N_AGIND,FIXEDKh,i[p1facofixcap,i + x1cap_f_hhh]};

252 Lampiran 2. Lanjutan Equation E_x1cap_nag market clearing for variable capital, non-ag. sum{ i,N_AGIND,V1CAPNvarcap,i}x1cap_nag = sum{i,N_AGIND,V1CAPNvarcap,ix1facovarcap,i}; Equation E_x1capA agri. industry capital, variable all,i,AGINDx1capi=x1facvarcap,i; Equation E_x1capN non-agri. industry capital, fixed + variable all,i,N_AGINDV1CAPix1capi = sum{k,KAP, V1CAPNk,ix1facok,i}; Summing returns to household factors Equation E_w1cap_v Returns to variable capital by household all,h,HH[MMAh+MMNh]w1cap_vh = MMAh [p1cap_ag + x1cap_vahh] + MMNh [p1cap_nagv + x1cap_vnhh]; Equation E_w1cap_f Returns to fixed capital by household all,h,HHsum{i,N_AGIND,FIXEDKh,i}w1cap_fh = sum{ i,N_AGIND,FIXEDKh,i[p1facofixcap,i + x1cap_f_hhi,h]}; Excerpt 17 of TABLO input file: Importdomestic composition of intermediate demands X1_Sc,i = CES All,s,SRC: X1c,s,iA1c,s,i Coefficient all,c,COM SIGMA1c Armington elasticities: intermediate ; Read SIGMA1 from file MDATA header 1ARM; Equation E_x1 Source-specific commodity demands all,c,COMall,s,SRCall,i,IND x1c,s,i-a1c,s,i = x1_sc,i - SIGMA1c[p1c,s,i+a1c,s,i - p1_sc,i]; Equation E_p1_s Effective price of commodity composite all,c,COMall,i,IND p1_sc,i = sum{s,SRC, S1c,s,i[p1c,s,i + a1c,s,i] }; Excerpt 18 of TABLO input file: Top nest of industry input demands X1TOTi = MIN All,c,COM: X1_Sc,i[A1_Sc,s,iA1TOTi], X1PRIMi[A1PRIMiA1TOTi], X1OCTi[A1OCTiA1TOTi] Equation E_x1_sA Demands for commodity composites, non-agriculture all,c,COMall,i,N_AGIND x1_sc,i - [a1_sc,i + a1toti] = x1toti; Equation E_x1_sB Demands for commodity composites, agriculture all,c,NONFERTall,i,AGIND x1_sc,i - [a1_sc,i + a1toti] = x1toti; demands for fertiliser are no longer Leontief Equation E_x1_sC Demands for composite fertiliser inputs, agri. production all,i,AGINDx1_sPupukPest,i = x1facFert,i; a1_sC39fert is a1facC39fert in agricultural industries 253 Lampiran 2. Lanjutan Equation E_x1prim Demands for primary factor composite all,i,INDx1primi - [a1toti + a1primi] = x1toti; Equation E_x1oct Demands for other cost tickets all,i,IND x1octi - [a1octi + a1toti] = x1toti; Equation E_p1totA Zero pure profits in production all,i,N_AGIND V1TOTi[p1toti-a1toti] = sum{c,COM, V1PUR_Sc,i [p1_sc,i + a1_sc,i] } + V1PRIMi [p1primi + a1primi] + V1OCTi [p1octi + a1octi]; Equation E_p1totB Zero pure profits in production all,i,AGIND V1TOTi[p1toti-a1toti] = sum{c,NONFERT, V1PUR_Sc,i [p1_sc,i + a1_sc,i] } + V1PRIMi [p1primi + a1primi] + V1OCTi [p1octi + a1octi]; Excerpt 19A of TABLO input file: Output mix of commodities Coefficient all,i,IND SIGMA1OUTi CET transformation elasticities ; Read SIGMA1OUT from file MDATA header SCET; Equation E_q1 Supplies of commodities by industries all,c,COMall,i,IND q1c,i = x1toti + SIGMA1OUTi[p0comc - p1toti]; Coefficient all,i,IND MAKE_Ci All production by industry i ; all,c,COM MAKE_Ic Total production of commodities ; Formula all,i,IND MAKE_Ci = sum{c,COM, MAKEc,i }; all,c,COM MAKE_Ic = sum{i,IND, MAKEc,i }; Equation E_x1tot Average price received by industries all,i,IND MAKE_Cip1toti = sum{c,COM, MAKEc,ip0comc }; Equation E_x0com Total output of commodities all,c,COM MAKE_Icx0comc = sum{i,IND, MAKEc,iq1c,i }; Excerpt 19B of TABLO input file: CET between outputs for local and export markets Coefficient all, c,COM EXPSHRc share going to exports ; all, c,COM TAUc 1elast. of transformation, exportablelocally used ; Zerodivide Default 0.5; 254 Lampiran 2. Lanjutan Formula all,c,COM EXPSHRc = V4BAScSALESc; all,c,COM TAUc = 0.0; if zero, p0dom = pe, and CET is nullified Zerodivide Off; Equation E_x0dom supply of commodities to export market all,c,COM TAUc[x0domc - x4c] = p0domc - pec; Equation E_pe supply of commodities to domestic market all,c,COM x0comc = [1.0-EXPSHRc]x0domc + EXPSHRcx4c; Equation E_p0com Zero pure profits in transformation all,c,COM p0comc = [1.0-EXPSHRc]p0domc + EXPSHRcpec; Map between vector and matrix forms of basic price variables Equation E_p0dom Basic price of domestic goods = p0c,dom all,c,COM p0domc = p0c,dom; Equation E_p0imp Basic price of imported goods = p0c,imp all,c,COM p0impc = p0c,imp; Excerpt 20 of TABLO input file: Investment demands X2_Sc,i = CES All,s,SRC: X2c,s,iA2c,s,i Coefficient all,c,COM SIGMA2c Armington elasticities: investment ; Read SIGMA2 from file MDATA header 2ARM; Equation E_x2 Source-specific commodity demands all,c,COMall,s,SRCall,i,IND x2c,s,i-a2c,s,i - x2_sc,i = - SIGMA2c[p2c,s,i+a2c,s,i - p2_sc,i]; Equation E_p2_s Effective price of commodity composite all,c,COMall,i,IND p2_sc,i = sum{s,SRC, S2c,s,i[p2c,s,i+a2c,s,i] }; Investment top nest X2TOTi = MIN All,c,COM: X2_Sc,i[A2_Sc,s,iA2TOTi] Equation E_x2_s Demands for commodity composites all,c,COMall,i,IND x2_sc,i - [a2_sc,i + a2toti] = x2toti; Equation E_p2tot Zero pure profits in investment all,i,IND V2TOTip2toti - a2toti = sum{c,COM, V2PUR_Sc,i [p2_sc,i+a2_sc,i] }; 255 Lampiran 2. Lanjutan Excerpt 21 of TABLO input file: Importdomestic composition of household demands X3_Sc,i = CES All,s,SRC: X3c,sA3c,s Coefficient all,c,COM SIGMA3c Armington elasticities: households ; Read SIGMA3 from file MDATA header 3ARM; Equation E_x3 Source-specific commodity demands all,c,COMall,s,SRCall,h,HH x3c,s,h-a3c,s = x3_sc,h - SIGMA3c[ p3c,s,h+a3c,s - p3_sc,h ]; Equation E_p3_s Effective price of commodity composite all,c,COMall,h,HH p3_sc,h = sum{s,SRC, S3c,s,h[p3c,s,h+a3c,s] }; Excerpt 22 of TABLO input file: Data and formulae for coefficients used in household demand equations Coefficient all,h,HHFRISCHh Frisch LES parameter= - totalluxury ; Read FRISCH from file MDATA header P021; Update change all,h,HHFRISCHh = FRISCHh[w3tot_hhh - w3luxh]100.0; Coefficient all,c,COMall,h,HH EPSc,h Household expenditure elasticities ; Read EPS from file MDATA header XPEL; Update change all,c,COMall,h,HH EPSc,h = EPSc,h[x3luxc,h-x3_sc,h+w3tot_hhh-w3luxh]100.0; Coefficient all,c,COMall,h,HH S3_Sc,h Household average budget shares ; Formula all,c,COMall,h,HH S3_Sc,h = V3PUR_Sc,hV3TOT_HHh; Coefficient all,c,COMall,h,HHB3LUXc,h Ratio, supernumerary expendituretotal expenditure, by commodity ; Formula all,c,COMall,h,HH B3LUXc,h = -EPSc,hFRISCHh; Coefficient all,c,COMall,h,HHS3LUXc,h Marginal household budget shares ; Formula all,c,COMall,h,HHS3LUXc,h = EPSc,hS3_Sc,h; Excerpt 23 of TABLO input file: Commodity composition of household demand Equation E_x3sub Subsistence demand for composite commodities all,c,COMall,h,HH x3subc,h = qh + a3subc,h; Equation E_x3lux Luxury demand for composite commodities all,c,COMall,h,HH x3luxc,h + p3_sc,h = w3luxh + a3luxc,h; Equation E_x3_s Total household demand for composite commodities all,c,COMall,h,HH x3_sc,h = B3LUXc,hx3luxc,h + [1-B3LUXc,h]x3subc,h; 256 Lampiran 2. Lanjutan Equation E_utility Change in utility disregarding taste change terms all,h,HHutilityh + qh = sum{c,COM, S3LUXc,hx3luxc,h }; Equation E_a3lux Default setting for luxury taste shifter all,c,COMall,h,HHa3luxc,h = a3subc,h - sum{k,COM,S3LUXk,ha3subk,h}; Equation E_a3sub Default setting for subsistence taste shifter all,c,COMall,h,HHa3subc,h = a3_sc,h - sum{k,COM, S3_Sk,ha3_sk,h }; Excerpt 24 of TABLO input file: Export and government demands Coefficient V4NTRADEXP Total non-traditional export earnings ; Formula V4NTRADEXP = sum{c,NTRADEXP, V4PURc}; Coefficient all,c,COM EXP_ELASTc Export demand elasticities: typical value -20.0 ; Read EXP_ELAST from file MDATA header P018; Equation E_x4A Traditional export demand functions all,c,TRADEXP x4c - f4qc = EXP_ELASTc[p4c - phi - f4pc]; Equation E_x4B Non-traditional export demand functions all,c,NTRADEXP x4c = x4_ntrad; Equation E_p4_ntrad Average price of non-traditional exports V4NTRADEXPp4_ntrad = sum{c,NTRADEXP, V4PURcp4c }; Coefficient EXP_ELAST_NT Non-traditional export demand elasticity ; Read EXP_ELAST_NT from file MDATA header EXNT; Equation E_x4_ntrad Demand for non-traditional export aggregate x4_ntrad - f4q_ntrad = EXP_ELAST_NT[p4_ntrad - phi - f4p_ntrad]; Equation E_x5 Government demands all,c,COMall,s,SRC x5c,s = f5c,s + f5tot; Equation E_f5tot Overall government demands shift f5tot = x3tot + f5tot2; Excerpt 25 of TABLO input file: Margin demands Equation E_x1mar Margins to producers all,c,COMall,s,SRCall,i,INDall,m,MAR x1marc,s,i,m = x1c,s,i + a1marc,s,i,m; Equation E_x2mar Margins to capital creators all,c,COMall,s,SRCall,i,INDall,m,MAR x2marc,s,i,m = x2c,s,i + a2marc,s,i,m; 257 Lampiran 2. Lanjutan Equation E_x3mar Margins to households all,c,COMall,s,SRCall,m,MARall,h,HH x3marc,s,m,h = x3c,s,h + a3marc,s,m; Equation E_x4mar Margins to exports all,c,COMall,m,MAR x4marc,m = x4c + a4marc,m; Equation E_x5mar Margins to government users all,c,COMall,s,SRCall,m,MAR x5marc,s,m = x5c,s + a5marc,s,m; Excerpt 26 of TABLO input file: The price system Equation E_p1 Purchasers prices - producers all,c,COMall,s,SRCall,i,IND [ V1PURc,s,i+TINY]p1c,s,i = [V1BASc,s,i+V1TAXc,s,i][p0c,s+ t1c,s,i] + sum{m,MAR, V1MARc,s,i,m[p0domm+a1marc,s,i,m] }; Equation E_p2 Purchasers prices - capital creators all,c,COMall,s,SRCall,i,IND [ V2PURc,s,i+TINY]p2c,s,i = [V2BASc,s,i+V2TAXc,s,i][p0c,s+ t2c,s,i] + sum{m,MAR, V2MARc,s,i,m[p0domm+a2marc,s,i,m] }; Equation E_p3 Purchasers prices - households all,c,COMall,s,SRCall,h,HH [ V3PURc,s,h+TINY]p3c,s,h = [V3BASc,s,h+V3TAXc,s,h][p0c,s+ t3c,s] + sum{m,MAR,V3MARc,s,m,h[p0domm+a3marc,s,m] }; Equation E_p4 Zero pure profits in exporting all,c,COM [ V4PURc+TINY]p4c = [V4BASc+V4TAXc][pec+ t4c] + sum{m,MAR, V4MARc,m[p0domm+a4marc,m] }; note that we refer to export taxes,not subsidies Equation E_p5 Zero pure profits in distribution of government all,c,COMall,s,SRC [ V5PURc,s+TINY]p5c,s = [V5BASc,s+V5TAXc,s][p0c,s+ t5c,s] + sum{m,MAR, V5MARc,s,m[p0domm+a5marc,s,m] }; Equation E_p0A Zero pure profits in importing all,c,COM p0c,imp = pf0cifc + phi + t0impc; 258 Lampiran 2. Lanjutan Excerpt 27 of TABLO input file: Market clearing equations Equation E_p0B Demand equals supply for non margin commodities all,n,NONMAR DOMSALESnx0domn = sum{i,IND, V1BASn,dom,ix1n,dom,i + V2BASn,dom,ix2n,dom,i } + sum{h,HH, V3BASn,dom,hx3n,dom,h} + V5BASn,domx5n,dom note exports omitted + 100LEVP0n,domdelx6n,dom; Equation E_p0C Demand equals supply for margin commodities all,m,MAR DOMSALESmx0domm = basic part first sum{i,IND, V1BASm,dom,ix1m,dom,i + V2BASm,dom,ix2m,dom,i } + sum{h,HH, V3BASm,dom,hx3m,dom,h} + V5BASm,domx5m,dom note exports omitted + 100LEVP0m,domdelx6m,dom now margin part + sum{c,COM, V4MARc,mx4marc,m note nesting of sum parentheses + sum{s,SRC,sumh,HH, V3MARc,s,m,hx3marc,s,m,h + V5MARc,s,mx5marc,s,m + sum{i,IND, V1MARc,s,i,mx1marc,s,i,m + V2MARc,s,i,mx2marc,s,i,m }}}; Equation E_x0imp Import volumes all,c,COM [TINY + V0IMPc]x0impc = sum{i,IND, V1BASc,imp,ix1c,imp,i + V2BASc,imp,ix2c,imp,i } + sum{h,HH, V3BASc,imp,hx3c,imp,h} + V5BASc,impx5c,imp + 100LEVP0c,impdelx6c,imp; Equation E_x1lab_i Demand equals supply for labour of each skill all,o,OCC V1LAB_Iox1lab_io = sum{i,IND, V1LABi,ox1labi,o }; Excerpt 28 of TABLO input file: Tax rate equations Equation E_t1 Power of tax on sales to intermediate all,c,COMall,s,SRCall,i,IND t1c,s,i = f0tax_sc + f1tax_csi; E_t2 Power of tax on sales to investment all,c,COMall,s,SRCall,i,IND t2c,s,i = f0tax_sc + f2tax_csi; E_t3 Power of tax on sales to households all,c,COMall,s,SRC t3c,s = f0tax_sc + f3tax_cs; E_t4A Power of tax on sales to traditional exports all,c,TRADEXP t4c = f0tax_sc + f4tax_trad; E_t4B Power of tax on sales to non-traditional exports all,c,NTRADEXP t4c = f0tax_sc + f4tax_ntrad; E_t5 Power of tax on sales to government all,c,COMall,s,SRC t5c,s = f0tax_sc + f5tax_cs; 259 Lampiran 2. Lanjutan Excerpt 29 of TABLO input file: Indirect tax revenue Equation E_w1tax_csi Revenue from indirect taxes on flows to intermediate [TINY + V1TAX_CSI]w1tax_csi = sum{c,COM, sum{s,SRC, sum{i,IND, V1TAXc,s,i[p0c,s+x1c,s,i]+[V1TAXc,s,i+V1BASc,s,i]t1c,s,i }}}; E_w2tax_csi Revenue from indirect taxes on flows to investment [TINY + V2TAX_CSI]w2tax_csi = sum{c,COM, sum{s,SRC, sum{i,IND, V2TAXc,s,i[p0c,s+x2c,s,i]+[V2TAXc,s,i+V2BASc,s,i]t2c,s,i }}}; E_w3tax_cs Revenue from indirect taxes on flows to households [TINY + V3TAX_CS]w3tax_cs = sum{c,COM, sum{s,SRC,sum{h,HH, V3TAXc,s,h[p0c,s+ x3c,s,h] + [V3TAXc,s,h+V3BASc,s,h]t3c,s}}}; E_w4tax_c Revenue from indirect taxes on exports [TINY + V4TAX_C]w4tax_c = sum{c,COM, V4TAXc[pec + x4c] + [V4TAXc+ V4BASc]t4c }; E_w5tax_cs Revenue from indirect taxes on flows to government [TINY + V5TAX_CS]w5tax_cs = sum{c,COM, sum{s,SRC, V5TAXc,s[p0c,s+ x5c,s] + [V5TAXc,s+V5BASc,s]t5c,s }}; E_w0tar_c Tariff revenue [TINY+V0TAR_C]w0tar_c = sum{c,COM, V0TARc[pf0cifc + phi + x0impc] + V0IMPct0impc }; Excerpt 30 of TABLO input file: Factor incomes and GDP Equation E_w1lnd_i Aggregate payments to land V1LND_iw1lnd_i = sum{i,AGIND, V1LNDi[x1lndi+p1lndi] }; E_w1lab_io Aggregate payments to labour V1LAB_IOw1lab_io = sum{i,IND, sum{o,OCC, V1LABi,o[x1labi,o+p1labi,o]}}; E_w1cap_i Aggregate payments to capital V1CAP_Iw1cap_i = sum{i,IND, V1CAPi[x1capi+p1capi] }; E_w1oct_i Aggregate other cost ticket payments V1OCT_Iw1oct_i = sum{i,IND, V1OCTi[x1octi+p1octi] }; E_w0tax_csi Aggregate value of indirect taxes V0TAX_CSIw0tax_csi = V1TAX_CSIw1tax_csi + V2TAX_CSIw2tax_csi + V3TAX_CSw3tax_cs + V4TAX_Cw4tax_c + V5TAX_CSw5tax_cs + V0TAR_Cw0tar_c; E_w0gdpinc Aggregate nominal GDP from income side V0GDPINCw0gdpinc = V1LND_Iw1lnd_i + V1CAP_Iw1cap_i + V1LAB_IOw1lab_io + V1OCT_Iw1oct_i + V0TAX_CSIw0tax_csi; 260 Lampiran 2. Lanjutan Excerpt 31 of TABLO input file: GDP expenditure aggregates E_x2tot_i Total real investment V2TOT_Ix2tot_i = sum{i,IND, V2TOTix2toti }; E_p2tot_i Investment price index V2TOT_Ip2tot_i = sum{i,IND, V2TOTip2toti }; E_w2tot_i Total nominal investment w2tot_i = x2tot_i + p2tot_i; E_x3tot_hh Real consumption all,h,HHV3TOT_HHhx3tot_hhh=sum{c,COM,sum{s,SRC,V3PURc,s,hx3c,s,h}}; E_p3tot_hh Household price index all,h,HHV3TOT_HHhp3tot_hhh=sum{c,COM,sum{s,SRC,V3PURc,s,hp3c,s,h}}; E_w3tot_hh Household budget constraint all,h,HHw3tot_hhh = x3tot_hhh + p3tot_hhh; E_x3tot Real consumption V3TOTx3tot = sum{h,HH,V3TOT_HHhx3tot_hhh}; E_p3tot Consumer price index V3TOTp3tot = sum{h,HH,V3TOT_HHhp3tot_hhh}; E_w3tot Household budget constraint w3tot = x3tot + p3tot; E_x4tot Export volume index V4TOTx4tot = sum{c,COM, V4PURcx4c }; E_p4tot Exports price index, rupiah V4TOTp4tot = sum{c,COM, V4PURcp4c }; E_w4tot rupiah border value of exports w4tot = x4tot + p4tot; E_x5tot Aggregate real government demands V5TOTx5tot = sum{c,COM, sum{s,SRC, V5PURc,sx5c,s }}; E_p5tot Government price index V5TOTp5tot = sum{c,COM, sum{s,SRC, V5PURc,sp5c,s }}; E_w5tot Aggregate nominal value of government demands w5tot = x5tot + p5tot; E_x6tot Inventories volume index V6TOTx6tot = 100sum{c,COM, sum{s,SRC, LEVP0c,sdelx6c,s }}; E_p6tot Inventories price index [TINY+V6TOT]p6tot = sum{c,COM, sum{s,SRC, V6BASc,sp0c,s }}; E_w6tot Aggregate nominal value of inventories w6tot = x6tot + p6tot; E_x0cif_c Import volume index, C.I.F. weights V0CIF_Cx0cif_c = sum{c,COM, V0CIFcx0impc }; E_p0cif_c Imports price index, rupiah C.I.F. V0CIF_Cp0cif_c = sum{c,COM, V0CIFc[phi+pf0cifc] }; E_w0cif_c Value of imports, rupiah C.I.F. w0cif_c = x0cif_c + p0cif_c; 261 Lampiran 2. Lanjutan E_x0gdpexp Real GDP, expenditure side V0GDPEXPx0gdpexp = V3TOTx3tot + V2TOT_Ix2tot_i + V5TOTx5tot + V6TOTx6tot + V4TOTx4tot - V0CIF_Cx0cif_c; E_p0gdpexp Price index for GDP, expenditure side V0GDPEXPp0gdpexp = V3TOTp3tot + V2TOT_Ip2tot_i + V5TOTp5tot + V6TOTp6tot + V4TOTp4tot - V0CIF_Cp0cif_c; E_w0gdpexp Nominal GDP from expenditure side w0gdpexp = x0gdpexp + p0gdpexp; Excerpt 32 of TABLO input file: Trade balance and other aggregates Equation E_delB Balance of tradeGDP V0GDPEXPdelB = V4TOTw4tot - V0CIF_Cw0cif_c -V4TOT-V0CIF_Cw0gdpexp; E_x0imp_c Import volume index, duty paid weights V0IMP_Cx0imp_c = sum{c,COM, V0IMPcx0impc }; E_p0imp_c Duty paid imports price index V0IMP_Cp0imp_c = sum{c,COM, V0IMPcp0c,imp }; E_w0imp_c Value of imports duty paid w0imp_c = x0imp_c + p0imp_c; E_x1cap_i Aggregate usage of capital,rental weights V1CAP_Ix1cap_i = sum{i,IND, V1CAPix1capi }; E_p1cap_i Average capital rental V1CAP_Ip1cap_i = sum{i,IND, V1CAPip1capi }; Equation E_employ Employment by industry all,i,IND V1LAB_Oiemployi = sum{o,OCC, V1LABi,ox1labi,o }; E_p1lab_io Average nominal wage V1LAB_IOp1lab_io = sum{i,IND, sum{o,OCC, V1LABi,op1labi,o }}; E_realwage Average real wage realwage = p1lab_io - p3tot; E_x1prim_i Aggregate output: value-added weights V1PRIM_Ix1prim_i = sum{i,IND, V1PRIMix1toti }; E_p0toft Terms of trade p0toft = p4tot - p0cif_c; E_p0realdev Real devaluation p0realdev = p0cif_c - p0gdpexp; Excerpt 33 of TABLO input file: Investment equations Excerpt 33 of TABLO input file: Rates of Return 262 Lampiran 2. Lanjutan Coefficient All,i,IND QCOEFi ratio, gross to net rate of return ; Read QCOEF From File MDATA Header P027; Update Change All,i,IND QCOEFi = QCOEFi[1.0 - QCOEFi][p1capi - p2toti]100; Equation E_p1cap definition of rates of return to capital All,i,IND r1capi = QCOEFip1capi - p2toti; Coefficient all,i,IND BETA_Ri; Read BETA_R From File MDATA Header BETR; Equation E_r1cap capital growth rates related to rates of return All,i,IND r1capi - r1cap_i = BETA_Ri[x1capi - x1cap_i] + f1reti; Excerpt 34 of TABLO input file: Indexing and other equations Equation E_p1oct Indexing of prices of other cost tickets all,i,IND p1octi = p3tot + f1octi; assumes full indexation E_delx6 possible rule for stocks all,c,COMall,s,SRC 100LEVP0c,sdelx6c,s=V6BASc,sx0comc+fx6c,s; Excerpt 35 of TABLO input file: Decomposition of Fan Set FANCAT parts of Fan decomposition LocalMarket, ImportShare, Export, Total; Variable all,c,COM x0locc real percent change in LOCSALES dom+imp ; changeall,c,COMall,f,FANCAT fandecompc,f Fan decomposition ; Coefficient all,c,COM LOCSALESc Total local sales of dom + imp commodity c ; all,c,COM INITSALESc Initial volume of SALES at final prices ; Formula all,c,COM LOCSALESc = DOMSALESc + V0IMPc; initial all,c,COM INITSALESc = SALESc; Update all,c,COM INITSALESc = p0comc; Equation E_x0loc growth in local market all,c,COM LOCSALEScx0locc = DOMSALEScx0domc + V0IMPcx0impc; Equation E_fandecompA growth in local market effect all,c,COM INITSALEScfandecompc,LocalMarket = DOMSALEScx0locc; The local market effect is the change in output that would have occurred if local sales of the domestic product had followed dom+imp sales x0loc 263 Lampiran 2. Lanjutan Equation E_fandecompB export effect all,c,COM INITSALEScfandecompc,Export = V4BAScx4c; Equation E_fandecompC import leakage effect - via residual all,c,COM fandecompc,Total = fandecompc,LocalMarket + fandecompc,ImportShare + fandecompc,Export; Equation E_fandecompD Fan total = x0com all,c,COM INITSALEScfandecompc,Total = SALEScx0comc; Excerpt 34 of TABLO input file: Fiscal extension Set TYPE expend, recp; expend=govt. payments, recp=govt. receipts Variable all,h,HHall,t,TYPEfgov_hh,t Shift in transfers: govt. -- households ; all,t,TYPE fgov_ft Shift in transfers: govt. -- foreign ; all,h,HHall,t,TYPEgov_hh,t Transfers: govt. -- households ; all,t,TYPE gov_ft Transfers: govt. -- foreign ; all,h,HH w0hhtaxh change in personal income tax ; all,h,HHw0hhinch Aggregate nominal take-home income earned by households ; change delbudget Rupiah change in budget balance G-T ; w0govt_t Aggregate government revenue; w0govt_g Aggregate government expenditure; f1inc_tax Overall income tax shifter ; Coefficient GOVTREV Total government revenue ; GOVTEXP Nominal total current and capital government expenditure ; all,i,EXOGINVV2TOT_Gi Total govt. funding of capital created for i ; all,t,TYPETRANSFER_Ft Government transfers: paymentsreceipts foreign; all,h,HHall,t,TYPETRANSFER_Hh,t Govt transfers to and from hholds; all,h,HHV0HHTAXh Personal income tax on all household factors ; all,h,HHV0HHINCh Income earned by households ; Read V0HHTAX from file MDATA header PINC; TRANSFER_F from file MDATA header TRAN; TRANSFER_H from file MDATA header GOHH; Update all,t,TYPE TRANSFER_Ft = gov_ft; all,h,HHall,t,TYPETRANSFER_Hh,t = gov_hh,t; all,h,HH V0HHTAXh = w0hhtaxh; Formula all,i,EXOGINVV2TOT_Gi = sum{c,COM, V2PUR_Sc,i }0.3; allocation of public investment GOVTREV = V0TAX_CSI + sum{h,HH,V0HHTAXh} + TRANSFER_Frecp +sum{h,HH,TRANSFER_Hh,recp}; GOVTEXP = V5TOT + Sum{i,EXOGINV, V2TOT_Gi} + TRANSFER_Fexpend +sum{h,HH,TRANSFER_Hh,expend}; Equation E_w3lux consumption function All,h,HH w3tot_hhh = f3tot + f3tot_hh + w0hhinch; 264 Lampiran 2. Lanjutan Equation E_w0hhtax Aggregate nominal income tax paid by households all,h,HHw0hhtaxh = w0hhinch + f1inc_tax; Equation E_w0hhtax constrains any exogenous shifts in the income tax rate to being equal across all household factors of production. Note that take-home household income is used in the consumption function. Equation E_gov_f Government transfers to and from foreigners all,t,TYPEgov_ft = p3tot + fgov_ft; Equation E_gov_h Government transfers to and from households all,h,HHall,t,TYPEgov_hh,t = p3tot + fgov_hh,t; Formula all,h,HHV0HHINCh = sum{ i,AGIND,LANDSi,h} + sum{o,OCC,HINCh,o} + MMAh+MMNh + sum{ i,N_AGIND,FIXEDKh,i} + TRANSFER_Hh,expend - TRANSFER_Hh,recp - V0HHTAXh; Equation E_w0hhinc Aggregate nominal take-home income earned by households all,h,HHV0HHINChw0hhinch= sum{i,AGIND,LANDSi,h[p1lndi + x1lndi_hhi,h]} + sum{ o,OCC,HINCh,o[x1lab_i_ho,h + p1lab_io + f1lab_i_xo]} + [MMAh+MMNh]w1cap_vh + sum{i,N_AGIND,FIXEDKh,i}w1cap_fh + TRANSFER_Hh,expendgov_hh,expend - TRANSFER_Hh,recpgov_hh,recp - V0HHTAXhw0hhtaxh; Equation E_w0govt_t Aggregate government revenue GOVTREVw0govt_t = V0TAX_CSIw0tax_csi + sum{h,HH,V0HHTAXhw0hhtaxh} + TRANSFER_Frecpgov_frecp + sum{h,HH,TRANSFER_Hh,recpgov_hh,recp}; Equation E_w0govt_g Aggregate government expenditure GOVTEXPw0govt_g = V5TOTw5tot + Sum{i,EXOGINV, V2TOT_Gi[x2toti + p2toti]} + TRANSFER_Fexpendgov_fexpend + sum{ h,HH,TRANSFER_Hh,expendgov_hh,expend}; Equation E_delbudget Change in budget balance G-T increased deficit 0 100delbudget = GOVTEXPw0govt_g - GOVTREVw0govt_t ; Excerpt 35 of TABLO input file: Data for Checking Identities File new SUMMARY Summary and checking data ; Coefficient coefficients for checking all,i,IND PURE_PROFITSi COSTS-MAKE_C : should be zero ; all,c,COM LOST_GOODSc SALES-MAKE_I : should be zero ; all,h,HH EPSTOTh Average Engel elasticity: should = 1 ; Formula all,i,IND PURE_PROFITSi = V1TOTi - MAKE_Ci; all,c,COM LOST_GOODSc = SALESc - MAKE_Ic; all,h,HH EPSTOTh = sum{c,COM, S3_Sc,hEPSc,h};