

NAG 30 60 223 313
VA 125 213
Total cost 215 313

A 0.2791 0.1278
0.1395 0.1917

I 1.0000 0.0000
0.0000 1.0000

I-A 0.7209 -0.1278

-0.1395 0.8083

L 1.4309 0.2262
0.2470 1.2762

calc x df calc dx %dx

215 0 3 1.6%
313 15 19 6.1%
Code Label
AGR Agriculture
NAG Non-agriculture
VA Value Added
FD Final Demand

Instructions
1 Give range names Z, x & f
2 Create A & range name A
3 Create I & range name I
4 Create I-A and range name IminA
5 Create L and range name L
6 Post multiply L with f and check results with x
7 Create column vector df with 0 for AGR and 15 for NAG
8 Post multiply L with df and compare results with x in %ch
 Agr Act Mnf Act Agr Com Mnf Com HH Other Total
Agr Act 279 279
Mnf Act 394 394
Agr Com 84 55 79 71 289
Mnf Com 50 99 257 152 558
Pay to Fact 145 240 86 471
Other Pay 10 164 135 3 312
Total Cost 279 394 289 558 471 312