{"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":67,"n_cols":8,"rows_kept":67,"merged":[[5,0,11,0],[5,1,6,4],[5,5,6,7],[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],[10,1,10,4],[11,5,11,7]],"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  "]
[]
[]
[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]
[2006,{"v":3277.6356689500026,"d":"3,277.64"},{"v":2824.547038690003,"d":"2,824.55"},{"v":292.6564615499999,"d":"292.66"},{"v":160.43216871000004,"d":"160.43"},{"v":2668.112,"d":"2,668.11"},{"v":3076.841,"d":"3,076.84"},{"v":220.225,"d":"220.23"}]
[]
["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":10.688915966972228,"d":"10.69"},{"v":9.138776538670387,"d":"9.14"},{"v":1.2701340058773567,"d":"1.27"},{"v":0.28000542242448245,"d":"0.28"},{"v":8.07757436878154,"d":"8.08"},{"v":6.629143693482906,"d":"6.63"},{"v":0.7119612710224258,"d":"0.71"}]
[2005,{"v":9.912780674463633,"d":"9.91"},{"v":7.6130217967371445,"d":"7.61"},{"v":1.830185445202781,"d":"1.83"},{"v":0.4695734325237068,"d":"0.47"},{"v":6.588549281626867,"d":"6.59"},{"v":6.0579598075044725,"d":"6.06"},{"v":0.5920626654377764,"d":"0.59"}]
[2006,{"v":7.916641753806915,"d":"7.92"},{"v":6.8222735168269395,"d":"6.82"},{"v":0.7068681809196709,"d":"0.71"},{"v":0.3875000560603051,"d":"0.39"},{"v":6.444427934176073,"d":"6.44"},{"v":7.431652078105507,"d":"7.43"},{"v":0.5319207521288182,"d":"0.53"}]
[]
[]
["2006 Diciembre",{"v":3277.6356689500026,"d":"3,277.64"},{"v":2824.547038690003,"d":"2,824.55"},{"v":292.6564615499999,"d":"292.66"},{"v":160.43216871000004,"d":"160.43"},{"v":2668.112,"d":"2,668.11"},{"v":3076.841,"d":"3,076.84"},{"v":220.225,"d":"220.23"}]
["           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"}]
["           Diciembre",{"v":3277.6356689500026,"d":"3,277.64"},{"v":2824.547038690003,"d":"2,824.55"},{"v":292.6564615499999,"d":"292.66"},{"v":160.43216871000004,"d":"160.43"},{"v":467.153,"d":"467.15"},{"v":567.303,"d":"567.30"},{"v":33.651,"d":"33.65"}]
[]
["2007 Diciembre",{"v":3240.081981560003,"d":"3,240.08"},{"v":3086.528038690003,"d":"3,086.53"},{"v":0.05046154999993746,"d":"0.05"},{"v":153.50348132,"d":"153.50"},{"v":1679.414,"d":"1,679.41"},{"v":1717.1830000000002,"d":"1,717.18"},{"v":179.086,"d":"179.09"}]
["           Enero",{"v":3254.8889815600023,"d":"3,254.89"},{"v":2728.0660386900026,"d":"2,728.07"},{"v":366.4964615499999,"d":"366.50"},{"v":160.32648132000003,"d":"160.33"},{"v":109.773,"d":"109.77"},{"v":133.035,"d":"133.04"},{"v":15.825999999999999,"d":"15.83"}]
["           Febrero",{"v":3304.0459815600025,"d":"3,304.05"},{"v":2688.9860386900027,"d":"2,688.99"},{"v":455.9904615499999,"d":"455.99"},{"v":159.06948132000002,"d":"159.07"},{"v":112.34700000000001,"d":"112.35"},63.19,5.78]
["           Marzo",{"v":3213.7889815600024,"d":"3,213.79"},{"v":2688.5480386900026,"d":"2,688.55"},{"v":369.0584615499999,"d":"369.06"},{"v":156.18248132000002,"d":"156.18"},{"v":40.181000000000004,"d":"40.18"},{"v":130.438,"d":"130.44"},{"v":15.513,"d":"15.51"}]
["           Abril",{"v":3013.8809815600025,"d":"3,013.88"},{"v":2544.810038690003,"d":"2,544.81"},{"v":315.8464615499999,"d":"315.85"},{"v":153.22448132000002,"d":"153.22"},93.08,{"v":292.68800000000005,"d":"292.69"},{"v":31.935,"d":"31.94"}]
["           Mayo",{"v":2863.536981560003,"d":"2,863.54"},{"v":2530.699038690003,"d":"2,530.70"},{"v":180.38546154999992,"d":"180.39"},{"v":152.45248132,"d":"152.45"},{"v":108.495,"d":"108.50"},{"v":258.839,"d":"258.84"},{"v":7.037,"d":"7.04"}]
["           Junio",{"v":2880.002981560003,"d":"2,880.00"},{"v":2568.665038690003,"d":"2,568.67"},{"v":161.11746154999992,"d":"161.12"},{"v":150.22048132,"d":"150.22"},{"v":141.676,"d":"141.68"},125.21,{"v":11.396,"d":"11.40"}]
["           Julio",{"v":2969.1119815600027,"d":"2,969.11"},{"v":2593.123038690003,"d":"2,593.12"},{"v":225.38146154999993,"d":"225.38"},{"v":150.60748132,"d":"150.61"},{"v":239.509,"d":"239.51"},{"v":150.4,"d":"150.40"},{"v":11.932,"d":"11.93"}]
["           Agosto",{"v":3038.172981560003,"d":"3,038.17"},{"v":2641.427038690003,"d":"2,641.43"},{"v":248.7834615499999,"d":"248.78"},{"v":147.96248132,"d":"147.96"},{"v":141.962,"d":"141.96"},{"v":72.90100000000001,"d":"72.90"},{"v":13.401,"d":"13.40"}]
["           Septiembre",{"v":3066.2329815600033,"d":"3,066.23"},{"v":2660.1450386900033,"d":"2,660.15"},{"v":261.7044615499999,"d":"261.70"},{"v":144.38348132,"d":"144.38"},{"v":74.104,"d":"74.10"},{"v":46.044000000000004,"d":"46.04"},{"v":4.059,"d":"4.06"}]
["           Octubre",{"v":3114.468981560003,"d":"3,114.47"},{"v":2666.475038690003,"d":"2,666.48"},{"v":290.1004615499999,"d":"290.10"},{"v":157.89348131999998,"d":"157.89"},{"v":119.326,"d":"119.33"},71.09,{"v":34.126000000000005,"d":"34.13"}]
["           Noviembre",{"v":3148.591981560003,"d":"3,148.59"},{"v":2853.778038690003,"d":"2,853.78"},{"v":139.01046154999995,"d":"139.01"},{"v":155.80348131999997,"d":"155.80"},{"v":206.81699999999998,"d":"206.82"},{"v":172.694,"d":"172.69"},{"v":6.896000000000001,"d":"6.90"}]
["           Diciembre",{"v":3240.081981560003,"d":"3,240.08"},{"v":3086.528038690003,"d":"3,086.53"},{"v":0.05046154999993746,"d":"0.05"},{"v":153.50348132,"d":"153.50"},{"v":292.144,"d":"292.14"},{"v":200.654,"d":"200.65"},{"v":21.185,"d":"21.19"}]
[]
[]
["(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."]
[]
[]
["Fuente: Ministerio de Economía y Finanzas"]