{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["IEM-2.5"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"IEM-2.5","index":0,"n_rows":64,"n_cols":9,"rows_kept":64,"merged":[[5,0,11,0],[5,1,6,4],[5,5,6,8],[7,1,9,1],[7,2,9,2],[7,3,9,3],[7,4,9,4],[7,5,9,5],[7,6,9,6],[7,7,9,7],[7,8,9,8],[10,1,10,4],[11,5,11,8]],"flags":["formulas_cached_only"]}
[]
["2.5 ESTADO Y MOVIMIENTO DE LA DEUDA PUBLICA INTERNA DEL GOBIERNO CENTRAL"]
[]
["Millones de dólares"]
[]
["Periodo","ESTADO DE LA DEUDA PUBLICA INTERNA ",{"$nulls":3},"MOVIMIENTO DE LA DEUDA PUBLICA INTERNA"]
[{"$nulls":5},"MOVIMIENTO DE LA DEUDA PUBLICA INTERNA"]
[null,"Total","Bonos del Estado (1)","Certificados de Tesorería","BCE, IESS, BdE  (2)","Desembolsos","Amortización (3)","Intereses  ","Ajuste (4)"]
[]
[]
[null,"Saldos al final del período",{"$nulls":3},"Movimientos del período"]
[null,"a=b+c+d","b","c","d"]
[]
[2000,{"v":2832.5,"d":"2,832.50"},{"v":2758.9,"d":"2,758.90"},{"v":19,"d":"19.00"},{"v":54.6,"d":"54.60"},{"v":481.5,"d":"481.50"},{"v":663.4,"d":"663.40"},{"v":273.1,"d":"273.10"}]
[2001,{"v":2801.4,"d":"2,801.40"},{"v":2732.2,"d":"2,732.20"},{"v":0,"d":"0.00"},{"v":69.2,"d":"69.20"},{"v":444.7,"d":"444.70"},{"v":475.8,"d":"475.80"},{"v":188.9,"d":"188.90"}]
[2002,{"v":2771.1,"d":"2,771.10"},{"v":2547.1,"d":"2,547.10"},{"v":122.4,"d":"122.40"},{"v":101.6,"d":"101.60"},{"v":723,"d":"723.00"},{"v":753.3,"d":"753.30"},{"v":292.7,"d":"292.70"}]
[2003,{"v":3016.2,"d":"3,016.20"},{"v":2611.9,"d":"2,611.90"},{"v":301.6,"d":"301.60"},{"v":102.7,"d":"102.70"},{"v":1087.6,"d":"1,087.60"},{"v":842.6,"d":"842.60"},{"v":212.9,"d":"212.90"}]
[2004,{"v":3489.1,"d":"3,489.10"},{"v":2983.1,"d":"2,983.10"},{"v":414.6,"d":"414.60"},{"v":91.4,"d":"91.40"},{"v":2636.7,"d":"2,636.70"},{"v":2163.9,"d":"2,163.90"},{"v":232.4,"d":"232.40"}]
[2005,{"v":3686.26,"d":"3,686.26"},{"v":2831.05,"d":"2,831.05"},680.59,174.62,{"v":2450.08,"d":"2,450.08"},{"v":2252.77,"d":"2,252.77"},220.17]
[]
["Relación con el PIB"]
[]
[2000,{"v":17.776825496404907,"d":"17.78"},{"v":17.314910454380055,"d":"17.31"},{"v":0.11924437226185111,"d":"0.12"},{"v":0.34267066976300375,"d":"0.34"},{"v":3.0219034338990163,"d":"3.02"},{"v":4.163511397816422,"d":"4.16"},{"v":1.7139809507742916,"d":"1.71"}]
[2001,{"v":13.183321249171218,"d":"13.18"},{"v":12.857667707926607,"d":"12.86"},{"v":0,"d":"0.00"},{"v":0.32565354124460927,"d":"0.33"},{"v":2.0927475403392735,"d":"2.09"},{"v":2.239103394858166,"d":"2.24"},{"v":0.8889588719813105,"d":"0.89"}]
[2002,{"v":11.129147631631357,"d":"11.13"},{"v":10.229530487000913,"d":"10.23"},{"v":0.4915765111730642,"d":"0.49"},{"v":0.40804063345738006,"d":"0.41"},{"v":2.903674980213443,"d":"2.90"},{"v":3.025364263616579,"d":"3.03"},{"v":1.175526509970228,"d":"1.18"}]
[2003,{"v":10.532929127551006,"d":"10.53"},{"v":9.121065442692949,"d":"9.12"},{"v":1.0532230703764285,"d":"1.05"},{"v":0.35864061448162865,"d":"0.36"},{"v":3.798028552192982,"d":"3.80"},{"v":2.942459413458815,"d":"2.94"},{"v":0.7434721209653237,"d":"0.74"}]
[2004,{"v":10.691049445804934,"d":"10.69"},{"v":9.140600613849044,"d":"9.14"},{"v":1.2703875212033837,"d":"1.27"},{"v":0.2800613107525067,"d":"0.28"},{"v":8.079186630865802,"d":"8.08"},{"v":6.630466852706228,"d":"6.63"},{"v":0.7121033765742074,"d":"0.71"}]
[2005,{"v":10.102409169687675,"d":"10.10"},{"v":7.758656600414593,"d":"7.76"},{"v":1.8651963390530606,"d":"1.87"},{"v":0.478556230220023,"d":"0.48"},{"v":6.714586236040968,"d":"6.71"},{"v":6.173846745806673,"d":"6.17"},{"v":0.6033886451010334,"d":"0.60"}]
[]
[]
["2005 Noviembre",{"v":3817.1066689500017,"d":"3,817.11"},{"v":2857.014038690002,"d":"2,857.01"},{"v":789.32446155,"d":"789.32"},{"v":170.76816871000003,"d":"170.77"},{"v":2426.430214,"d":"2,426.43"},{"v":2098.269067,"d":"2,098.27"},{"v":190.12311000000003,"d":"190.12"}]
["           Enero",{"v":3650.3494119500006,"d":"3,650.35"},{"v":2916.1005886900007,"d":"2,916.10"},{"v":643.36672055,"d":"643.37"},{"v":90.88210271000001,"d":"90.88"},{"v":325.655188,"d":"325.66"},{"v":164.251298,"d":"164.25"},{"v":18.042467,"d":"18.04"}]
["           Febrero",{"v":3738.228668950001,"d":"3,738.23"},{"v":2892.220038690001,"d":"2,892.22"},{"v":756.41346155,"d":"756.41"},{"v":89.59516871000001,"d":"89.60"},{"v":170.755026,"d":"170.76"},{"v":82.87576899999999,"d":"82.88"},{"v":8.614643000000001,"d":"8.61"}]
["           Marzo",{"v":3810.914668950001,"d":"3,810.91"},{"v":2898.422038690001,"d":"2,898.42"},{"v":824.45246155,"d":"824.45"},{"v":88.04016871000002,"d":"88.04"},{"v":206.207,"d":"206.21"},{"v":133.52100000000002,"d":"133.52"},{"v":8.583,"d":"8.58"}]
["           Abril",{"v":3875.8666689500005,"d":"3,875.87"},{"v":2957.805038690001,"d":"2,957.81"},{"v":813.5254615499999,"d":"813.53"},{"v":104.53616871000001,"d":"104.54"},{"v":278.896,"d":"278.90"},{"v":213.944,"d":"213.94"},{"v":22.919,"d":"22.92"}]
["           Mayo",{"v":3854.386668950001,"d":"3,854.39"},{"v":2933.215038690001,"d":"2,933.22"},{"v":804.4724615499999,"d":"804.47"},{"v":116.69916871000002,"d":"116.70"},{"v":90.648,"d":"90.65"},{"v":112.12799999999999,"d":"112.13"},{"v":13.891,"d":"13.89"}]
["          Junio",{"v":3879.079668950001,"d":"3,879.08"},{"v":2907.215038690001,"d":"2,907.22"},{"v":857.0074615499999,"d":"857.01"},{"v":114.85716871000002,"d":"114.86"},{"v":127.746,"d":"127.75"},{"v":103.053,"d":"103.05"},{"v":14.465,"d":"14.47"}]
["          Julio",{"v":3807.060668950001,"d":"3,807.06"},{"v":2841.259038690001,"d":"2,841.26"},{"v":835.28846155,"d":"835.29"},{"v":130.51316871,"d":"130.51"},{"v":271.231,"d":"271.23"},343.25,{"v":25.531,"d":"25.53"}]
["           Agosto",{"v":3918.9576689500013,"d":"3,918.96"},{"v":2817.2070386900014,"d":"2,817.21"},{"v":955.1954615499999,"d":"955.20"},{"v":146.55516870999998,"d":"146.56"},{"v":272.529,"d":"272.53"},{"v":160.632,"d":"160.63"},{"v":15.571,"d":"15.57"}]
["           Septiembre",{"v":3926.0916689500013,"d":"3,926.09"},{"v":2816.2700386900015,"d":"2,816.27"},{"v":944.59946155,"d":"944.60"},{"v":165.22216870999998,"d":"165.22"},{"v":184.661,"d":"184.66"},{"v":177.527,"d":"177.53"},11.14]
["           Octubre",{"v":3854.504668950002,"d":"3,854.50"},{"v":2865.196038690002,"d":"2,865.20"},{"v":823.38146155,"d":"823.38"},{"v":165.92716871,"d":"165.93"},{"v":350.709,"d":"350.71"},{"v":422.296,"d":"422.30"},{"v":34.417,"d":"34.42"}]
["           Noviembre",{"v":3817.1066689500017,"d":"3,817.11"},{"v":2857.014038690002,"d":"2,857.01"},{"v":789.32446155,"d":"789.32"},{"v":170.76816871000003,"d":"170.77"},{"v":147.393,"d":"147.39"},{"v":184.791,"d":"184.79"},{"v":16.949,"d":"16.95"}]
["           Diciembre",{"v":3686.2566689500018,"d":"3,686.26"},{"v":2831.049038690002,"d":"2,831.05"},{"v":680.58646155,"d":"680.59"},{"v":174.62116871000003,"d":"174.62"},{"v":23.652,"d":"23.65"},{"v":154.50199999999998,"d":"154.50"},{"v":30.045,"d":"30.05"}]
[]
["2006 Noviembre",{"v":3377.7856689500027,"d":"3,377.79"},{"v":2633.3880386900028,"d":"2,633.39"},{"v":580.9514615499999,"d":"580.95"},{"v":163.44616871000005,"d":"163.45"},{"v":2200.959,"d":"2,200.96"},{"v":2509.538,"d":"2,509.54"},{"v":186.57399999999998,"d":"186.57"}]
["           Enero",{"v":3544.8726689500018,"d":"3,544.87"},{"v":2729.241038690002,"d":"2,729.24"},{"v":643.33146155,"d":"643.33"},{"v":172.30016871000004,"d":"172.30"},{"v":117.363,"d":"117.36"},{"v":258.747,"d":"258.75"},{"v":31.087,"d":"31.09"}]
["           Febrero",{"v":3578.1736689500017,"d":"3,578.17"},{"v":2688.156038690002,"d":"2,688.16"},{"v":718.64146155,"d":"718.64"},{"v":171.37616871000003,"d":"171.38"},{"v":162.813,"d":"162.81"},{"v":129.512,"d":"129.51"},{"v":12.274000000000001,"d":"12.27"}]
["           Marzo",{"v":3828.7256689500023,"d":"3,828.73"},{"v":2695.962038690002,"d":"2,695.96"},{"v":963.13646155,"d":"963.14"},{"v":169.62716871000003,"d":"169.63"},{"v":291.484,"d":"291.48"},{"v":40.932,"d":"40.93"},{"v":5.9159999999999995,"d":"5.92"}]
["           Abril",{"v":3759.5146689500016,"d":"3,759.51"},{"v":2686.100038690002,"d":"2,686.10"},{"v":904.37846155,"d":"904.38"},{"v":169.03616871000006,"d":"169.04"},{"v":58.653,"d":"58.65"},{"v":127.864,"d":"127.86"},{"v":23.031000000000002,"d":"23.03"}]
["           Mayo",{"v":3743.569668950002,"d":"3,743.57"},{"v":2673.9070386900016,"d":"2,673.91"},{"v":902.6494615500001,"d":"902.65"},{"v":167.01316871000006,"d":"167.01"},{"v":142.61800000000002,"d":"142.62"},{"v":158.56300000000002,"d":"158.56"},{"v":8.724,"d":"8.72"}]
["           Junio",{"v":3629.4986689500015,"d":"3,629.50"},{"v":2628.2880386900015,"d":"2,628.29"},{"v":830.9924615499999,"d":"830.99"},{"v":170.21816871000007,"d":"170.22"},{"v":253.054,"d":"253.05"},{"v":367.125,"d":"367.13"},{"v":14.806000000000001,"d":"14.81"}]
["           Julio",{"v":3530.509668950002,"d":"3,530.51"},{"v":2527.8820386900015,"d":"2,527.88"},{"v":836.5804615499999,"d":"836.58"},{"v":166.04716871000008,"d":"166.05"},{"v":80.835,"d":"80.84"},{"v":179.82399999999998,"d":"179.82"},{"v":19.096999999999998,"d":"19.10"}]
["           Agosto",{"v":3521.4436689500026,"d":"3,521.44"},{"v":2488.0430386900025,"d":"2,488.04"},{"v":869.3874615499998,"d":"869.39"},{"v":164.01316871000006,"d":"164.01"},{"v":269.31899999999996,"d":"269.32"},{"v":278.493,"d":"278.49"},{"v":25.680999999999997,"d":"25.68"}]
["           Septiembre",{"v":3284.628668950003,"d":"3,284.63"},{"v":2489.3320386900027,"d":"2,489.33"},{"v":630.3594615499999,"d":"630.36"},{"v":164.93716871000004,"d":"164.94"},{"v":107.946,"d":"107.95"},{"v":344.761,"d":"344.76"},{"v":13.399,"d":"13.40"}]
["           Octubre",{"v":3392.9886689500026,"d":"3,392.99"},{"v":2478.7450386900027,"d":"2,478.75"},{"v":749.0904615499999,"d":"749.09"},{"v":165.15316871000005,"d":"165.15"},{"v":261.20599999999996,"d":"261.21"},{"v":152.846,"d":"152.85"},{"v":19.124,"d":"19.12"}]
["           Noviembre",{"v":3377.7856689500027,"d":"3,377.79"},{"v":2633.3880386900028,"d":"2,633.39"},{"v":580.9514615499999,"d":"580.95"},{"v":163.44616871000005,"d":"163.45"},{"v":455.668,"d":"455.67"},{"v":470.871,"d":"470.87"},{"v":13.435,"d":"13.44"}]
[]
[]
["(1)   Se incluye los saldos de Bonos del Estado, AGD, FILANBANCO y CFN"]
["(2)   Consolidación de deudas del Gobierno con el Banco Central del Ecuador, IESS y Banco del Estado"]
["(3)   Incluye en amortización las recompras de Bonos del Estado en FILANBANCO, AGD y CFN."]
["(4)   Corresponde a la variación del saldo final de la deuda emitida en sucres expresado al tipo de cambio del final de cada período."]
[]
["Fuente: Ministerio de Economía y Finanzas"]