INTERNATIONAL DEVELOPMENT ASSOCIATION INTERNATIONAL MONETARY FUND KIRIBATI Joint Bank-Fund Debt Sustainability Analysis – 2018 Update1 Prepared jointly by the staffs of the International Development Association (IDA) and the International Monetary Fund (IMF) Approved by John Panzer (IDA) and James Daniel (IMF) The 2018 Debt Sustainability Analysis (DSA) indicates that Kiribati remains at high risk of debt distress, although the debt burden indicators improved somewhat thanks to the improved fiscal position and associated increase in fiscal buffers over the last few years.2 Further progress in structural and fiscal reforms is needed to improve debt trajectories. The ratios of the present value (PV) of external public and publicly-guaranteed (PPG) debt to GDP and to exports are currently below their respective policy dependent indicative thresholds. However, these ratios are increasing and expected to exceed their indicative thresholds in the medium to the long term. Stress tests confirm the vulnerability of the debt position to plausible shocks. Although Kiribati does not currently face debt servicing risks, helped by historically high revenue from fishing license fees and large cash buffers, risks from a possible reversal of favorable weather or global market conditions and from contingent liabilities call for continued fiscal prudence. Containing the risk of debt distress requires continuation of grants to support the country’s large development needs, and implementation of fiscal and structural reforms to promote fiscal sustainability and inclusive growth. 1This DSA was prepared under the joint IMF-World Bank Debt Sustainability Framework for Low-income Countries. Sierra Leone remains at a medium debt carrying capacity based on the October 2018 WEO and 2017 CPIA. The Composite Indicator (CI) score is 2.72, indicates a medium debt-carrying capacity. The corresponding external debt indicative thresholds are: 40 percent for the present value (PV) of debt-to-GDP ratio; 180 percent for the PV of debt-to-exports ratio; 15 percent for the debt service-to-exports ratio; and 18 percent for the debt service-to-revenue ratio. 2 Kiribati’s Composite Indicator (CI) is 2.85 based upon both the April and the October 2018 WEOs, including an update to 2017 values for the CPIA index; the “debt-carrying capacity” has been upgraded from “weak” to “medium.” BACKGROUND 1. Kiribati is a small state in the South Pacific, with limited opportunities for diversification and vulnerable to climate change. Impediments such as Kiribati’s narrow production/export base (mainly limited to tuna fishing and copra) makes the country highly dependent on revenues from selling fishing licenses under various fisheries agreements and donor support. Kiribati has a sovereign wealth fund—the Revenue Equalization Reserve Fund (RERF)—which was established in 1956 from phosphate mining proceeds. Mining ceased in 1979 and, in recent years, fishing revenues have been used to replenish the fund. Sound management has seen the RERF’s net capitalization value rise just above A$1 billion in August 2018—a target that was expected to be reached in 2020. 2. The country’s coverage of public sector debt is the central government and social security fund. Data availability limits debt coverage: a regularly updated balance sheet for all subsectors (most notably, the SOEs) does not currently exist but recent and planned technical assistance aim to provide improvement over time. Debt guaranteed by the government is 6 percent of GDP (not included in the baseline). Public debt doubled since 2014 but has been stable around 23 percent of GDP as of end-2017. The definition of external/domestic debt is “residency-based” as local currency denominated debt (i.e., debt in Australian dollars, which is the legal tender in Kiribati) is held entirely by non-residents (see table on “Public Debt Balance as of end-2017” below). Kiribati: Public Debt Balance as of End-2017 Creditor Balance Asian Development Bank AUD 32,225,287 International Cooperation and Development Fund, Taiwan, China AUD 20,227,983 Source: Kiribati Ministry of Finance, 2018 Budget. 2 3. “Debt-carrying capacity” has been upgraded to “medium.” Kiribati’s Composite Indicator (CI) is 2.85 in both the April and the October 2018 WEOs, with an update to the CPIA index for 2017. Consequently, the requirement that two consecutive signals are needed to change the status of a country is met,3 and these CI readings put the country in the medium debt-carrying capacity classification.4 The relevant indicative thresholds for this category are: 40 percent for the PV of debt-to-GDP ratio, 180 percent for the PV of debt-to-exports ratio, 15 percent for the debt service-to-exports ratio, and 18 percent for the debt service-to-revenue ratio. These thresholds are applicable to public and publicly guaranteed external debt. The benchmark for the PV of total public debt for medium debt-carrying capacity is 55 percent.5 The upgrade of the debt-carrying capacity is mainly the result of a change in methodology under the new Debt Sustainability Framework. UNDERLYING ASSUMPTIONS 4. Key assumptions are consistent with the macroeconomic framework based on data provided by the authorities and estimates by staff. The 2018 real growth projection is broadly in line with projections in the last DSA. The long-term growth moderation is due to lower-than-expected infrastructure projects implementation and the worsening impact of climate change related events. Some near- to medium-term fiscal indicators have moderately improved Kiribati: Baseline Macroeconomic Assumptions mainly due to the upward revisions to fiscal (in percent of GDP, unless otherwise noted) 2018 DSA: 2017 DSA: revenues (notably further increases in fishing 2018-28 2017-27 license fees). Regarding external finance, average average project support from IDA and ADF has been Real GDP growth (change in percent) 1.9 2.1 revised upward, reflecting the World Bank’s Inflation (change in percent) 2.4 2.5 Non-interest current account deficit -3.5 -5.4 and the ADB’s planned scale-up for Pacific Net FDI (negative = inflow) 1 1.2 Island Countries. The following are the key Primary deficit 15.1 12.4 macroeconomic assumptions used for the Source: IMF staff projections. baseline scenario: • Real GDP and population growth are projected to moderate over the long run. After posting a robust annual average of 5¼ percent in 2015–17, economic growth is expected to decline to around 2¼ percent in 2018 and slow down to 1¾ percent in the medium run and to slightly above 1½ percent in the long run. This reflects both the moderation of fishing revenue as the current favorable conditions reverse and the potential worsening impact of climate-change-related events (further details on how the effect of climate change is incorporated in the analysis are below). Population growth is envisaged to average about 3 See the new “Guidance Note on the Bank-Fund Debt Sustainability Framework for Low-income Countries,” available at http://www.imf.org/en/Publications/PolicyPapers/Issues/2018/02/14/pp122617guidance-note-on-lic-dsf. 4It is worth noting that the CI has components that might not best reflect the characteristics of Kiribati’s economy: for instance, import coverage of reserves has little relevance since Kiribati uses the Australian dollar as legal tender. 5 The revised DSF no longer features remittance-adjusted thresholds, but rather it accounts for remittances in the CI. 3 1.6 percent over the projection period (broadly in line with the United Nations’ World Population Prospects). • Inflation fell to 0.4 percent in 2017 (period average), primarily due to a one-off adjustment to the electricity tariff schedule but is anticipated to rise to 2.1 percent in 2018. Compared to the previous DSA, inflation is slightly lower in the medium term to take into account the lower inflation readings in the past few years, driven by passing of SOE efficiency gains to consumers. In the medium to longer terms, consumer price increases are expected to remain around 2½ percent, in line with trading partner inflation and international food and fuel price dynamics given that the bulk of Kiribati’s consumer price basket comprises imported items. • Fiscal revenue from the fisheries has been strong over the past five years. After lackluster performance in the late 2000s, fishing license revenue grew at an average rate of 65 percent during 2012–15. This was primarily a result of the 2012 implementation of the Vessel Day Scheme and sound management thereafter; and a stronger U.S. dollar during the same period.6 As the effects of this boost diminished, fishing revenue declined from its 2015 peak of A$207 million and is expected to stabilize around A$135 million per year over 2019–21. Staff projections assume that fishing revenue will remain constant in real terms from 2022 onwards. This is a conservative assumption but carries a large degree of uncertainty, given unpredictability in weather conditions and migratory patterns of fish. • The fiscal position improved significantly in 2013–17. In the medium to long term, however, the overall balance is expected to weaken. The deterioration would stem from lower revenue and higher expenditures. The primary balance is expected to worsen in 2019–20 due to the capex related to Air Kiribati’s acquisition of two planes to expand international services. Recent double-digit growth in recurrent spending (excluding climate-change-related expenditures) is assumed to subside, with spending growing at an annual average rate of about 3 percent over the forecast horizon. The baseline scenario explicitly considers the impact of climate change on spending in line with the 2016 IMF Board Paper on “Small States’ Resilience to Natural Disasters and Climate Change.”7 Climate-change-related maintenance and contingency expenditures are assumed to be less than 1 percent of GDP in 2019 and gradually reach 6 percent of GDP in 2028 and remain at that level thereafter.8 • Development expenditure is assumed to gradually decline from 55 percent of GDP in 2018 to around 20 percent of GDP in the long term as ongoing infrastructure projects are completed and the infrastructure gap is narrowed. Financing is assumed to be covered by loans from IDA and ADF (as reflected in the projected allocations by the World Bank and the ADB, and amounting to roughly 20 percent of development expenditure through the projection period), and by external grants until 2030 and by 6 Fishing license fees are collected in U.S. dollars. 7Available at: https://www.imf.org/en/News/Articles/2016/12/12/PR16550-IMF-Discusses-Small-States-Resilience-to-Natural- Disasters-and-Climate-Change-and-IMF-Role. 8 This assumption is informed by estimates from the literature. See Climate Change and Disaster Management (The World Bank, 2016), which estimates that the additional cost of coastal protection and infrastructure adaptation due to rainfall and temperature increases for Kiribati could amount to 12 percent of GDP annually by 2040. The DSA assumes that half of the costs will be borne by the budget while the rest is financed by development partners. 4 combinations of external grants and withdrawal of RERF resources starting in 2030.9 The previous DSA assumed that 80 percent of development expenditure was financed by external grants up to 2022, while starting in 2023 it was financed in equal parts by external grants and external loans for the remaining period of projection. • Kiribati is heavily reliant on external grants.10 The baseline assumes that project-based grants will remain broadly stable in the near term (2018–20), in line with information from major development partners. Grants are assumed to reduce to about 15 percent of GDP (compared to a historical average of about 30 percent) in the long run. • The current account surplus averaged around 30 percent of GDP in 2013–17, largely owing to the strong fishing license fees. As the growth in fisheries factor income slows down, the current account balance will narrow considerably and is expected to register an average deficit of around 1 percent of GDP in the long term. • Kiribati’s current debt portfolio is composed of external debt only, as all domestic debt was cleared in 2015. Therefore, the baseline and alternative scenarios do not assume any domestic debt in the short, medium, and long run. 5. The new realism tools suggest that the projections are reasonable (Figure 4). The primary balance is expected to deteriorate considerably in the next few years due to the exceptional capex noted above. However, this fiscal expansion is not expected to substantially boost growth because the spending is mainly on imports, resulting in a low multiplier. Changes to the contribution to real GDP growth from capital spending, compared to the previous DSA and as estimated by the template, again reflect the exceptional capex related to the aircraft acquisition. Public investment rates are higher while private investment rates are the same when compared to the previous DSA. INCORPORATING NATURAL DISASTERS 6. Rising climate change challenges pose significant downside risks. Kiribati stands to lose the most from the negative effects of climate change, including but not limited to drought, higher incidences of natural disasters, loss of groundwater, and rising sea levels leading to coastal erosion. The costs of mitigating the adverse effects of climate change can partially be met by Kiribati’s operating budget. Capital projects, however, require continued support from development partners. 9 In the baseline, cash reserves are assumed to be drawn down to 5 percent of GDP before recourse to the RERF in 2030. Despite the withdrawals, the nominal balance of the RERF would remain above the A$1 billion target articulated in the authorities’ fi scal strategy. 10 In the IMF’s macroeconomic framework, it is assumed that Kiribati will continue to benefit from its grant-only status. This assumption is consistent with MDBs’ grant decision rules given the DSA rating and even assuming the realization of such grant s and their impact on the DSA. However, in preparing the LIC-DSA, for World Bank (IDA) and other MDBs (in the case of Kiribati, the ADB), regular credit terms on all lending is assumed for all years in the projection period for which grant finance has not already been committed. This is because the DSA serves to test a country’s capacity to take on IDA and ADB financing on credit terms. Hence, a clean assessment without potential grants is needed. Grants committed, on the basis of the DSA, can then be captured at the next DSA cycle. 5 7. The DSA baseline incorporates the costs and risks of natural disasters, again in line with the 2016 IMF Board Paper on “Small States’ Resilience to Natural Disasters and Climate Change.” For FY2018–23, staff’s projections assume no natural disasters. This ensures that adjustment for natural disasters do not complicate near-term policy discussions. However, long-term growth projections are adjusted down by 0.1 percentage points to 1.6 percent, compared with non-disaster potential growth rate of 1.7 percent.11 In addition, the near-term risk of a one-off extreme natural disaster is incorporated in the DSA through a tailored stress test which assumes that a one-off extreme natural disaster would decrease real GDP growth by 1.5 percent and exports by 3.5 percentage points. This aims to capture the possibility that the climate change adaptation costs (already incorporated in staff’s macroeconomic framework) may turn out to be optimistic or that Kiribati becomes prone to natural disasters more than it historically has been as a result of climate change. EXTERNAL DEBT SUSTAINABILITY ANALYSIS 8. Under the baseline scenario, Kiribati’s external debt trajectory is projected to exceed the indicative threshold in the medium to long term.12 The PV of debt-to-GDP ratio breaches the indicative benchmark (40 percent) after 2022 (Figure 1). The ratio of the PV of external-debt-to-exports ratio breaches the threshold (180 percent) at the end of the projection period. As the bulk of the projected external debt is on concessional terms, debt service will be relatively contained. However, the debt service-to-exports ratio will gradually approach the indicative threshold by the end of the projection period because of continued debt accumulation. 9. Stress tests confirm the vulnerability of debt dynamics to export market conditions as well as to macroeconomic shocks. Under the extreme test scenarios, the PV of debt-to-GDP and PV of debt-to- export ratios breach their thresholds by 2019 and 2021, respectively (Figure 1). These ratios are vulnerable to shocks emanating from exports.13 The other stress test scenarios, including the severe natural disaster scenario, and for PV of debt -to-GDP, the contingent liabilities test, illustrate the vulnerability of the debt trajectory to external and potential domestic shocks (Table 3). PUBLIC DEBT SUSTAINABILITY ANALYSIS 10. Public debt follows the same dynamics as external debt, given that there is no domestic debt. The tapering of the windfall fishing revenue and contingent liabilities stemming from SOEs14 pose risks and underscore the importance of commitment to maintaining a sound fiscal position. Under the baseline 11The assumed reduction is informed by the literature, see Box 3 in the 2016 Article IV Staff Report. Note that this estimate is surrounded by great uncertainty and climate change may have much larger adverse impact on growth, which the natural disaster scenario of the DSA aims to capture. 12The large residual in Table 1 is attributable to several factors: quality of balance of payments data, accumulation of assets in the RERF, and the partial utilization assumption regarding IDA/ADF commitments (these enter the DSA in full, but development expenditures as reflected in the overall balance are not utilizing these funds in full). 13For the purposes of the DSA, the exports data include fishing license fees, which would be counted as “other primary income” under conventional balance-of-payments definitions. 14Currently, the Government of Kiribati explicitly guarantees any obligations that are unable to be met by the Kiribati Provident Fund, as provided under Section 10 of CAP78A (Provident Fund Act 1977). 6 scenario, the PV of total public-debt-to-GDP ratio is projected to breach its indicative benchmark (55 percent) by 2025.15 11. Public debt is unsustainable under the extreme shock scenario. The most extreme stress test scenario predicts the PV of public-sector-debt-to-GDP ratio breaching the threshold by 2022; and tripling in the following decade. This might be attributed to lower growth rates triggered by lower fishing revenues and higher government external borrowing for project financing. AUTHORITIES' VIEWS 12. The authorities broadly agreed with the DSA assessment. They expressed their strong commitment to a prudent fiscal policy stance. The main elements of the authorities’ fiscal strategy for 2019 are: an overall balanced budget, zero new debt, and no withdrawals from the RERF. The authorities will continue to maintain a conservative estimate of fishing revenues in the budget so that expenditure is met within the government’s means, without new debt issued and without withdrawals from the RERF. The authorities affirmed that they will continue to seek grants from bilateral donors and international financial institutions with a view to keep debt levels at prudent levels. In this context, they also recognized the need to comply with the non-concessional borrowing policies for securing grant support from the World Bank and the ADB. CONCLUSION 13. As in previous Article IV consultations, the current DSA indicates that Kiribati is at high risk of debt distress. Under the baseline scenario, the PVs of PPG external debt-to-GDP and of public debt-to-GDP would breach the indicative thresholds during most of the projection period. Kiribati faces limited scope for external borrowing. Hence, meeting the significant public spending needs and reaching the development goals depends on using the available fiscal resources in a prudent way and securing support from development partners. Vulnerabilities are exacerbated by contingent liabilities from SOEs and by climate change. Facing these challenges while maintaining fiscal sustainability requires a reinforcement of the fiscal framework and improved governance of budget outcomes and institutions. At the same time, Kiribati’s vulnerability to debt distress is mitigated by a number of factors: the decline of external support will be gradual, sheltering the country from the risk of a sudden stop in foreign financing; the government has large cash buffers and continues to accumulate resources in the RERF, which could be used in case of temporary shocks; and the country currently benefits from its grant-only status. 15 The residual in the public sector DSA table reflects the volatility of fishing revenue (and RERF withdrawals / deposits). Although the fiscal position has registered a large surplus in recent years thanks to strong revenue, the surplus was mainly saved in the RERF rather than used to repay government debt. 7 Table 1. Kiribati: External Debt Sustainability Framework, Baseline Scenario, 2015–38 8 Table 2. Kiribati: Public Sector Debt Sustainability Framework, Baseline Scenario, 2015–38 9 Figure 1. Kiribati: Indicators of Public and Publicly Guaranteed External Debt Under Alternatives Scenarios, 2018–28 1/ PV of debt-to GDP ratio PV of debt-to-exports ratio 120 350 100 300 250 80 200 60 150 40 100 20 50 Most extreme shock is Exports Most extreme shock is Exports 0 0 2018 2020 2022 2024 2026 2028 2018 2020 2022 2024 2026 2028 Debt service-to-exports ratio Debt service-to-revenue ratio 16 20 18 14 16 12 14 10 12 8 10 8 6 6 4 4 2 2 Most extreme shock is Exports Most extreme shock is Exports 0 0 2018 2020 2022 2024 2026 2028 2018 2020 2022 2024 2026 2028 Baseline Historical scenario Most extreme shock 1/ Threshold Customization of Default Settings Borrowing Assumptions for Stress Tests* Size Interactions Default User defined Shares of marginal debt No No External PPG MLT debt 100% Tailored Tests Terms of marginal debt Combined CLs No Avg. nominal interest rate on new borrowing in USD 1.0% 1.0% Natural Disasters No No USD Discount rate 5.0% 5.0% Commodity Prices 2/ n.a. n.a. Avg. maturity (incl. grace period) 36 36 Market Financing n.a. n.a. Avg. grace period 9 9 Note: "Yes" indicates any change to the size or * Note: All the additional financing needs generated by the shocks under the stress tests interactions of the default settings for the stress are assumed to be covered by PPG external MLT debt in the external DSA. Default terms tests. "n.a." indicates that the stress test does not of marginal debt are based on baseline 10-year projections. apply. Sources: Country authorities; and staff estimates and projections. 1/ The most extreme stress test is the test that yields the highest ratio in or before 2028. Stress tests with one-off breaches are also presented (if any), while these one-off breaches are deemed away for mechanical signals. When a stress test with a one-off breach happens to be the most exterme shock even after disregarding the one-off breach, only that stress test (with a one-off breach) would be presented. 2/ The magnitude of shocks used for the commodity price shock stress test are based on the commodity prices outlook prepared by the IMF research department. 10 INTERNATIONAL MONETARY FUND Figure 2. Kiribati: Indicators of Public Debt Under Alternative Scenarios, 2018–28 PV of Debt-to-GDP Ratio 120 100 80 60 40 20 0 Most extreme shock is Growth -20 -40 2018 2020 2022 2024 2026 2028 PV of Debt-to-Revenue Ratio Debt Service-to-Revenue Ratio 140 4 120 4 100 3 80 3 60 2 40 2 20 1 0 Most extreme shock is Growth Most extreme shock is Growth -20 1 -40 0 2018 2020 2022 2024 2026 2028 2018 2020 2022 2024 2026 2028 Baseline Most extreme shock 1/ Public debt benchmark Historical scenario Borrowing Assumptions for Stress Tests* Default User defined Shares of marginal debt External PPG medium and long-term 97% 97% Domestic medium and long-term 0% 0% Domestic short-term 0% 3% Terms of marginal debt External MLT debt Avg. nominal interest rate on new borrowing in USD 1.0% 1.0% Avg. maturity (incl. grace period) 36 36 Avg. grace period 9 9 Domestic MLT debt Avg. real interest rate on new borrowing 0.0% 0.0% Avg. maturity (incl. grace period) 1 1 Avg. grace period 0 0 Domestic short-term debt Avg. real interest rate 0% 0.0% * Note: The public DSA allows for domestic financing to cover the additional financing needs generated by the shocks under the stress tests in the public DSA. Default terms of marginal debt are based on baseline 10-year projections. Sources: Country authorities; and staff estimates and projections. 1/ The most extreme stress test is the test that yields the highest ratio in or before 2028. The stress test with a one-off breach is also presented (if any), while the one-off breach is deemed away for mechanical signals. When a stress test with a one-off breach happens to be the most exterme shock even after disregarding the one-off breach, only that stress test (with a one-off breach) would be presented. 11 Table 3. Kiribati: Sensitivity Analysis for Key Indicators of Public and Publicly Guaranteed External Debt, 2018–28 Projections 1/ 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 PV of debt-to GDP ratio Baseline 18 22 27 33 39 44 49 54 58 62 66 A. Alternative Scenarios A1. Key variables at their historical averages in 2018-2028 2/ 18 19 20 21 21 21 19 16 13 8 3 0 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A B. Bound Tests B1. Real GDP growth 18 23 30 37 44 50 55 60 65 70 74 B2. Primary balance 18 33 50 56 62 67 71 76 80 84 88 B3. Exports 18 36 62 71 78 85 91 97 103 109 114 B4. Other flows 2/ 18 29 40 47 52 57 62 67 71 75 79 B5. Depreciation 18 22 27 33 39 44 49 54 58 62 66 B6. Combination of B1-B5 18 36 43 50 57 63 69 75 80 85 90 C. Tailored Tests C1. Combined contingent liabilities 18 27 32 38 44 49 54 59 63 67 71 C2. Natural disaster 18 27 33 40 46 52 57 62 67 72 76 C3. Commodity price n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. C4. Market Financing n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Threshold 40 40 40 40 40 40 40 40 40 40 40 PV of debt-to-exports ratio Baseline 26 38 48 61 72 83 93 103 113 123 133 A. Alternative Scenarios A1. Key variables at their historical averages in 2018-2028 2/ 26 33 35 39 40 39 36 32 25 17 6 0 26 35 43 53 61 69 76 83 88 93 97 B. Bound Tests B1. Real GDP growth 26 38 48 61 72 83 93 103 113 123 133 B2. Primary balance 26 57 88 102 114 125 135 146 157 167 177 B3. Exports 26 69 146 171 191 211 229 248 267 285 303 B4. Other flows 2/ 26 49 71 85 97 108 118 128 139 149 159 B5. Depreciation 26 38 48 61 72 83 93 103 113 123 133 B6. Combination of B1-B5 26 60 62 98 113 128 141 154 168 181 194 C. Tailored Tests C1. Combined contingent liabilities 26 47 57 70 82 93 102 113 123 133 143 C2. Natural disaster 26 48 60 75 88 100 111 123 135 146 157 C3. Commodity price n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. C4. Market Financing n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Threshold 180 180 180 180 180 180 180 180 180 180 180 Debt service-to-exports ratio Baseline 1 2 3 3 4 4 4 4 4 4 5 A. Alternative Scenarios A1. Key variables at their historical averages in 2018-2028 2/ 1 3 3 3 3 3 3 3 3 3 3 0 1 2 3 3 3 3 3 3 3 3 3 B. Bound Tests B1. Real GDP growth 1 2 3 3 4 4 4 4 4 4 5 B2. Primary balance 1 2 3 4 4 4 5 5 5 5 5 B3. Exports 1 3 6 7 7 8 8 8 8 9 9 B4. Other flows 2/ 1 2 3 4 4 4 4 4 4 5 5 B5. Depreciation 1 2 3 3 4 4 4 4 4 4 5 B6. Combination of B1-B5 1 3 4 5 5 5 5 5 6 6 6 C. Tailored Tests C1. Combined contingent liabilities 1 2 3 3 4 4 4 4 4 4 5 C2. Natural disaster 1 3 3 4 4 4 4 4 4 5 5 C3. Commodity price n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. C4. Market Financing n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Threshold 15 15 15 15 15 15 15 15 15 15 15 Debt service-to-revenue ratio Baseline 1 2 2 3 3 3 3 3 3 4 4 A. Alternative Scenarios A1. Key variables at their historical averages in 2018-2028 2/ 1 2 2 2 3 3 3 2 2 2 2 0 1 2 2 2 2 3 3 3 2 3 3 B. Bound Tests B1. Real GDP growth 1 2 3 3 3 3 4 4 4 4 4 B2. Primary balance 1 2 3 3 3 4 4 4 4 4 4 B3. Exports 1 2 3 4 5 5 5 5 5 5 6 B4. Other flows 2/ 1 2 3 3 3 3 3 4 4 4 4 B5. Depreciation 1 2 2 3 3 3 3 3 3 4 4 B6. Combination of B1-B5 1 2 3 3 4 4 4 4 4 5 5 C. Tailored Tests C1. Combined contingent liabilities 1 2 2 3 3 3 3 3 3 4 4 C2. Natural disaster 1 2 2 3 3 3 3 3 4 4 4 C3. Commodity price n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. C4. Market Financing n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Threshold 18 18 18 18 18 18 18 18 18 18 18 Sources: Country authorities; and staff estimates and projections. 1/ A bold value indicates a breach of the threshold. 1/ Variables include real GDP growth, GDP deflator (in U.S. dollar terms), non-interest current account in percent of GDP, and non-debt creating flows. 2/ Includes official and private transfers and FDI. 12 Table 4. Kiribati: Sensitivity Analysis for Key Indicators of Public Debt 2018–28 Projections 1/ 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 PV of Debt-to-GDP Ratio Baseline 18 22 27 33 39 44 49 54 58 62 66 A. Alternative Scenarios A1. Key variables at their historical averages in 2018-2028 2/ 18 8 0 -1 -2 -3 -6 -9 -13 -17 -22 0 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A B. Bound Tests B1. Real GDP growth 18 25 37 48 59 69 78 87 95 104 111 B2. Primary balance 18 34 50 56 62 67 71 76 80 84 88 B3. Exports 18 29 46 52 58 63 68 72 77 81 84 B4. Other flows 2/ 18 29 40 47 52 57 62 67 71 75 79 B5. Depreciation 18 24 24 24 25 25 26 26 27 28 28 B6. Combination of B1-B5 18 34 39 33 38 43 48 53 57 61 65 C. Tailored Tests C1. Combined contingent liabilities 18 27 32 38 44 49 54 59 63 67 71 C2. Natural disaster 18 28 33 40 46 52 57 62 67 72 76 C3. Commodity price n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. C4. Market Financing n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Public debt benchmark 55 55 55 55 55 55 55 55 55 55 55 PV of Debt-to-Revenue Ratio Baseline 15 20 26 33 40 47 54 60 65 71 75 A. Alternative Scenarios A1. Key variables at their historical averages in 2018-2028 2/ 15 8 0 (1) (2) (4) (6) (10) (14) (19) (25) 0 1 (2) (15) (27) (70) (120) 371 1,266 (888) (374) (103) B. Bound Tests B1. Real GDP growth 15 23 34 46 59 71 83 94 104 113 123 B2. Primary balance 15 31 48 56 64 71 79 85 90 96 101 B3. Exports 15 27 44 52 60 68 75 81 86 92 97 B4. Other flows 2/ 15 26 39 46 54 61 69 74 80 85 90 B5. Depreciation 15 22 23 25 27 28 29 30 31 32 33 B6. Combination of B1-B5 15 31 37 33 40 47 54 59 65 70 75 C. Tailored Tests C1. Combined contingent liabilities 15 25 31 38 46 53 60 66 71 76 81 C2. Natural disaster 15 25 32 40 48 55 63 69 75 81 87 C3. Commodity price n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. C4. Market Financing n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Debt Service-to-Revenue Ratio Baseline 1 1 2 2 2 2 2 2 2 2 3 A. Alternative Scenarios A1. Key variables at their historical averages in 2018-2028 2/ 1 1 1 1 1 1 1 1 1 1 1 0 1 (2) (15) (27) (70) (120) 371 1,266 (888) (374) (103) B. Bound Tests B1. Real GDP growth 1 1 2 2 3 3 3 3 3 4 4 B2. Primary balance 1 1 2 3 2 3 3 3 3 3 3 B3. Exports 1 1 2 2 2 2 3 3 3 3 3 B4. Other flows 2/ 1 1 2 2 2 2 2 3 3 3 3 B5. Depreciation 1 2 2 2 2 3 3 3 3 3 3 B6. Combination of B1-B5 1 1 2 2 2 2 2 2 2 2 3 C. Tailored Tests C1. Combined contingent liabilities 1 1 2 2 2 2 2 2 2 3 3 C2. Natural disaster 1 1 2 2 2 2 2 2 3 3 3 C3. Commodity price n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. C4. Market Financing n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a. Sources: Country authorities; and staff estimates and projections. 1/ A bold value indicates a breach of the benchmark. 2/ Variables include real GDP growth, GDP deflator and primary deficit in percent of GDP. 3/ Includes official and private transfers and FDI. 13 Figure 3. Kiribati: Drivers of Debt Dynamics—Baseline Scenario Figure 4. Kiribati: Realism Tools 15