# **Table A.4. Macro SAM II for Guinea in 2016 (billions of current Guinean francs)**

||act‐prv|act‐gov|com‐prv c|om‐gov|f‐lab<br>f‐cap|hhd|gov<br>row|tax‐act t|ax‐com t|ax‐imp ta|x‐exp tax‐dir|sav‐inv dstk|total|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|act‐prv|||87,593||||||||||87,593|
|act‐gov||||6,061|||||||||6,061|
|com‐prv|39,163|3,625||||49,974|16,357|||||9,842<br>0|118,962|
|com‐gov|||||||6,061||||||6,061|
|f‐lab|14,607|2,436|||||0||||||17,043|
|f‐cap|32,008||||||0||||||32,008|
|hhd|||||17,043 29,583||2,977<br>716||||||50,318|
|gov||||||2,065|811|1,814|5,132|2,241|0 1,650||13,713|
|row|||23,996||0<br>2,426|0|0||||||26,422|
|tax‐act|1,814||||||||||||1,814|
|tax‐com|||5,132||||||||||5,132|
|tax‐imp|||2,241||||||||||2,241|
|tax‐exp|||0||||||||||0|
|tax‐dir||||||1,650|||||||1,650|
|sav‐inv||||||‐3,370|4,675<br>8,537||||||9,842|
|dstk||||||||||||0|0|
|total|87,593|6,061|118,962|6,061|17,043 32,008|50,318|13,713 26,422|1,814|5,132|2,241|0 1,650|9,842<br>0||

Note: Data in green cells are from calculations in Table A.5.

Source: Tables A.1‐A.3 and A.5.

**Table A.5. Macro SAM II: Additional calculations (billions of current Guinean francs)**

|**# Item or SAM cell**|**Definition**|**Source or Formula**|**2016**|
|---|---|---|---|
|_New data inputs to c_<br>|_alculations for Macro SAM II (intermediate_|_data)_<br>||
|1 gintmed/VA|Ratio bt. government intermediate|Aguiar et al. (2016) ‐‐ the GTAP 9 database||
||demand and value‐added||1.489|
|_New cells in Macro S_|_AM II compared to Macro SAM I_|||
|Government activity|and commodity|||
|2 [com‐gov,gov]|Government consumption|=[com,gov]|6,061|
|3 [f‐lab,act‐gov]|Government payment to labor*|=[com‐gov,gov]/ (1 + gintmed/va)|2,436|
|4 [com‐prv,act‐gov]|Government payment for intermediates|=[com‐gov,gov]‐[f‐lab,act‐gov]|3,625|
|5 [act‐gov,com‐gov]|Sales of government output|=[com‐gov,gov] (=[f‐lab,act‐gov] + [com‐prv,act‐gov])|6,061|
|Private activity and c|ommodity|||
|6 [f‐lab,act‐prv]|Private payment to labor|=[f‐lab,act]‐[f‐lab,act‐gov]|14,607|
|7 [com‐prv,act‐prv]|Private payment for intermediates|=[com,act]‐[com‐prv,act‐gov]|39,163|
|8 [f‐cap,act‐prv]|Private payment to capital|=[f‐cap,act]|32,008|
|9 [tax‐act,act‐prv]|Private payment to activity taxes|=[tax‐act,act]|1,814|
|10 [act‐prv,com‐prv]|Sales of private output|=[act,com]‐[act‐gov,com‐gov]|87,593|
|11 [row,com‐prv]|Imports|=[row,com]|23,996|
|12 [tax‐com,com‐prv]|Sales taxes|=[tax‐com,com]|5,132|
|13 [tax‐imp,com‐prv]|Import tariffs|=[tax‐imp,com]|2,241|
|14 [tax‐exp,com‐prv]|Export taxes|=[tax‐exp,com]|0|
|15 [com‐prv,hhd]|Household consumption|=[com,hhd]|49,974|
|16 [com‐prv,row]|Exports|=[com,row]|16,357|
|17 [com‐prv,sav‐inv]|Investment|=[com,sav‐inv]|9,842|
|18 [com‐prv,dstk]|Stock change|=[com,dstk]|0|
|*Derivation of the formu|la forgovernmentpayment to labor:|||
|Known relationships:||||
|(1) [com‐prv,act‐gov]|=gintmed/va*[f‐lab,act‐gov];and(2) [com‐|gov,gov]=[f‐lab,act‐gov]+[com‐prv,act‐gov]||
|Substitutingfor inter|mediate demand in 2 using1:|||
|[com‐gov,gov]=[f‐la|b,act‐gov]+gintmed/va*[f‐lab,act‐gov]=[f‐l|ab,act‐gov]*(1 +gintmed/va)||
|Solvingforgovernmen|tpayment to labor:|||
|[f‐lab,act‐gov]=[com|‐gov,gov]/ (1 +gintmed/va)|||

Source: Authors’ elaboration.

‐28‐