Page 1 Distortions to Agricultural Incentives in Mexico Isidro Soloaga and Gabriel Lara El Colegio de Mexico isoloaga@colmex.mx University of Maryland at College Park gabo_81@yahoo.com Spreadsheet for Agricultural Distortions Working Paper 17, December 2007 available at www.worldbank.org/agdistortions and, without its Appendix, as Ch 8 in Distortions to Agricultural Incentives in Latn America edited by K. Anderson and A. Valdes, Washington DC: World Bank, 2008. This is a product of a research project on Distortions to Agricultural Incentives, under the leadership of Kym Anderson of the World Bank’s Development Research Group. The authors are grateful for helpful comments from workshop participants and for funding from World Bank Trust Funds provided by the governments of Ireland, Japan, the Netherlands (BNPP) and the United Kingdom (DfID). This Working Paper series is designed to promptly disseminate the findings of work in progress for comment before they are finalized. The views expressed are the authors’ alone and not necessarily those of the World Bank and its Executive Directors, nor the countries they represent, nor of the institutions providing funds for this research project. Page 2 This is a product of a research project on Distortions to Agricultural Incentives, under the leadership of Kym Anderson of participants and for funding from World Bank Trust Funds provided by the governments of Ireland, Japan, the Netherlands This Working Paper series is designed to promptly disseminate the findings of work in progress for comment before they are finalized. The views expressed are the authors’ alone and not necessarily those of the World Bank and its Executive Page 3 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha SIACOM n.a. 4 Production (or number of livestock sold) MT SIACOM n.a. 5 Imports MT FAOSTAT n.a. 6 Exports MT FAOSTAT n.a. 7 Change in stocks MT SIACOM n.a. 8 Own input use (feed) MT SIACOM n.a. 9 Other input use (seed) MT SIACOM n.a. 10 Input into food processing MT SIACOM n.a. 11 Input into industrial use MT SIACOM n.a. 12 Domestic final consumption of primary product MT SIACOM n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion Refined Sugar/Sugar Cane n.a. 16 Imports MT FAOSTAT n.a. 17 Exports MT FAOSTAT n.a. 18 Change in stocks MT assumed n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT SIACOM-OECD n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion n.a. n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion OECD n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion n.a. n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion assumed n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 assumed n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT n.a. n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT n.a. n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES d in only for tradable goods) Page 4 43 Processed products: 44 cif import price (P mp ) US$/MT OECD and own estimates n.a. 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT n.a. n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion n.a. n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion n.a. n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion WITS n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 5 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 PART 4: INTERMEDIATE INPUT MARKET S AND MARGINS Page 6 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES SSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 7 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. NOMINAL RATE OF ASSISTANCE CONSUMER TAX EQUIVALENT Page 8 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 0 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179)]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179)]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179)]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 CONSUMER TAX EQUIVALENT (Intermediate inputs) D IRECT RATE OF ASSISTANCE N TBs Page 9 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(E2="M",E291,IF(E2="X",E292,E293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) % OF DRA PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 10 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.",129,IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 11 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha n.a. n.a. 4 Production (or number of livestock sold) MT SIACOM n.a. 5 Imports MT SIACOM n.a. 6 Exports MT SIACOM n.a. 7 Change in stocks MT SIACOM n.a. 8 Own input use (feed) MT SIACOM n.a. 9 Other input use (seed) MT SIACOM n.a. 10 Input into food processing MT SIACOM n.a. 11 Input into industrial use MT SIACOM n.a. 12 Domestic final consumption of primary product MT SIACOM n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion SIACOM n.a. 16 Imports MT FAOSTAT n.a. 17 Exports MT FAOSTAT n.a. 18 Change in stocks MT FAOSTAT n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT SIACOM n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion OECD n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion n.a. n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion assumed n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f) 0 f 1 assumed n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT n.a. n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT n.a. n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: 44 cif import price (P mp ) US$/MT OECD n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES o be filled in only for tradable goods) Page 12 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT n.a. n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion n.a. n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion OECD-intraNafta n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion OECD-intraNafta n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 13 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 PART 4: INTERMEDIATE INPUT MARKET DOMESTIC PRICES AND MARGINS Page 14 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES OMINAL RATE OF ASSISTANCE Page 15 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 N CONSUMER TAX EQUIVALENT termediate inputs) Page 16 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 - 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179)]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179)]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179)]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 17 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 % OF NRA % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) Page 18 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.",129,IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 19 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha n.a. n.a. 4 Production (or number of livestock sold) MT FAOSTAT n.a. 5 Imports MT FAOSTAT n.a. 6 Exports MT FAOSTAT n.a. 7 Change in stocks MT FAOSTAT n.a. 8 Own input use (feed) MT FAOSTAT-includes waste n.a. 9 Other input use (seed) MT FAOSTAT n.a. 10 Input into food processing MT FAOSTAT n.a. 11 Input into industrial use MT FAOSTAT n.a. 12 Domestic final consumption of primary product MT FAOSTAT n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion own estimates Milk/powderMilk n.a. 16 Imports MT FAOSTAT n.a. 17 Exports MT FAOSTAT n.a. 18 Change in stocks MT n.a. n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT n.a. n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion OECD n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion n.a. n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT OECD n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT OECD n.a. 40 International trading cost for imports (T m ) proportion OECD n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: 44 cif import price (P mp ) US$/MT FAOSTAT n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES o be filled in only for tradable goods) Page 20 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT FAOSTAT n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion OECD n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion OECD n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion OECD-NAFTA (US intra quota) n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion OECD-NAFTA (US intra quota) n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 21 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 PART 4: INTERMEDIATE INPUT MARKET DOMESTIC PRICES AND MARGINS Page 22 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES OMINAL RATE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 23 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion own based on OECD 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion own based on OECD 0 termediate inputs) N CONSUMER TAX EQUIVALENT Page 24 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion own based on OECD 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion own based on OECD 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion own based on OECD 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 - 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 25 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 26 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 27 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha n.a. n.a. 4 Production (live weigth) MT FAOSTAT n.a. 5 Imports (live weight) MT FAOSTAT n.a. 6 Exports (live weight) MT FAOSTAT n.a. 7 Change in stocks MT assumed n.a. 8 Own input use (feed) MT assumed n.a. 9 Other input use (seed) MT assumed n.a. 10 Input into food processing MT FAOSTAT n.a. 11 Input into industrial use MT assumed n.a. 12 Domestic final consumption of primary product MT assumed n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion own estimate n.a. 16 Imports MT FAOSTAT n.a. 17 Exports MT FAOSTAT n.a. 18 Change in stocks MT assumed n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT SIACOM n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion OECD n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion n.a. n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT n.a. n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT OECD n.a. 40 International trading cost for imports (T m ) proportion OECD n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: 44 cif import price (P mp ) US$/MT n.a. n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES o be filled in only for tradable goods) Page 28 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT OECD-USA n.a. 47 International trading cost for imports (T mp ) proportion OECD n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion n.a. n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion OECD-NAFTA n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion OECD-NAFTA n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 29 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 PART 4: INTERMEDIATE INPUT MARKET DOMESTIC PRICES AND MARGINS Page 30 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES OMINAL RATE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 31 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 termediate inputs) N CONSUMER TAX EQUIVALENT Page 32 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 - 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 33 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 34 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 35 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha n.a. n.a. 4 Production (live tons) MT SIACOM n.a. 5 Imports (live tons) MT SIACOM-COMTRADE n.a. 6 Exports (live tons) MT SIACOM-COMTRADE n.a. 7 Change in stocks MT n.a. n.a. 8 Own input use (feed) MT n.a. n.a. 9 Other input use (seed) MT n.a. n.a. 10 Input into food processing MT SIACOM n.a. 11 Input into industrial use MT n.a. n.a. 12 Domestic final consumption of primary product MT n.a. n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion SIACOM n.a. 16 Imports MT SIACOM n.a. 17 Exports MT SIACOM n.a. 18 Change in stocks MT n.a. n.a. 19 20 Wholesale price for primary good (P w ) LC/MT OECD n.a. 21 Wholesale price for processed goods (P wp ) LC/MT OECD n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion OECD n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion n.a. n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT n.a. n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT COMTRADE n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: 44 cif import price (P mp ) US$/MT n.a. n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES o be filled in only for tradable goods) Page 36 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT FAOSTAT n.a. 47 International trading cost for imports (T mp ) proportion Own estimates based on SAGARPA n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion n.a. n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion OECD-WITS n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion OECD-WITS-US-NAFTA n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 37 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 PART 4: INTERMEDIATE INPUT MARKET DOMESTIC PRICES AND MARGINS Page 38 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES OMINAL RATE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 39 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 termediate inputs) N CONSUMER TAX EQUIVALENT Page 40 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 - 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 41 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 42 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 43 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha n.a. n.a. 4 Production (or number of livestock sold) MT SIACOM n.a. 5 Imports MT SIACOM n.a. 6 Exports MT SIACOM n.a. 7 Change in stocks MT n.a. n.a. 8 Own input use (feed) MT n.a. n.a. 9 Other input use (seed) MT SIACOM n.a. 10 Input into food processing MT n.a. n.a. 11 Input into industrial use MT n.a. n.a. 12 Domestic final consumption of primary product MT SIACOM n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion n.a. n.a. 16 Imports MT n.a. n.a. 17 Exports MT n.a. n.a. 18 Change in stocks MT n.a. n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT n.a. n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion n.a. n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion n.a. n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT Border price equivalent. Author's estimates n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT n.a. n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: 44 cif import price (P mp ) US$/MT n.a. n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES o be filled in only for tradable goods) Page 44 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT n.a. n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion OECD n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion NAFTA intra quota n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion n.a. n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 45 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 PART 4: INTERMEDIATE INPUT MARKET DOMESTIC PRICES AND MARGINS Page 46 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES OMINAL RATE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 47 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 termediate inputs) N CONSUMER TAX EQUIVALENT Page 48 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 - 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 49 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 50 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 51 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha n.a. n.a. 4 Production (or number of livestock sold) MT FAOSTAT n.a. 5 Imports MT FAOSTAT n.a. 6 Exports MT FAOSTAT n.a. 7 Change in stocks MT n.a. n.a. 8 Own input use (feed) MT n.a. n.a. 9 Other input use (seed) MT n.a. n.a. 10 Input into food processing MT n.a. n.a. 11 Input into industrial use MT FAOSTAT n.a. 12 Domestic final consumption of primary product MT n.a., including food processing n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion n.a. n.a. 16 Imports MT n.a. n.a. 17 Exports MT n.a. n.a. 18 Change in stocks MT n.a. n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT n.a. n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion OECD n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion OECD n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT n.a. n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT n.a. n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES be filled in only for tradable goods) Page 52 44 cif import price (P mp ) US$/MT n.a. n.a. 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT n.a. n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion n.a. n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion n.a. n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion n.a. n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 53 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. PART 4: INTERMEDIATE INPUT MARKET TIONAL DOMESTIC PRICES AND MARGINS Page 54 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES NOMINAL RATE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND Section 2 (Endogenous data) PRIMARY PRODUCT Page 55 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 224 T (Intermediate inputs) CONSUMER TAX EQUIVALENT Page 56 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 - 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 57 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) part % OF NRA Page 58 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) OTHER Page 59 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha n.a. n.a. 4 Production (or number of livestock sold) MT SIACOM n.a. 5 Imports MT FAOSTAT n.a. 6 Exports MT FAOSTAT n.a. 7 Change in stocks MT n.a. n.a. 8 Own input use (feed) MT n.a. n.a. 9 Other input use (seed) MT n.a. n.a. 10 Input into food processing MT n.a. n.a. 11 Input into industrial use MT n.a. n.a. 12 Domestic final consumption of primary product MT FAOSTAT n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion n.a. n.a. 16 Imports MT n.a. n.a. 17 Exports MT n.a. n.a. 18 Change in stocks MT n.a. n.a. 19 20 Wholesale price for primary good (P w ) LC/MT OECD n.a. 21 Wholesale price for processed goods (P wp ) LC/MT n.a. n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion OECD n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion OECD n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT n.a. n.a. 38 fob export price (P x ) US$/MT Border price equivalent. Author's estimates n.a. 39 International reference price (P) US$/MT n.a. n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: 44 cif import price (P mp ) US$/MT n.a. n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES o be filled in only for tradable goods) Page 60 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT n.a. n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion n.a. n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion n.a. n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion n.a. n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 61 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 PART 4: INTERMEDIATE INPUT MARKET DOMESTIC PRICES AND MARGINS Page 62 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES OMINAL RATE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 63 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 termediate inputs) N CONSUMER TAX EQUIVALENT Page 64 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 - 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 65 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 66 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 67 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha FAOSTAT n.a. 4 Production (or number of livestock sold) MT FAOSTAT n.a. 5 Imports MT FAOSTAT n.a. 6 Exports MT FAOSTAT n.a. 7 Change in stocks MT FAOSTAT n.a. 8 Own input use (feed) MT FAOSTAT n.a. 9 Other input use (seed) MT FAOSTAT n.a. 10 Input into food processing MT FAOSTAT n.a. 11 Input into industrial use MT FAOSTAT n.a. 12 Domestic final consumption of primary product MT FAOSTAT n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion SAGARPA n.a. 16 Imports MT included in primary n.a. 17 Exports MT included in primary n.a. 18 Change in stocks MT included in primary n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT n.a. n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion OECD n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion OECD n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT Border price equivalent. Author's estimates n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT n.a. n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: 44 cif import price (P mp ) US$/MT FAOSTAT n.a. 45 fob export price (P xp ) US$/MT n.a. n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES (to be filled in only for tradable goods) Page 68 46 International reference price (P p ) US$/MT n.a. n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion OECD n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion OECD n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion WITS n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion n.a. n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 69 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 136 Processed goods: PART 4: INTERMEDIATE INPUT MARKET NAL DOMESTIC PRICES AND MARGINS Page 70 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES NOMINAL RATE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 71 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 224 T (Intermediate inputs) CONSUMER TAX EQUIVALENT Page 72 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 - 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 73 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 74 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) OTHER Page 75 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha SIACOM n.a. 4 Production (or number of livestock sold) MT SIACOM n.a. 5 Imports MT FAOSTAT n.a. 6 Exports MT FAOSTAT n.a. 7 Change in stocks MT FAOSTAT n.a. 8 Own input use (feed) MT FAOSTAT n.a. 9 Other input use (seed) MT FAOSTAT n.a. 10 Input into food processing MT FAOSTAT n.a. 11 Input into industrial use MT FAOSTAT n.a. 12 Domestic final consumption of primary product MT FAOSTAT n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion n.a. n.a. 16 Imports MT n.a. n.a. 17 Exports MT n.a. n.a. 18 Change in stocks MT n.a. n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT n.a. n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion OECD n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion OECD n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT Border price equivalent. Author's estimates n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT n.a. n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES ed in only for tradable goods) Page 76 42 43 Processed products: 44 cif import price (P mp ) US$/MT n.a. n.a. 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT n.a. n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion n.a. n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion OECD-Intra Nafta n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion n.a. n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 77 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: PART 4: INTERMEDIATE INPUT MARKET RICES AND MARGINS Page 78 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES TE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 79 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. nputs) NOMINAL RATE OF ASSISTANCE CONSUMER TAX EQUIVALENT Page 80 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 - 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 81 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. % OF DRA TORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 82 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 83 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha SIACON n.a. 4 Production (or number of livestock sold) MT SIACON n.a. 5 Imports MT FAOSTAT n.a. 6 Exports MT FAOSTAT n.a. 7 Change in stocks MT FAOSTAT n.a. 8 Own input use (feed) MT FAOSTAT n.a. 9 Other input use (seed) MT FAOSTAT n.a. 10 Input into food processing MT FAOSTAT n.a. 11 Input into industrial use MT FAOSTAT n.a. 12 Domestic final consumption of primary product MT n.a. n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion n.a. n.a. 16 Imports MT n.a. n.a. 17 Exports MT n.a. n.a. 18 Change in stocks MT n.a. n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT n.a. n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion OECD n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion OECD n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion OECD n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT Border price equivalent. Author's estimates n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT n.a. n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: 44 cif import price (P mp ) US$/MT n.a. n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES o be filled in only for tradable goods) Page 84 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT n.a. n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion n.a. n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion OECD-intra NAFTA n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion n.a. n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 85 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 PART 4: INTERMEDIATE INPUT MARKET DOMESTIC PRICES AND MARGINS Page 86 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES OMINAL RATE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 87 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 termediate inputs) N CONSUMER TAX EQUIVALENT Page 88 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 0 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 89 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 90 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 91 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha SIACOM n.a. 4 Production (or number of livestock sold) MT SIACOM n.a. 5 Imports MT FAOSTAT n.a. 6 Exports MT FAOSTAT n.a. 7 Change in stocks MT FAOSTAT n.a. 8 Own input use (feed) MT FAOSTAT n.a. 9 Other input use (seed) MT FAOSTAT n.a. 10 Input into food processing MT FAOSTAT n.a. 11 Input into industrial use MT FAOSTAT n.a. 12 Domestic final consumption of primary product MT FAOSTAT n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion OECD n.a. 16 Imports MT n.a. n.a. 17 Exports MT n.a. n.a. 18 Change in stocks MT n.a. n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT n.a. n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion n.a. n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion 0 n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion 0 n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT Border price equivalent. Author's estimates n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT n.a. n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: 44 cif import price (P mp ) US$/MT n.a. n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES o be filled in only for tradable goods) Page 92 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT n.a. n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion n.a. n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion SAGARPA n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion SAGARPA n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 93 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 PART 4: INTERMEDIATE INPUT MARKET DOMESTIC PRICES AND MARGINS Page 94 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES OMINAL RATE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 95 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 termediate inputs) N CONSUMER TAX EQUIVALENT Page 96 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 0 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 97 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 98 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 99 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) n.a. n.a. 3 Crop area Ha SIACOM n.a. 4 Production (or number of livestock sold) MT SIACOM n.a. 5 Imports MT FAOSTAT n.a. 6 Exports MT FAOSTAT n.a. 7 Change in stocks MT FAOSTAT n.a. 8 Own input use (feed) MT FAOSTAT n.a. 9 Other input use (seed) MT FAOSTAT n.a. 10 Input into food processing MT FAOSTAT n.a. 11 Input into industrial use MT FAOSTAT n.a. 12 Domestic final consumption of primary product MT FAOSTAT n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion n.a. n.a. 16 Imports MT n.a. n.a. 17 Exports MT n.a. n.a. 18 Change in stocks MT n.a. n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT n.a. n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion n.a. n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion OECD n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT Border price equivalent. Author's estimates n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT n.a. n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: 44 cif import price (P mp ) US$/MT n.a. n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES to be filled in only for tradable goods) Page 100 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT n.a. n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion OECD n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion OECD-intra NAFTA n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion n.a. n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 101 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 PART 4: INTERMEDIATE INPUT MARKET DOMESTIC PRICES AND MARGINS Page 102 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES OMINAL RATE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 103 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 termediate inputs) N CONSUMER TAX EQUIVALENT Page 104 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 0 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 105 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 106 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 107 1 Unit Source / Formulae 1955 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 3 Crop area Ha SIACOM n.a. 4 Production (or number of livestock sold) MT SIACOM n.a. 5 Imports MT FAOSTAT n.a. 6 Exports MT FAOSTAT n.a. 7 Change in stocks MT FAOSTAT n.a. 8 Own input use (feed) MT FAOSTAT n.a. 9 Other input use (seed) MT FAOSTAT n.a. 10 Input into food processing MT FAOSTAT n.a. 11 Input into industrial use MT FAOSTAT n.a. 12 Domestic final consumption of primary product MT n.a. n.a. 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right n.a. 15 Conversion factor (fraction of weight of primary good) proportion n.a. n.a. 16 Imports MT n.a. n.a. 17 Exports MT n.a. n.a. 18 Change in stocks MT n.a. n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACOM n.a. 21 Wholesale price for processed goods (P wp ) LC/MT n.a. n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed n.a. 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion n.a. n.a. 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion OECD n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f ) 0 f 1 n.a. n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 n.a. n.a. 35 36 Primary product: 37 cif import price (P m ) US$/MT Border price equivalent. Author's estimates n.a. 38 fob export price (P x ) US$/MT n.a. n.a. 39 International reference price (P) US$/MT n.a. n.a. 40 International trading cost for imports (T m ) proportion n.a. n.a. 41 International trading cost for exports (T x ) proportion n.a. n.a. 42 43 Processed products: 44 cif import price (P mp ) US$/MT n.a. n.a. INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data PART 1: QUANTITIES P ART 2: DOMESTIC VARIABLES o be filled in only for tradable goods) Page 108 45 fob export price (P xp ) US$/MT n.a. n.a. 46 International reference price (P p ) US$/MT n.a. n.a. 47 International trading cost for imports (T mp ) proportion n.a. n.a. 48 International trading cost for exports (T xp ) proportion n.a. n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion OECD n.a. 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion OECD n.a. 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion n.a. n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico n.a. 64 Proportion of foreign currency sold on the parallel market proportion n.a. n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 n.a. 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) n.a. 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) n.a. 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) n.a. 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 81 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. PART 3: INTERNATIONAL VARIABLES (to be filled in only for tradable goods) Page 109 90 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. n.a. 120 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non-tradable) 0 n 1 n.a. n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw n.a. 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 n.a. 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. n.a. 135 PART 4: INTERMEDIATE INPUT MARKET DOMESTIC PRICES AND MARGINS Page 110 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 n.a. 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 n.a. 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 n.a. 144 145 % of production exported in primary farm % 100*6/4 n.a. 146 % of primary production that is processed % 100*10/4 n.a. 147 % of primary production for industrial use % 100*11/4 n.a. 148 % of domestic utilization imported % 100*5/142 n.a. 149 150 processed output MT 10*15 n.a. 151 domestic final consumption of processed product MT 150+16-17-18 n.a. 152 153 % processed output exported % 100*17/150 n.a. 154 % of domestic processed consumption imported in processed form % 100*16/151 n.a. 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) n.a. 156 157 Undistorted international price - primary products (P i ) 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) n.a. 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) n.a. 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) n.a. 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) n.a. 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 n.a. 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 n.a. 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) n.a. 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 n.a. 175 If primary is exportable proportion 20/159-1 n.a. 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) n.a. 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) n.a. 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) n.a. PROCESSED PRODUCTS UNDISTORTED INTERNATIONAL PRICES OMINAL RATE OF ASSISTANCE PART 5: OPTIONAL DOMESTIC PRICES AND MARGINS Section 2 (Endogenous data) PRIMARY PRODUCT Page 111 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 n.a. 183 Exportable proportion (1+25)*21/163-1 n.a. 184 Non tradable proportion 34*((1+25)*(1-27)-1) n.a. 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) n.a. 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 n.a. 189 If primary is exportable proportion 175 n.a. 190 If primary is non tradable and processed is importable proportion 176 n.a. 191 If primary is non tradable and processed is exportable proportion 177 n.a. 192 If primary is non tradable and processed is non tradable proportion 178 n.a. 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 n.a. 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 n.a. 197 If primary is exportable proportion (1+26)*20/159-1 n.a. 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 n.a. 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 n.a. 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 n.a. 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) n.a. 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. n.a. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 n.a. 205 Exportable proportion (1+27)*21/163-1 n.a. 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) n.a. 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) n.a. 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) n.a. 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) n.a. 212 Importable proportion (1+81)*75/210-1 n.a. 213 Exportable proportion (1+81)*75/211-1 n.a. 214 Non tradable proportion 83*((1-82)*(1+81)-1) n.a. 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 0 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) n.a. 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) n.a. 220 Importable proportion (1+93)*87/218-1 n.a. 221 Exportable proportion (1+93)*87/219-1 n.a. 222 Non tradable proportion 95*((1-94)*(1+93)-1) n.a. 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 0 termediate inputs) N CONSUMER TAX EQUIVALENT Page 112 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 0 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 0 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) n.a. 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) n.a. 234 Importable proportion (1+118)*112/232-1 n.a. 235 Exportable proportion (1+118)*112/233-1 n.a. 236 Non tradable proportion 120*((1-119)*(1+118)-1) n.a. 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 0 238 239 CTE f : MEMO ITEM: water 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 0 241 242 TOTAL CTE f proportion 215+223+226+229+237 0 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 n.a. 246 If primary is exportable proportion 167-242 n.a. 247 If primary is non tradable and processed is importable proportion 168-242 n.a. 248 If primary is non tradable and processed is exportable proportion 169-242 n.a. 249 If primary is non tradable and processed is non tradable proportion 170-242 n.a. 250 If primary is non tradable and no processed good exists proportion 171-242 n.a. 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 n.a. 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 n.a. 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 n.a. 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) n.a. 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) n.a. 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 n.a. 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) n.a. 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 n.a. 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) n.a. 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 n.a. CONSUMER TAX EQUIVALENT (Intermediate inputs) DIRECT RATE OF ASSISTANCE N TBs Page 113 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 n.a. 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 n.a. 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 n.a. 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 n.a. 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 n.a. 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 n.a. 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 n.a. 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 n.a. 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 n.a. 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 n.a. 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 n.a. 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 n.a. 292 Exportable LC 4*159 n.a. 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) n.a. 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) n.a. 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 n.a. 298 Exportable LC 150*163 n.a. 299 Non tradable LC 150*21/(1+184) n.a. 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) n.a. 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 n.a. 304 Exportable LC 12*159 n.a. 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) n.a. 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) n.a. 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 n.a. 310 Exportable LC 151*163 n.a. 311 Non tradable LC 151*21/(1+184) n.a. 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) n.a. 313 % OF DRA UNDISTORTED PRODUCTION AND CONSUMPTION VALUES (to be used as average weights) % OF NRA Page 114 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) n.a. 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) n.a. 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 n.a. 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) n.a. 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) n.a. 321 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) n.a. 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 n.a. 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) n.a 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) n.a. 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) n.a. 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 n.a. 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 n.a. 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 0 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 0 DOMESTIC PRICES AND MARGINS (from section1, part 5) O THER Page 115 1 Unit Source / Formulae 2 Primary product quantities (X, M or H good?) Please fill in X, M or H in the cells on the right 3 Crop area Ha SIACON 4 Production (or number of livestock sold) MT 1961-79:FAOSTAT; 1980+ SIACON 5 Imports MT FAOSTAT; 04 OECD 6 Exports MT FAOSTAT; 04 OECD 7 Change in stocks MT FAOSTAT 8 Own input use (feed) MT FAOSTAT 9 Other input use (seed) MT FAOSTAT 10 Input into food processing MT FAOSTAT 11 Input into industrial use MT FAOSTAT 12 Domestic final consumption of primary product MT FAOSTAT 13 14 Processed products quantities (X, M or H good?) Please fill in X, M or H in the cells on the right 15 Conversion factor (fraction of weight of primary good) proportion FIRA (1998) 16 Imports MT n.a. 17 Exports MT n.a. 18 Change in stocks MT n.a. 19 20 Wholesale price for primary good (P w ) LC/MT SIACON 21 Wholesale price for processed goods (P wp ) LC/MT n.a. 22 Transmission factor from NRA to NRA f (0 f 1/(I-O coefficient)) proportion assumed 23 24 Subsidy to primary good production (s f < 0 if a tax) proportion Direct payments/QP (OECD) 25 Subsidy to processed good production (s p < 0 if a tax) proportion n.a. 26 Consumer tax on primary products (c c < 0 if a subsidy) proportion n.a. 27 Consumer tax on processed products (c cp < 0 if a subsidy) proportion n.a. 28 29 To be filled in only if primary good is non-tradable 30 Transmission factor from NRA p to NRA (0 1/(I-O coefficient)) proportion n.a. 31 Proportion of distortions in primary sector accruing to farmers ( f )0 f 1 n.a. 32 33 To be filled in only if processed goods are non-tradable 34 Proportion of distortions in processed goods accruing to processors ( p ) 0 p 1 assumed 35 36 Primary product: 37 cif import price (P m ) US$/MT Border price equivalent. Author's estimates 38 fob export price (P x ) US$/MT n.a. 39 International reference price (P) US$/MT n.a. 40 International trading cost for imports (T m ) proportion n.a. 41 International trading cost for exports (T x ) proportion n.a. 42 43 Processed products: INDIVIDUAL PRIMARY AND PROCESSED AGRICULTURAL PRODUCTS - SECTION 1: Exogenous data P A R T 1 : Q U A N T I T I E S P A R T 2 : D O M E S T I C V A R I A B L E S n l y f o r t r a d a b l e g o o d s ) Page 116 44 cif import price (P mp ) US$/MT n.a. 45 fob export price (P xp ) US$/MT n.a. 46 International reference price (P p ) US$/MT n.a. 47 International trading cost for imports (T mp ) proportion n.a. 48 International trading cost for exports (T xp ) proportion n.a. 49 50 Quality adjustment: 51 Primary good - Quality adjustment for imports (q m ) proportion CONASUPO 52 Primary good - Quality adjustment for exports (q x ) proportion n.a. 53 Processed goods - Quality adjustment for imports (q mp ) proportion n.a. 54 Processed goods - Quality adjustment for exports (q xp ) proportion n.a. 55 56 Trade subsidies and taxes 57 Primary good - Import tariff (t m <0 if a subsidy) proportion OECD 58 Primary good - Export subsidy (s x <0 if a tax) proportion n.a. 59 Processed goods - Import tariff (t mp <0 if a subsidy) proportion n.a. 60 Processed goods - Export subsidy (s xp <0 if a tax) proportion n.a. 61 62 Exchange rate 63 Official exchange rate LC/US$ Banco de Mexico 64 Proportion of foreign currency sold on the parallel market proportion n.a. 65 Parallel market rate (leave "n.a." if no parallel market exists) LC/US$ n.a. 66 Discounted parallel market rate (copy from row 65 if no discount is needed) LC/US$ 65 67 Primary good - Relevant exchange rate for imports (E m ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) 68 Primary good - Relevant exchange rate for exports (E x ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) 69 Processed goods - Relevant exchange rate for imports (E mp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,66)) 70 Processed goods - Relevant exchange rate for exports (E xp ) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(1-64)*63+64*66)) 71 Equilibrium exchange rate which would prevail in an undistorted market (E) LC/US$ IF(63="n.a.","n.a.",IF(66="n.a.",63,(66+(1-64)*63+64*66)/2)) 72 73 Fertilizers 74 Share in value of production of this primary good (at undistorted prices) proportion n.a. 75 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. 76 cif import price (P mn ) (only if importable) US$/MT n.a. 77 fob export price (P xn ) (only if exportable) US$/MT n.a. 78 International reference price (P n ) (only if tradable) US$/MT n.a. 79 International trading cost for imports (T mn ) (only if importable) proportion n.a. 80 International trading cost for exports (T xn ) (only if exportable) proportion n.a. P A R T 3 : I N T E R N A T I O N A L V A R I A B L E S ( t o b e f i l l e d i n o n Page 117 81 Consumption tax (c f <0 if a subsidy) proportion n.a. 82 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. 83 Proportion of distortions passed to farmers (1- n ) (only if non- tradable) 0 n 1 n.a. 84 85 Pesticides 86 Share in value of production of this primary good (at undistorted prices) proportion n.a. 87 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. 88 cif import price (P mn ) (only if importable) US$/MT n.a. 89 fob export price (P xn ) (only if exportable) US$/MT n.a. 90 International reference price (P n ) (only if tradable) US$/MT n.a. 91 International trading cost for imports (T mn ) (only if importable) proportion n.a. 92 International trading cost for exports (T xn ) (only if exportable) proportion n.a. 93 Consumption tax (c f <0 if a subsidy) proportion n.a. 94 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. 95 Proportion of distortions passed to farmers (1- n ) (only if non- tradable) 0 n 1 n.a. 96 97 Credit (non-tradable) 98 Share in value of production of this primary good (at undistorted prices) proportion n.a. 99 Consumption tax (c f <0 if a subsidy) proportion n.a. 100 Production subsidy (s n <0 if a tax) proportion n.a. 101 Proportion of distortions passed to farmers (1- n ) (only if non- tradable) 0 n 1 n.a. 102 103 Fuel/electricity (non-tradable) 105 Share in value of production of this primary good (at undistorted prices) proportion n.a. 106 Consumption tax (c f <0 if a subsidy) proportion n.a. 107 Production subsidy (s n <0 if a tax) proportion n.a. 108 Proportion of distortions passed to farmers (1- n ) (only if non- tradable) 0 n 1 n.a. 109 110 Other 111 Share in value of production of this primary good (at undistorted prices) proportion n.a. 112 Wholesale domestic price (P wn ) (only if tradable) LC/MT n.a. 113 cif import price (P mn ) (only if importable) US$/MT n.a. 114 fob export price (P xn ) (only if exportable) US$/MT n.a. 115 International reference price (P n ) (only if tradable) US$/MT n.a. 116 International trading cost for imports (T mn ) (only if importable) proportion n.a. 117 International trading cost for exports (T xn ) (only if exportable) proportion n.a. 118 Consumption tax (c f <0 if a subsidy) proportion n.a. 119 Production subsidy (s n <0 if a tax) (only if non-tradable) proportion n.a. P A R T 4 : I N T E R M E D I A T E I N P U T M A R K E T Page 118 120 Proportion of distortions passed to farmers (1- n ) (only if non- tradable) 0 n 1 n.a. 121 122 MEMO ITEM: water (non-tradable) 123 Share in value of production of this primary good (at undistorted prices) proportion n.a. 124 Consumption tax (c f <0 if a subsidy) proportion n.a. 125 Production subsidy (s n <0 if a tax) proportion n.a. 126 Proportion of distortions passed to farmers (1- n ) (only if non- tradable) 0 n 1 n.a. 127 128 Farm-gate selling price (P f ) LC/MT Same as Pw 129 Markup on farm-gate price (transportation, storage, etc.) proportion n.a. 130 Wholesale price for primary good (P w ) (from line 20) LC/MT 20 131 132 Primary good: 133 Retail markup on primary wholesale prices (net of consumption tax) proportion n.a. 134 Retail price for primary good (P r ) (including consumption tax) LC/MT n.a. 135 136 Processed goods: 137 Markup on primary wholesale price (processing costs, etc.) proportion n.a. 138 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 21 139 Retail markup on processed wholesale prices (net of consumption tax) proportion n.a. 140 Retail price for processed goods(P rp ) (including consumption tax) LC/MT n.a. 141 142 Domestic utilization (line 142 has to equal line 143): MT 4+5-6-7 143 Domestic utilization (line 142 has to equal line 143): MT 8+9+10+11+12 144 145 % of production exported in primary farm % 100*6/4 146 % of primary production that is processed % 100*10/4 147 % of primary production for industrial use % 100*11/4 148 % of domestic utilization imported % 100*5/142 149 150 processed output MT 10*15 151 domestic final consumption of processed product MT 150+16-17-18 152 153 % processed output exported % 100*17/150 154 % of domestic processed consumption imported in processed form % 100*16/151 155 % self-sufficiency overall % 100*15*4/(15*142+16-17-18) 156 157 Undistorted international price - primary products (P i ) P R O C E S S E D P R O D U C T S C E S P A R T 5 : O P T I O N A L D O M E S T I C P R I C E S A N D M A R G I N S Section 2 (Endogenous data) P R I M A R Y P R O D U C T Page 119 158 Importable LC/MT IF(37<>"n.a.",37*71/(1-51), 39*(1+40)*71/(1-51)) 159 Exportable LC/MT IF(38<>"n.a.",38*71*(1-52),39/(1+41)*71*(1-52)) 160 161 Undistorted international price - processed products (P ip ) 162 Importable LC/MT IF(44<>"n.a.",44*71/(1-53),46*(1+47)*71/(1-53)) 163 Exportable LC/MT IF(45<>"n.a.",45*71*(1-54),46/(1+48)*71*(1-54)) 164 165 NRA f : Farm-gate price 166 If primary is importable proportion (1+24)*(1+22*(20/158-1))-1 167 If primary is exportable proportion (1+24)*(1+22*(20/159-1))-1 168 If primary is non tradable and processed is importable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/162-1))-1 169 If primary is non tradable and processed is exportable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*((1+25)*21/163-1))-1 170 If primary is non tradable and processed is non tradable proportion (1+31*((1+24)*(1-26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 171 If primary is non tradable and no processed good exists proportion 31*((1+24)*(1-26)-1) 172 Selecting NRA f between lines 166 and 171 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. 173 NRA: Primary good 174 If primary is importable proportion 20/158-1 175 If primary is exportable proportion 20/159-1 176 If primary is non tradable and processed is importable proportion 30*((1+25)*21/162-1) 177 If primary is non tradable and processed is exportable proportion 30*((1+25)*21/163-1) 178 If primary is non tradable and processed is non tradable proportion 30*34*((1+25)*(1-27)-1) 179 Selecting NRA between lines 174 and 178 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. 180 181 NRA p : Processed goods 182 Importable proportion (1+25)*21/162-1 183 Exportable proportion (1+25)*21/163-1 184 Non tradable proportion 34*((1+25)*(1-27)-1) 185 Selecting NRA p between lines 182 and 184 according to trading status proportion IF(14="M",182, IF(14="X",183,184)) 186 187 CTE p : Processing sector 188 If primary is importable proportion 174 189 If primary is exportable proportion 175 190 If primary is non tradable and processed is importable proportion 176 191 If primary is non tradable and processed is exportable proportion 177 192 If primary is non tradable and processed is non tradable proportion 178 193 Selecting CTE p between lines 188 and 192 according to trading status proportion 179 194 195 CTE c : Consumers, primary good 196 If primary is importable proportion (1+26)*20/158-1 197 If primary is exportable proportion (1+26)*20/159-1 198 If primary is non tradable and processed is importable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/162-1))-1 U N D I S T O R T E D I N T E R N A T I O N A L P R I C N O M I N A L R A T E O F A S S I S T A N C E M E R T A X E Q U I V A L E N T Page 120 199 If primary is non tradable and processed is exportable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*((1+25)*21/163-1))-1 200 If primary is non tradable and processed is non tradable proportion (1+(1-31)*((1-24)*(1+26)-1))*(1+22*30*34*((1+25)*(1-27)-1))-1 201 If primary is non tradable and no processed good exists proportion (1-31)*((1-24)*(1+26)-1) 202 Selecting CTE c between lines 196 and 201 according to trading status proportion The formula is too long to be displayed here. Please click on the cell to the right. 203 CTE cp : Consumers, processed goods 204 Importable proportion (1+27)*21/162-1 205 Exportable proportion (1+27)*21/163-1 206 Non tradable proportion (1-34)*((1-25)*(1+27)-1) 207 Selecting CTE cp between lines 204 and 206 according to trading status IF(14="M",204, IF(14="X",205,206)) 208 209 CTE f : Fertilizers 210 Undistorted international price if importable LC/MT IF(76<>"n.a.",76*71,78*(1+79)*71) 211 Undistorted international price if exportable LC/MT IF(77<>"n.a.",77*71,78*(1+80)*71) 212 Importable proportion (1+81)*75/210-1 213 Exportable proportion (1+81)*75/211-1 214 Non tradable proportion 83*((1-82)*(1+81)-1) 215 CTE f proportion fo farmers proportion IF(212<>"n.a.",212*74,IF(213<>"n.a.",213*74,214*74)) 216 217 CTE f : Pesticides 218 Undistorted international price if importable LC/MT IF(88<>"n.a.",88*71,90*(1+91)*71) 219 Undistorted international price if exportable LC/MT IF(89<>"n.a.",89*71,90*(1+92)*71) 220 Importable proportion (1+93)*87/218-1 221 Exportable proportion (1+93)*87/219-1 222 Non tradable proportion 95*((1-94)*(1+93)-1) 223 CTE f proportion fo farmers proportion IF(220<>"n.a.",220*86,IF(221<>"n.a.",221*86,222*86)) 224 225 CTE f : Credit 226 CTE f proportion fo farmers proportion 98*101*((1-100)*(1+99)-1) 227 228 CTE f : Fuel/electricity 229 CTE f proportion fo farmers proportion 105*108*((1-107)*(1+106)-1) 230 231 CTE f : Other 232 Undistorted international price if importable LC/MT IF(113<>"n.a.",113*71,115*(1+116)*71) 233 Undistorted international price if exportable LC/MT IF(114<>"n.a.",114*71,115*(1+117)*71) 234 Importable proportion (1+118)*112/232-1 235 Exportable proportion (1+118)*112/233-1 236 Non tradable proportion 120*((1-119)*(1+118)-1) 237 CTE f proportion fo farmers proportion IF(234<>"n.a.",234*111,IF(235<>"n.a.",235*111,236*111)) 238 239 CTE f : MEMO ITEM: water C O N S U M E R T A X E Q U I V A L E N T ( I n t e r m e d i a t e i n p u t s ) C O N S U M Page 121 240 CTE f proportion fo farmers proportion 123*126*((1-125)*(1+124)-1) 241 242 TOTAL CTE f proportion 215+223+226+229+237 243 244 DRA f : Farm sector 245 If primary is importable proportion 166-242 246 If primary is exportable proportion 167-242 247 If primary is non tradable and processed is importable proportion 168-242 248 If primary is non tradable and processed is exportable proportion 169-242 249 If primary is non tradable and processed is non tradable proportion 170-242 250 If primary is non tradable and no processed good exists proportion 171-242 251 Selecting DRA f between lines 245 and 250 according to trading status proportion 172-242 252 DRA p : Processing sector 253 Importable proportion 182-193*([either 158 or 159 or (20/(1+179))]/15)/162 254 Exportable proportion 183-193*([either 158 or 159 or (20/(1+179))]/15)/163 255 Non tradable proportion 184-193*([either 158 or 159 or (20/(1+179))]/15)/(21/(1+184)) 256 Selecting DRA p between lines 253 and 255 according to trading status proportion IF(14="M",253, IF(14="X",254,255)) 257 258 Tariff equivalent of NTBs on importable primary product proportion (166+1)/(22*(1+24)*(1+(67-71)/71))-1-57 259 Tariff equivalent of NTBs on exportable primary product proportion 1+58-((167+1)/(22*(1+24)*(1-(71-68)/71))) 260 261 Tariff equivalent of NTBs on importable processed products proportion (182+1)/((1+25)*(1+(69-71)/71))-1-59 262 Tariff equivalent of NTBs on exportable processed products proportion 1+60-((183+1)/((1+25)*(1-(71-70)/71))) 263 264 % proportion of NRA f : 265 Exchange rate distortions (if importable) % (22*(67-71)/71)/(22*((67-71)/71)+24+22*258+22*57)*100 266 Import tariffs (if importable) % 22*57/(22*((67-71)/71)+24+22*258+22*57)*100 267 Production subsidies (if importable) % 24/(22*((67-71)/71)+24+22*258+22*57)*100 268 NTBs (if importable) % 22*258/(22*((67-71)/71)+24+22*258+22*57)*100 269 Exchange rate distortions (if exportable) % (-22*(71-68)/71)/(-22*((71-68)/71)+24-22*259+22*58)*100 270 Export subsidies (if exportable) % 22*58/(-22*((71-68)/71)+24-22*259+22*58)*100 271 Production subsidies (if exportable) % 24/(-22*((71-68)/71)+24-22*259+22*58)*100 272 NTBs (if exportable) % (-22)*259/(-22*((71-68)/71)+24-22*259+22*58)*100 273 274 % proportion of NRA p : 275 Exchange rate distortions (if importable) % ((69-71)/71)/(((69-71)/71)+25+261+59)*100 276 Import tariffs (if importable) % 59/(((69-71)/71)+25+261+59)*100 277 Production subsidies (if importable) % 25/(((69-71)/71)+25+261+59)*100 278 NTBs (if importable) % 261/(((69-71)/71)+25+261+59)*100 279 Exchange rate distortions (if exportable) % (-(71-70)/71)/(-((71-70)/71)+25-262+60)*100 280 Export subsidies (if exportable) % 60/(-((71-70)/71)+25-262+60)*100 D I R E C T R A T E O F A S S I S T A N C E N T B s % O F N R A Page 122 281 Production subsidies (if exportable) % 25/(-((71-70)/71)+25-262+60)*100 282 NTBs (if exportable) % (-262)/(-((71-70)/71)+25-262+60)*100 283 284 % proportion of DRA f : 285 CTE f % (-100)*242/251 286 287 % proportion of DRA p : 288 CTE p % (-100)*193/256 289 290 Value of primary production (at wholesale undistorted prices) 291 Importable LC 4*158 292 Exportable LC 4*159 293 Non tradable LC 4*20/(1+[either 176 or 177 or 178 or 171]) 294 Value of primary prod. from rows 291,292,293 according to trading status LC IF(2="M",291,IF(2="X",292,293)) 295 296 Value of processed production (at wholesale undistorted prices) 297 Importable LC 150*162 298 Exportable LC 150*163 299 Non tradable LC 150*21/(1+184) 300 Value of primary prod. from rows 297,298,299 according to trading status LC IF(14="M",297,IF(14="X",298,299)) 301 302 Value of h'hold primary consumption (at wholesale undistorted price) 303 Importable LC 12*158 304 Exportable LC 12*159 305 Non tradable LC 12*20/(1+[either 176 or 177 or 178 or 171]) 306 Value of primary cons. from rows 303,304,305 according to trading status LC IF(2="M",303,IF(2="X",304,305)) 307 308 Value of h'hold processed cons. (at wholesale undistorted price) 309 Importable LC 151*162 310 Exportable LC 151*163 311 Non tradable LC 151*21/(1+184) 312 Value of processed cons. from lines 309,310,311 according to trading status LC IF(14="M",309,IF(14="X",310,311)) 313 314 Farm-gate selling price (P f ) LC/MT IF(128<>"n.a.",128,IF(OR(129,130="n.a."),"n.a.",130/(1+129))) 315 Markup on farm-gate price (transportation, storage, etc.) proportion IF(129<>"n.a.","n.a.",IF(OR(128,130="n.a."),"n.a.",130/128-1)) 316 Wholesale price for primary good (P w ) (from line 20) LC/MT 130 317 318 Primary good: 319 Retail markup on primary wholesale prices (net of consumption tax) proportion IF(133<>"n.a.",133,IF(OR(130="n.a.",134="n.a.",26="n.a."),"n.a.",134/(130*(1+26))-1)) 320 Retail price for primary good (P r ) (including consumption tax) LC/MT IF(134<>"n.a.",134,IF(OR(133="n.a.",130="n.a.",26="n.a."),"n.a.",130*(1+133)*(1+26))) 321 % O F D R A U N D I S T O R T E D P R O D U C T I O N A N D C O N S U M P T I O N V A L U E S ( t o b e u s e d a s a v e r a g e w e i g h t s ) A R G I N S ( f r o m s e c t i o n 1 , p a r t 5 ) Page 123 322 Processed goods: 323 Markup on primary wholesale price (processing costs, etc.) proportion IF(137<>"n.a.",137,IF(OR(130,138="n.a."),"n.a.",138/130-1)) 324 Wholesale price for processed goods (P wp ) (from line 21) LC/MT 138 325 Retail markup on processed wholesale prices (net of consumption tax) proportion IF(139<>"n.a.",139,IF(OR(140="n.a.",138="n.a.",27="n.a."),"n.a",140/(138*(1+27))-1)) 326 Retail price for processed goods(P rp ) (including consumption tax) LC/MT IF(140<>"n.a.",140,IF(OR(138="n.a.",139="n.a.",27="n.a."),"n.a.",138*(1+139)*(1+27))) 327 328 Markup on primary wholesale price net of conversion factor proportion IF(OR(15="n.a.",130="n.a.",138="n.a."),"n.a.",15*138/130-1) 329 330 Comparison of markup on farm-gate price with NRA f % 100*315/172 331 332 Domestic margins and distortions to primary good (P f / P fob ) proportion 314/159 333 334 Exchange rate distortions to import (in overall economy) proportion (66-71)/71 335 Exchange rate distortions to export (in overall economy) proportion 71-((1-64)*63+64*66))/71 336 337 Value of primary production (at farm-gate undistorted prices) Importable LC Exportable LC Non tradable LC Value of primary prod. from rows 291,292,293 according to trading status LC 338 memo items from previous template D O M E S T I C P R I C E S A N D M A O T H E R Page 124 339 Input subsidies net of taxes per MT of primary product, in local currency 340 75 Fertilizers LC/MT OECD 341 76 Pesticides LC/MT OECD 342 77 Credit LC/MT OECD 343 78 Fuel/electricity LC/MT OECD 344 78´´ Seed machinery and Miscellaneous payments 345 78´´a Seed LC/MT OECD 346 78´´b Machinery LC/MT OECD 347 78´´c Miscellaneous payments OECD 348 79=75+76+77 +78+ 78 ´´ Total LC/MT 349 350 Direct Payments (ASERCA+PACE) MN$ mn 351 Procampo MN$ mn 352 Page 125 1955 1956 1957 1958 1959 1960 1961 1962 1963 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 126 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 127 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 128 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 129 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 130 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 0 0 000 00 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 0 0 000 00 0 0 0 0 000 00 0 0 0 0 000 00 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 0 0 000 00 Page 131 0 0 0 0 000 00 0 0 0 0 000 00 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 132 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 133 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a n.a n.a n.a n.a n.a n.a n.a n.a n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 0 0 000 00 0 0 0 0 000 00 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! Page 134 Page 135 1964 1965 1966 1967 1968 1969 1970 1971 1972 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 136 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 137 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 138 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 139 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 140 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 000 00 00 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 000 00 00 00 000 00 00 00 000 00 00 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 000 00 00 Page 141 00 000 00 00 00 000 00 00 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 142 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 143 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a n.a n.a n.a n.a n.a n.a n.a n.a n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 000 00 00 00 000 00 00 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! Page 144 Page 145 1973 1974 1975 1976 1977 1978 1979 1980 n.a. n.a. n.a. n.a. n.a. n.a. M M n.a. n.a. n.a. n.a. n.a. n.a. 5,581,158 6,766,479 n.a. n.a. n.a. n.a. n.a. n.a. 8,457,899 12,374,400 n.a. n.a. n.a. n.a. n.a. n.a. 748,065 3,781,633 n.a. n.a. n.a. n.a. n.a. n.a. 1,445 391 n.a. n.a. n.a. n.a. n.a. n.a. 2,000,000 - 2,000,000 n.a. n.a. n.a. n.a. n.a. n.a. 1,216,000 2,055,000 n.a. n.a. n.a. n.a. n.a. n.a. 379,863 434,997 n.a. n.a. n.a. n.a. n.a. n.a. 514,978 586,433 n.a. n.a. n.a. n.a. n.a. n.a. 4,117,059 6,097,034 n.a. n.a. n.a. n.a. n.a. n.a. 4,976,620 4,982,175 n.a. n.a. n.a. n.a. n.a. n.a. HH n.a. n.a. n.a. n.a. n.a. n.a. 0.943 0.943 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 3.48 5.0 n.a. n.a. n.a. n.a. n.a. n.a. 3.7 5.3 n.a. n.a. n.a. n.a. n.a. n.a. 1 1 n.a. n.a. n.a. n.a. n.a. n.a. - 0.0003 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 151.92 173.16 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 146 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.19 0.19 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.0228 0.0230 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.022805383 0.022951008 n.a. n.a. n.a. n.a. n.a. n.a. 0.022805383 0.022951008 n.a. n.a. n.a. n.a. n.a. n.a. 0.022805383 0.022951008 n.a. n.a. n.a. n.a. n.a. n.a. 0.022805383 0.022951008 n.a. n.a. n.a. n.a. n.a. n.a. 0.022805383 0.022951008 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 147 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 148 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 3.48 5.019705841 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 3.48 5.0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 3.6888 5.320888192 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 11,204,520 14,155,642 n.a. n.a. n.a. n.a. n.a. n.a. 11,204,521 14,155,639 n.a. n.a. n.a. n.a. n.a. n.a. 0.02 0.00 n.a. n.a. n.a. n.a. n.a. n.a. 6.09 4.74 n.a. n.a. n.a. n.a. n.a. n.a. 48.68 49.27 n.a. n.a. n.a. n.a. n.a. n.a. 6.68 26.71 n.a. n.a. n.a. n.a. n.a. n.a. 485828.5849 553239.1038 n.a. n.a. n.a. n.a. n.a. n.a. 485828.5849 553239.1038 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 75.4864942 87.41673597 Page 149 n.a. n.a. n.a. n.a. n.a. n.a. 4.28 4.91 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.186) 0.023 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.186) 0.023 n.a. n.a. n.a. n.a. n.a. n.a. (0.186) 0.023 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.186) 0.023 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. (0.186) 0.023 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.186) 0.023 n.a. n.a. n.a. n.a. n.a. n.a. (0.186) 0.023 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 150 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.186) 0.023 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 0 0 0 0 0.011 - 0.013 - n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 0 0 0 0 0.01 - 0.01 - 0 0 0 0 0 0 0.07 - 0.08 - 00 000 0 - - n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 0 0 0 0 0.00 - 0.02 - Page 151 00 000 0 0 0 0 0 0 0 0 0 -0.089708747 -0.121573773 -0.182456769 n.a. n.a. n.a. n.a. n.a. n.a. -0.096669621 0.144916324 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. -0.096669621 0.144916324 n.a. n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! n.a. n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! n.a. n.a. n.a. n.a. n.a. n.a. 0.229072533 -0.022558397 n.a. n.a. n.a. n.a. n.a. n.a. 0.229072533 -0.022558397 n.a. n.a. n.a. n.a. n.a. n.a. -0.186378368 0.023079023 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 0 1.103773251 n.a. n.a. n.a. n.a. n.a. n.a. 100 98.89622675 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 152 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. -92.79931518 83.89239367 n.a. n.a. n.a. n.a. n.a. n.a. 81.36216319 102.3079023 n.a. n.a. n.a. n.a. n.a. n.a. 36,175,892 60,714,614 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! n.a. n.a. n.a. n.a. n.a. n.a. 36,175,892 60,714,614 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1792124.484 2943723.414 n.a. n.a. n.a. n.a. n.a. n.a. 1792124.484 2943723.414 n.a. n.a. n.a. n.a. n.a. n.a. 21285938.76 24444886.82 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! n.a. n.a. n.a. n.a. n.a. n.a. 21285938.76 24444886.82 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1792124.484 2943723.414 n.a. n.a. n.a. n.a. n.a. n.a. 1792124.484 2943723.414 n.a. n.a. n.a. n.a. n.a. n.a. 3.48 5.019705841 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 3.48 5.019705841 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 153 n.a. n.a. n.a. n.a. n.a. n.a. 0.06 0.06 n.a. n.a. n.a. n.a. n.a. n.a. 3.6888 5.320888192 n.a n.a n.a n.a n.a n.a n.a n.a n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 0 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 000 0 0 0 00 000 0 0 0 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 32583304.2 54253613.68 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 32583304.2 54253613.68 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 32583304.2 54253613.68 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 32583304.2 54253613.68 Page 154 0.05 0.07 0.02 0.04 0.29 0.41 0 0 0 0.00 0.00 0.02 0.09 0.01 0.04 0.00 0.00 0.01 0.05 0.38 0.60 0.0 0.0 00 0.60 Page 155 1981 1982 1983 1984 1985 1986 MM M M M M 7,668,692 5,629,549 7,421,317 6,892,682 7,589,537 6,470,501 13,988,070 10,119,660 13,188,000 12,788,810 14,103,450 11,909,710 3,070,438 373,034 4,691,064 2,499,088 1,728,650 1,705,372 1,012 1,183 22,106 4,926 14,760 4,806 3,000,000 3,000,000 - 3,000,000 1,000,000 700,000 2,300,000 - 2,727,000 1,595,000 2,830,000 3,000,000 3,000,000 3,000,000 423,085 422,425 396,581 418,298 404,279 414,323 683,880 688,959 633,639 707,015 695,711 681,364 5,104,329 5,558,698 5,537,716 4,578,041 5,149,753 5,642,735 5,119,205 5,226,434 5,459,020 5,579,617 5,867,602 6,171,852 HH H H H H 0.943 0.943 0.943 0.943 0.943 0.943 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 6.9 9.7 18.7 33.7 52.6 93.3 7.3 10.2 19.8 35.8 55.7 98.9 11 1 1 1 1 0.0009 0.0029 0.0003 0.0010 0.0008 0.0010 00 0 0 0 0 00 0 0 0 0 00 0 0 0 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 0 0 0 0 164.02 122.34 147.94 163.93 161.62 120.51 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 156 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.19 0.19 0.19 0.19 0.19 0.19 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 0 0 0 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.0245 0.0564 0.1201 0.1678 0.2569 0.6118 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.0245146 0.0564017 0.120093583 0.167827583 0.256871583 0.611772583 0.0245146 0.0564017 0.120093583 0.167827583 0.256871583 0.611772583 0.0245146 0.0564017 0.120093583 0.167827583 0.256871583 0.611772583 0.0245146 0.0564017 0.120093583 0.167827583 0.256871583 0.611772583 0.0245146 0.0564017 0.120093583 0.167827583 0.256871583 0.611772583 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 157 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 158 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 6.859735761 9.651573575 18.69252684 33.74623778 52.58917475 93.29543968 n.a. n.a. n.a. n.a. n.a. n.a. 6.9 9.7 18.7 33.7 52.6 93.3 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 7.271319907 10.23066799 19.81407845 35.77101205 55.74452524 98.89316606 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 14,057,496 13,491,511 14,856,957 14,282,972 15,117,341 15,910,276 14,057,499 13,491,516 14,856,955 14,282,971 15,117,345 15,910,274 0.01 0.01 0.17 0.04 0.10 0.04 4.89 6.81 4.80 5.53 4.93 5.72 36.49 54.93 41.99 35.80 36.51 47.38 21.84 2.76 31.57 17.50 11.43 10.72 645169.8679 649961.3208 597772.2358 666995.3208 656330.7453 642795.9717 645169.8679 649961.3208 597772.2358 666995.3208 656330.7453 642795.9717 00 0 0 0 0 00 0 0 0 0 99.50612982 75.00760912 88.76649236 89.53885675 93.29319452 74.85545777 Page 159 4.96 8.52 21.93 33.97 51.25 91.02 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.383 0.136 (0.148) (0.005) 0.027 0.026 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.383 0.136 (0.148) (0.005) 0.027 0.026 0.382 0.133 (0.148) (0.006) 0.026 0.025 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.382 0.133 (0.148) (0.006) 0.026 0.025 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 0 0 0 0 00 0 0 0 0 0.382 0.133 (0.148) (0.006) 0.026 0.025 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.382 0.133 (0.148) (0.006) 0.026 0.025 0.382 0.133 (0.148) (0.006) 0.026 0.025 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 160 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.382 0.133 (0.148) (0.006) 0.026 0.025 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 0 0 0 0 00 0 0 0 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.033 - 0.049 - 0.057 - 0.045 - 0.042 - 0.049 - n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.01 - 0.01 - 0.00 - 0.00 - 0.00 - 0.00 - 0.13 - 0.17 - 0.06 - 0.09 - 0.05 - 0.05 - - - - - - - n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.02 - 0.02 - 0.03 - 0.05 - 0.04 - 0.05 - Page 161 00 0 0 0 0 -0.192474256 -0.251065639 -0.153374087 -0.193796088 -0.133306777 -0.14926832 0.575535217 0.387336846 0.005795068 0.1883366 0.16019477 0.175261767 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.575535217 0.387336846 0.005795068 0.1883366 0.16019477 0.175261767 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! -0.276333117 -0.117387426 0.173438589 0.006495939 -0.025389611 -0.024384909 -0.276333117 -0.117387426 0.173438589 0.006495939 -0.025389611 -0.024384909 0.381851267 0.132999948 -0.14780372 -0.006454014 0.026051037 0.024994395 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 0 0 0 0 00 0 0 0 0 0.228731175 2.124743478 -0.178713141 -18.35652777 3.036117895 3.753273359 99.77126882 97.87525652 100.1787131 118.3565278 96.96388211 96.24672664 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 162 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 33.44265486 64.81842402 2646.631366 102.898793 83.21543635 85.16878621 138.1851267 113.2999948 85.21962796 99.35459856 102.6051037 102.4994395 69,439,068 86,205,338 289,272,612 434,377,703 722,857,606 1,084,027,031 n.a. n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 69,439,068 86,205,338 289,272,612 434,377,703 722,857,606 1,084,027,031 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 4691236.504 6649538.479 11844305.98 23859097.65 36586845.79 63568128.77 4691236.504 6649538.479 11844305.98 23859097.65 36586845.79 63568128.77 25412569.29 44521901.16 119741040.3 189514198.7 300737795.4 561764696.4 n.a. n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 25412569.29 44521901.16 119741040.3 189514198.7 300737795.4 561764696.4 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 4691236.504 6649538.479 11844305.98 23859097.65 36586845.79 63568128.77 4691236.504 6649538.479 11844305.98 23859097.65 36586845.79 63568128.77 6.859735761 9.651573575 18.69252684 33.74623778 52.58917475 93.29543968 00 0 0 0 0 6.859735761 9.651573575 18.69252684 33.74623778 52.58917475 93.29543968 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 163 0.06 0.06 0.06 0.06 0.06 0.06 7.271319907 10.23066799 19.81407845 35.77101205 55.74452524 98.89316606 n.a n.a n.a n.a n.a n.a n.a. n.a. n.a. n.a. n.a. n.a. 00 0 0 0 0 00 0 0 0 0 n.a. n.a. n.a. n.a. n.a. n.a. 00 0 0 0 0 00 0 0 0 0 60902773.19 70401534.66 245096692 363175066 639279555.2 945424808.1 60902773.19 70401534.66 245096692 363175066 639279555.2 945424808.1 60902773.19 70401534.66 245096692 363175066 639279555.2 945424808.1 60902773.19 70401534.66 245096692 363175066 639279555.2 945424808.1 Page 164 0.16 0.42 1.25 1.53 2.15 4.43 0.04 0.05 0.06 0.13 0.12 0.14 0.63 1.45 1.42 3.18 2.39 4.71 0.00 0.00 0.00 0.00 0.00 0.00 0.12 0.21 0.63 1.73 2.17 4.29 0.04 0.05 0.03 0.04 0.04 0.07 0.00 0.00 0.00 0.01 0.21 0.25 0.08 0.16 0.61 1.69 1.92 3.97 0.95 2.13 3.36 6.58 6.83 13.57 0.1 0.3 0.1 0.4 0.6 1.1 0 00 00 0 Page 165 1987 1988 1989 1990 1991 MM MM M 6,804,274 6,502,674 6,469,702 7,338,872 6,946,831 11,606,940 10,592,290 10,952,850 14,635,440 14,251,500 3,624,710 3,304,490 3,668,041 4,123,778 1,449,341 8,819 16,362 37,203 58,664 32,724 1,500,000 - 2,400,000 - 2,500,000 - 1,050,000 1,100,000 - 3,500,000 2,500,000 3,003,448 3,588,080 2,400,000 400,547 378,213 395,876 386,502 400,134 701,250 734,598 848,896 890,466 968,054 5,856,954 6,074,610 6,190,883 6,322,910 6,344,103 6,264,084 6,592,999 6,644,582 6,462,594 6,655,826 HH HH H 0.943 0.943 0.943 0.943 0.943 00 00 0 00 00 0 00 00 0 247.7 373.1 468.1 609.5 707.3 262.5 395.5 496.2 646.0 749.7 11 11 1 0.0006 0.0006 0.0011 0.0050 0.0088 00 00 0 00 00 0 00 00 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 98.40 143.14 145.50 151.67 143.41 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 166 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.19 0.19 0.19 0.19 0.19 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1.3782 2.2731 2.4615 2.8126 3.0184 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1.3781825 2.273105 2.4614725 2.812599167 3.01843 1.3781825 2.273105 2.4614725 2.812599167 3.01843 1.3781825 2.273105 2.4614725 2.812599167 3.01843 1.3781825 2.273105 2.4614725 2.812599167 3.01843 1.3781825 2.273105 2.4614725 2.812599167 3.01843 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 167 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 168 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 247.6882561 373.0898141 468.1126509 609.4666578 707.3087172 n.a. n.a. n.a. n.a. n.a. 247.7 373.1 468.1 609.5 707.3 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 262.5495515 395.475203 496.19941 646.0346572 749.7472403 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 16,722,831 16,280,418 17,083,688 17,650,554 16,768,117 16,722,836 16,280,419 17,083,685 17,650,552 16,768,117 0.08 0.15 0.34 0.40 0.23 6.04 6.94 7.75 6.08 6.79 50.46 57.35 56.52 43.20 44.52 21.68 20.30 21.47 23.36 8.64 661556.6981 693016.8679 800845.0377 840061.7925 913258.7358 661556.6981 693016.8679 800845.0377 840061.7925 913258.7358 00 00 0 00 00 0 69.40774599 65.06153465 64.11291173 82.917736 84.99165441 Page 169 167.42 401.68 442.14 526.67 534.40 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.480 (0.071) 0.060 0.163 0.335 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.480 (0.071) 0.060 0.163 0.335 0.479 (0.071) 0.059 0.157 0.324 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.479 (0.071) 0.059 0.157 0.324 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 0.479 (0.071) 0.059 0.157 0.324 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.479 (0.071) 0.059 0.157 0.324 0.479 (0.071) 0.059 0.157 0.324 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 170 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.479 (0.071) 0.059 0.157 0.324 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.056 - 0.040 - 0.022 - 0.021 - 0.024 - n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.00 - 0.00 - 0.00 - 0.00 - 0.00 - 0.05 - 0.04 - 0.02 - 0.02 - 0.02 - - - - - - n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.05 - 0.04 - 0.06 - 0.06 - 0.04 - Page 171 00 00 0 -0.161022239 -0.1147139 -0.103502795 -0.108102411 -0.082305197 0.641365905 0.044099327 0.163457351 0.271142709 0.417508428 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.641365905 0.044099327 0.163457351 0.271142709 0.417508428 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! -0.32407069 0.076643513 -0.055482752 -0.135858016 -0.24446286 -0.32407069 0.076643513 -0.055482752 -0.135858016 -0.24446286 0.479444648 -0.071187457 0.058741915 0.157217238 0.323561671 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 0.126584688 -0.874005032 1.912526555 3.101371762 2.646438164 99.87341531 100.874005 98.08747345 96.89862824 97.35356184 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 172 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 25.10614262 260.1261941 63.32097918 39.8691934 19.71342168 147.9444648 92.88125434 105.8741915 115.7217238 132.3561671 1,943,231,016 4,254,761,131 4,842,698,277 7,707,984,644 7,615,973,174 n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 1,943,231,016 4,254,761,131 4,842,698,277 7,707,984,644 7,615,973,174 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 173691414.4 274070986.5 397378835.2 542709032.2 684713216.9 173691414.4 274070986.5 397378835.2 542709032.2 684713216.9 1048731471 2648306948 2937838697 3403627019 3556859936 n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 1048731471 2648306948 2937838697 3403627019 3556859936 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 173691414.4 274070986.5 397378835.2 542709032.2 684713216.9 173691414.4 274070986.5 397378835.2 542709032.2 684713216.9 247.6882561 373.0898141 468.1126509 609.4666578 707.3087172 00 00 0 247.6882561 373.0898141 468.1126509 609.4666578 707.3087172 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 173 0.06 0.06 0.06 0.06 0.06 262.5495515 395.475203 496.19941 646.0346572 749.7472403 n.a n.a n.a n.a n.a n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 1751530672 3784961265 4406837641 7017160731 7111217109 1751530672 3784961265 4406837641 7017160731 7111217109 1751530672 3784961265 4406837641 7017160731 7111217109 1751530672 3784961265 4406837641 7017160731 7111217109 Page 174 9.35 16.14 9.68 11.07 12.67 0.15 0.17 0.18 0.19 0.22 8.51 15.31 9.75 11.60 10.10 0.00 0.00 0.00 0.00 0.00 8.94 14.43 26.10 33.78 20.61 0.08 0.23 0.22 0.12 1.55 0.22 0.32 0.27 0.24 0.09 8.64 13.88 25.61 33.42 18.97 26.94 46.05 45.71 56.65 43.60 1.7 2.4 5.9 44.9 88.7 00 00 0 Page 175 1992 1993 1994 1995 1996 MM MM M 7,219,352 7,428,225 8,193,968 8,020,392 8,051,241 16,929,340 18,125,260 18,235,830 18,352,860 18,023,630 1,343,034 293,252 2,818,520 2,745,994 5,925,173 43,220 84,181 144,259 146,308 144,109 1,000,000 1,800,000 - 2,000,000 1,300,000 2,800,000 2,760,000 5,500,000 4,336,320 4,299,330 5,389,866 412,380 459,824 453,982 431,937 456,654 1,048,024 1,070,138 1,012,995 1,070,586 1,073,290 6,453,979 6,452,633 6,542,198 6,811,004 6,902,137 6,554,776 6,651,739 6,564,591 7,039,686 7,182,743 HH HH H 0.943 0.943 0.943 0.943 0.943 00 00 0 00 00 0 00 00 0 761.2 767.7 656.2 1091.6 1434.6 806.9 813.8 695.6 1157.1 1520.7 11 11 1 0.0071 0.0111 0.0129 0.0079 0.0012 00 00 0 00 00 0 00 00 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 161.80 160.59 151.90 166.67 202.00 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 176 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.19 0.19 0.19 0.19 0.19 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 3.0949 3.1156 3.3751 6.4194 7.5994 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 3.094898333 3.115616667 3.375116667 6.419425 7.599448417 3.094898333 3.115616667 3.375116667 6.419425 7.599448417 3.094898333 3.115616667 3.375116667 6.419425 7.599448417 3.094898333 3.115616667 3.375116667 6.419425 7.599448417 3.094898333 3.115616667 3.375116667 6.419425 7.599448417 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 177 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 178 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 761.2265951 767.7277532 656.2179055 1091.567579 1434.613917 n.a. n.a. n.a. n.a. n.a. 761.2 767.7 656.2 1091.6 1434.6 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 806.9001908 813.7914184 695.5909798 1157.061633 1520.690752 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 17,229,154 20,134,331 18,910,091 19,652,545 21,004,695 17,229,158 20,134,334 18,910,085 19,652,542 21,004,689 0.26 0.46 0.79 0.80 0.80 6.19 5.90 5.55 5.83 5.95 38.12 35.60 35.88 37.11 38.29 7.80 1.46 14.90 13.97 28.21 988701.5472 1009564.604 955655.2642 1009986.349 1012537.283 988701.5472 1009564.604 955655.2642 1009986.349 1012537.283 00 00 0 00 00 0 98.25984229 90.02166472 96.43438338 93.38668127 85.80762739 Page 179 618.21 617.69 632.92 1,320.89 1,895.21 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.240 0.257 0.050 (0.167) (0.242) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.240 0.257 0.050 (0.167) (0.242) 0.231 0.243 0.037 (0.174) (0.243) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.231 0.243 0.037 (0.174) (0.243) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 0.231 0.243 0.037 (0.174) (0.243) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.231 0.243 0.037 (0.174) (0.243) 0.231 0.243 0.037 (0.174) (0.243) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 180 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.231 0.243 0.037 (0.174) (0.243) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.011 - - - 0.001 - - n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.00 - 0.00 - 0.00 - 0.00 - 0.00 - 0.02 - 0.02 - 0.02 - 0.01 - 0.01 - - - - - - n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.03 - 0.02 - 0.03 - 0.02 - 0.03 - Page 181 00 00 0 -0.063591903 -0.044444949 -0.051874254 -0.02886777 -0.037493128 0.303628186 0.301203432 0.102062889 -0.138250391 -0.204603394 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.303628186 0.301203432 0.102062889 -0.138250391 -0.204603394 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! -0.18788079 -0.195435616 -0.035503352 0.210087793 0.321056807 -0.18788079 -0.195435616 -0.035503352 0.210087793 0.321056807 0.231346319 0.24290861 0.036810239 -0.173613678 -0.243030281 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 2.960226389 4.386159779 25.95547964 -4.742068165 -0.510159641 97.03977361 95.61384022 74.04452036 104.7420682 100.5101596 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 182 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 20.94400533 14.7557911 50.82577441 -20.88078753 -18.32478281 123.1346319 124.290861 103.6810239 82.63863219 75.69697188 10,465,832,114 11,195,726,724 11,541,820,977 24,242,156,992 34,158,500,386 n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 10,465,832,114 11,195,726,724 11,541,820,977 24,242,156,992 34,158,500,386 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 797783467.1 821575010.8 664745181.5 1168616455 1539756082 797783467.1 821575010.8 664745181.5 1168616455 1539756082 4052206761 4108688738 4154860667 9298668560 13612780478 n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 4052206761 4108688738 4154860667 9298668560 13612780478 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 797783467.1 821575010.8 664745181.5 1168616455 1539756082 797783467.1 821575010.8 664745181.5 1168616455 1539756082 761.2265951 767.7277532 656.2179055 1091.567579 1434.613917 00 00 0 761.2265951 767.7277532 656.2179055 1091.567579 1434.613917 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 183 0.06 0.06 0.06 0.06 0.06 806.9001908 813.7914184 695.5909798 1157.061633 1520.690752 n.a n.a n.a n.a n.a n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 9885536372 10694150351 10858434929 23247340923 32508248389 9885536372 10694150351 10858434929 23247340923 32508248389 9885536372 10694150351 10858434929 23247340923 32508248389 9885536372 10694150351 10858434929 23247340923 32508248389 Page 184 6.86 0.00 0.00 0.90 0.00 1.13 0.83 0.28 0.44 1.90 13.03 12.07 13.55 13.85 21.14 0.00 0.00 0.00 0.00 0.00 18.02 14.25 18.58 22.65 47.93 0.09 0.00 0.00 0.42 0.00 0.00 0.00 0.00 0.00 0.00 17.93 14.25 18.58 22.23 47.93 39.04 27.15 32.41 37.83 70.97 90.9 155.1 154.4 157.5 31.9 0 0 2,999 3,519 3,849 Page 185 1997 1998 1999 2000 2001 MM MM M 7,406,061 7,876,819 7,162,702 7,131,181 7,810,847 17,656,260 18,454,710 17,706,380 17,556,900 20,134,300 2,645,872 5,350,800 5,653,895 5,451,745 6,278,210 190,612 296,660 79,346 65,379 70,864 940,000 - 1,000,000 - 2,000,000 1,000,000 2,000,000 4,605,990 7,974,739 5,088,245 5,375,050 7,247,320 424,757 424,107 423,223 457,500 425,700 1,100,059 1,121,983 1,210,263 1,224,954 1,227,281 7,739,742 7,541,121 7,061,464 7,219,956 7,594,983 7,180,963 7,446,898 7,497,738 7,665,807 7,846,360 22943266 255 HH HH H 0.943 0.943 0.943 0.943 0.943 00 00 0 00 00 0 00 00 0 1353.8 1446.2 1454.5 1507.8 1451.1 1435.0 1532.9 1541.7 1598.2 1538.1 11 11 1 0.0015 0.0008 - - 0.0701 00 00 0 00 00 0 00 00 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 170.57 137.58 135.80 121.82 125.41 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 186 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.19 0.19 0.19 0.19 0.19 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 7.9185 9.1360 9.5604 9.4556 9.3423 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 7.91846 9.13604175 9.5603975 9.455558333 9.342341667 7.91846 9.13604175 9.5603975 9.455558333 9.342341667 7.91846 9.13604175 9.5603975 9.455558333 9.342341667 7.91846 9.13604175 9.5603975 9.455558333 9.342341667 7.91846 9.13604175 9.5603975 9.455558333 9.342341667 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 187 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 188 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1353.752262 1446.175429 1454.47591 1507.776584 1451.074489 n.a. n.a. n.a. n.a. n.a. 1353.8 1446.2 1454.5 1507.8 1451.1 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1434.977397 1532.945955 1541.744465 1598.243179 1538.138958 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 21,051,519 24,508,850 21,280,929 21,943,266 24,341,646 21,051,511 24,508,848 21,280,932 21,943,268 24,341,643 1.08 1.61 0.45 0.37 0.35 6.23 6.08 6.84 6.98 6.10 43.84 40.86 39.88 41.12 37.72 12.57 21.83 26.57 24.84 25.79 1037791.094 1058474.528 1141757.774 1155617.377 1157811.981 1037791.094 1058474.528 1141757.774 1155617.377 1157811.981 00 00 0 00 00 0 83.87166601 75.29814799 83.20304207 80.0104239 82.71544337 Page 189 1,667.43 1,551.80 1,602.84 1,422.06 1,446.42 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.187) (0.067) (0.093) 0.060 0.074 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.187) (0.067) (0.093) 0.060 0.074 (0.188) (0.068) (0.093) 0.060 0.003 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.188) (0.068) (0.093) 0.060 0.003 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 (0.188) (0.068) (0.093) 0.060 0.003 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.188) (0.068) (0.093) 0.060 0.003 (0.188) (0.068) (0.093) 0.060 0.003 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 190 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.188) (0.068) (0.093) 0.060 0.003 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. - - - - - n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.00 - 0.00 - 0.00 - 0.00 - 0.00 - 0.01 - 0.01 - 0.01 - 0.01 - 0.01 - - - - - - n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.01 - 0.01 - 0.01 - 0.01 - 0.02 - Page 191 00 00 0 -0.021747795 -0.018203426 -0.023945384 -0.028155777 -0.036033958 -0.030164269 -0.165143292 -0.049104847 -0.068616538 0.088431373 0.109541076 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. -0.165143292 -0.049104847 -0.068616538 0.088431373 0.109541076 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.231706354 0.073039392 0.102003568 -0.056848989 -0.003209187 0.231706354 0.073039392 0.102003568 -0.056848989 -0.003209187 -0.188118177 -0.068067764 -0.092561922 0.060275596 0.003219519 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 -0.809946511 -1.211791844 0 0 95.60664403 100.8099465 101.2117918 100 100 4.393355969 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 192 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. -13.1690451 -37.07052864 -34.89739396 31.83912643 32.89538412 81.18818231 93.19322358 90.74380779 106.0275596 100.3219519 29,440,493,957 28,638,078,102 28,380,452,395 24,966,982,932 29,122,608,276 n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 29,440,493,957 28,638,078,102 28,380,452,395 24,966,982,932 29,122,608,276 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1489206763 1622584247 1760298728 1846957591 1780875714 1489206763 1622584247 1760298728 1846957591 1780875714 11973718445 11556120159 12017655958 10901245699 11349113858 n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 11973718445 11556120159 12017655958 10901245699 11349113858 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1489206763 1622584247 1760298728 1846957591 1780875714 1489206763 1622584247 1760298728 1846957591 1780875714 1353.752262 1446.175429 1454.47591 1507.776584 1451.074489 00 00 0 1353.752262 1446.175429 1454.47591 1507.776584 1451.074489 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 193 0.06 0.06 0.06 0.06 0.06 1434.977397 1532.945955 1541.744465 1598.243179 1538.138958 n.a n.a n.a n.a n.a n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 n.a. n.a. n.a. n.a. n.a. 00 00 0 00 00 0 28630304670 28066972540 27650805744 24321131654 26331940026 28630304670 28066972540 27650805744 24321131654 26331940026 28630304670 28066972540 27650805744 24321131654 26331940026 28630304670 28066972540 27650805744 24321131654 26331940026 Page 194 0.00 0.00 0.00 0.00 0.00 2.23 2.44 2.65 4.22 5.09 17.32 10.14 13.69 17.01 15.86 0.00 0.00 0.00 0.00 0.00 16.66 15.65 22.04 18.81 27.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.66 15.65 22.04 18.81 27.75 36.21 28.23 38.38 40.04 48.71 36.1 21.8 0.0 0.0 2047.0 4,501 4,838 5,474 5,223 5,650 Page 195 2002 2003 2004 2005 MM M n.a. 7,118,918 7,520,918 7,797,454 n.a. 19,299,240 19,652,420 21,703,910 n.a. 5,607,767 5,858,068 2,842,500 n.a. 225,174 96,404 48,952 n.a. - - - n.a. 8,538,683 7,765,873 7,472,389 n.a. 425,700 430,000 474,887 n.a. 1,271,906 1,237,613 1,192,975 n.a. 6,632,219 8,160,005 7,865,693 n.a. 7,813,325 7,820,590 7,491,513 n.a. HH H n.a. 0.943 0.943 0.943 n.a. 00 0 n.a. 00 0 n.a. 00 0 n.a. 1500.6 1618.0 1678.6 n.a. 1590.6 1715.1 1779.3 n.a. 11 1 n.a. 0.0497 0.0374 0.0324 n.a. 00 0 n.a. 00 0 n.a. 00 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 0 n.a. 143.07 147.35 156.95 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 196 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.19 0.19 0.19 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 00 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 9.6560 10.7890 11.2860 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 9.655958333 10.78901917 11.286 n.a. 9.655958333 10.78901917 11.286 n.a. 9.655958333 10.78901917 11.286 n.a. 9.655958333 10.78901917 11.286 n.a. 9.655958333 10.78901917 11.286 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 197 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 198 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1500.563933 1618.011026 1678.590058 n.a. n.a. n.a. n.a. n.a. 1500.6 1618.0 1678.6 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1590.597768 1715.091688 1779.305462 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 24,681,833 25,414,084 24,497,458 n.a. 24,681,833 25,414,082 24,497,458 n.a. 1.17 0.49 0.23 n.a. 6.59 6.30 5.50 n.a. 34.37 41.52 36.24 n.a. 22.72 23.05 11.60 n.a. 1199910.849 1167559.585 1125448.433 n.a. 1199910.849 1167559.585 1125448.433 n.a. 0 0 0 n.a. 0 0 0 n.a. 78.19208717 77.32885334 88.5965799 n.a. Page 199 1,705.53 1,962.66 2,186.87 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.076) (0.145) (0.208) n.a. 1.00 n.a. n.a. n.a. n.a. #VALUE! n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.076) (0.145) (0.208) n.a. (0.120) (0.176) (0.232) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.120) (0.176) (0.232) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 0 n.a. 0 0 0 n.a. (0.120) (0.176) (0.232) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.120) (0.176) (0.232) n.a. (0.120) (0.176) (0.232) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 200 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. (0.120) (0.176) (0.232) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 0 n.a. 0 0 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. - - - 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.00 - 0.00 - 0.00 - 0 0.01 - 0.01 - 0.01 - 0 - 0.013 - 0.014 - 0 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.01 - 0.01 - 0.00 - 0 Page 201 00 0 0 -0.017787967 -0.036716104 -0.032127539 0 -0.058655948 -0.108076778 -0.175409812 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. -0.058655948 -0.108076778 -0.175409812 n.a. #VALUE! #VALUE! #VALUE! n.a. #VALUE! #VALUE! #VALUE! n.a. 0.136591111 0.213007512 0.302803547 n.a. 0.136591111 0.213007512 0.302803547 n.a. -0.120176121 -0.175602797 -0.232424564 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 0 n.a. 0 0 0 n.a. -70.53397844 -27.03654841 -16.21146015 n.a. 170.5339784 127.0365484 #VALUE! n.a. -20.00014146 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 202 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. -30.32593882 -33.97224138 -18.31570261 n.a. 87.98238786 82.43972031 76.75754358 n.a. 32,915,387,015 38,571,009,382 47,463,695,576 n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! #VALUE! n.a. 32,915,387,015 38,571,009,382 47,463,695,576 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1908575519 2002471739 2002516543 n.a. 1908575519 2002471739 2002516543 n.a. 13325841629 15349156456 16382988392 n.a. n.a. n.a. n.a. n.a. #VALUE! #VALUE! #VALUE! n.a. 13325841629 15349156456 16382988392 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1908575519 2002471739 2002516543 n.a. 1908575519 2002471739 2002516543 n.a. 1500.563933 1618.011026 1678.590058 n.a. 0 0 0 n.a. 1500.563933 1618.011026 1678.590058 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 203 0.06 0.06 0.06 n.a. 1590.597768 1715.091688 1779.305462 n.a. n.a n.a n.a n.a n.a. n.a. n.a. n.a. 0 0 0 n.a. 0 0 0 n.a. n.a. n.a. n.a. n.a. 00 0 0 00 0 0 30764249713 35650862619 44181906755 30764249713 35650862619 44181906755 30764249713 35650862619 44181906755 30764249713 35650862619 44181906755 Page 204 0.00 0.00 0.00 7.00 7.23 7.99 9.78 26.40 24.38 0.00 25.03 29.52 12.12 10.81 6.16 0.00 0.00 0.00 0.00 0.00 0.00 12.12 10.81 6.16 28.90 69.47 68.05 1439.5 1188.4 1,181 6,024 6,495 6,842 Page 205 1955-59 1960-64 1965-69 1970-74 1975-78 Page 206 Page 207 Page 208 Page 209 Page 210 Page 211 Page 212 Page 213 Page 214 Page 215 1979-84 1985-89 1990-94 1995-99 2000-05 Page 216 Page 217 Page 218 Page 219 0.033876307 0.104513018 0.209045386 -0.151195193 -0.058998287 Page 220 Page 221 0.200875072 0.236875824 0.279109129 -0.125143692 -0.028834018 Page 222 162697537.9 2569515012 9705467527 28971936366 34607936636 Page 223 Page 224 Page 225 Page 226 Page 227 Page 228 Page 229 Page 230 Page 231 -0.114047513 Page 232 Page 233 Page 234 Page 235 20682524 21703910 Production 5858068 2842500 Imports 5764200 2842500 Imports 96404 48952 Exports 6630 48952 Exports 0 Change in stocks 26444188 24497458 Domestic utilization: 12963792 12305265 0.0 00 Share of exports in production 00 Share of imports in consumption IMP IMP TRADE STATUS 0.0 8172930 8576542 Own input use (feed) 452539 474887 Other input use (seed) 1237613 Input into food processing Input into industrial use Domestic final consumption of primary product 3100710 3253836 Waste Page 236 Page 237 Page 238 Page 239 Page 240 Page 241 Page 242 Page 243 Page 244 Page 245 Share of exports in production Share of imports in consumption Domestic final consumption of primary product Page 246 Page 247 Page 248 Page 249 Page 250 Page 251 Page 252 Page 253 Page 254 Page 255 ONLY FOR MEGASPREASHEET 1955 1956 1957 1958 1959 1960 1961 1962 RRA n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. NRA ag tradables n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. NRA non-ag tradables #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! NRA non-covered n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. VoP non-covered (LC) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. NPS (LC) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. ER Non-Cov n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. VoP Non-Cov M (LC) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. VoP Non-Cov X (LC) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. VoP Non-Cov H (LC) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. NRA Non-Cov M n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. NRA Non-Cov X n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. NRA Non-Cov H n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 256 1963 1964 1965 1966 1967 1968 1969 1970 1971 n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Page 257 1972 1973 1974 1975 1976 1977 1978 1979 1980 n.a. n.a. n.a. n.a. n.a. n.a. n.a. -0.09017154 -0.00060329 n.a. n.a. n.a. n.a. n.a. n.a. n.a. -0.01435636 0.094765944 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! 0.083329091 0.095426805 n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.065445247 0.244510514 n.a. n.a. n.a. n.a. n.a. n.a. n.a. 53181767.34 84700802.5 n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 16000 n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.022805383 0.022951008 n.a. n.a. n.a. n.a. n.a. n.a. n.a. 38709879.84 61651916.65 n.a. n.a. n.a. n.a. n.a. n.a. n.a. 12705110.27 20234999.5 n.a. n.a. n.a. n.a. n.a. n.a. n.a. 1766777.228 2813886.348 n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0.2576204 0.494443346 n.a. n.a. n.a. n.a. n.a. n.a. n.a. -0.51097241 -0.48298213 n.a. n.a. n.a. n.a. n.a. n.a. n.a. 0 0 Page 258 1981 1982 1983 1984 1985 1986 1987 1988 1989 0.181625448 -0.11841606 -0.22150416 -0.00526528 0.191094244 -0.08990299 -0.10797139 -0.10735876 0.058979725 0.298071393 -0.04292974 -0.18785395 0.030909858 0.265355453 -0.07129627 -0.08166878 -0.06567289 0.103990821 0.098547255 0.085625791 0.043224649 0.036366614 0.062347047 0.020444767 0.029486283 0.046699473 0.04250421 0.3888832 -0.07611156 -0.09393919 0.114948177 0.428059833 -0.0320491 -0.00521435 -0.02196618 0.124722674 125376738.4 168490413.6 385777118.7 669662611.4 911612248.8 1597109889 4045734523 7918086578 10612104974 84000 282000 65000 432000 605000 1083000 1747000 2600196.174 6268820.149 0.0245146 0.0564017 0.120093583 0.167827583 0.256871583 0.611772583 1.3781825 2.273105 2.4614725 90652037.78 108383779.7 273762582 474851864.3 667880621.7 1126982633 2852880594 5173006636 6935660425 30501591.25 54738848.84 100827191.8 176156771.2 217364858.7 424066689.5 1069782340 2467936323 3177856381 4223109.328 5367785.032 11187344.91 18653975.88 26366768.37 46060566.77 123071589.5 277143618.1 498588168.4 0.762183922 0.267749042 0.07727998 0.396751078 0.753807628 0.181542825 0.231632496 0.283067537 0.425488817 -0.66673959 -0.76442458 -0.56925079 -0.63251325 -0.5209164 -0.60316349 -0.63743408 -0.66380982 -0.51213008 00 000 00 00 Page 259 1990 1991 1992 1993 1994 1995 1996 1997 1998 0.212587687 0.167257504 0.335035874 0.268982905 0.220481878 -0.16864209 -0.053184 0.050479577 0.093802013 0.267323956 0.230891324 0.416983865 0.343484149 0.303445749 -0.15256664 -0.03114521 0.092212896 0.134856692 0.045140051 0.054515665 0.061382614 0.058709415 0.067976324 0.019336373 0.023276737 0.039727872 0.037533921 0.349473786 0.197499978 0.482881272 0.33124737 0.211324688 -0.15117912 -0.02793263 0.070002629 0.112251639 14314363544 17758390935 18074453595 19817227119 21317960273 28457419713 39820501817 46529074125 56687030508 45362189.16 107309350.8 129852206.4 233397802.6 4173082689 4984119880 5541725385 6482426907 6984406398 2.812599167 3.01843 3.094898333 3.115616667 3.375116667 6.419425 7.599448417 7.91846 9.13604175 9396575808 10928609516 11305091039 12072760676 13093426516 18799135842 27625650103 29392721359 34901815267 4235474843 5834439453 6190597334 6755875990 6615720611 8057787308 10807627004 15432854901 19518294526 682312893.9 995341966.9 578765222.7 988590452.3 1608813147 1600496564 1387224710 1703497865 2266920715 0.646748947 0.61204566 0.588570569 0.715758922 0.574162174 0.072293392 0.129184065 0.286338285 0.369116838 -0.25374503 -0.54530109 0.335019573 -0.30740378 -0.4553909 -0.70257762 -0.43312792 -0.33429355 -0.33402691 00 000 00 00 Page 260 1999 2000 2001 2002 2003 2004 2005 0.125381897 0.136226755 0.111764525 0.109376035 -0.02869606 -0.09543381 n.a. 0.168413815 0.203284413 0.193725302 0.186459799 0.042410376 -0.03716684 n.a. 0.038237613 0.059017848 0.073721345 0.069483891 0.073207199 0.064414262 n.a. 0.159641872 0.147507589 0.088206277 0.039182512 -0.04280008 -0.10387496 n.a. 62347330518 62985538189 68114816333 67291429550 74918011598 82654685552 n.a. 7816005633 7591247062 12055330128 11682560775 12117921976 12756611592 n.a. 9.5603975 9.455558333 9.342341667 9.655958333 10.78901917 11.286 n.a. 35174338854 37286852732 40495174843 39757532103 43523511830 46049253328 n.a. 24137354986 22614694034 23665977229 23804682085 27213498201 32477586737 n.a. 3035636678 3083991423 3953664261 3729215361 4181001568 4127845486 n.a. 0.35351856 0.368614367 0.387841881 0.299439316 0.216816744 0.095242769 n.a. -0.10280899 -0.196935 -0.40976843 -0.38934866 -0.46459015 -0.39940193 n.a. 00 000 0 n.a. Page 261 1979-84 1985-89 1990-94 1995-99 2000-04 1986-89 1990-94 1995-99 2000-04 Exportables b -27.6 -21.3 15.8 -8.2 -12.5 Beef -17.5 -7.6 37.7 11.6 -2.7 -13.7 26.7 7.7 3.3 Coffee -63.8 -49.7 -23.6 -28.1 -33.8 -52.5 -10.2 -7.2 0.0 Tomato -24.2 -45.8 -23.1 -38.6 -37.1 -8.1 -4.3 -17.1 3.5 Import competing b 14.7 13.9 35.9 3.8 19.5 Barley 7.1 -12.7 28.1 -14.3 -6.8 1.3 57.6 12.8 13.5 Beans 44.2 -17.6 -10.8 -13.2 -0.4 -28.4 17.4 -2.7 40.2 Eggs -1.5 -6.3 2.2 -16.1 -15.7 0.0 2.9 0.0 0.0 Maize 20.1 23.7 27.9 -12.5 -2.9 28.1 62.6 5.6 29.6 Milk 137.3 145.6 175.0 60.5 85.7 209.3 55.7 27.5 38.5 Pigmeat -21.6 -20.4 6.2 -4.4 3.2 -21.6 3.7 -3.1 10.7 Poultry 143.8 96.2 114.2 17.8 47.7 34.1 56.6 15.9 28.1 Rice -7.3 -5.4 20.1 3.6 37.5 -33.7 4.8 2.0 32.8 Sorghum -1.0 1.4 -3.9 -14.8 -11.5 21.4 29.2 8.2 16.7 Soybeans 38.5 38.6 26.1 -5.1 -2.7 4.5 17.2 2.5 10.8 Sugar cane -4.4 1.0 66.1 48.2 81.5 3.8 78.3 47.3 66.6 Wheat 5.2 38.4 61.5 25.0 61.2 -19.3 23.5 4.4 22.4 Weighted average of above products b 0.7 1.1 28.8 0.1 9.2 -2.3 31.9 7.2 21.4 Standard deviation c 70.5 60.1 57.7 30.6 41.1 67.0 32.6 20.0 21.3 % coverage at undistorted prices 78.6 79.3 71.7 75.8 73.3 73.6 68.7 68.6 67.7 Table: Nominal rates of assistance to selected agricultural industries, Mexico, 1979-2005 (results by authors) and OECD Nominal rate of assistance, Mexico, 1986-2005. Authors' results OECD a Notes: a OECD NRA defined like 100*(NPC-1). b NRAs including product specific input subsidies. c Annual commodity standard deviation around the weighted mean, and 5 year-average is the simple annual average. Page 262 1979-84 1985-89 1990-94 1995-99 2000-04 Covered products a 0.7 1.1 28.8 0.1 9.2 Non-covered products 10.7 9.9 31.4 3.3 2.6 All agricultural products a 2.9 3.0 29.5 0.8 7.4 Non-product specific assistance (NPSA) 0.0 0.0 1.3 3.4 4.2 Total Agricultural NRA (incl. NPSA) 2.9 3.0 30.8 4.2 11.6 Assistance to just tradables: All Agricultural tradables b 3.0 3.0 31.2 4.2 11.8 All Non-Agricultural tradables 7.4 4.0 5.8 3.2 6.8 Relative rate of Assistance, RRA c -4.2 -1.1 24.1 1.0 4.7 TBI -0.45 -0.39 -0.27 -0.23 -0.34 Notes: a NRAs including product specific input subsidies. b NRAs including product specific input subsidies and non-product specific assistance (NPSA). c The Relative Rate of Assistance, RRA is defined as 100[(100+NRAagt)/(100+NRAnonagt) - 1], where NRAagt and NRAnonagt are the percentage NRAs for the tradables parts of the agricultural and non-agricultural sectors, respectively. Table 8: Nominal rates of assistance to agricultural relative to non-agricultural industries, Mexico, 1979-2004 Page 263 Rice Wheat Barley Maize Sorghu m Beans Tomato Soybean Coffee Sugar Beef & Veal Pigmeat Poultry Eggs Milk Total CTE 1986 -70.84 -85.64 10.33 -28.66 0.00 16.95 -8.11 -11.51 -69.66 28.44 -19.16 -56.96 -5.26 0.00 255.01 -14.69 1987 -48.70 -44.46 3.78 36.10 0.00 -8.89 -8.11 -4.58 -71.48 2.30 -39.35 -31.88 49.07 0.00 222.63 -4.68 1988 -56.35 -29.00 -13.99 -5.45 0.00 -33.47 -8.11 -0.30 -83.21 -10.63 -17.29 2.92 44.26 0.11 37.99 -13.34 1989 -26.45 -54.13 5.35 -7.80 0.00 -24.76 -8.11 -0.06 -38.03 -4.29 18.68 2.98 43.24 0.11 -0.25 0.71 1990 -19.89 -5.99 38.09 4.08 0.00 12.61 -64.32 0.00 -6.83 24.57 15.12 -10.43 54.29 0.05 -2.54 5.10 1991 -3.80 27.96 41.47 30.28 -0.71 61.22 1.51 9.15 2.79 93.06 26.24 5.16 74.06 0.14 9.42 29.09 1992 9.81 -27.99 40.70 37.50 -2.96 58.72 49.69 10.71 -7.94 96.33 34.44 14.88 47.76 7.76 7.69 28.27 1993 7.50 -15.87 70.70 46.53 -4.56 13.53 16.94 13.10 -20.89 105.16 35.81 1.81 53.05 6.76 40.18 33.31 1994 10.98 -64.33 29.61 4.20 -17.89 -23.83 -20.06 8.64 -58.39 77.98 18.16 13.04 36.37 0.00 38.82 12.18 1995 6.86 -25.53 -12.08 -8.51 -0.06 -46.82 -64.44 14.60 -42.17 -7.71 -24.09 -22.69 -2.43 0.00 -27.50 -15.34 1996 10.90 8.03 5.36 -30.92 -3.92 -10.08 -35.63 14.50 -24.12 80.19 9.15 -13.89 13.62 0.00 -18.13 -5.82 1997 -0.49 -7.87 12.25 -22.39 -5.08 12.01 5.83 11.46 -19.88 79.95 25.05 -4.20 27.57 0.00 4.87 8.48 1998 -2.89 -1.87 17.44 -11.68 -2.90 9.34 2.34 9.58 -2.67 102.20 19.06 5.58 24.85 0.00 28.04 14.16 1999 7.10 -2.15 13.66 4.95 -2.19 20.04 -15.18 7.68 0.00 175.83 6.21 21.09 8.41 0.00 36.91 16.72 2000 9.05 3.18 13.94 16.84 -1.26 24.41 28.64 5.84 0.00 162.95 7.21 7.33 37.89 0.00 33.14 24.26 2001 3.86 1.72 17.15 8.35 0.00 73.45 0.00 4.48 0.00 134.40 0.00 4.83 18.02 0.00 24.42 16.86 2002 8.96 0.90 9.64 24.10 0.00 23.59 0.00 1.96 0.00 107.60 7.80 24.37 47.76 0.00 60.82 28.91 2003 0.91 0.00 13.54 12.64 0.00 40.76 0.00 0.00 0.00 100.54 0.00 8.98 18.84 0.00 22.74 15.51 2004 0.00 1.43 0.00 6.78 0.00 23.96 0.00 0.00 0.00 100.08 0.00 0.28 2.35 0.00 1.69 7.33 2005 0.00 1.16 9.46 7.76 0.00 3.19 0.00 0.00 0.00 92.46 0.00 5.04 7.12 0.00 10.78 9.09 2006 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1986-89 -50.59 -53.31 1.37 -1.45 0.00 -12.54 -8.11 -4.11 -65.59 3.96 -14.28 -20.73 32.83 0.06 128.85 -8.00 1990-94 0.92 -17.25 44.11 24.52 -5.22 24.45 -3.25 8.32 -18.25 79.42 25.95 4.89 53.11 2.94 18.71 21.59 1995-99 4.29 -5.88 7.33 -13.71 -2.83 -3.11 -21.42 11.56 -17.77 86.09 7.08 -2.82 14.40 0.00 4.84 3.64 2000-04 4.55 1.45 10.85 13.74 -0.25 37.23 5.73 2.46 0.00 121.11 3.00 9.16 24.97 0.00 28.56 18.57 Source: The negative of the OECD's (2007) Consumer Support Estimate (CSE), expressed at undistorted prices Consumer tax equivalent (CTE), Mexico, 1986-2005* Page 264 1979-84 1985-89 1990-94 1995-99 2000-03 NRA Ag tradable 2.976785672 3.014166674 31.24258085 4.235430986 11.77426095 NRA Non-Ag tradable 7.375336758 4.029635598 5.75448135 3.162250328 6.796890887 RRA -4.23891472 -1.10318353 24.08691696 0.956748023 4.664748925 Figure 2: Nominal rate of assistante to all non-agricultural tradables, all agricultural tradable industries, and Relative Rate of Assistance, Mexico, 1979-2004 -10 -5 0 5 10 15 20 25 30 35 1979-84 1985-89 1990-94 1995-99 2000-03 NRA Ag tradable NRA Non-Ag tradable RRA Figure 5. Direct Rate of Assistance to exportables, import competing and all agricultural coverage products, Mexico, 1979-2004 -40 -30 -20 -10 0 10 20 30 40 1979-84 1985-89 1990-94 1995-99 2000-04 Exportable Importable Total Figure: Industry shares of gross values of farm production at distorted prices, selected products, Mexico, 1979-2004 10.0 20.0 30.0 40.0 50.0 60.0 70.0 80.0 90.0 100.0 RESIDUAL Beef Milk Maize Poultry Pigmeat Eggs Sugar Tomato Wheat Sorghum Page 265 1996 1997 1998 1999 2000 2001 Sugar 4.447643697 4.772898924 4.537579523 4.442660665 4.103527878 4.772759192 Poultry 6.903949686 7.643702313 8.977525588 8.170897138 9.909931447 10.21713501 Milk 8.112280184 8.342397875 8.199914434 9.152751143 9.446785263 9.448271309 Pigmeat 6.185474778 7.068541081 5.588257265 5.693990013 6.195584354 6.649141883 Beef 13.8038647 14.40784958 14.18836302 14.56471385 14.65278147 14.3133275 Eggs 5.295134775 5.295983073 4.549089536 4.331263258 4.944445517 5.410912331 Tomato 4.607034175 4.491151876 4.530149934 5.880742471 4.919111733 2.908823855 Coffee 0.646122814 0.672375901 0.51466443 0.491334418 0.40681067 0.224189721 Rice 0.397847804 0.402493027 0.386472164 0.348258026 0.246237359 0.188731199 Beans 3.318419568 2.709417129 3.361730849 2.350727318 1.811392579 2.471795108 Barley 0.565044639 0.413782793 0.336127569 0.344672151 0.496552053 0.556270297 Wheat 4.707497571 3.642912314 2.986572855 2.653774791 3.020789469 2.928551827 Sorghum 4.397939391 2.823728822 2.853802075 2.239259595 2.329628114 2.359455158 Soybeans 0.067503578 0.207083084 0.148719006 0.130874828 0.069965943 0.081492232 Maize 14.63517871 12.03591209 11.55148399 10.29679158 10.0384365 10.59337446 Non-Coverage Products 21.90906393 25.06977012 27.28954776 28.90728876 27.40801966 26.87576892 TOTAL 100 100 100 100 100 100 0.0 10.0 20.0 1 9 7 9 1 9 8 1 1 9 8 3 1 9 8 5 1 9 8 7 1 9 8 9 1 9 9 1 1 9 9 3 1 9 9 5 1 9 9 7 1 9 9 9 2 0 0 1 2 0 0 3 Sorghum Beans Barley Coffee Rice 0 10 20 30 40 50 60 70 80 90 100 1996 1997 1998 1999 2000 2001 2002 2003 Page 266 Figure 1: Nominal Rates of Assistance to exportable, import-competing and all agricultural coverage products, Mexico, 1979-2004 NRA Non-Ag Exportable Importable Total RESIDUAL Maize Poultry Pigmeat Sugar Tomato Wheat Sorghum Page 267 2002 2003 2004 4.973978594 5.173299601 4.906122718 10.83634972 10.48098909 11.01230284 9.402445018 9.158925663 8.575026997 5.962135249 5.777007176 6.164004847 15.0470709 15.2160037 16.50583861 5.200293752 5.751111909 6.090903739 2.982767523 3.168121645 4.645301251 0.184080651 0.188741417 0.187386353 0.189523348 0.138739876 0.215170451 3.329899708 2.558359712 2.106068638 0.534239919 0.767706718 0.627868335 3.052460375 2.691379167 2.135717707 2.262841516 2.9100214 2.854532769 0.063981902 0.078789918 0.0668286 10.53629935 11.04093168 11.17905836 25.44163248 24.89987133 22.72786779 100 100 100 Sorghum Beans Barley Coffee 2003 2004 Non-Coverage Products Sorghum Wheat Soybeans Barley Beans Rice Coffee Tomato Sugar Eggs Pigmeat Maize Milk Poultry Beef Page 268 Figure 1: Nominal Rates of Assistance to exportable, import-competing and all agricultural coverage products, Mexico, 1979-2004 Page 269 Page 270 S1 SUMMARY, PRIMARY AGRICULTURE S2 SECTION 1 (Exogenous Data) S3 Unit Explanation Formula S4 The Remaining 30% of Agricultural Sectors S5 S6 Total of 30% (Remaining Primary Agriculture) S7 Value of Production (Importable) LC S8 Value of Production (Exportable) LC S9 Value of Production (Nontradable) LC S10 DRAguesstimate (Importable) Proportion S11 DRAguesstimate (Exportable) Proportion S12 DRAguesstimate (Nontradable) Proportion S13 COV: S29 S30 S31 S32 Exchange Rate Distortion (Importables, em) Proportion Use the variable in row 334 S33 Exchange Rate Distortion (Exportables, ex) Proportion Use the variable in row 335 S34 S35 S36 Research & Extension LC S37 Agricultural training schools LC S38 Inspection Services LC S39 marketing and Promotion LC S40 Public stockholding LC S41 Other LC Entitlement payments S42 TOTAL LC SUM over all non-product SUM(S36:S41) S43 (%) of VoP undist. S44 SECTION 2 (Endogenous Data) (TO BE automatically computed) S45 S46 Importables S47 Product1 Maize LC DRAf (Product1,Impo rtable)* Value use the relevant cells in the generic spreadsheet S48 Product2 Soybeans &Sorghum&Wheat LC DRAf (Product2,Impo rtable)* Value use the relevant cells in the generic spreadsheet S49 Product3 Poultry LC DRAf (Product3,Impo rtable)* Value use the relevant cells in the generic spreadsheet S50 Product4 Sugar LC DRAf (Product4,Impo rtable)* Value use the relevant cells in the generic spreadsheet S51 Product5 Barley LC DRAf (Product5,Impo rtable)* Value use the relevant cells in the generic spreadsheet S52 Product6 Beans LC DRAf (Product6,Impo rtable)* Value use the relevant cells in the generic spreadsheet S53 Product7 Rice LC DRAf (Product7,Impo rtable)* Value use the relevant cells in the generic spreadsheet S54 Product8 Eggs LC DRAf (Product8,Impo rtable)* Value use the relevant cells in the generic spreadsheet S55 Product9 Beef LC DRAf (Product9,Impo rtable)* Value use the relevant cells in the generic spreadsheet Value of Production (at wholesale undistorted price) and DRA of 30% Remaining Primary Agricultural Production Exchange Rate Distortion: Please use an economy wide exchange rate here. 30% Remaining Primary and Lightly Processed Agricultural Production Non-product specific subsidies net of abnormal taxes for primary agriculture Adjusted Nominal Direct Value of Assistance to Farmer (Primary Agriculture) (70%) Page 271 S56 Product10 Pig Meat LC DRAf (Product10,Imp ortable)* Value use the relevant cells in the generic spreadsheet S57 Product11 Milk LC DRAf (Product11,Imp ortable)* Value use the relevant cells in the generic spreadsheet S58 Product12 Coffee LC DRAf (Product12,Imp ortable)* Value use the relevant cells in the generic spreadsheet S59 Product13 Tomato LC DRAf (Product13,Imp ortable)* Value use the relevant cells in the generic spreadsheet S60 ALL IMPORTABLE PRIMARY AGRICULTURE (70%) LC SUM over all Nominal Direct Values of SUM(S47:S59) S61 S62 Exportables S63 Product1 Maize LC DRAf (Product1,Expo rtable)* Value use the relevant cells in the generic spreadsheet S64 Product2 Soybeans &Sorghum&Wheat LC DRAf (Product2,Expo rtable)* Value use the relevant cells in the generic spreadsheet S65 Product3 Poultry LC DRAf (Product3,Expo rtable)* Value use the relevant cells in the generic spreadsheet S66 Product4 Sugar LC DRAf (Product4,Expo rtable)* Value use the relevant cells in the generic spreadsheet S67 Product5 Barley LC DRAf (Product5,Expo rtable)* Value use the relevant cells in the generic spreadsheet S68 Product6 Beans LC DRAf (Product6,Expo rtable)* Value use the relevant cells in the generic spreadsheet S69 Product7 Rice LC DRAf (Product7,Expo rtable)* Value use the relevant cells in the generic spreadsheet S70 Product8 Eggs LC DRAf (Product8,Expo rtable)* Value use the relevant cells in the generic spreadsheet S71 Product9 Beef LC DRAf (Product9,Expo rtable)* Value use the relevant cells in the generic spreadsheet S72 Product10 Pig Meat LC DRAf (Product10,Exp ortable)* Value use the relevant cells in the generic spreadsheet S73 Product11 Milk LC DRAf (Product11,Exp ortable)* Value use the relevant cells in the generic spreadsheet S74 Product12 Coffee LC DRAf (Product12,Exp ortable)* Value use the relevant cells in the generic spreadsheet S75 Product13 Tomato LC DRAf (Product13,Exp ortable)* Value use the relevant cells in the generic spreadsheet S76 ALL EXPORTABLE PRIMARY AGRICULTURE (70%) LC SUM over all Nominal Direct SUM(S63:S75) S77 S78 Nontradable S79 Product1 Maize LC DRAf (Product1,nontr adable)* Value use the relevant cells in the generic spreadsheet S80 Product2 Soybeans &Sorghum&Wheat LC DRAf (Product2,nontr adable)* Value use the relevant cells in the generic spreadsheet S81 Product3 Poultry LC DRAf (Product3,nontr adable)* Value use the relevant cells in the generic spreadsheet S82 Product4 Sugar LC DRAf (Product4,nontr adable)* Value use the relevant cells in the generic spreadsheet S83 Product5 Barley LC DRAf (Product5,nontr adable)* Value use the relevant cells in the generic spreadsheet S84 Product6 Beans LC DRAf (Product6,nontr adable)* Value use the relevant cells in the generic spreadsheet S85 Product7 Rice LC DRAf (Product7,nontr adable)* Value use the relevant cells in the generic spreadsheet S86 Product8 Eggs LC DRAf (Product8,nontr adable)* Value use the relevant cells in the generic spreadsheet S87 Product9 Beef LC DRAf (Product9,nontr adable)* Value use the relevant cells in the generic spreadsheet S88 Product10 Pig Meat LC DRAf (Product10,non tradable)* use the relevant cells in the generic spreadsheet S89 Product11 Milk LC DRAf (Product11,non tradable)* use the relevant cells in the generic spreadsheet S90 Product12 Coffee LC DRAf (Product12,non tradable)* use the relevant cells in the generic spreadsheet S90 Product13 Tomato LC DRAf (Product12,non tradable)* use the relevant cells in the generic spreadsheet S92 ALL NONTRADABLE PRIMARY AGRICULTURE (70%) LC SUM over all Nominal Direct Values of SUM(S79:S91) S93 S94 S95 Product1 Maize LC SUM(S47,S63,S79) SUM(S47,S63,S79) S96 Product2 Soybeans &Sorghum&Wheat LC SUM(S48,S64,S80) SUM(S48,S64,S80) S97 Product3 Poultry LC SUM(S49,S65,S81) SUM(S49,S65,S81) S98 Product4 Sugar LC SUM(S50,S66,S82) SUM(S50,S66,S82) S99 Product5 Barley LC SUM(S51,S67,S83) SUM(S51,S67,S83) S100 Product6 Beans LC SUM(S52,S68,S84) SUM(S52,S68,S84) S101 Product7 Rice LC SUM(S53,S69,S85) SUM(S53,S69,S85) Total Nominal Direct Value of Assistance to Farmer (Primary Agriculture) (by product) (70%) Page 272 S102 Product8 Eggs LC SUM(S54,S70,S86) SUM(S54,S70,S86) S103 Product9 Beef LC SUM(S55,S71,S87) SUM(S55,S71,S87) S104 Product10 Pig Meat LC SUM(S56,S72,S88) SUM(S56,S72,S88) S105 Product11 Milk LC SUM(S57,S73,S89) SUM(S57,S73,S89) S106 Product12 Coffee LC SUM(S58,S74,S90) SUM(S58,S74,S90) S107 Product13 Tomato LC SUM(S59,S75,S91) SUM(S59,S75,S91) S109 ALL PRIMARY AGRICULTURE (70%) LC SUM over all Nominal Direct Value of SUM(S95:S107) S110 Value of Primary Production (Primary Agriculture) (70%) S111 Importables LC SUM over Value of Primary Production (Importables) sum up across all importable primary products from the generic spreadsheets S112 Exportables LC SUM over Value of Primary Production (Exportables) sum up across all importable primary products from the generic spreadsheets S113 Nontradables LC SUM over Value of Primary Production (Non-Tradables) sum up across all importable primary products from the generic spreadsheets S114 Total (70%) LC SUM over Value of Primary Production (Total)(70%) SUM(S111:S113) S115 S116 DRA, Primary Agriculture (70%) S117 Importables proportion SUM over all Nominal Direct Values of Assistance S60 / S111 S118 Exportables proportion SUM over all Nominal Direct Values of Assistance S76 / S112 S119 Nontradables proportion SUM over all Nominal Direct Values of Assistance S92 / S113 S120 Total DRA (70%) proportion SUM over all Nominal Direct Value of Assistance / S109 / S114 S121 S122 Sum of Value of Production of Remaining Primary Agricultural Products (30%) Value of Production of Remaining Primary Agricultural SUM(S7:S9) S123 S124 DRA, Remaining Primary Agriculture (30%) I changed this according to column E. S125 Importables proportion (1 + DRAguesstimat (1 + S10) * (1+S32) -1 S126 Exportables proportion (1 + DRAguesstimat (1 + S11) * (1-S33) -1 S127 Nontradables proportion DRAguesstimat e S12 S128 Total DRA (30%) proportion Value of Prod. Remaining Prim Imp / (Sum of Value of Prod. of Remaining (S7/S122)*S125 + (S8/S122)*S126 + (S9/S122)*S127 S129 Adjusted Nominal Direct Value of Assistance to Farmer (Primary Agriculture) (100%) S130 Importables LC Value of Production remaining prim IMP (30%) * S7*S125 + S60 S131 Exportables LC Value of Production remaining prim EXP(30%) * S8*S126 + S76 S132 Nontradables LC Value of Production remaining prim NTR(30%) * DRAremaining S9*S127 + S92 S133 Total Nominal Direct Value of Assistance (100%) LC SUM over all Nominal Direct Value of SUM (S130:S132) S134 Total Nominal Direct Value of Assistance , incl. non-product specific taxes (100%) LC SUM over all Nominal Direct Value of SUM (S133,S42) S135 S136 DRA, Primary Agriculture (100%) S137 Importables proportion Nominal Direct Values of Assistance of Primary Agr. Production S130/(S111+S7) S138 Exportables proportion Nominal Direct Values of Assistance of Primary Agr. Production S131/(S112+S8) Page 273 S139 Nontradables proportion Nominal Direct Values of Assistance of Primary Agr. Production S132/(S113+S9) S140 Total DRA (100%) Proportion Total Nominal Direct Value of Assistance , incl. non- S134/(S114+S122) S141 Total DRA (non-covered and covered) excluding NPS Proportion Total Nominal Direct Value of Assistance , excl. non-product specific taxes (non- S133/(S114+S122) S142 S143 TRA (Total Rate of Assistance) FOR ALL AGRICULTURE Total DRA (Primary Agriculture, S140 - X247 S144 S145 S146 Importables S147 Product1 Maize proportion Value Hhld Cons prim Product1 IMP/(Value Hhld Cons prim Product1 IMP + ´=+Maize!E$306*Maize!E$ 202/(Maize!E$306+Maize! E$312)+Maize!E$312*Mai ze!E$207/(Maize!E$306+M aize!E$312) S148 Product2 Soybeans &Sorghum&Wheat proportion " " S149 Product3 Poultry proportion " " S150 Product4 Sugar proportion " " S151 Product5 Barley proportion " " S152 Product6 Beans proportion " " S153 Product7 Rice proportion " " S154 Product8 Eggs proportion " " S155 Product9 Beef proportion " " S156 Product10 Pig Meat proportion " " S157 Product11 Milk proportion " " S158 Product12 Coffee proportion " " S159 Product13 Tomato proportion " " S160 S161 Exportables S162 Product1 Maize proportion Value Hhld Cons prim Product1 EXP/(Value Hhld Cons prim Product1 EXP use the relevant cells from the generic spreadsheet S163 Product2 Soybeans &Sorghum&Wheat proportion " " S164 Product3 Poultry proportion " " S165 Product4 Sugar proportion " " S166 Product5 Barley proportion " " S167 Product6 Beans proportion " " S168 Product7 Rice proportion " " S169 Product8 Eggs proportion " " S170 Product9 Beef proportion " " S171 Product10 Pig Meat proportion " " S172 Product11 Milk proportion " " S173 Product12 Coffee proportion " " S174 Product13 Tomato proportion " " S175 S176 Nontradable S177 Product1 Maize proportion Value Hhld Cons prim Product1 NTR/(Value Hhld Cons prim Product1 NTR use the relevant cells from the generic spreadsheet S178 Product2 Soybeans &Sorghum&Wheat proportion " " S179 Product3 Poultry proportion " " S180 Product4 Sugar proportion " " S181 Product5 Barley proportion " " S182 Product6 Beans proportion " " S183 Product7 Rice proportion " " S184 Product8 Eggs proportion " " S185 Product9 Beef proportion " " S186 Product10 Pig Meat proportion " " S187 Product11 Milk proportion " " S188 Product12 Coffee proportion " " S189 Product13 Tomato proportion " " In order to compute this you first need to get the relevant information from the Non-Agricultural Summary Average CTE, Agriculture (70%) (weighted by Value of Consumption of primary and processed agricultural Production valued at undistorted prices) Page 274 S190 S191 S192 Importables LC Sum of Value of Cons of all prim agr product IMP sum up across all importable primary products from the generic spreadsheets S193 Exportables LC Sum of Value of Cons of all prim agr product EXP sum up across all exportable primary products from the generic spreadsheets S194 Nontradables LC Sum of Value of Cons of all prim agr product NTR sum up across all nontradable primary products from the generic spreadsheets S195 Total (70%) LC Sum of Value of Cons of all prim SUM(S192:S194) S196 S197 S198 Importables LC Sum of Value of Cons of all proc agr product IMP sum up across all importable lightly processed products from the generic spreadsheets S199 Exportables LC Sum of Value of Cons of all proc agr product EXP sum up across all exportable lightly processed products from the generic spreadsheets S200 Nontradables LC Sum of Value of Cons of all proc agr product NTR sum up across all nontradable lightly processed products from the generic spreadsheets S201 Total (70%) LC Sum of Value of Cons of all proc SUM(S198:S200) S202 S203 S204 Importables Sum of Value of Cons of all agr S192 + S198 S205 Exportables Sum of Value of Cons of all agr S193 + S199 S206 Nontradables Sum of Value of Cons of all agr S194 + S200 S207 Total (70%) Sum of Value of Cons of all agr S195 + S201 S208 S209 S210 CTE, ALL Importables (70%) Proportion Value of Cons product1 IMP/(Sum of Value of Cons of all agr Value of Cons product1 IMP/S204*S147 + Value of Cons product2 IMP/S204*S148 + … S211 CTE, ALL Exportables (70%) Proportion Value of Cons product1 EXP/(Sum of Value of Cons of all agr Value of Cons product1 EXP/S205*S162 + Value of Cons product2 EXP/S205*S163 + … S212 CTE, ALL Nontradables (70%) Proportion Value of Cons product1 NTR/(Sum of Value of Cons of all agr product Value of Cons product1 NTR/S206*S177 + Value of Cons product2 NTR/S206*S178 + … S213 Total CTE of primary agriculture (70%) Proportion (Sum of Value of Hhld Consumption of Agricultural Production IMP/Sum of (S204/S207)*S210 + (S205/S207)*S211 + (S206/S207)*S212 S214 S215 Sum of Value of Hhld Consumption of Remaining Primary Agricultural Products (30%) LC Value of Hhld Cons of Remaining Primary Agricultural SUM(S15:S17) S216 S217 Sum of Value of Hhld Consumption of Remaining Lightly Processed Food Products (30%) LC Value of Hhld Cons of Remaining Processed Agricultural SUM(S23:S25) S218 S219 I changed this according to column E. S220 S221 Importables proportion (1 + CTEguesstimat (1 + S18) *(1+ S32) -1 S222 Exportables proportion (1 + CTEguesstimat (1 + S19)*(1-S33) -1 S223 Nontradables proportion CTEguesstimat e,primary S20 S224 Total CTE remaining primary (30%) proportion Value of Cons Remaining Prim Imp/(Sum of Value of Cons of Remaining (S15/S215)*S221 + (S16/S215)*S222 + (S17/S215)*S223 Sum of Value of Hhld Consumption of Primary Agricultural Production (70%) Sum of Value of Hhld Consumption of Lightly Processed Agricultural Production (70%) Sum of Value of Hhld Consumption of Agricultural products and lightly processed food (70%) Average CTE, Agriculture (70%) (weighted by Value of Consumption of primary and processed agricultural Production valued at undistorted prices) CTE, Total Remaining Primary Agriculture (Remaining 30%) Page 275 S225 S226 I changed this according to column E. S227 Importables proportion (1 + CTEguesstimat (1+ S26)*(1 + S32) -1 S228 Exportables proportion (1 + CTEguesstimat (1 + S27)*(1- S33) -1 S229 Nontradables proportion CTEguesstimat e,processed S28 S230 Total CTE remaining processed (30%) proportion Value of Cons Remaining Prim Imp/(Sum of Value of Cons of (S23/S217)*S227+ (S24/S217)*S228 + (S25/S217)*S229 S231 S232 S233 Importables proportion Value Hhld Cons remaining primary product IMP/(Value Hhld Cons remaining S15/(S15+S23)*S221 + S23/(S15+S23)*S227 S234 Exportables proportion " S16/(S16+S24)*S222 + S24/(S16+S24)*S228 S235 Nontradables proportion " S17/(S17+S25)*S223 + S25/(S17+S25)*S229 S236 Total CTE remaining agriculture and food (30%) proportion Sum of Value Hhld Cons remaining agr product IMP/(Sum of Value Hhld Cons remaining (S15+S23)/(S215+S217)*S 233 + (S16+S24)/(S215+S217)*S 234 + (S17+S25)/(S215+S217)*S 235 S237 S238 S239 Importables proportion Sum of Value of Cons of all 30% agr product IMP/(Sum of Value of Cons of all (S15+S23)/(S204+S15+S2 3)*S233 + (S204)/(S204+S15+S23)*S 210 S240 Exportables proportion " (S16+S24)/(S205+S16+S2 4)*S234 + (S205)/(S205+S16+S24)*S 211 S241 Nontradables proportion " (S17+S25)/(S206+S17+S2 5)*S235 + (S206)/(S206+S17+S25)*S S242 Total CTE agriculture and food (100%) proportion (Sum of Value of Cons of all 100% agr product IMP)/(Sum of Value of Cons (S204+S15+S23)/(S207+S 215+S217)*239+(S205+S1 6+S24)/(S207+S215+S217 )*240+(S206+S17+S25)/(S 207+S215+S217)*241 CTE, Total Remaining Lightly Processed Food (Remaining 30%) Average CTE of Remaining 30% Agriculture and Food (weighted by Value of Consumption of primary and processed agricultural Production valued at undistorted prices) Average CTE of all Agriculture (100%) (weighted by Value of Consumption of primary and processed agricultural Production valued at undistorted prices) Page 276 X1 SUMMARY NON-AGRICULTURE Unit Explanation Source/Formula X2 X3 X4 X5 IMPORTABLE LC X6 EXPORTABLE LC X7 NONTRADABLE LC X8 This is the sum of all the shares of the different sectors should add up to 1. X9 Share of TOTAL (100%) lightly processed food production in total NON-Agricultural production proportion X10 X11 X12 IMPORTABLE proportion X13 EXPORTABLE proportion X14 NONTRADABLE proportion X15 X16 Share of highly processed food production in total NON-Agricultural production proportion X17 X18 X19 IMPORTABLE proportion X20 EXPORTABLE proportion X21 NONTRADABLE proportion X22 X23 Share of non-agricultural primary products in total NON-Agricultural production proportion X24 X25 X26 IMPORTABLE proportion X27 EXPORTABLE proportion X28 NONTRADABLE proportion X29 X30 Share of non-food manufactures in total NON- Agricultural production proportion X31 SERVICES X32 X33 IMPORTABLE proportion X34 EXPORTABLE proportion X35 NONTRADABLE proportion X36 X37 Share of services in total NON-Agricultural production proportion X38 X39 X40 DRAguesstimate (REMAINING lightly processed food production) (30%) X41 IMPORTABLE X42 Import tariff proportion nicita X43 NTB proportion X46 X47 EXPORTABLE X48 Export Subsidy proportion X49 NTB proportion X52 X53 NONTRADABLE X54 DRAguesstimate proportion X56 Value of Production (at wholesale undistorted price) of Importable, Exportable and Nontradable in REMAINING Lightly Processed Food Production (30%) Share of Importable, Exportable and Nontradable in total highly processed food production Share of Importable, Exportable and Nontradable in total Non-Agricultural Primary Production Share of Importable, Exportable and Nontradable in total Non-Food Manufactures Share of Importable, Exportable and Nontradable in total Services FOOD PROCESSORS I (remaining lightly processed food products) (30%) V A L U E A N D S H A R E I N F O R M A T I O N F O R W E I G H T I N G P U R P O S E S SECTION 1 (required data series) NON-FOOD MANUFACTURES FOOD PROCESSORS I (lightly processed food products) FOOD PROCESSORS II (highly processed food products) NON-AGRICULTURAL PRIMARY PRODUCERS Page 277 X57 X58 DRAguesstimate (highly processed food production) X59 IMPORTABLE X60 Import tariff proportion nicita X61 NTB proportion X64 X65 EXPORTABLE X66 Export Subsidy proportion X67 NTB proportion X70 X71 NONTRADABLE X72 DRAguesstimate proportion X74 X75 X76 DRAguesstimate (non-agricultural primary production) X77 IMPORTABLE X78 Import tariff proportion X79 NTB proportion X82 X83 EXPORTABLE X84 Export Subsidy proportion X85 NTB proportion X88 X89 NONTRADABLE X90 DRAguesstimate proportion X92 X93 NON-FOOD MANUFACTURES X94 DRAguesstimate (non-food manufactures) X95 IMPORTABLE X96 Import tariff proportion X97 NTB proportion X100 X101 EXPORTABLE X102 Export Subsidy proportion X103 NTB proportion X106 X107 NONTRADABLE X108 DRAguesstimate proportion X110 X111 SERVICES X112 DRAguesstimate (services) X113 IMPORTABLE X114 Import tariff proportion X115 NTB proportion X118 X119 EXPORTABLE X120 Export Subsidy proportion X121 NTB proportion X124 X125 NONTRADABLE X126 DRAguesstimate proportion X128 X129 X130 Exchange Rate Distortion (Importables, em) proportion Use the variable in row 334 (from the generic spreadsheet) X131 Exchange Rate Distortion (Exportables, ex) proportion Use the variable in row 335 (from the generic spreadsheet) X132 X133 X134 X135 X136 Importables X137 Processed Product1 Beef LC DRAp (Processed Product1,Importable)* Value of processed use the relevant cells from the generic spreadsheet X138 Processed Product2 PigMeat LC DRAp (Processed Product2,Importable)* Value of processed use the relevant cells from the generic spreadsheet X139 Processed Product3 Sugar LC DRAp (Processed Product3,Importable)* Value of processed use the relevant cells from the generic spreadsheet X140 Processed Product4 Poultry LC DRAp (Processed Product4,Importable)* Value of processed use the relevant cells from the generic spreadsheet X141 Processed Product5 LC DRAp (Processed Product5,Importable)* Value of processed use the relevant cells from the generic spreadsheet X142 ALL IMPORTABLE LIGHTLY PROCESSED FOOD (70%) LC SUM over all Nominal Direct Values of Assistance SUM(X137:X141) Nominal Direct Value of Assistance to Food Processors I (70%) D R A I N F O R M A T I O N FOOD PROCESSORS I (lightly processed food products) (70%) Exchange Rate Distortion: Please use an economy wide exchange rate here. SECTION 2 (Endogenous Data) (TO BE automatically computed) FOOD PROCESSORS II (highly processed food products) NON-AGRICULTURAL PRIMARY PRODUCERS Page 278 X143 X144 Exportables X145 Processed Product1 LC DRAp (Processed Product1,Exportable)* Value of processed use the relevant cells from the generic spreadsheet X146 Processed Product2 LC DRAp (Processed Product2,Exportable)* Value of processed use the relevant cells from the generic spreadsheet X147 Processed Product3 LC DRAp (Processed Product3,Exportable)* Value of processed use the relevant cells from the generic spreadsheet X148 Processed Product4 LC DRAp (Processed Product4,Exportable)* Value of processed use the relevant cells from the generic spreadsheet X149 Processed Product5 LC DRAp (Processed Product5,Exportable)* Value of processed use the relevant cells from the generic spreadsheet X150 ALL EXPORTABLE LIGHTLY PROCESSED FOOD (70%) LC SUM over all Nominal Direct Values of Assistance SUM(X145:X149) X151 X152 Nontradable X153 Processed Product1 Beef LC DRAp (Processed Product1,Nontradable) * Value of processed use the relevant cells from the generic spreadsheet X154 Processed Product2 PigMeat LC DRAp (Processed Product2,Nontradable) * Value of processed use the relevant cells from the generic spreadsheet X155 Processed Product3 Sugar LC DRAp (Processed Product3,Nontradable) * Value of processed use the relevant cells from the generic spreadsheet X156 Processed Product4 Poultry LC DRAp (Processed Product4,Nontradable) * Value of processed use the relevant cells from the generic spreadsheet X157 Processed Product5 Corn Flour LC DRAp (Processed Product5,Nontradable) * Value of processed use the relevant cells from the generic spreadsheet X158 ALL NONTRADABLE LIGHTLY PROCESSED FOOD (70%) LC SUM over all Nominal Direct Values of Assistance (Nontradable) SUM(X153:X157) X159 X160 X161 Processed Product1 Beef LC SUM[Nominal Direct Value of Assistance of Processed Product1 (Imp),Nominal Direct Value of Assistance of SUM(X137, X145, X153) X162 Processed Product2 PigMeat LC SUM[Nominal Direct Value of Assistance of Processed Product2 (Imp), Nominal Direct Value of Assistance of SUM(X138, X146, X154) X163 Processed Product3 Sugar LC SUM[Nominal Direct Value of Assistance of Processed Product3 (Imp),Nominal Direct SUM(X139, X147, X155) X164 Processed Product4 Poultry LC SUM[Nominal Direct Value of Assistance of Processed Product4 (Imp), Nominal Direct Value of Assistance of SUM(X140, X148, X156) X165 Processed Product5 Corn Flour LC SUM[Nominal Direct Value of Assistance of Processed Product5 (Imp), Nominal Direct Value of Assistance of Processed Product5 SUM(X141, X149, X157) X166 TOTAL LIGHTLY PROCESSED FOOD (70%) LC TOTAL Nominal Direct Value of Assistance of Lightly Processed Products SUM(X161:X165) X167 X168 DRA (lightly processed food production) (70%) X169 IMPORTABLE proportion SUM over all Nominal Direct Values of Assistance (Importable) / SUM over Value of X142/SUM over Value of Processed Production (Importables) X170 EXPORTABLE proportion SUM over all Nominal Direct Values of Assistance (Exportable) / SUM over Value of X150/SUM over Value of Processed Production (Exportables) X171 NONTRADABLE proportion SUM over all Nominal Direct Values of X158/SUM over Value of Processed Production (Nontradables) X172 TOTAL DRA TO FOOD PROCESSORS I (70%) proportion SUM over all Nominal Direct Value of Assistance / SUM over Value of Processed Production (Total) X166/SUM over Value of Processed Production X173 X174 X175 X176 IMPORTABLE proportion (1+Tariff+NTB)*(1+Exc hange rate distortion (1+X42+X43)*(1+X130) -1 X177 EXPORTABLE proportion (1+Subsidy+NTB) *(1 - Exchange rate (1+X48+X49)*(1-X131) -1 X178 NONTRADABLE proportion DRAguesstimate X54 X179 TOTAL DRA TO FOOD PROCESSORS I (REMAINING) (30%) proportion DRAprocl(Imp)*Share of Importable in 30% lightly processed food production + DRAprocI(Exp)*Share X5/SUM(X5:X7)*X176+X6/SUM(X5:X7)* X177+X7/SUM(X5:X7)*X178 X180 X181 Value of Lightly Processed Food Production (TOTAL) (100%) X182 Importables LC SUM over Value of Lightly Processed Production (Importables) + Value of Remaining SUM over Value of Lightly Processed Production (Importables) + X5 X183 Exportables LC SUM over Value of Lightly Processed Production (Exportables) + Value of Remaining SUM over Value of Lightly Processed Production (Exportables) + X6 X184 Nontradables LC SUM over Value of Lightly Processed Production (Non- Tradables) + Value of Remaining Processed SUM over Value of Lightly Processed Production (Nontradables) + X7 FOOD PROCESSORS I (REMAINING lightly processed food products) (30%) Total Nominal Direct Value of Assistance to Food Processors I (by Product) (70%) DRA (REMAINING lightly processed food products) (30%) FOOD PROCESSORS I (lightly processed food products) (100%) Page 279 X185 Total (100%) LC SUM over Value of Lightly Processed Production (Total) SUM(X182:X184) Page 280 X186 X187 X188 IMPORTABLE proportion [SUM over Value of Lightly Processed Production (Importables) + SUM X182/X185 X189 EXPORTABLE proportion [SUM over Value of Lightly Processed Production (Exportables) + SUM X183/X185 X190 NONTRADABLE proportion [SUM over Value of Lightly Processed Production (Non- Tradables) + SUM X184/X185 X191 X192 X193 IMPORTABLE proportion SUM over Value of Lightly Proc Production (Imp)/(SUM over Value SUM over Value of lightly proc Production 70% (Importables)/X182*X169 + X5/X182*X176 X194 EXPORTABLE proportion SUM over Value of Lightly Proc Production (Exp)/(SUM over Value SUM over Value of lightly proc Production 70% (Exportables)/X183*X170 + X6/X183*X177 X195 NONTRADABLE proportion SUM over Value of Lightly Proc Production (NTR)/(SUM over SUM over Value of lightly proc Production 70% (Nontradables)/X184*X171 + X7/X184*X178 X196 TOTAL DRA TO FOOD PROCESSORS I (TOTAL) (100%) proportion SUM over Value of Lightly Proc Production /(SUM over Value of X188*X193 + X189*X194 + X190*X195 X197 X198 X199 DRA (highly processed food production) X200 IMPORTABLE proportion (1+Tariff+NTB)*(1+Exc hange rate distortion (em)) -1 (1+X60+X61)*(1+X130) -1 X201 EXPORTABLE proportion (1+Subsidy+NTB) *(1 - Exchange rate distortion (ex)) -1 (1+X66+X67)*(1-X131) -1 X202 NONTRADABLE proportion DRAguesstimate X72 X203 TOTAL DRA TO FOOD PROCESSORS II proportion DRAprocII(Imp)*Share of Importable in total highly processed food production + DRAprocII(Exp)*Share X12*X200 + X13*X201 + X14*X202 X204 X205 X206 DRA (non-agricultural primary products) X207 IMPORTABLE proportion (1+Tariff+NTB)*(1+Exc hange rate distortion (em)) -1 (1+X78+X79)*(1+X130) -1 X208 EXPORTABLE proportion (1+Subsidy+NTB) *(1 - Exchange rate distortion (ex)) -1 (1+X84+X85) *(1 - X131) -1 X209 NONTRADABLE proportion DRAguesstimate X90 X210 TOTAL DRA TO NON-AGRICULTURAL PRIMARY PRODUCERS proportion DRAnonag(Imp)*Share of Importable in total non-agricultural primary production + DRAnonag(Exp)*Share X19*X207 + X20*X208 + X21*X209 X211 X212 NON-FOOD MANUFACTURES X213 DRA (non-food manufactures) X214 IMPORTABLE proportion (1+Tariff+NTB)*(1+Exc hange rate distortion (em)) -1 (1+X96+X97)*(1+X130) -1 X215 EXPORTABLE proportion (1+Subsidy+NTB) *(1 - Exchange rate distortion (ex)) -1 (1+X102+X103)*(1-X131) -1 X216 NONTRADABLE proportion DRAguesstimate X108 X217 TOTAL DRA TO NON-FOOD MANUFACTURES proportion DRAnonfood(Imp)*Sha re of Importable in total non-food manufactures + DRAnonfood(Exp)*Sha X26*X214 + X27*X215 + X28*X216 X218 SERVICES X219 DRA (services) X220 IMPORTABLE proportion (1+Tariff+NTB)*(1+Exc hange rate distortion (1+X114+X115)*(1+X130) -1 X221 EXPORTABLE proportion (1+Subsidy+NTB) *(1 - Exchange rate (1+X120+X121)*(1-X131) -1 X222 NONTRADABLE proportion DRAguesstimate X126 X223 TOTAL DRA TO SERVICES proportion DRAservices(Imp)*Sha re of Importable in total services + DRAservices(Exp)*Sha re of Exportable in X33*X220 + X34*X221 + X35*X222 X224 Share of Importable, Exportable and Nontradable in total lightly processed food production (TOTAL) (100%) DRA (lightly processed food production) (TOTAL) (100%) FOOD PROCESSORS II (highly processed food products) NON-AGRICULTURAL PRIMARY PRODUCERS Page 281 X225 X226 lightly processed agricultural products IMPORTABLE share in total NON-Agricultural production (TOTAL) proportion Share of Importable in total lightly processed food production * Share of lightly processed food production in total NON- Agricultural production X188 * X9 X227 lightly processed agricultural products EXPORTABLE share in total NON-Agricultural production (TOTAL) proportion Share of Importable in total lightly processed food production * Share of lightly processed food X189 * X9 X228 lightly processed agricultural products NONTRADABLE share in total NON-Agricultural production (TOTAL) proportion Share of Importable in total lightly processed food production * Share of lightly processed food X190 * X9 X229 highly processed agricultural products IMPORTABLE share in total NON-Agricultural production proportion Share of Importable in total highly processed food production * Share of highly processed food X12 * X16 X230 highly processed agricultural products EXPORTABLE share in total NON-Agricultural production proportion Share of Exportable in total highly processed food production * Share of highly processed food X13 * X16 X231 highly processed agricultural products NONTRADABLE share in total NON-Agricultural production proportion Share of Nontradable in total highly processed food production * Share of highly processed food X14 * X16 X232 non-agricultural primary products IMPORTABLE share in total NON-Agricultural production proportion Share of Importable in total non-agricultural primary production * Share of non- agricultural primary X19 * X23 X233 non-agricultural primary products EXPORTABLE share in total NON-Agricultural production proportion Share of Exportable in total non-agricultural primary production * Share of non- agricultural primary X20 * X23 X234 non-agricultural primary products NONTRADABLE share in total NON-Agricultural production proportion Share of Nontradable in total non-agricultural primary food production * Share of non-agricultural X21 * X23 X235 non-food manufactures IMPORTABLE share in total NON- Agricultural production proportion Share of Importable in total non-food manufactures * Share of non-food manufactures in total X26 * X30 X236 non-food manufactures EXPORTABLE share in total NON- Agricultural production proportion Share of Exportable in total non-food manufactures * Share of non-food manufactures in total X27 * X30 X237 non-food manufactures NONTRADABLE share in total NON-Agricultural production proportion Share of Nontradable in total non-food manufactures * Share of non-food manufactures in total X28 * X30 X238 services IMPORTABLE share in total NON-Agricultural production proportion Share of Importable in total services * Share of services in total NON-Agricultural production X33 * X37 X239 services EXPORTABLE share in total NON-Agricultural production proportion Share of Exportable in total services * Share of services in total NON-Agricultural production X34 * X37 X240 services NONTRADABLE share in total NON-Agricultural production proportion Share of Nontradable in total services * Share of services in total NON-Agricultural production X35 * X37 X241 This is the sum of all the shares of the different sectors split up into EXP, IMP and nontradables in NON-AG. It should add up to 1. X242 ALL NON-AGRICULTURAL SECTORS X243 DRA to ALL NON-AGRICULTURAL SECTORS I changed this according to column F. X244 IMPORTABLE proportion (lightly processed agricultural products IMP share in total IMP NON-Agr. production*DRAlightly proc imp)+(highly processed agricultural products IMP share in total IMP NON-Agr. X226/SUM(X226,X229,X232,X235,X238) * X193 + X229/SUM(X226,X229,X232,X235,X238) * X200 + X232/SUM(X226,X229,X232,X235,X238) * X207 + X235/SUM(X226,X229,X232,X235,X238) * X214 + X238/SUM(X226,X229,X232,X235,X238) X245 EXPORTABLE proportion (lightly processed agricultural products EXP share in total EXP NON-Agr. production*DRAlightly proc exp)+(highly processed agricultural products EXP share in total EXP NON-Agr. X227/SUM(X227,X230,X233,X236,X239) * X194 + X230/SUM(X227,X230,X233,X236,X239) * X201 + X233/SUM(X227,X230,X233,X236,X239) * X208 + X236/SUM(X227,X230,X233,X236,X239) * X215 + X239/SUM(X227,X230,X233,X236,X239) X246 NONTRADABLE proportion (lightly processed agricultural products NTR share in total NTR NON-Agr. production*DRAlightly proc ntr)+(highly processed agricultural products NTR share in X228/SUM(X228,X231,X234,X237,X240) * X195 + X231/SUM(X228,X231,X234,X237,X240) * X202 + X234/SUM(X228,X231,X234,X237,X240) * X209 + X237/SUM(X228,X231,X234,X237,X240) * X216 + SHARES OF EACH SECTOR'S IMPORTABLE, EXPORTABLE AND NONTRADABLE IN TOTAL NON-AGRICULTURAL PRODUCTION Page 282 X247 TOTAL DRA TO ALL NON-AGRICULTURE proportion Share of lightly proc prod. in total NON-Agr. production*DRAlightly proc + Share of highly proc prod. in total NON- Agr. X196*X9 + X203*X16 + X210*X23 + X217*X30 + X223*X37 Page 283 1979-84 1985-89 1990-94 1995-99 2000-04 Total (**) 0.7 1.1 28.8 0.1 9.2 Exportables Exportables including Beef -27.6 -21.3 15.8 -8.2 -12.5 Beef -17.5 -7.6 37.7 11.6 -2.7 Coffee Coffee -63.8 -49.7 -23.6 -28.1 -33.8 Tomato Tomato -24.2 -45.8 -23.1 -38.6 -37.1 Importables Importables 14.7 13.9 35.9 3.8 19.5 Maize Maize 20.1 23.7 27.9 -12.5 -2.9 Soybeans Soybeans 38.5 38.6 26.1 -5.1 -2.7 Sorghum Sorghum -1.0 1.4 -3.9 -14.8 -11.5 Wheat Wheat 5.2 38.4 61.5 25.0 61.2 Barley Barley 7.1 -12.7 28.1 -14.3 -6.8 Beans Beans 44.2 -17.6 -10.8 -13.2 -0.4 Rice Rice -7.3 -5.4 20.1 3.6 37.5 Eggs Eggs -1.5 -6.3 2.2 -16.1 -15.7 Pig Meat Pig Meat -21.6 -20.4 6.2 -4.4 3.2 Milk Milk 137.3 145.6 175.0 60.5 85.7 Sugar Sugar -4.4 1.0 66.1 48.2 81.5 Poultry Poultry 143.8 96.2 114.2 17.8 47.7 Non-Product specific subsidies (*) 0.0 0.0 1.3 3.4 4.2 Source: Own estimates Weighted average Weighted average DRA Agriculture (a) DRA Agriculture (a) 0.038 0.030 0.308 0.042 0.116 DRA Non-agriculture (b) DRA Non-agriculture (b) 0.029 0.016 0.020 0.009 0.021 TRA Agriculture (c=a-b) TRA Agriculture (c=a-b) 0.009 0.014 0.288 0.033 0.095 (*) Aggregates weighted by value of production (**) Includes Non'Product specific subsidies (PROCAMPO, ASERCA and PACE) Page 284 86 87 88 89 90 Maize OECD 14.113141 64.8557837 14.6001458 18.9080031 56.6126231 Maize OWN 2.59934474 48.0343667 -7.0614573 5.99545559 16.3040298 Maize DRA 17.52618 64.13659 4.409933 16.34574 27.11427 1986 1987 1988 1989 1990 Wheat domestic 82.001132 173.40814 413.29768 506.73211 671.32423 Wheat usa 73.532879 156.42049 340.22435 501.69726 466.54919 Wheat OECD 0.8678078 0.67606 0.8767746 0.807073 1.1858613 Wheat OWN 1.1151628 1.1086025 1.2147799 1.0100356 1.4389141 Figure A1: Nominal rate of assistante for Maize: OECD versus Own Estimates -40 -20 0 20 40 60 80 100 86 87 88 89 90 91 92 93 94 95 96 97 98 99 0 1 2 3 Figure A1: Nominal rate of assistante for Wheat: OECD versus Own Estimates 0.8 1 1.2 1.4 1.6 1.8 2 Page 285 1986 1987 1988 1989 1990 OECD Maize Pf 85.50 239.03 362.83 428.23 627.42 OECD Maize P* 75.01 145.09 316.79 360.55 402.54 OECD WHEAT Pf 71.50 120.00 310.00 357.85 484.00 OECD WHEAT P* 82.39 177.50 353.57 443.40 408.14 OECD Sorghum Pf 60.00 142.37 269.02 320.00 397.27 OECD Sorghum P* 54.35 104.91 226.27 265.19 296.36 OECD Barley Pf 93.50 188.50 380.00 506.00 630.00 OECD Barley P* 84.72 181.64 444.07 479.82 415.90 OECD Rice Pf 98.25 175.77 309.26 493.87 569.13 OECD Rice P* 144.98 296.26 475.18 541.19 574.96 OECD Soybeans Pf 126.50 286.50 634.00 923.00 918.00 OECD Soybeans P* 135.03 304.66 679.61 674.65 682.57 OECD Beans Pf 288.10 486.10 762.05 952.01 1,850.00 OECD Beans P* 297.59 569.14 1,298.35 2,089.89 2,306.80 OECD Tomato Pf 104.12 287.57 409.28 453.74 780.57 OECD Tomato P* 113.58 313.68 446.43 494.94 2,189.08 OECD Coffee Pf 858.58 970.65 1,020.86 3,541.94 4,722.19 OECD Coffee P* 2,829.94 3,403.25 6,078.78 5,715.19 5,068.21 OECD Raw Sugar Pf 109.50 214.52 457.00 669.88 1,016.19 OECD Raw Sugar P* 85.26 209.69 511.37 703.48 785.96 OECD PorkMeat Pf 436.10 1,624.00 3,157.00 3,458.00 4,270.00 OECD PorkMeat P* 1,013.13 2,383.92 3,117.86 3,417.38 4,855.07 OECD Eggs Pf 368.90 845.00 1,562.72 1,953.20 2,386.14 OECD Eggs P* 629.60 1,092.26 1,717.25 2,580.57 2,955.07 OECD Milk Pf 104.95 226.96 407.37 601.36 628.52 OECD Milk P* 49.61 160.37 350.64 408.34 370.66 49.61 160.37 350.64 408.34 370.66 0 0.2 0.4 0.6 0.8 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 Page 286 OECD Beef Pf 627.90 1,177.60 3,074.40 5,026.00 5,376.00 OECD Beef P* 776.72 1,941.56 3,717.23 4,235.01 4,669.74 OECD Poultry Pf 666.88 1,656.60 3,513.42 4,364.86 4,817.30 OECD Poultry P* 706.96 1,104.23 2,397.12 2,996.37 3,082.16 OWN Maize Pf 93.29544 247.6883 373.0898 468.1127 609.4667 OWN Maize P* 91.02 167.42 401.68 442.14 526.67 OWN WHEAT Pf 82.00113 173.4081 413.2977 506.7321 671.3242 OWN WHEAT P* 73.53 156.42 340.22 501.70 466.55 OWN Sorghum Pf 72.53571 156.3557 260.4589 296.1641 341.0509 OWN Sorghum P* 76.43 142.36 330.30 359.75 405.29 OWN Barley Pf 100.8024 191.403 346.2277 449.4496 570.9913 OWN Barley P* 97.63 340.97 404.85 640.88 739.30 OWN Rice Pf 102.6182 247.872 402.2731 506.0676 555.5124 OWN Rice P* 167.78 337.85 787.75 633.27 648.62 OWN Soybeans Pf 166.8565 487.2858 810.5988 960.2513 815.7407 OWN Soybeans P* 141.26 327.48 793.52 831.84 790.59 OWN Beans Pf 231.4221 499.7084 789.9901 991.6281 2010.554 OWN Beans P* 327.23 721.43 1001.80 2113.25 2429.87 OWN Tomato Pf 163.9653 471.9598 571.5612 604.5522 931.3831 OWN Tomato P* 251.87 1043.81 880.47 1283.11 1273.84 PfOECD 858.58 970.65 1020.86 3541.94 4722.19 p*OECD 2829.938 3403.249 6078.784 5715.189 5068.209 OWN Coffee Pf 187.8 313.14 483.76 666.53 886.39 OWN Coffee P* 588.37 1054.07 3096.92 989.58 938.60 0.22 0.32 0.47 0.19 0.19 0.21 0.31 0.51 0.17 0.19 OECD Raw Sugar Pf PfRaw SugarOECD 109.50 214.52 457.00 669.88 1,016.19 OWN Raw Sugar Pf PfRaw SugarOWN 109.5 214.5208 457 669.875 1016.19 OWN Raw Sugar P* P*Raw SugarOWN 90.57 226.30 565.71 770.40 863.78 OECD Raw Sugar P* P*Raw SugarOECD 85.26 209.69 511.37 703.48 785.96 - 1,000.00 2,000.00 3,000.00 4,000.00 5,000.00 6,000.00 12345678 Page 287 OWN PorkMeat Pf 394.1831 1029.475 3094.047 3488.493 3803.345 OWN PorkMeat P* 981.3911 2353.015 3118.272 3383.879 4883.986 OWN Eggs Pf 483 1,037 1,848 2,180 2,608 OWN Eggs P* 608 1,051 1,680 2,553 2,932 OECD Milk Pf PfMilkOECD 104.95 226.96 407.37 601.36 628.52 OWN Milk Pf PfMilkOWN 104.9 227.0 407.4 601.4 628.5 OWN Milk P* P*MilkOWN 47.5 155.9 349.5 402.9 367.0 OECD Milk P* P*MilkOECD 49.61 160.37 350.64 408.34 370.66 1.21 0.46 0.17 0.49 0.71 1.12 0.42 0.16 0.47 0.70 OECD Beef Pf PfBeefOECD 628 1,178 3,074 5,026 5,376 OWN Beef Pf PfBeefOWN 628 1,178 3,074 5,026 5,376 OWN Beef P* P*BeefOWN 777 1,942 3,717 4,235 4,670 OECD Beef P* P*BeefOECD 777 1,942 3,717 4,235 4,670 0.19 - 0.39 - 0.17 - 0.19 0.15 0.19 - 0.39 - 0.17 - 0.19 0.15 OECD Poultry Pf 667 1,657 3,513 4,365 4,817 OWN Poultry Pf 860 1,996 4,174 5,418 6,262 OWN Poultry P* 628 963 2,207 2,759 2,827 OECD Poultry P* 706.96 1,104.23 2,397.12 2,996.37 3,082.16 1986 1987 1988 1989 1990 OECD Barley P* P*BarleyOECD 85 182 444 480 416 OECD Barley Pf PfBarleyOECD 94 189 380 506 630 OWN Barley P* P*BarleyOWN 97.62628 340.9723 404.849 640.8782 739.2966 OWN Barley Pf PfBarleyOWN 100.8024 191.403 346.2277 449.4496 570.9913 OECD Beans P* P*BeansOECD 298 569 1,298 2,090 2,307 OECD Beans Pf PfBeansOECD 288 486 762 952 1,850 OWN Beans P* P*BeansOWN 327.2338 721.4308 1001.8 2113.252 2429.865 OWN Beans Pf PfBeansOWN 231.4221 499.7084 789.9901 991.6281 2010.554 OECD Coffee P* P*CoffeeOECD 2,830 3,403 6,079 5,715 5,068 OECD Coffee Pf PfCoffeeOECD 859 971 1,021 3,542 4,722 OWN Coffee P* P*CoffeeOWN 588.3706 1054.072 3096.922 989.581 938.6028 OWN Coffee Pf PfCoffeeOWN 187.8 313.14 483.76 666.53 886.39 OECD Maize P* P*MaizeOECD 75 145 317 361 403 OECD Maize Pf PfMaizeOECD 86 239 363 428 627 OWN Maize P* P*MaizeOWN 91 167 402 442 527 OWN Maize Pf PfMaizeOWN 93 248 373 468 609 OECD Rice P* P*RiceOECD 145 296 475 541 575 OECD Rice Pf PfRiceOECD 98 176 309 494 569 OWN Rice P* P*RiceOWN 167.7777 337.8452 787.7522 633.2735 648.624 OWN Rice Pf PfRiceOWN 102.6182 247.872 402.2731 506.0676 555.5124 OECD Sorghum P* P*SorghumOECD 54 105 226 265 296 - 500.00 1,000.00 1,500.00 2,000.00 2,500.00 3,000.00 12 345 6 789 Page 288 OECD Sorghum Pf PfSorghumOECD 60 142 269 320 397 OWN Sorghum P* P*SorghumOWN 76 142 330 360 405 OWN Sorghum Pf PfSorghumOWN 73 156 260 296 341 OECD Soybeans P* P*SoybeansOECD 135 305 680 675 683 OECD Soybeans Pf PfSoybeansOECD 127 287 634 923 918 OWN Soybeans P* P*SoybeansOWN 141.2622 327.4798 793.5196 831.8416 790.5931 OWN Soybeans Pf PfSoybeansOWN 166.8565 487.2858 810.5988 960.2513 815.7407 OECD Tomato P* P*TomatoOECD 114 314 446 495 2,189 OECD Tomato Pf PfTomatoOECD 104 288 409 454 781 OWN Tomato P* P*TomatoOWN 251.8663 1043.814 880.4748 1283.111 1273.838 OWN Tomato Pf PfTomatoOWN 163.9653 471.9598 571.5612 604.5522 931.3831 OECD WHEAT P* P*WHEATOECD 82.39152 177.499 353.5687 443.3955 408.1422 OECD WHEAT Pf PfWHEATOECD 71.5 120 310 357.8526 484 OWN WHEAT P* P*WHEATOWN 74 156 340 502 467 OWN WHEAT Pf PfWHEATOWN 82 173 413 507 671 ESTIMACIONES DEL NOMINAL ASSISSTANCE RATE (MARKET PRICE SUPPORT) Barley OECD 0.10 0.04 -0.14 0.05 0.51 Barley OWN 0.03 -0.44 -0.14 -0.30 -0.23 Beans OECD -0.03 -0.15 -0.41 -0.54 -0.20 Beans OWN -0.29 -0.31 -0.21 -0.53 -0.17 Coffee OECD -0.70 -0.71 -0.83 -0.38 -0.07 Coffee OWN -0.68 -0.70 -0.84 -0.33 -0.06 Maize OECD 0.14 0.65 0.15 0.19 0.56 Maize OWN 0.02 0.48 -0.07 0.06 0.16 Rice OECD -0.32 -0.41 -0.35 -0.09 -0.01 Rice OWN -0.39 -0.27 -0.49 -0.20 -0.14 Sorghum OECD 0.10 0.36 0.19 0.21 0.34 Sorghum OWN -0.05 0.10 -0.21 -0.18 -0.16 Soybeans OECD -0.06 -0.06 -0.07 0.37 0.34 Soybeans OWN 0.18 0.49 0.02 0.15 0.03 Tomato OECD -0.08 -0.08 -0.08 -0.08 -0.64 Tomato OWN -0.35 -0.55 -0.35 -0.53 -0.27 Wheat OECD -0.13 -0.32 -0.12 -0.19 0.19 Wheat OWN 0.12 0.11 0.21 0.01 0.44 Page 289 Sugar OECD 0.28 0.02 (0.11) (0.05) 0.29 Sugar OWN 0.21 (0.05) (0.19) (0.13) 0.18 Beef OECD -0.1916 -0.39348 -0.17293 0.186775 0.151241 Beef OWN 0.19 - 0.39 - 0.17 - 0.19 0.15 Milk OECD 1.115236 0.415218 0.161791 0.47269 0.69565 Milk OWN 1.21 0.46 0.17 0.49 0.71 for 82, 83, 84 and 85 it looks like OECD used end of period exchange rate 79 80 81 82 83 Ech Rate OECD 0.02270 0.02290 0.02450 0.05170 0.15470 Exch Rate OWN 0.02281 0.02295 0.02451 0.05640 0.12009 0.995379 0.997778 0.999404 0.916639 1.288162 Page 290 91 92 93 94 95 96 97 98 99 67.9156868 77.4203696 80.5571345 30.6273473 6.54184772 -16.709506 7.54844995 11.2695469 19.4754851 33.5203231 24.0036282 25.6758483 5.01886352 -16.711816 -24.209652 -18.689109 -6.7308273 -9.2561922 41.75084 30.36282 30.12034 10.20629 -13.825 -20.4603 -16.5143 -4.91048 -6.86165 1991 1992 1993 1994 1995 1996 1997 1998 1999 776.42453 814.82332 829.61155 942.50725 1383.7078 2464.3056 1978.4764 2132.9394 2197.17 450.69777 567.45409 512.25133 555.39677 1398.0848 1918.8386 1702.1038 1535.0971 1606.238 1.3325518 1.1646775 1.3667338 1.1255931 0.7714114 1.0857573 0.9893176 1.1661116 1.199144 1.7227166 1.4359282 1.6195401 1.6969981 0.9897166 1.2842694 1.1623712 1.3894491 1.367898 Own Estimates 34 OECD OWN -40 -20 0 20 40 60 80 100 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 versus Own Estimates OECD OWN Page 291 1991 1992 1993 1994 1995 1996 1997 1998 1999 703.52 739.43 743.75 608.50 1,070.47 1,306.36 1,283.49 1,347.77 1,350.00 422.63 419.73 416.62 472.25 1,012.21 1,568.44 1,193.41 1,211.27 1,129.94 560.00 576.00 640.00 600.00 910.38 1,719.41 1,282.72 1,395.86 1,329.61 420.25 494.56 468.27 533.05 1,180.15 1,583.61 1,296.57 1,197.02 1,108.80 414.00 460.00 400.00 400.00 941.98 1,107.93 919.54 969.75 960.00 320.07 320.45 313.95 358.85 791.24 1,166.97 901.54 915.25 804.81 630.00 685.00 700.00 700.00 1,043.43 1,498.83 1,464.90 1,542.03 1,650.00 416.12 454.32 367.95 486.22 1,253.39 1,379.98 1,232.39 1,189.56 1,333.39 656.76 723.76 662.34 739.61 1,184.65 1,698.36 1,684.41 1,731.14 1,798.77 659.61 659.11 616.10 666.41 1,109.60 1,531.64 1,692.10 1,783.18 1,679.48 830.00 810.00 940.00 856.02 1,473.61 2,059.00 2,364.00 2,300.00 2,420.00 705.12 717.51 781.69 849.08 1,604.26 2,284.32 2,398.95 2,243.01 1,867.16 2,100.00 2,100.00 2,100.00 1,651.57 1,600.00 4,279.26 4,967.01 5,869.93 5,161.42 1,316.45 1,327.81 1,856.24 2,168.18 3,008.81 4,805.03 4,410.24 5,308.38 4,295.33 1,019.90 1,614.75 1,502.23 1,358.98 1,320.56 2,192.08 3,386.16 3,908.46 3,725.31 1,006.44 1,081.39 1,287.13 1,702.32 3,702.08 3,372.00 3,193.02 3,808.18 4,398.10 4,858.64 3,138.08 3,202.38 4,286.08 ####### ####### ####### ####### ####### 4,726.66 3,408.59 4,048.26 ####### ####### ####### ####### ####### ####### 1,235.49 1,293.71 1,420.15 1,545.50 1,801.42 3,019.34 3,284.23 3,363.28 3,463.29 602.35 620.23 688.82 906.17 1,902.62 2,051.00 2,106.79 1,953.30 1,377.35 4,991.00 4,746.00 4,361.00 4,676.00 6,335.00 ####### ####### ####### ####### 4,850.92 4,148.97 4,332.71 4,160.14 8,309.43 ####### ####### 9,938.69 9,235.37 2,185.03 2,761.55 2,780.67 2,620.00 4,490.00 7,270.00 7,070.00 6,880.00 6,250.00 2,963.28 2,562.78 2,604.63 2,781.73 5,514.07 8,412.02 8,278.53 9,082.85 8,920.24 802.13 863.24 900.58 911.74 1,154.22 1,804.07 2,017.46 2,243.78 2,541.22 400.68 454.79 447.57 511.01 1,190.34 1,453.05 1,336.91 1,285.22 1,395.92 400.68 454.79 447.57 511.01 1,190.34 1,453.05 1,336.91 1,285.22 1,395.92 18 19 Page 292 6,020.00 6,181.00 6,076.00 6,118.00 6,923.00 9,919.00 ####### ####### ####### 4,727.29 4,499.10 4,473.81 5,151.76 9,129.57 9,082.34 9,286.43 ####### ####### 5,521.38 4,905.90 5,507.40 5,346.00 7,120.80 ####### ####### ####### ####### 3,097.96 3,246.66 3,504.49 3,812.18 7,313.86 9,523.15 9,703.89 ####### ####### 707.3087 761.2266 767.7278 656.2179 1091.568 1434.614 1353.752 1446.175 1454.476 534.40 618.21 617.69 632.92 1320.89 1895.21 1667.43 1551.80 1602.84 776.4245 814.8233 829.6116 942.5073 1383.708 2464.306 1978.476 2132.939 2197.17 450.70 567.45 512.25 555.40 1398.08 1918.84 1702.10 1535.10 1606.24 429.983 439.4152 428.2728 406.8645 941.5373 1141.074 981.8086 1018.322 979.0768 425.96 453.04 414.82 495.06 968.45 1467.35 1224.14 1209.90 1211.36 646.5596 711.5201 711.8421 692.4758 1027.704 1704.303 1745.878 1890.602 1898.268 439.30 489.50 508.03 554.50 1715.57 1947.36 2003.44 1820.80 2127.16 676.2133 680.4857 722.9825 864.0029 1254.369 1783.682 1702.642 1949.113 2208.316 690.76 689.33 577.41 715.90 1293.85 1719.01 1872.60 2106.70 2098.51 1267.566 1022.166 994.8421 857.4475 1473.61 2126.888 2228.671 2286.175 2464.416 757.88 808.62 804.10 927.81 1769.31 2399.75 2682.46 2418.77 2088.44 2081.208 2304.111 2199.337 1946.225 2247.812 4345.773 5575.48 6161.069 5551.07 2003.38 2576.83 2456.49 2420.10 4105.43 5526.45 5220.55 6308.17 5777.51 1428.149 2658.792 2280.982 1626.739 1570.262 3402.77 3843.42 4647.851 6100.272 3291.83 1914.07 3286.69 2734.11 5510.83 6204.33 5666.15 6953.97 6867.95 4858.64 3138.08 3202.38 4286.08 11860.77 16387.16 20416.24 22369.18 23490.78 4726.661 3408.59 4048.258 10300.15 20508.56 21596.7 25482.47 22983.3 18619.87 914.5 590.51 602.71 806.87 2226.52 3076.95 3837 4201.73 4194.15 1046.65 798.07 841.30 1479.66 4930.86 3961.70 5615.79 6219.76 4155.38 0.19 0.19 0.19 0.19 0.19 0.19 0.19 0.19 0.18 0.22 0.23 0.21 0.14 0.24 0.18 0.22 0.27 0.22 1,235.49 1,293.71 1,420.15 1,545.50 1,801.42 3,019.34 3,284.23 3,363.28 3,463.29 1235.487 1293.706 1420.147 1545.5 1801.416 3019.34 3284.227 3363.276 3463.285 667.73 688.44 764.71 1001.85 2111.29 2276.23 2336.90 2164.14 1530.05 602.35 620.23 688.82 906.17 1,902.62 2,051.00 2,106.79 1,953.30 1,377.35 8 9 10 11 12 13 14 15 16 17 18 19 PfRaw SugarOECD PfRaw SugarOWN P*Raw SugarOWN P*Raw SugarOECD 10,000 15,000 20,000 25,000 30,000 Page 293 4759.626 4602.228 4015.983 4328.11 6032.679 9467.799 11871.56 10483.81 10808.68 4906.408 4158.323 4353.313 4128.838 8307.023 12417.42 13520.72 9794.958 9036.384 2,623 2,593 2,984 3,188 4,676 7,570 7,914 7,193 6,627 2,950 2,532 2,589 2,761 5,512 8,536 8,377 9,189 9,018 802.13 863.24 900.58 911.74 1,154.22 1,804.07 2,017.46 2,243.78 2,541.22 802.1 863.2 900.6 911.7 1,154.2 1,804.1 2,017.5 2,243.8 2,541.2 400.1 454.8 447.6 509.0 1,190.0 1,452.8 1,336.0 1,282.8 1,397.0 400.68 454.79 447.57 511.01 1,190.34 1,453.05 1,336.91 1,285.22 1,395.92 1.00 0.90 1.01 0.79 0.03 - 0.24 0.51 0.75 0.82 1.00 0.90 1.01 0.78 0.03 - 0.24 0.51 0.75 0.82 6,020 6,181 6,076 6,118 6,923 9,919 11,718 12,558 13,545 6,020 6,181 6,076 6,118 6,923 9,919 11,718 12,558 13,545 4,727 4,499 4,474 5,152 9,130 9,082 9,286 10,409 12,710 4,727 4,499 4,474 5,152 9,130 9,082 9,286 10,409 12,710 0.27 0.37 0.36 0.19 0.24 - 0.09 0.26 0.21 0.07 0.27 0.37 0.36 0.19 0.24 - 0.09 0.26 0.21 0.07 5,521 4,906 5,507 5,346 7,121 10,950 12,660 14,740 12,600 6,485 5,220 5,972 6,018 7,165 9,604 11,377 13,244 12,269 2,852 2,999 3,256 3,527 6,798 8,914 9,064 10,809 10,765 3,097.96 3,246.66 3,504.49 3,812.18 7,313.86 9,523.15 9,703.89 ####### ####### 1991 1992 1993 1994 1995 1996 1997 1998 1999 416 454 368 486 1,253 1,380 1,232 1,190 1,333 630 685 700 700 1,043 1,499 1,465 1,542 1,650 439.3006 489.4952 508.0306 554.4961 1715.567 1947.362 2003.442 1820.797 2127.161 646.5596 711.5201 711.8421 692.4758 1027.704 1704.303 1745.878 1890.602 1898.268 1,316 1,328 1,856 2,168 3,009 4,805 4,410 5,308 4,295 2,100 2,100 2,100 1,652 1,600 4,279 4,967 5,870 5,161 2003.384 2576.827 2456.487 2420.099 4105.427 5526.454 5220.545 6308.169 5777.506 2081.208 2304.111 2199.337 1946.225 2247.812 4345.773 5575.48 6161.069 5551.07 4,727 3,409 4,048 10,300 20,509 21,597 25,482 22,983 18,620 4,859 3,138 3,202 4,286 11,861 16,387 20,416 22,369 23,491 1046.648 798.0732 841.3015 1479.66 4930.855 3961.702 5615.795 6219.756 4155.378 914.5 590.51 602.71 806.87 2226.52 3076.95 3837 4201.73 4194.15 423 420 417 472 1,012 1,568 1,193 1,211 1,130 704 739 744 609 1,070 1,306 1,283 1,348 1,350 534 618 618 633 1,321 1,895 1,667 1,552 1,603 707 761 768 656 1,092 1,435 1,354 1,446 1,454 660 659 616 666 1,110 1,532 1,692 1,783 1,679 657 724 662 740 1,185 1,698 1,684 1,731 1,799 690.7578 689.3319 577.4089 715.8959 1293.85 1719.005 1872.604 2106.702 2098.515 676.2133 680.4857 722.9825 864.0029 1254.369 1783.682 1702.642 1949.113 2208.316 320 320 314 359 791 1,167 902 915 805 9 10 11 12 13 14 15 16 17 18 19 PfMilkOECD PfMilkOWN P*MilkOWN P*MilkOECD - 5,000 1 3 5 7 9 1 1 1 3 1 5 1 7 1 9 25,000 30,000 Page 294 414 460 400 400 942 1,108 920 970 960 426 453 415 495 968 1,467 1,224 1,210 1,211 430 439 428 407 942 1,141 982 1,018 979 705 718 782 849 1,604 2,284 2,399 2,243 1,867 830 810 940 856 1,474 2,059 2,364 2,300 2,420 757.876 808.6152 804.0964 927.8121 1769.315 2399.745 2682.458 2418.771 2088.444 1267.566 1022.166 994.8421 857.4475 1473.61 2126.888 2228.671 2286.175 2464.416 1,006 1,081 1,287 1,702 3,702 3,372 3,193 3,808 4,398 1,020 1,615 1,502 1,359 1,321 2,192 3,386 3,908 3,725 3291.829 1914.066 3286.692 2734.113 5510.832 6204.33 5666.147 6953.966 6867.954 1428.149 2658.792 2280.982 1626.739 1570.262 3402.77 3843.42 4647.851 6100.272 420.2463 494.5575 468.2697 533.0523 1180.145 1583.607 1296.568 1197.017 1108.797 560 576 640 600 910.3776 1719.413 1282.718 1395.855 1329.608 451 567 512 555 1,398 1,919 1,702 1,535 1,606 776 815 830 943 1,384 2,464 1,978 2,133 2,197 ESTIMACIONES DEL NOMINAL ASSISSTANCE RATE (MARKET PRICE SUPPORT) 0.51 0.51 0.90 0.44 -0.17 0.09 0.19 0.30 0.24 0.47 0.45 0.40 0.25 -0.40 -0.12 -0.13 0.04 -0.11 0.60 0.58 0.13 -0.24 -0.47 -0.11 0.13 0.11 0.20 0.04 -0.11 -0.10 -0.20 -0.45 -0.21 0.07 -0.02 -0.04 0.03 -0.08 -0.21 -0.58 -0.42 -0.24 -0.20 -0.03 0.26 -0.13 -0.26 -0.28 -0.45 -0.55 -0.22 -0.32 -0.32 0.01 0.66 0.76 0.79 0.29 0.06 -0.17 0.08 0.11 0.19 0.32 0.23 0.24 0.04 -0.17 -0.24 -0.19 -0.07 -0.09 0.00 0.10 0.08 0.11 0.07 0.11 0.00 -0.03 0.07 -0.02 -0.01 0.25 0.21 -0.03 0.04 -0.09 -0.07 0.05 0.29 0.44 0.27 0.11 0.19 -0.05 0.02 0.06 0.19 0.01 -0.03 0.03 -0.18 -0.03 -0.22 -0.20 -0.16 -0.19 0.18 0.13 0.20 0.01 -0.08 -0.10 -0.01 0.03 0.30 0.67 0.26 0.24 -0.08 -0.17 -0.11 -0.17 -0.05 0.18 0.01 0.49 0.17 -0.20 -0.64 -0.35 0.06 0.03 -0.15 -0.57 0.39 -0.31 -0.41 -0.72 -0.45 -0.32 -0.33 -0.11 0.33 0.16 0.37 0.13 -0.23 0.09 -0.01 0.17 0.20 0.72 0.44 0.62 0.70 -0.01 0.28 0.16 0.39 0.37 - 5,000 10,000 15,000 20,000 25,000 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 Page 295 1.05 1.09 1.06 0.71 (0.05) 0.47 0.56 0.72 1.51 0.85 0.88 0.86 0.54 (0.15) 0.33 0.41 0.55 1.26 0.273457 0.373829 0.358125 0.187555 -0.24169 0.09212 0.261841 0.206441 0.065684 0.27 0.37 0.36 0.19 0.24 - 0.09 0.26 0.21 0.07 1.001956 0.898103 1.01218 0.784198 -0.03035 0.241574 0.509051 0.745835 0.82046 1.00 0.90 1.01 0.79 0.03 - 0.24 0.51 0.75 0.82 for 82, 83, 84 and 85 it looks like OECD used end of period exchange rate 84 85 86 87 88 89 90 91 92 0.19180 0.32700 0.63920 1.41750 2.28080 2.49490 2.84070 3.02240 3.09500 0.16783 0.25687 0.61177 1.37818 2.27311 2.46147 2.81260 3.01843 3.09490 0.256442 1.14284 1.27301 1.044833 1.028529 1.003385 1.01358 1.009991 1.001315 1.000033 Page 296 01 234 37.8957208 27.5786732 46.2866668 22.6144063 13.8535692 6.02755962 7.35071186 -7.6443915 -14.479288 -20.753735 8.843137 10.95411 -5.86559 -10.8077 -17.541 2000 2001 2002 2003 2004 2004 2280.418 2465.883 2592.529 2818.867 2998.501 2998.501 1439.492 1493.376 1866.574 2153.476 2392.576 2392.576 1.26968 0.993394 0.907102 0.927115 1.000935 1.000935 1.584183 1.651214 1.388924 1.308984 1.253253 1.253253 13 14 15 16 17 18 19 OECD OWN DRA Page 297 2000 2001 2002 2003 2004 1,511.19 1,304.26 1,492.86 1,499.20 1,488.34 1,095.94 1,100.88 1,070.24 1,264.89 1,428.18 1,436.10 151.92 1,209.90 1,213.43 1,425.84 1,131.07 119.66 1,217.95 1,337.71 1,537.93 1,050.00 911.00 1,194.62 1,110.19 1,295.34 829.86 890.23 985.01 1,155.41 1,246.23 1,650.00 1,713.43 1,805.00 1,950.00 2,150.00 1,409.68 1,400.53 1,588.86 1,692.64 2,223.28 1,600.26 1,476.15 1,321.63 1,564.65 1,802.75 1,464.72 1,421.63 1,212.03 1,550.52 2,191.73 2,092.00 1,560.80 1,950.00 2,800.00 2,235.87 1,930.93 1,795.47 1,820.73 2,531.19 3,273.09 5,169.00 6,551.32 6,044.62 6,058.28 6,565.05 4,103.18 3,584.51 4,834.58 4,218.41 5,292.38 3,933.64 3,048.76 2,886.43 4,226.10 3,193.97 3,182.39 3,740.05 4,250.55 6,742.44 8,608.04 ####### 9,160.41 8,779.80 9,942.34 ####### ####### ####### ####### ####### ####### 4,033.02 4,101.34 4,224.37 4,414.54 4,804.69 1,773.45 1,877.73 2,255.41 2,393.05 2,554.77 ####### ####### ####### ####### ####### ####### ####### ####### ####### ####### 6,880.00 7,290.00 6,590.00 8,550.00 9,370.00 9,068.61 8,945.27 9,241.51 ####### ####### 2,638.22 2,710.96 2,635.79 2,654.70 2,747.82 1,516.56 1,571.55 1,485.65 1,810.73 1,991.36 1,516.56 1,571.55 1,485.65 1,810.73 1,991.36 Page 298 ####### ####### ####### ####### ####### ####### ####### ####### ####### ####### ####### ####### ####### ####### ####### ####### ####### 9,844.52 ####### ####### 1507.777 1451.074 1500.564 1618.011 1678.59 1422.06 1446.42 1705.53 1962.66 2186.87 2280.418 2465.883 2592.529 2818.867 2998.501 1439.49 1493.38 1866.57 2153.48 2392.58 1051.528 990.9857 1194.62 1296.903 1328.907 1129.20 1244.35 1386.65 1607.40 1881.72 1837.495 2012.954 1993.399 1992.919 2195.702 1917.92 2005.06 2188.40 2595.55 2224.69 1847.621 2296.683 2292.833 2086.093 2517.517 1630.46 1805.95 1607.65 2087.25 2680.63 1803.31 1847.23 2031.967 2998.105 2719.156 1995.31 1904.74 2183.63 2954.72 3782.55 5380.008 6413.327 5908.281 5262.302 5926.714 4799.09 4555.36 6777.65 6221.75 8070.29 6218.489 3675.103 4119.79 4247.497 6540.481 7598.98 6263.57 6768.51 8042.86 10849.62 14239.78 9160.41 8779.80 9942.34 10043.44 14978.67 10929.13 11375.54 12121 16933.71 2883.82 1855.1 1616.35 1820.46 1675.23 4454.46 2806.33 2243.99 2496.04 3045.34 0.20 0.20 0.18 0.18 0.17 0.30 0.26 0.20 0.21 0.18 4,033.02 4,101.34 4,224.37 4,414.54 4,804.69 4033.024 4101.338 4224.372 4414.544 4804.687 1969.11 2083.84 2502.33 2656.03 2830.85 1,773.45 1,877.73 2,255.41 2,393.05 2,554.77 PfBeefOECD PfBeefOWN P*BeefOWN P*BeefOECD Page 299 12019.02 13008.4 11751.13 12375.03 14588.56 12682.51 13110.34 10017.77 12354.1 17293.21 7,293 7,887 7,520 8,845 9,917 9,178 9,068 9,372 10,472 10,955 2,638.22 2,710.96 2,635.79 2,654.70 2,747.82 2,638.2 2,711.0 2,635.8 2,654.7 2,747.8 1,519.2 1,571.2 1,485.0 1,810.6 1,987.9 1,516.56 1,571.55 1,485.65 1,810.73 1,991.36 0.74 0.73 0.78 0.47 0.38 0.74 0.73 0.77 0.47 0.38 14,280 14,371 14,723 15,324 18,558 14,280 14,371 14,723 15,324 18,558 13,271 15,068 13,535 19,063 24,656 13,271 15,068 13,535 19,063 24,656 0.08 0.05 - 0.09 0.20 - 0.25 - 0.08 0.05 - 0.09 0.20 - 0.25 - 14,971 13,970 15,120 14,580 15,900 14,740 15,066 15,212 15,202 17,177 9,746 10,875 9,067 11,116 13,879 ####### ####### 9,844.52 ####### ####### 2000 2001 2002 2003 2004 1,410 1,401 1,589 1,693 2,223 1,650 1,713 1,805 1,950 2,150 1917.916 2005.055 2188.398 2595.553 2224.694 1837.495 2012.954 1993.399 1992.919 2195.702 4,103 3,585 4,835 4,218 5,292 5,169 6,551 6,045 6,058 6,565 4799.092 4555.364 6777.654 6221.746 8070.285 5380.008 6413.327 5908.281 5262.302 5926.714 14,979 10,929 11,376 12,121 16,934 14,240 9,160 8,780 9,942 10,043 4454.461 2806.328 2243.994 2496.044 3045.339 2883.82 1855.1 1616.35 1820.46 1675.23 1,096 1,101 1,070 1,265 1,428 1,511 1,304 1,493 1,499 1,488 1,422 1,446 1,706 1,963 2,187 1,508 1,451 1,501 1,618 1,679 1,465 1,422 1,212 1,551 2,192 1,600 1,476 1,322 1,565 1,803 1630.461 1805.951 1607.654 2087.248 2680.63 1847.621 2296.683 2292.833 2086.093 2517.517 830 890 985 1,155 1,246 1 7 1 9 Page 300 1,050 911 1,195 1,110 1,295 1,129 1,244 1,387 1,607 1,882 1,052 991 1,195 1,297 1,329 1,931 1,795 1,821 2,531 3,273 2,092 1,561 1,950 2,800 2,236 1995.31 1904.741 2183.628 2954.717 3782.549 1803.31 1847.23 2031.967 2998.105 2719.156 3,182 3,740 4,251 6,742 8,608 3,934 3,049 2,886 4,226 3,194 7598.979 6263.566 6768.513 8042.855 10849.62 6218.489 3675.103 4119.79 4247.497 6540.481 1131.074 119.6554 1217.946 1337.705 1537.93 1436.102 151.9242 1209.9 1213.435 1425.838 1,439 1,493 1,867 2,153 2,393 2,280 2,466 2,593 2,819 2,999 Nominal Rates of Assistance. Comparisons with OECD estimates 0.17 0.22 0.14 0.15 -0.03 -0.04 0.00 -0.09 -0.23 -0.01 0.26 0.83 0.25 0.44 0.24 0.12 0.41 -0.13 -0.15 -0.27 -0.05 -0.16 -0.23 -0.18 -0.41 -0.35 -0.34 -0.28 -0.27 -0.45 0.38 0.18 0.39 0.19 0.04 0.06 0.00 -0.12 -0.18 -0.23 0.09 0.04 0.09 0.01 -0.18 0.13 0.27 0.43 0.00 -0.06 0.27 0.02 0.21 -0.04 0.04 -0.07 -0.20 -0.14 -0.19 -0.29 0.08 -0.13 0.07 0.11 -0.32 -0.10 -0.03 -0.07 0.01 -0.28 0.24 -0.18 -0.32 -0.37 -0.63 -0.18 -0.41 -0.39 -0.47 -0.40 0.27 0.27 -0.01 -0.09 -0.07 0.58 0.65 0.39 0.31 0.25 -0.60 -0.40 -0.20 0.00 0.20 0.40 0.60 0.80 1.00 1 4 7 1 0 1 3 1 6 1 9 Barley OECD Barley OWN -1.00 -0.80 -0.60 -0.40 -0.20 0.00 0.20 0.40 1 4 7 1 0 1 3 1 6 1 9 Coffee OECD Coffee OWN -0.60 -0.40 -0.20 0.00 0.20 0.40 0.60 1 3 5 7 9 1 1 1 3 1 5 1 7 1 9 0.60 0.80 18 19 P*CoffeeOECD PfCoffeeOECD P*CoffeeOWN PfCoffeeOWN Page 301 1.27 1.18 0.87 0.84 0.88 1.05 0.97 0.69 0.66 0.70 0.076031 -0.04623 0.087769 -0.19611 -0.24734 0.08 0.05 - 0.09 0.20 - 0.25 - 0.739604 0.725022 0.77417 0.466098 0.379867 0.74 0.73 0.78 0.47 0.38 93 94 95 96 97 98 99 100 101 3.11510 3.38860 6.42130 7.60070 7.92400 9.15300 9.55297 9.45276 9.34430 3.11562 3.37512 6.41943 7.59945 7.91846 9.13604 9.56040 9.45556 9.34234 0.999834 1.003995 1.000292 1.000165 1.0007 1.001856 0.999223 0.999704 1.00021 -0.40 -0.20 0.00 0.20 0.40 0.60 1 3 5 7 9 1 1 1 3 1 5 1 7 1 9 -0.40 -0.20 0.00 0.20 0.40 0.60 0.80 1 3 5 7 9 1 1 1 3 1 5 1 7 1 9 -0.6 -0.4 -0.2 0 0.2 0.4 0.6 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 Page 302 Page 303 Page 304 Page 305 Page 306 Nominal Rates of Assistance. Comparisons with OECD estimates 1 9 Barley OECD Barley OWN -0.80 -0.60 -0.40 -0.20 0.00 0.20 0.40 0.60 0.80 1.00 1 3 5 7 9 1 1 1 3 1 5 1 7 1 9 Beans OECD Beans OWN 1 9 Coffee OECD Coffee OWN -0.40 -0.20 0.00 0.20 0.40 0.60 0.80 1.00 1 3 5 7 9 1 1 1 3 1 5 1 7 1 9 Maize OECD Maize OWN 1 5 1 7 1 9 Rice OECD Rice OWN -0.40 -0.30 -0.20 -0.10 0.00 0.10 0.20 0.30 0.40 0.50 1 3 5 7 9 1 1 1 3 1 5 1 7 1 9 Sorghum OECD Sorghum OWN Soybeans 0.40 0.60 Page 307 102 103 104 9.66049 10.79007 11.30574 9.65596 ####### ####### n.a. 0 0 0 0 0 1.000469 1.000097 1.001749 1 7 1 9 Soybeans OECD Soybeans OWN -0.80 -0.60 -0.40 -0.20 0.00 0.20 0.40 1 3 5 7 9 1 1 1 3 1 5 1 7 1 9 Tomato OECD Tomato OWN 1 5 1 7 1 9 Wheat OECD Wheat OWN (0.40) (0.20) - 0.20 0.40 0.60 0.80 1.00 1.20 1.40 1.60 1 3 5 7 9 1 1 1 3 1 5 1 7 1 9 Sugar OECD Sugar OWN 15 16 17 18 19 Beef OECD Beef OWN -0.2 0 0.2 0.4 0.6 0.8 1 1.2 1.4 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 Milk OECD Milk OWN Page 308 Products included Trade Status 1 PADDY RICE (husked but not polished) * M 2 WHEAT (incl. meslin) M 3 COARSE GRAINS (maize/corn, barley, rye, oats, millet, other)* maize M 4 VEGETABLES, FRUITS, NUTS (fresh only) * tomato X 5 OIL SEEDS (incl. oleaginous fruit) * soy M 6 SUGAR CANE, SUGAR BEET * HM 7 COTTON a AND OTHER PLANT-BASED FIBRES (seed cotton and other raw plant materials for textiles) 8 OTHER CROPS (incl. flowers, beverage and spice crops, herbs, fodder crops, tobacco leaf) coffee X 9 BEEF CATTLE, SPHEEP, GOATS, HORSES (live animals including asses and mules) * beef X 10 OTHER ANIMAL PRODUCTS (swine,/pigs, poultry and other live animals, eggs, honey, hides and skins) * poultry,EGGS,PIGMEAT HM 11 RAW MILK (from dairy farms) * M 12 WOOL, SILK WORM COCOONS (raw animal materials used in textiles) Lightly processed food products 13 BEEF AND SHEEP/GOAT MEAT PRODUCTS (fresh, chilled or frozen plus offal and fats) beef M 14 OTHER MEAT PRODUCTS (fresh chilled or frozen pork and poultry plus associated offal and fats) poultry/EGGS/PIGGMEAT M 15 VEGETABLE OILS AND FATS (including cotton linters and oilcakes) 16 PROCESSED DAIRY PRODUCTS (pasteurized milk, cheese, butter, milk powder, etc.) M 17 PROCESSED RICE (semi- and wholly milled/polished)* M 18 SUGAR (raw and refined) * M Primary products Page 309 Source: Authors’ NRA and CTE estimates for those two years for commodities marked with a *, and their ‘guesstimates’ of weighted averages across exportables, importables and nontradables for other items. Page 310 Page 311 Page 312 Page 313 Page 314 Page 315 Page 316 Page 317 Page 318 Page 319 Page 320 Page 321 Page 322 Page 323 Page 324 Page 325 Page 326 Tariff (%), OR TARIFF EQUIVALEN T Export Subsidies (%) Ouput Subsidies (%) Tariff (%), OR TARIFF EQUIVALEN T Export Subsidies (%) Ouput Subsidies (%) 57 58 24 25.70 0.00 17.61 11.83 0.00 15.90 49.64 0.00 8.82 30.21 0.00 13.65 0.00 0.00 3.99 0.00 0.00 3.98 13.00 -32.88 0.00 8.67 -39.33 0.00 2.00 0.00 7.57 0.33 0.00 1.03 90.15 0.00 0.07 68.25 0.00 0.24 Use GTAP 2001 Use GTAP 2001 Use GTAP 2001 Use GTAP 2004 Use GTAP 2004 Use GTAP 2004 2.20 -32.38 0.00 0.93 -33.34 0.00 5.64 0.00 4.35 3.24 0.00 3.94 #REF! 0.00 2.61 #REF! 0.00 3.10 74.56 0.00 0.08 0.00 0.00 0.29 Use GTAP 2001 Use GTAP 2001 Use GTAP 2001 Use GTAP 2004 Use GTAP 2004 Use GTAP 2004 3.93 0 0.00 0.00 0 0.00 #REF! 0.00 0.00 #REF! 0.00 0.00 Use GTAP 2001 Use GTAP 2001 Use GTAP 2001 Use GTAP 2004 Use GTAP 2004 Use GTAP 2004 0.00 0.00 0.00 0.00 0.00 0.00 2.00 0.00 0.00 0.33 0.00 0.00 80.15 0.00 0.00 58.25 0.00 0.00 2004 (average 2002-2004) 2001 (average 2000-2002) Page 327 Source: Authors’ NRA and CTE estimates for those two years for commodities marked with a *, and their ‘guesstimates’ of weighted averages across exportables, importables and nontradables for other items. Page 328 Page 329 Page 330 Page 331 Page 332 Page 333 Page 334 Page 335 Page 336 Page 337 Page 338 Page 339 Page 340 Page 341 Page 342 Page 343 Page 344 Page 345 Page 346 Page 347 Page 348 Page 349 Page 350 Page 351 Page 352 Page 353 Page 354 Page 355 Page 356 Page 357 Page 358 Page 359 Page 360 Page 361