Download

Rolled over short-term debt ='Input data'!C68*$D$100 =IF(E100=0,0,IF(E95=1,(1-D107)*D100*E43/((1+E24/100)*(1+E42/100)),IF(AND(E95=0,E96=1),(D106*D100*E43/((1+E24/100)*(1+E42/100)))*(1-ABS(E100-D100*E43/((1+E24/100)*(1+E42/100)))/((E39*D100*D107*E43/((1+E24/100)*(1+E42/100)))+(D106*D100*E43/((1+E24/100)*(1+E42/100))))),0))) =IF(F100=0,0,IF(F95=1,(1-E107)*E100*F43/((1+F24/100)*(1+F42/100)),IF(AND(F95=0,F96=1),(E106*E100*F43/((1+F24/100)*(1+F42/100)))*(1-ABS(F100-E100*F43/((1+F24/100)*(1+F42/100)))/((F39*E100*E107*F43/((1+F24/100)*(1+F42/100)))+(E106*E100*F43/((1+F24/100)*(1+F42/100))))),0))) =IF(G100=0,0,IF(G95=1,(1-F107)*F100*G43/((1+G24/100)*(1+G42/100)),IF(AND(G95=0,G96=1),(F106*F100*G43/((1+G24/100)*(1+G42/100)))*(1-ABS(G100-F100*G43/((1+G24/100)*(1+G42/100)))/((G39*F100*F107*G43/((1+G24/100)*(1+G42/100)))+(F106*F100*G43/((1+G24/100)*(1+G42/100))))),0))) =IF(H100=0,0,IF(H95=1,(1-G107)*G100*H43/((1+H24/100)*(1+H42/100)),IF(AND(H95=0,H96=1),(G106*G100*H43/((1+H24/100)*(1+H42/100)))*(1-ABS(H100-G100*H43/((1+H24/100)*(1+H42/100)))/((H39*G100*G107*H43/((1+H24/100)*(1+H42/100)))+(G106*G100*H43/((1+H24/100)*(1+H42/100))))),0))) =IF(I100=0,0,IF(I95=1,(1-H107)*H100*I43/((1+I24/100)*(1+I42/100)),IF(AND(I95=0,I96=1),(H106*H100*I43/((1+I24/100)*(1+I42/100)))*(1-ABS(I100-H100*I43/((1+I24/100)*(1+I42/100)))/((I39*H100*H107*I43/((1+I24/100)*(1+I42/100)))+(H106*H100*I43/((1+I24/100)*(1+I42/100))))),0))) =IF(J100=0,0,IF(J95=1,(1-I107)*I100*J43/((1+J24/100)*(1+J42/100)),IF(AND(J95=0,J96=1),(I106*I100*J43/((1+J24/100)*(1+J42/100)))*(1-ABS(J100-I100*J43/((1+J24/100)*(1+J42/100)))/((J39*I100*I107*J43/((1+J24/100)*(1+J42/100)))+(I106*I100*J43/((1+J24/100)*(1+J42/100))))),0))) =IF(K100=0,0,IF(K95=1,(1-J107)*J100*K43/((1+K24/100)*(1+K42/100)),IF(AND(K95=0,K96=1),(J106*J100*K43/((1+K24/100)*(1+K42/100)))*(1-ABS(K100-J100*K43/((1+K24/100)*(1+K42/100)))/((K39*J100*J107*K43/((1+K24/100)*(1+K42/100)))+(J106*J100*K43/((1+K24/100)*(1+K42/100))))),0))) =IF(L100=0,0,IF(L95=1,(1-K107)*K100*L43/((1+L24/100)*(1+L42/100)),IF(AND(L95=0,L96=1),(K106*K100*L43/((1+L24/100)*(1+L42/100)))*(1-ABS(L100-K100*L43/((1+L24/100)*(1+L42/100)))/((L39*K100*K107*L43/((1+L24/100)*(1+L42/100)))+(K106*K100*L43/((1+L24/100)*(1+L42/100))))),0))) =IF(M100=0,0,IF(M95=1,(1-L107)*L100*M43/((1+M24/100)*(1+M42/100)),IF(AND(M95=0,M96=1),(L106*L100*M43/((1+M24/100)*(1+M42/100)))*(1-ABS(M100-L100*M43/((1+M24/100)*(1+M42/100)))/((M39*L100*L107*M43/((1+M24/100)*(1+M42/100)))+(L106*L100*M43/((1+M24/100)*(1+M42/100))))),0))) =IF(N100=0,0,IF(N95=1,(1-M107)*M100*N43/((1+N24/100)*(1+N42/100)),IF(AND(N95=0,N96=1),(M106*M100*N43/((1+N24/100)*(1+N42/100)))*(1-ABS(N100-M100*N43/((1+N24/100)*(1+N42/100)))/((N39*M100*M107*N43/((1+N24/100)*(1+N42/100)))+(M106*M100*N43/((1+N24/100)*(1+N42/100))))),0))) =IF(O100=0,0,IF(O95=1,(1-N107)*N100*O43/((1+O24/100)*(1+O42/100)),IF(AND(O95=0,O96=1),(N106*N100*O43/((1+O24/100)*(1+O42/100)))*(1-ABS(O100-N100*O43/((1+O24/100)*(1+O42/100)))/((O39*N100*N107*O43/((1+O24/100)*(1+O42/100)))+(N106*N100*O43/((1+O24/100)*(1+O42/100))))),0))) =IF(P100=0,0,IF(P95=1,(1-O107)*O100*P43/((1+P24/100)*(1+P42/100)),IF(AND(P95=0,P96=1),(O106*O100*P43/((1+P24/100)*(1+P42/100)))*(1-ABS(P100-O100*P43/((1+P24/100)*(1+P42/100)))/((P39*O100*O107*P43/((1+P24/100)*(1+P42/100)))+(O106*O100*P43/((1+P24/100)*(1+P42/100))))),0))) =IF(Q100=0,0,IF(Q95=1,(1-P107)*P100*Q43/((1+Q24/100)*(1+Q42/100)),IF(AND(Q95=0,Q96=1),(P106*P100*Q43/((1+Q24/100)*(1+Q42/100)))*(1-ABS(Q100-P100*Q43/((1+Q24/100)*(1+Q42/100)))/((Q39*P100*P107*Q43/((1+Q24/100)*(1+Q42/100)))+(P106*P100*Q43/((1+Q24/100)*(1+Q42/100))))),0))) =IF(R100=0,0,IF(R95=1,(1-Q107)*Q100*R43/((1+R24/100)*(1+R42/100)),IF(AND(R95=0,R96=1),(Q106*Q100*R43/((1+R24/100)*(1+R42/100)))*(1-ABS(R100-Q100*R43/((1+R24/100)*(1+R42/100)))/((R39*Q100*Q107*R43/((1+R24/100)*(1+R42/100)))+(Q106*Q100*R43/((1+R24/100)*(1+R42/100))))),0))) =IF(S100=0,0,IF(S95=1,(1-R107)*R100*S43/((1+S24/100)*(1+S42/100)),IF(AND(S95=0,S96=1),(R106*R100*S43/((1+S24/100)*(1+S42/100)))*(1-ABS(S100-R100*S43/((1+S24/100)*(1+S42/100)))/((S39*R100*R107*S43/((1+S24/100)*(1+S42/100)))+(R106*R100*S43/((1+S24/100)*(1+S42/100))))),0))) =IF(T100=0,0,IF(T95=1,(1-S107)*S100*T43/((1+T24/100)*(1+T42/100)),IF(AND(T95=0,T96=1),(S106*S100*T43/((1+T24/100)*(1+T42/100)))*(1-ABS(T100-S100*T43/((1+T24/100)*(1+T42/100)))/((T39*S100*S107*T43/((1+T24/100)*(1+T42/100)))+(S106*S100*T43/((1+T24/100)*(1+T42/100))))),0))) =IF(U100=0,0,IF(U95=1,(1-T107)*T100*U43/((1+U24/100)*(1+U42/100)),IF(AND(U95=0,U96=1),(T106*T100*U43/((1+U24/100)*(1+U42/100)))*(1-ABS(U100-T100*U43/((1+U24/100)*(1+U42/100)))/((U39*T100*T107*U43/((1+U24/100)*(1+U42/100)))+(T106*T100*U43/((1+U24/100)*(1+U42/100))))),0))) =IF(V100=0,0,IF(V95=1,(1-U107)*U100*V43/((1+V24/100)*(1+V42/100)),IF(AND(V95=0,V96=1),(U106*U100*V43/((1+V24/100)*(1+V42/100)))*(1-ABS(V100-U100*V43/((1+V24/100)*(1+V42/100)))/((V39*U100*U107*V43/((1+V24/100)*(1+V42/100)))+(U106*U100*V43/((1+V24/100)*(1+V42/100))))),0))) =IF(W100=0,0,IF(W95=1,(1-V107)*V100*W43/((1+W24/100)*(1+W42/100)),IF(AND(W95=0,W96=1),(V106*V100*W43/((1+W24/100)*(1+W42/100)))*(1-ABS(W100-V100*W43/((1+W24/100)*(1+W42/100)))/((W39*V100*V107*W43/((1+W24/100)*(1+W42/100)))+(V106*V100*W43/((1+W24/100)*(1+W42/100))))),0))) New long-term debt ='Input data'!C69*$D$100 =IF(E100=0,0,IF(E95=1,'Input data'!$C$58*(E100-D100*E43/((1+E24/100)*(1+E42/100))),0)) =IF(F100=0,0,IF(F95=1,'Input data'!$C$58*(F100-E100*F43/((1+F24/100)*(1+F42/100))),0)) =IF(G100=0,0,IF(G95=1,'Input data'!$C$58*(G100-F100*G43/((1+G24/100)*(1+G42/100))),0)) =IF(H100=0,0,IF(H95=1,'Input data'!$C$58*(H100-G100*H43/((1+H24/100)*(1+H42/100))),0)) =IF(I100=0,0,IF(I95=1,'Input data'!$C$58*(I100-H100*I43/((1+I24/100)*(1+I42/100))),0)) =IF(J100=0,0,IF(J95=1,'Input data'!$C$58*(J100-I100*J43/((1+J24/100)*(1+J42/100))),0)) =IF(K100=0,0,IF(K95=1,'Input data'!$C$58*(K100-J100*K43/((1+K24/100)*(1+K42/100))),0)) =IF(L100=0,0,IF(L95=1,'Input data'!$C$58*(L100-K100*L43/((1+L24/100)*(1+L42/100))),0)) =IF(M100=0,0,IF(M95=1,'Input data'!$C$58*(M100-L100*M43/((1+M24/100)*(1+M42/100))),0)) =IF(N100=0,0,IF(N95=1,'Input data'!$C$58*(N100-M100*N43/((1+N24/100)*(1+N42/100))),0)) =IF(O100=0,0,IF(O95=1,'Input data'!$C$58*(O100-N100*O43/((1+O24/100)*(1+O42/100))),0)) =IF(P100=0,0,IF(P95=1,'Input data'!$C$58*(P100-O100*P43/((1+P24/100)*(1+P42/100))),0)) =IF(Q100=0,0,IF(Q95=1,'Input data'!$C$58*(Q100-P100*Q43/((1+Q24/100)*(1+Q42/100))),0)) =IF(R100=0,0,IF(R95=1,'Input data'!$C$58*(R100-Q100*R43/((1+R24/100)*(1+R42/100))),0)) =IF(S100=0,0,IF(S95=1,'Input data'!$C$58*(S100-R100*S43/((1+S24/100)*(1+S42/100))),0)) =IF(T100=0,0,IF(T95=1,'Input data'!$C$58*(T100-S100*T43/((1+T24/100)*(1+T42/100))),0)) =IF(U100=0,0,IF(U95=1,'Input data'!$C$58*(U100-T100*U43/((1+U24/100)*(1+U42/100))),0)) =IF(V100=0,0,IF(V95=1,'Input data'!$C$58*(V100-U100*V43/((1+V24/100)*(1+V42/100))),0)) =IF(W100=0,0,IF(W95=1,'Input data'!$C$58*(W100-V100*W43/((1+W24/100)*(1+W42/100))),0)) New short-term debt ='Input data'!C70*$D$100 =IF(E100=0,0,IF(E95=1,'Input data'!$C$57*(E100-D100*E43/((1+E24/100)*(1+E42/100))),0)) =IF(F100=0,0,IF(F95=1,'Input data'!$C$57*(F100-E100*F43/((1+F24/100)*(1+F42/100))),0)) =IF(G100=0,0,IF(G95=1,'Input data'!$C$57*(G100-F100*G43/((1+G24/100)*(1+G42/100))),0)) =IF(H100=0,0,IF(H95=1,'Input data'!$C$57*(H100-G100*H43/((1+H24/100)*(1+H42/100))),0)) =IF(I100=0,0,IF(I95=1,'Input data'!$C$57*(I100-H100*I43/((1+I24/100)*(1+I42/100))),0)) =IF(J100=0,0,IF(J95=1,'Input data'!$C$57*(J100-I100*J43/((1+J24/100)*(1+J42/100))),0)) =IF(K100=0,0,IF(K95=1,'Input data'!$C$57*(K100-J100*K43/((1+K24/100)*(1+K42/100))),0)) =IF(L100=0,0,IF(L95=1,'Input data'!$C$57*(L100-K100*L43/((1+L24/100)*(1+L42/100))),0)) =IF(M100=0,0,IF(M95=1,'Input data'!$C$57*(M100-L100*M43/((1+M24/100)*(1+M42/100))),0)) =IF(N100=0,0,IF(N95=1,'Input data'!$C$57*(N100-M100*N43/((1+N24/100)*(1+N42/100))),0)) =IF(O100=0,0,IF(O95=1,'Input data'!$C$57*(O100-N100*O43/((1+O24/100)*(1+O42/100))),0)) =IF(P100=0,0,IF(P95=1,'Input data'!$C$57*(P100-O100*P43/((1+P24/100)*(1+P42/100))),0)) =IF(Q100=0,0,IF(Q95=1,'Input data'!$C$57*(Q100-P100*Q43/((1+Q24/100)*(1+Q42/100))),0)) =IF(R100=0,0,IF(R95=1,'Input data'!$C$57*(R100-Q100*R43/((1+R24/100)*(1+R42/100))),0)) =IF(S100=0,0,IF(S95=1,'Input data'!$C$57*(S100-R100*S43/((1+S24/100)*(1+S42/100))),0)) =IF(T100=0,0,IF(T95=1,'Input data'!$C$57*(T100-S100*T43/((1+T24/100)*(1+T42/100))),0)) =IF(U100=0,0,IF(U95=1,'Input data'!$C$57*(U100-T100*U43/((1+U24/100)*(1+U42/100))),0)) =IF(V100=0,0,IF(V95=1,'Input data'!$C$57*(V100-U100*V43/((1+V24/100)*(1+V42/100))),0)) =IF(W100=0,0,IF(W95=1,'Input data'!$C$57*(W100-V100*W43/((1+W24/100)*(1+W42/100))),0)) Share of short-term debt in total government debt ='Baseline NFPC'!$D$93 =IF(E100<>0,(E103+E105)/(E101+E102+E103+E104+E105),0) =IF(F100<>0,(F103+F105)/(F101+F102+F103+F104+F105),0) =IF(G100<>0,(G103+G105)/(G101+G102+G103+G104+G105),0) =IF(H100<>0,(H103+H105)/(H101+H102+H103+H104+H105),0) =IF(I100<>0,(I103+I105)/(I101+I102+I103+I104+I105),0) =IF(J100<>0,(J103+J105)/(J101+J102+J103+J104+J105),0) =IF(K100<>0,(K103+K105)/(K101+K102+K103+K104+K105),0) =IF(L100<>0,(L103+L105)/(L101+L102+L103+L104+L105),0) =IF(M100<>0,(M103+M105)/(M101+M102+M103+M104+M105),0) =IF(N100<>0,(N103+N105)/(N101+N102+N103+N104+N105),0) =IF(O100<>0,(O103+O105)/(O101+O102+O103+O104+O105),0) =IF(P100<>0,(P103+P105)/(P101+P102+P103+P104+P105),0) =IF(Q100<>0,(Q103+Q105)/(Q101+Q102+Q103+Q104+Q105),0) =IF(R100<>0,(R103+R105)/(R101+R102+R103+R104+R105),0) =IF(S100<>0,(S103+S105)/(S101+S102+S103+S104+S105),0) =IF(T100<>0,(T103+T105)/(T101+T102+T103+T104+T105),0) =IF(U100<>0,(U103+U105)/(U101+U102+U103+U104+U105),0) =IF(V100<>0,(V103+V105)/(V101+V102+V103+V104+V105),0) =IF(W100<>0,(W103+W105)/(W101+W102+W103+W104+W105),0) Share of long-term debt in total government debt ='Baseline NFPC'!$D$94 =IF(E100<>0,(E101+E102+E104)/(E101+E102+E103+E104+E105),1) =IF(F100<>0,(F101+F102+F104)/(F101+F102+F103+F104+F105),1) =IF(G100<>0,(G101+G102+G104)/(G101+G102+G103+G104+G105),1) =IF(H100<>0,(H101+H102+H104)/(H101+H102+H103+H104+H105),1) =IF(I100<>0,(I101+I102+I104)/(I101+I102+I103+I104+I105),1) =IF(J100<>0,(J101+J102+J104)/(J101+J102+J103+J104+J105),1) =IF(K100<>0,(K101+K102+K104)/(K101+K102+K103+K104+K105),1) =IF(L100<>0,(L101+L102+L104)/(L101+L102+L103+L104+L105),1) =IF(M100<>0,(M101+M102+M104)/(M101+M102+M103+M104+M105),1) =IF(N100<>0,(N101+N102+N104)/(N101+N102+N103+N104+N105),1) =IF(O100<>0,(O101+O102+O104)/(O101+O102+O103+O104+O105),1) =IF(P100<>0,(P101+P102+P104)/(P101+P102+P103+P104+P105),1) =IF(Q100<>0,(Q101+Q102+Q104)/(Q101+Q102+Q103+Q104+Q105),1) =IF(R100<>0,(R101+R102+R104)/(R101+R102+R103+R104+R105),1) =IF(S100<>0,(S101+S102+S104)/(S101+S102+S103+S104+S105),1) =IF(T100<>0,(T101+T102+T104)/(T101+T102+T103+T104+T105),1) =IF(U100<>0,(U101+U102+U104)/(U101+U102+U103+U104+U105),1) =IF(V100<>0,(V101+V102+V104)/(V101+V102+V103+V104+V105),1) =IF(W100<>0,(W101+W102+W104)/(W101+W102+W103+W104+W105),1) IIR ='Baseline NFPC'!C96 ='Baseline NFPC'!D96 ='Baseline NFPC'!E96 ='Baseline NFPC'!F96 ='Baseline NFPC'!G96 =H111 =I111 =J111 =K111 =L111 =M111 =N111 =O111 =P111 =Q111 =R111 =S111 =T111 =U111 =V111 =W111 Long-term implicit interest rate =((E36*D100)-(E38*(D103+D105)))/(D101+D102+D104) =((F36*E100)-(F38*(E103+E105)))/(E101+E102+E104) =((G36*F100)-(G38*(F103+F105)))/(F101+F102+F104) =IF(G100>0,(G110*G101+H37*(G104+G102))/(G101+G102+G104),H37) =IF(H100>0,(H110*H101+I37*(H104+H102))/(H101+H102+H104),I37) =IF(I100>0,(I110*I101+J37*(I104+I102))/(I101+I102+I104),J37) =IF(J100>0,(J110*J101+K37*(J104+J102))/(J101+J102+J104),K37) =IF(K100>0,(K110*K101+L37*(K104+K102))/(K101+K102+K104),L37) =IF(L100>0,(L110*L101+M37*(L104+L102))/(L101+L102+L104),M37) =IF(M100>0,(M110*M101+N37*(M104+M102))/(M101+M102+M104),N37) =IF(N100>0,(N110*N101+O37*(N104+N102))/(N101+N102+N104),O37) =IF(O100>0,(O110*O101+P37*(O104+O102))/(O101+O102+O104),P37) =IF(P100>0,(P110*P101+Q37*(P104+P102))/(P101+P102+P104),Q37) =IF(Q100>0,(Q110*Q101+R37*(Q104+Q102))/(Q101+Q102+Q104),R37) =IF(R100>0,(R110*R101+S37*(R104+R102))/(R101+R102+R104),S37) =IF(S100>0,(S110*S101+T37*(S104+S102))/(S101+S102+S104),T37) =IF(T100>0,(T110*T101+U37*(T104+T102))/(T101+T102+T104),U37) =IF(U100>0,(U110*U101+V37*(U104+U102))/(U101+U102+U104),V37) =IF(V100>0,(V110*V101+W37*(V104+V102))/(V101+V102+V104),W37) Nominal implicit interest rate on debt =(E110*(D101+D102+D104)+E38*(D103+D105))/D100 =(F110*(E101+E102+E104)+F38*(E103+E105))/E100 =(G110*(F101+F102+F104)+G38*(F103+F105))/F100 =(H110*(G101+G102+G104)+H38*(G103+G105))/G100 =(I110*(H101+H102+H104)+I38*(H103+H105))/H100 =(J110*(I101+I102+I104)+J38*(I103+I105))/I100 =(K110*(J101+J102+J104)+K38*(J103+J105))/J100 =(L110*(K101+K102+K104)+L38*(K103+K105))/K100 =(M110*(L101+L102+L104)+M38*(L103+L105))/L100 =(N110*(M101+M102+M104)+N38*(M103+M105))/M100 =(O110*(N101+N102+N104)+O38*(N103+N105))/N100 =(P110*(O101+O102+O104)+P38*(O103+O105))/O100 =(Q110*(P101+P102+P104)+Q38*(P103+P105))/P100 =(R110*(Q101+Q102+Q104)+R38*(Q103+Q105))/Q100 =(S110*(R101+R102+R104)+S38*(R103+R105))/R100 =(T110*(S101+S102+S104)+T38*(S103+S105))/S100 =(U110*(T101+T102+T104)+U38*(T103+T105))/T100 =(V110*(U101+U102+U104)+V38*(U103+U105))/U100 =(W110*(V101+V102+V104)+W38*(V103+V105))/V100 (i - g) =((1+C109/100)/((1+C24/100)*(1+C42/100))-1)*100 =((1+D109/100)/((1+D24/100)*(1+D42/100))-1)*100 =((1+E109/100)/((1+E24/100)*(1+E42/100))-1)*100 =((1+F109/100)/((1+F24/100)*(1+F42/100))-1)*100 =((1+G109/100)/((1+G24/100)*(1+G42/100))-1)*100 =((1+H109/100)/((1+H24/100)*(1+H42/100))-1)*100 =((1+I109/100)/((1+I24/100)*(1+I42/100))-1)*100 =((1+J109/100)/((1+J24/100)*(1+J42/100))-1)*100 =((1+K109/100)/((1+K24/100)*(1+K42/100))-1)*100 =((1+L109/100)/((1+L24/100)*(1+L42/100))-1)*100 =((1+M109/100)/((1+M24/100)*(1+M42/100))-1)*100 =((1+N109/100)/((1+N24/100)*(1+N42/100))-1)*100 =((1+O109/100)/((1+O24/100)*(1+O42/100))-1)*100 =((1+P109/100)/((1+P24/100)*(1+P42/100))-1)*100 =((1+Q109/100)/((1+Q24/100)*(1+Q42/100))-1)*100 =((1+R109/100)/((1+R24/100)*(1+R42/100))-1)*100 =((1+S109/100)/((1+S24/100)*(1+S42/100))-1)*100 =((1+T109/100)/((1+T24/100)*(1+T42/100))-1)*100 =((1+U109/100)/((1+U24/100)*(1+U42/100))-1)*100 =((1+V109/100)/((1+V24/100)*(1+V42/100))-1)*100 =((1+W109/100)/((1+W24/100)*(1+W42/100))-1)*100 Adjust. no safeguard Country ='Input data'!C3 Key years ='Input data'!B5 =+'Input data'!C5 Last year of adjustment =+C5+'Criteria results'!$F$5 Last year of no-fiscal-policy-change projections =C5+'Criteria results'!$F$5+10 Key assumptions 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 Fiscal assumptions (% of GDP) Structural primary balance ('+' means 'surplus') ='Input data'!C13 ='Input data'!D13 ='Input data'!E13 ='Input data'!F13 =IF(G10<=$C$6,F12+'Criteria results'!$F$6,F12) =IF(H10<=$C$6,G12+'Criteria results'!$F$6,G12) =IF(I10<=$C$6,H12+'Criteria results'!$F$6,H12) =IF(J10<=$C$6,I12+'Criteria results'!$F$6,I12) =IF(K10<=$C$6,J12+'Criteria results'!$F$6,J12) =IF(L10<=$C$6,K12+'Criteria results'!$F$6,K12) =IF(M10<=$C$6,L12+'Criteria results'!$F$6,L12) =M12 =N12 =O12 =P12 =Q12 =R12 =S12 =T12 =U12 =V12 Annual change in SPB =G12-F12 =H12-G12 =I12-H12 =J12-I12 =K12-J12 =L12-K12 =M12-L12 =N12-M12 =O12-N12 =P12-O12 =Q12-P12 =R12-Q12 =S12-R12 =T12-S12 =U12-T12 =V12-U12 =W12-V12 One-off and other temporary measures ='Input data'!C14 ='Input data'!D14 ='Input data'!E14 ='Input data'!F14 ='Input data'!G14 =0 =0 =0 =0 =0 =0 =0 =0 =0 =0 =0 =0 =0 =0 =0 =0 Stock flow adjustments (without exchange rate effect) ='Input data'!C15 ='Input data'!D15 ='Input data'!E15 ='Input data'!F15 ='Input data'!G15 ='Input data'!H15 ='Input data'!I15 ='Input data'!J15 ='Input data'!K15 ='Input data'!L15 ='Input data'!M15 ='Input data'!N15 ='Input data'!O15 ='Input data'!P15 ='Input data'!Q15 ='Input data'!R15 ='Input data'!S15 ='Input data'!T15 ='Input data'!U15 ='Input data'!V15 ='Input data'!W15