Working Table -data Needed For Impact Computation

compensation IO Codes CE (transaction) CE (Tehnical)

IO Codes

181 182 183 184 185 187 188 190 191 198 223 224 225 234 235 236 237

181

182

495,410 0.4145903

8,705,814 0.1915756

183 1,177,903 0.3943342

184 13,554,110 0.1173041

1,194,939 45,443,229 2,987,067 115,546,820 2,481,724 34,230,413 2,093,983 52,837,065 8,858,065 786,437,696 38,442,078 1,588,807 139,480,444 2,941,666 5,233,579 24,236,145 41,507,219 7,520,612,523

indirect taxes less subsidies IO Codes IT-S (transaction)

IT-S (technical)

181

182 (68,514)

(0.0573370)

448,784 0.0098757

imports IO Codes

181 182 183 184 185 187 188 190 191 198

183 44,027 0.0147392

184 1,239,065 0.0107235

exports M (transaction) (104,236) (4,536,915) (173,431) (188,125) (107,531,967) (270,013) (8,599,663) (1,543,659) (11,446,570)

M (technical)

IO Codes

0.0000614 0.0026738 0.0001022 0.0001109 0.0633724 0.0001591 0.0050681 0.0009097 0.0067459

181 182 183 184 185 187 188 190 191 198

223 224 225 234 235 236 237

(7,291,247) (300,947) (39,299,147) (4,344,714) (121,126) (384,554) (505,389)

TII

(1,792,071,079)

CE DEPN IT-S OS

95,245,000

TPI

95,245,000

0.0042970 0.0001774 0.0231604 0.0025605 0.0000714 0.0002266 0.0002978 1.0561313 -0.0561313 -0.0561313

223 224 225 234 235 236 237 TII CE DEPN IT-S OS TPI

185 705,143 0.2841345

185 38,551 0.0155341

E (transaction) 4,467,444 173,016 201,865 21,928,275 190,734 5,035,847 4,539,003 40,231,125

187 1,619,935 0.0473244

187 160,582 0.0046912

E (technical) 0.0024464 0.0000947 0.0001105 0.0120081 0.0001044 0.0027577 0.0024856 0.0220309

188 89,452 0.0427185

188 8,867 0.0042346

190 3,119,704 0.0590439

190 865,536 0.0163812

191 2,171,549 0.2451494

191 297,974 0.0336387

18,370,302 689,363 70,713,463 174,843 45,659 238,982 392,283 1,826,126,309

-

0.0100597 0.0003775 0.0387232 0.0000957 0.0000250 0.0001309 0.0002148 1.0000000 -

198 136,618,814 0.1737185

198 8,427,830 0.0107165

223 7,523,953 0.1957218

223 1,361,379 0.0354138

224 218,991 0.1378333

224 2,278 0.0014336

225 18,753,615 0.1344534

225 4,026,479 0.0288677

234 546,163 0.1856645

234 165,790 0.0563594

235 630,559 0.1204832

235 300,856 0.0574858

236 2,991,317 0.1234238

236 2,698,000 0.1113213

237 8,172,918 0.1969035

237 3,631,645 0.0874943

accomodation

imports

223 224 accomodation

accomodation

exports

223 224

0.0042970 0.0001774

0.0044744

accomodation

0.0100597 0.0003775

0.0104372

food and beverages 225 0.0231604

food and beverages 225 0.0387232

transportation 181 182 183 184 185 187 188 190 transportation

transportation 181 182 183 184 185 187 188 190 transportation

Guided Tour 191

0.0000614 0.0026738 0.0001022 0.0001109 0.0633724 0.0001591 0.0050681

0.0715479

Guided Tour 191

0.0009097

Entertainment/recreation 234 0.0025605 235 0.0000714 236 0.0002266 237 0.0002978 Entertainment/recreation 0.0031564

CE

223 0.1957218

indirect taxes less subsidies

0.0175219

0.0024856

Entertainment/recreation 234 0.0000957 235 0.0000250 236 0.0001309 237 0.0002148 Entertainment/recreation 0.0004664

Miscellaneous tourism services 198 0.0067459

IO Codes

0.0024464 0.0000947 0.0001105 0.0120081 0.0001044 0.0027577

Miscellaneous tourism services 198 0.0220309

224 0.1378333

accomodation

0.3335551

IO Codes

IT-S (technical) IO Codes

IT-S

223 0.0354138

224 0.0014336

accomodation

0.0368474

aggregated input coefficients needed for the impact analysis Items Imports Exports compensationindirect tax-S accomodation 0.004474 0.010437 0.333555 0.036847 food and beverages 0.023160 0.038723 0.134453 0.028868 transportation 0.071548 0.017522 1.551025 0.018843 Guided Tour 0.000910 0.002486 0.245149 0.033639 Entertainment/recreation 0.003156 0.000466 0.626475 0.312661 Miscellaneous tourism services 0.006746 0.022031 0.173719 0.010716

225 0.1344534

food and beverages

181 0.4145903

182 0.1915756

ct tax-S

225 0.0288677

food and beverages

181 (0.0573370)

182 0.0098757

183 0.3943342

184 0.1173041

185 0.2841345

187 0.0473244

188 0.0427185

183 0.0147392

184 0.0107235

185 0.0155341

187 0.0046912

188 0.0042346

190 0.0590439

transportation 1.5510255

191 0.2451494

Guided Tour

190 0.0163812

transportation 0.0188426

191 0.0336387

Guided Tour

234 0.1856645

235 0.1204832

236 0.1234238

237 0.1969035

234 0.0563594

235 0.0574858

236 0.1113213

237 0.0874943

Entertainment/recreation 0.6264751

198 Miscellaneous tourism services 0.1737185

Entertainment/recreation 0.3126608

198 Miscellaneous tourism services 0.0107165

aggregated input coefficients needed for the impact analysis Items Imports Exports compensationindirect tax-S accomodation 0.004474 0.010437 0.333555 0.036847 food and beverages 0.023160 0.038723 0.134453 0.028868 transportation 0.071548 0.017522 1.551025 0.018843 Guided Tour 0.000910 0.002486 0.245149 0.033639 Entertainment/recreation 0.003156 0.000466 0.626475 0.312661 Miscellaneous tourism services 0.006746 0.022031 0.173719 0.010716

ct tax-S