{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["IEM-2.3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"IEM-2.3","index":0,"n_rows":66,"n_cols":23,"rows_kept":66,"merged":[[1,0,1,9],[3,0,3,9],[5,0,8,0],[5,1,6,9],[5,10,6,19],[5,20,6,22],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[7,9,8,9],[7,10,8,10],[7,11,8,11],[7,12,8,12],[7,13,8,13],[7,14,8,14],[7,15,8,15],[7,16,8,16],[7,17,8,17],[7,18,8,18],[7,19,8,19],[7,20,8,20],[7,21,8,21],[7,22,8,22],[32,0,32,15]],"flags":["formulas_cached_only"]}
[]
["2.3  FINANCIAMIENTO DEL SECTOR PUBLICO NO FINANCIERO "]
[]
["           Millones de dólares"]
[]
["Transacciones \\  Período","Años",{"$nulls":18},"Mes"]
[]
[null,2000,2001,2002,2003,2004,2005,2006,2007,2008,"2007-II","2007-III","2007-IV","2008-I   (3)","2008-II  (3)","2008-III (3)","2008-IV  (3)","2009-I  (3)","2009-II  (3)","2009-III  (3)","Oct-09 (3)","Nov-09 (3)","Dic-09 (3)"]
[]
[]
[]
["Resultado bajo la linea SPNF",{"v":-237.0967950000001,"d":"-237.1"},{"v":-7.692187609999905,"d":"-7.7"},{"v":-199.57325199999974,"d":"-199.6"},{"v":-454.06812700000035,"d":"-454.1"},{"v":-683.3764780500003,"d":"-683.4"},{"v":-266.17848200000054,"d":"-266.2"},{"v":-1363.4346744799996,"d":"-1,363.4"},{"v":-970.1375227999858,"d":"-970.1"},{"v":466.7401655999945,"d":"466.7"},{"v":-647.1271029999964,"d":"-647.1"},{"v":-316.8484634900048,"d":"-316.8"},{"v":334.6951008900054,"d":"334.7"},{"v":-1243.1180014000033,"d":"-1,243.1"},{"v":-895.7271590000009,"d":"-895.7"},{"v":49.163277999998755,"d":"49.2"},{"v":2556.422048,"d":"2,556.4"},{"v":857.8899530000004,"d":"857.9"},{"v":18.51445600000079,"d":"18.5"},{"v":135.5410090000007,"d":"135.5"},{"v":486.1265519999998,"d":"486.1"},{"v":-54.21000200000119,"d":"-54.2"},{"v":1424.6336720000004,"d":"1,424.6"}]
[]
["Financiamiento Externo Neto",{"v":362.4489999999999,"d":"362.4"},{"v":83.44860639000001,"d":"83.4"},{"v":-167.0449999999999,"d":"-167.0"},{"v":-48.64000000000013,"d":"-48.6"},{"v":-510.183,"d":"-510.2"},{"v":0.6999999999998714,"d":"0.7"},{"v":-1710.715533,"d":"-1,710.7"},{"v":151.8983473999999,"d":"151.9"},{"v":185.5278856,"d":"185.5"},{"v":169.85400000000007,"d":"169.9"},{"v":-143.48797149000012,"d":"-143.5"},{"v":66.11578588999984,"d":"66.1"},{"v":-664.3088144,"d":"-664.3"},{"v":1011.026327,"d":"1,011.0"},{"v":80.30437300000001,"d":"80.3"},{"v":-241.49400000000003,"d":"-241.5"},{"v":-47.394000000000005,"d":"-47.4"},{"v":-463.249,"d":"-463.2"},{"v":1587.9889999999998,"d":"1,588.0"},{"v":18.636000000000266,"d":"18.6"},{"v":-43.6360000000001,"d":"-43.6"},{"v":-99.38599999999994,"d":"-99.4"}]
["     1. Var. Deuda Externa ( a+b-c+d+e)",{"v":385.1199999999999,"d":"385.1"},{"v":107.675,"d":"107.7"},{"v":-151.6689999999999,"d":"-151.7"},{"v":97.41199999999986,"d":"97.4"},{"v":-480.027,"d":"-480.0"},{"v":-2.83900000000013,"d":"-2.8"},{"v":-711.9999999999999,"d":"-712.0"},{"v":359.20399999999984,"d":"359.2"},{"v":-921.3763000000001,"d":"-921.4"},{"v":-1.2649999999999668,"d":"-1.3"},{"v":-75.99900000000004,"d":"-76.0"},{"v":251.34499999999986,"d":"251.3"},{"v":-357.538,"d":"-357.5"},{"v":-259.26800000000003,"d":"-259.3"},{"v":-15.71229999999998,"d":"-15.7"},{"v":-288.85800000000006,"d":"-288.9"},{"v":-71.947,"d":"-71.9"},{"v":-557.85,"d":"-557.9"},{"v":1581.1779999999999,"d":"1,581.2"},{"v":18.636000000000266,"d":"18.6"},{"v":-43.6350000000001,"d":"-43.6"},{"v":-99.38599999999994,"d":"-99.4"}]
["           a. Desembolsos",{"v":566.06,"d":"566.1"},{"v":890.366,"d":"890.4"},{"v":503.694,"d":"503.7"},{"v":896.112,"d":"896.1"},{"v":374.228,"d":"374.2"},{"v":965.685,"d":"965.7"},{"v":928.256,"d":"928.3"},{"v":1356.696,"d":"1,356.7"},{"v":355.348,"d":"355.3"},{"v":229.82900000000006,"d":"229.8"},{"v":93.66199999999992,"d":"93.7"},{"v":669.4689999999999,"d":"669.5"},{"v":76.642,"d":"76.6"},{"v":53.593999999999994,"d":"53.6"},{"v":89.59100000000001,"d":"89.6"},{"v":135.52100000000002,"d":"135.5"},{"v":28.15,"d":"28.2"},{"v":137.083,"d":"137.1"},{"v":563.1310000000001,"d":"563.1"},{"v":78.875,"d":"78.9"},{"v":17.85699999999997,"d":"17.9"},{"v":37.311000000000035,"d":"37.3"}]
["           b. Capitalización de intereses",{"v":261,"d":"261.0"},{"v":17.884,"d":"17.9"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$nulls":4},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["           c. Amortizaciones",{"v":660.36,"d":"660.4"},{"v":833.327,"d":"833.3"},{"v":706.1859999999999,"d":"706.2"},{"v":807.4910000000001,"d":"807.5"},{"v":856.149,"d":"856.1"},{"v":968.6170000000001,"d":"968.6"},{"v":1640.2559999999999,"d":"1,640.3"},{"v":1025.238,"d":"1,025.2"},{"v":1337.8410000000001,"d":"1,337.8"},{"v":226.69700000000003,"d":"226.7"},{"v":171.74199999999996,"d":"171.7"},{"v":442.1980000000001,"d":"442.2"},{"v":436.69,"d":"436.7"},{"v":310.35200000000003,"d":"310.4"},{"v":105.31299999999999,"d":"105.3"},{"v":485.4860000000001,"d":"485.5"},{"v":235.097,"d":"235.1"},{"v":725.533,"d":"725.5"},{"v":115.63900000000024,"d":"115.6"},{"v":71.02299999999968,"d":"71.0"},{"v":27.62200000000007,"d":"27.6"},{"v":89.71299999999997,"d":"89.7"}]
["           d. Atrasos",{"v":115.26,"d":"115.3"},{"v":32.751999999999995,"d":"32.8"},{"v":50.823,"d":"50.8"},{"v":8.791,"d":"8.8"},{"v":1.894,"d":"1.9"},{"v":0.093,"d":"0.1"},{"v":0,"d":"0.0"},{"v":27.746,"d":"27.7"},{"v":61.1167,"d":"61.1"},{"v":-4.397,"d":"-4.4"},{"v":2.081,"d":"2.1"},{"v":24.073999999999998,"d":"24.1"},{"v":2.51,"d":"2.5"},{"v":-2.51,"d":"-2.5"},{"v":0.0097,"d":"0.0"},{"v":61.107,"d":"61.1"},{"v":135,"d":"135.0"},{"v":30.599999999999994,"d":"30.6"},{"v":-140.394,"d":"-140.4"},{"v":0.1039999999999992,"d":"0.1"},{"v":5.68,"d":"5.7"},{"v":-7.194000000000003,"d":"-7.2"}]
["           e.  Venta anticipada de petróleo neto",{"v":103.16,"d":"103.2"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":922.0799999999999,"d":"922.1"},{"v":-39.32000000000005,"d":"-39.3"},{"v":-39.55,"d":"-39.6"},{"v":-39.79,"d":"-39.8"}]
["           f.  Asignación DEGs",{"$nulls":18},{"v":352,"d":"352.0"},{"v":50,"d":"50.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["     2. Variación de Activos (Fondos Petroleros)",{"v":-22.671,"d":"-22.7"},{"v":-24.226393609999995,"d":"-24.2"},{"v":-15.37599999999999,"d":"-15.4"},{"v":-146.052,"d":"-146.1"},{"v":-30.15600000000002,"d":"-30.2"},{"v":3.5390000000000015,"d":"3.5"},{"v":-998.715533,"d":"-998.7"},{"v":-207.30565259999995,"d":"-207.3"},{"v":1106.9041856000001,"d":"1,106.9"},{"v":171.11900000000003,"d":"171.1"},{"v":-67.48897149000007,"d":"-67.5"},{"v":-185.22921411000002,"d":"-185.2"},{"v":-306.77081439999995,"d":"-306.8"},{"v":1270.294327,"d":"1,270.3"},{"v":96.016673,"d":"96.0"},{"v":47.36400000000003,"d":"47.4"},{"v":24.552999999999997,"d":"24.6"},{"v":94.601,"d":"94.6"},{"v":6.811000000000001,"d":"6.8"},{"v":0,"d":"0.0"},{"v":-0.0010000000000047748,"d":"-0.0"},{"v":0,"d":"0.0"}]
[]
["Financiamiento Interno",{"v":-599.545795,"d":"-599.5"},{"v":-91.14079399999991,"d":"-91.1"},{"v":-32.52825199999984,"d":"-32.5"},{"v":-405.4281270000002,"d":"-405.4"},{"v":-173.19347805000024,"d":"-173.2"},{"v":-266.8784820000004,"d":"-266.9"},{"v":347.28085852000044,"d":"347.3"},{"v":-1122.0358701999858,"d":"-1,122.0"},{"v":281.2122799999945,"d":"281.2"},{"v":-816.9811029999964,"d":"-817.0"},{"v":-173.36049200000468,"d":"-173.4"},{"v":268.5793150000056,"d":"268.6"},{"v":-578.8091870000035,"d":"-578.8"},{"v":-1906.753486000001,"d":"-1,906.8"},{"v":-31.141095000001258,"d":"-31.1"},{"v":2797.916048,"d":"2,797.9"},{"v":905.2839530000005,"d":"905.3"},{"v":481.7634560000008,"d":"481.8"},{"v":-1452.447990999999,"d":"-1,452.4"},{"v":467.4905519999995,"d":"467.5"},{"v":-10.574002000001087,"d":"-10.6"},{"v":1524.0196720000004,"d":"1,524.0"}]
["     1. Var. Deuda Interna ( a-b-c )",{"v":-32,"d":"-32.0"},{"v":-357.67182,"d":"-357.7"},{"v":-289.5506,"d":"-289.6"},{"v":-102.86000000000001,"d":"-102.9"},{"v":52.07685694999981,"d":"52.1"},{"v":-43.11000000000004,"d":"-43.1"},{"v":-299.135,"d":"-299.1"},{"v":-146.43799999999993,"d":"-146.4"},{"v":-4.052000000000001,"d":"-4.1"},{"v":-153.25599999999997,"d":"-153.3"},{"v":103.14499999999995,"d":"103.1"},{"v":-103.94699999999992,"d":"-103.9"},{"v":-2.8310000000000004,"d":"-2.8"},{"v":-1.2210000000000005,"d":"-1.2"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["           a. Desembolsos",11.2,{"v":35.114000000000004,"d":"35.1"},{"v":168.35700000000003,"d":"168.4"},{"v":273.06,"d":"273.1"},{"v":856.8664325999998,"d":"856.9"},{"v":895.39,"d":"895.4"},{"v":351.135,"d":"351.1"},{"v":316.47100000000006,"d":"316.5"},{"v":5.475999999999999,"d":"5.5"},{"v":18.305999999999997,"d":"18.3"},{"v":135.951,"d":"136.0"},{"v":74.24900000000005,"d":"74.2"},{"v":4.5489999999999995,"d":"4.5"},{"v":0.9269999999999996,"d":"0.9"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["           b. Amortizaciones",43.2,{"v":392.78582,"d":"392.8"},{"v":457.9076,"d":"457.9"},{"v":375.92,"d":"375.9"},{"v":718.69557565,"d":"718.7"},788.6,{"v":650.27,"d":"650.3"},{"v":462.909,"d":"462.9"},{"v":9.528,"d":"9.5"},{"v":171.56199999999998,"d":"171.6"},{"v":32.80600000000004,"d":"32.8"},{"v":178.19599999999997,"d":"178.2"},{"v":7.38,"d":"7.4"},{"v":2.148,"d":"2.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["           c. Recompras",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":86.094,"d":"86.1"},149.9,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["     2. Var. Depósitos del SPNF en el BCE  (1)",-579.2,{"v":91.8942310000001,"d":"91.9"},{"v":-25.63765199999989,"d":"-25.6"},{"v":-208.2371270000001,"d":"-208.2"},{"v":-271.39033500000005,"d":"-271.4"},{"v":-581.8484820000003,"d":"-581.8"},{"v":216.58700400000043,"d":"216.6"},{"v":-1326.8793249999958,"d":"-1,326.9"},{"v":-520.7517200000043,"d":"-520.8"},{"v":-1029.9051029999964,"d":"-1029.9"},{"v":-359.9654920000039,"d":"-360.0"},{"v":325.47631500000443,"d":"325.5"},{"v":-635.3551870000019,"d":"-635.4"},{"v":-1920.7414860000017,"d":"-1,920.74 "},{"v":-118.63109500000064,"d":"-118.6"},{"v":2153.976048,"d":"2,154.0"},{"v":466.7727130000003,"d":"466.8"},{"v":768.8930459999999,"d":"768.9"},{"v":-1897.275560999999,"d":"-1,897.3"},{"v":136.8904819999998,"d":"136.9"},{"v":-416.1500020000012,"d":"-416.2"},{"v":1565.2496720000004,"d":"1,565.2"}]
["     3. Var. Depósitos del SPNF en la IFIS",{"v":-96.99,"d":"-97.0"},{"v":-124.32,"d":"-124.3"},{"v":-45.51,"d":"-45.5"},{"v":-70.96,"d":"-71.0"},{"v":-128.18,"d":"-128.2"},{"v":-154.06,"d":"-154.1"},{"v":-275.04,"d":"-275.0"},{"v":33.57000000000005,"d":"33.6"},{"v":-273.3200000000001,"d":"-273.3"},{"v":25.079999999999927,"d":"25.1"},{"v":-100.93999999999994,"d":"-100.9"},{"v":80.05000000000005,"d":"80.1"},{"v":-89.66999999999994,"d":"-89.7"},{"v":20.289999999999992,"d":"20.29"},{"v":-163.79000000000005,"d":"-163.8"},{"v":-40.15000000000009,"d":"-40.2"},{"v":139.67999999999972,"d":"139.7"},{"v":55.980000000000416,"d":"56.0"},{"v":-98.79999999999976,"d":"-98.8"},{"v":148.97,"d":"149.0"},{"v":106.41,"d":"106.4"},{"v":-12.230000000000075,"d":"-12.2"}]
["     4. Var. Deuda Flotante+ discrepancias",{"v":108.644205,"d":"108.6"},{"v":298.956795,"d":"299.0"},{"v":328.17,"d":"328.2"},{"v":-23.371000000000105,"d":"-23.4"},174.3,{"v":512.14,"d":"512.1"},{"v":704.86885452,"d":"704.9"},{"v":317.71145480001,"d":"317.7"},{"v":1079.3359999999989,"d":"1,079.3"},{"v":341.0999999999999,"d":"341.1"},{"v":184.39999999999918,"d":"184.4"},{"v":-32.999999999999,"d":"-33.0"},{"v":149.04699999999838,"d":"149.0"},{"v":-5.0809999999992215,"d":"-5.08 "},{"v":251.27999999999946,"d":"251.3"},{"v":684.0900000000004,"d":"684.1"},{"v":298.83124000000043,"d":"298.8"},{"v":-343.10958999999957,"d":"-343.1"},{"v":543.6275699999997,"d":"543.6"},{"v":181.6300699999997,"d":"181.6"},{"v":-76.83399999999983,"d":"-76.8"},{"v":-29,"d":"-29.0"}]
["     5. Transferencia utilidades BCE de periodos anteriores ",{"$nulls":20},{"v":376,"d":"376.0"},{"v":0,"d":"0.0"}]
["(porcentajes del PIB)"]
[]
[]
["Resultado bajo la linea SPNF",{"v":-1.4880241307932534,"d":"-1.49"},{"v":-0.03619925050743318,"d":"-0.04"},{"v":-0.8015157103073745,"d":"-0.80"},{"v":-1.585659903445008,"d":"-1.59"},{"v":-2.0935352233188773,"d":"-2.09"},{"v":-0.7157848096248423,"d":"-0.72"},{"v":-3.2646772638993675,"d":"-3.26"},{"v":-2.1187837862120484,"d":"-2.12"},{"v":0.8878031097863519,"d":"0.89"},{"v":-1.4132691637147001,"d":"-1.41"},{"v":-0.6919694151966453,"d":"-0.69"},{"v":0.7309449150582521,"d":"0.73"},{"v":-2.364579071645962,"d":"-2.36"},{"v":-1.703794564708241,"d":"-1.70"},{"v":0.09351522391389054,"d":"0.09"},{"v":4.862661522226665,"d":"4.86"},{"v":1.67864262377713,"d":"1.68"},{"v":0.03622743790035683,"d":"0.04"},{"v":0.2652145699824517,"d":"0.27"},{"v":0.9512091240646673,"d":"0.95"},{"v":-0.106073301912472,"d":"-0.11"},{"v":2.787596237401473,"d":"2.79"}]
[]
["Financiamiento Externo Neto",{"v":2.2747370253650345,"d":"2.27"},{"v":0.3927071413703906,"d":"0.39"},{"v":-0.6708774371642521,"d":"-0.67"},{"v":-0.1698566649307348,"d":"-0.17"},{"v":-1.5629541184769113,"d":"-1.56"},{"v":0.0018823811863849177,"d":"0.00"},{"v":-4.096224197697352,"d":"-4.10"},{"v":0.33173274524347035,"d":"0.33"},{"v":0.3528992058697776,"d":"0.35"},{"v":0.37094632479579226,"d":"0.37"},{"v":-0.313365217637612,"d":"-0.31"},{"v":0.14439111111237257,"d":"0.14"},{"v":-1.2636054806310661,"d":"-1.26"},{"v":1.9231092229498148,"d":"1.92"},{"v":0.15274981099429086,"d":"0.15"},{"v":-0.4593543474432616,"d":"-0.46"},{"v":-0.0927363564908112,"d":"-0.09"},{"v":-0.906444368654509,"d":"-0.91"},{"v":3.107235388603763,"d":"3.11"},{"v":0.03646526437023214,"d":"0.04"},{"v":-0.08538303692098255,"d":"-0.09"},{"v":-0.19446966970915633,"d":"-0.19"}]
["     1. Var. Deuda Externa ( a+b-c+d+e)",{"v":2.4170206655517936,"d":"2.42"},{"v":0.506715968981406,"d":"0.51"},{"v":-0.6091251460221195,"d":"-0.61"},{"v":0.34017428956070456,"d":"0.34"},{"v":-1.4705707101767727,"d":"-1.47"},{"v":-0.007634400268782869,"d":"-0.01"},{"v":-1.7048489783955882,"d":"-1.70"},{"v":0.7844702135477978,"d":"0.78"},{"v":-1.7525827102792897,"d":"-1.75"},{"v":-0.002762649692480982,"d":"-0.00"},{"v":-0.165975188916101,"d":"-0.17"},{"v":0.5489155628115812,"d":"0.55"},{"v":-0.68008577718771,"d":"-0.68"},{"v":-0.49316290654392875,"d":"-0.49"},{"v":-0.029886926024384655,"d":"-0.03"},{"v":-0.5494471005232662,"d":"-0.55"},{"v":-0.1407794792683545,"d":"-0.14"},{"v":-1.0915511766974517,"d":"-1.09"},{"v":3.093908230650037,"d":"3.09"},{"v":0.03646526437023214,"d":"0.04"},{"v":-0.0853810802100805,"d":"-0.09"},{"v":-0.19446966970915633,"d":"-0.19"}]
["           a. Desembolsos",{"v":3.552603650660181,"d":"3.55"},{"v":4.190041053523089,"d":"4.19"},{"v":2.022909634140567,"d":"2.02"},{"v":3.129329681834091,"d":"3.13"},{"v":1.1464537114121356,"d":"1.15"},{"v":2.5968389656777906,"d":"2.60"},{"v":2.2226633332718753,"d":"2.22"},{"v":2.962905760624724,"d":"2.96"},{"v":0.6759201001071169,"d":"0.68"},{"v":0.5019264949985996,"d":"0.50"},{"v":0.20454964070921763,"d":"0.20"},{"v":1.4620619185577857,"d":"1.46"},{"v":0.14578348073553152,"d":"0.15"},{"v":0.10194305819968262,"d":"0.10"},{"v":0.17041423530932134,"d":"0.17"},{"v":0.2577793258625815,"d":"0.26"},{"v":0.05508141189214531,"d":"0.06"},{"v":0.26823180058298246,"d":"0.27"},{"v":1.1018845669710724,"d":"1.10"},{"v":0.15433557239761853,"d":"0.15"},{"v":0.03494098657755017,"d":"0.03"},{"v":0.07300684046564247,"d":"0.07"}]
["           b. Capitalización de intereses",1.64,{"$nulls":12},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0,"d":"0.00"}]
["           c. Amortizaciones",{"v":4.144432298254526,"d":"4.14"},{"v":3.9216168867737933,"d":"3.92"},{"v":2.83614746829462,"d":"2.84"},{"v":2.819854609818742,"d":"2.82"},{"v":2.622826722136742,"d":"2.62"},{"v":2.6047234537327646,"d":"2.60"},{"v":3.9275123116674635,"d":"3.93"},{"v":2.2390303916362777,"d":"2.24"},{"v":2.544755064464709,"d":"2.54"},{"v":0.4950864801078084,"d":"0.50"},{"v":0.37506955216291,"d":"0.38"},{"v":0.9657218725025594,"d":"0.97"},{"v":0.8306436184128709,"d":"0.83"},{"v":0.5903316042539819,"d":"0.59"},{"v":0.2003196120495424,"d":"0.20"},{"v":0.9234602297483139,"d":"0.92"},{"v":0.46001686293455374,"d":"0.46"},{"v":1.419658330882553,"d":"1.42"},{"v":0.226272091999851,"d":"0.23"},{"v":0.13897147839487814,"d":"0.14"},{"v":0.054048268535873606,"d":"0.05"},{"v":0.1755424051538199,"d":"0.18"}]
["           d. Atrasos",{"v":0.7233740182579452,"d":"0.72"},{"v":0.1541301269197029,"d":"0.15"},{"v":0.20411268813193334,"d":"0.20"},{"v":0.030699217545355383,"d":"0.03"},{"v":0.005802300547833366,"d":"0.01"},{"v":0.00025008778619118504,"d":"0.00"},{"v":-2.4922260217566606e-19,"d":"-0.00"},{"v":0.060594844559351255,"d":"0.06"},{"v":0.11625225407830249,"d":"0.12"},{"v":-0.009602664583272092,"d":"-0.01"},{"v":0.004544722537591363,"d":"0.00"},{"v":0.052575516756354856,"d":"0.05"},{"v":0.004774360489629499,"d":"0.00"},{"v":-0.004774360489629499,"d":"-0.00"},{"v":1.8450715836416792e-05,"d":"0.00"},{"v":0.11623380336246607,"d":"0.12"},{"v":0.2641559717740539,"d":"0.26"},{"v":0.059875353602118875,"d":"0.06"},{"v":-0.2747104703796039,"d":"-0.27"},{"v":0.00020349793381112144,"d":"0.00"},{"v":0.011114117923530563,"d":"0.01"},{"v":-0.014076578229204034,"d":"-0.01"}]
["           e.  Venta anticipada de petróleo neto",{"v":0.6474341811859242,"d":"0.65"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.804243988543849,"d":"1.80"},{"v":-0.07693787266782083,"d":"-0.08"},{"v":-0.07738791617528763,"d":"-0.08"},{"v":-0.07785752679177485,"d":"-0.08"}]
["           f.  Asignación DEGs",{"$nulls":18},{"v":0.6887622375145702,"d":"0.69"},{"v":0.09783554510150144,"d":"0.10"},{"v":0,"d":"0.00"}]
["     2. Variación de Activos (Fondos Petroleros)",{"v":-0.1422836401867593,"d":"-0.14"},{"v":-0.11400882761101547,"d":"-0.11"},{"v":-0.0617522911421326,"d":"-0.06"},{"v":-0.5100309544914394,"d":"-0.51"},{"v":-0.09238340830013891,"d":"-0.09"},{"v":0.009516781455167787,"d":"0.01"},{"v":-2.3913752193017634,"d":"-2.39"},{"v":-0.45273746830432743,"d":"-0.45"},{"v":2.1054819161490674,"d":"2.11"},{"v":0.3737089744882732,"d":"0.37"},{"v":-0.14739002872151094,"d":"-0.15"},{"v":-0.40452445169920864,"d":"-0.40"},{"v":-0.5835197034433562,"d":"-0.58"},{"v":2.4162721294937435,"d":"2.42"},{"v":0.1826367370186755,"d":"0.18"},{"v":0.09009275308000468,"d":"0.09"},{"v":0.048043122777543294,"d":"0.05"},{"v":0.18510680804294277,"d":"0.19"},{"v":0.013327157953726528,"d":"0.01"},{"v":0,"d":"0.00"},{"v":-1.956710902039372e-06,"d":"-0.00"},{"v":0,"d":"0.00"}]
[]
["Financiamiento Interno",{"v":-3.7627611561582874,"d":"-3.76"},{"v":-0.42890639187782376,"d":"-0.43"},{"v":-0.1306382731431223,"d":"-0.13"},{"v":-1.4158032385142731,"d":"-1.42"},{"v":-0.5305811048419654,"d":"-0.53"},{"v":-0.7176671908112272,"d":"-0.72"},{"v":0.831546933797984,"d":"0.83"},{"v":-2.450516531455519,"d":"-2.45"},{"v":0.5349039039165744,"d":"0.53"},{"v":-1.7842154885104922,"d":"-1.78"},{"v":-0.37860419755903335,"d":"-0.38"},{"v":0.5865538039458795,"d":"0.59"},{"v":-1.1009735910148961,"d":"-1.10"},{"v":-3.6269037876580557,"d":"-3.63"},{"v":-0.05923458708040031,"d":"-0.06"},{"v":5.322015869669927,"d":"5.32"},{"v":1.7713789802679414,"d":"1.77"},{"v":0.9426718065548657,"d":"0.94"},{"v":-2.842020818621312,"d":"-2.84"},{"v":0.9147438596944353,"d":"0.91"},{"v":-0.020690264991489456,"d":"-0.02"},{"v":2.9820659071106292,"d":"2.98"}]
["     1. Var. Deuda Interna ( a-b+c )",{"v":-0.2008326269673282,"d":"-0.20"},{"v":-1.6831950113642264,"d":"-1.68"},{"v":-1.1628780535626426,"d":"-1.16"},{"v":-0.3591993535110061,"d":"-0.36"},{"v":0.15953831869610546,"d":"0.16"},{"v":-0.11592778992152687,"d":"-0.12"},{"v":-0.7162640437533208,"d":"-0.72"},{"v":-0.31980782266208746,"d":"-0.32"},{"v":-0.0077074536669238004,"d":"-0.01"},{"v":-0.3346977401350802,"d":"-0.33"},{"v":0.2252596857952239,"d":"0.23"},{"v":-0.2270111838611288,"d":"-0.23"},{"v":-0.005384946034319169,"d":"-0.01"},{"v":-0.0023225076326046303,"d":"-0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["           a. Desembolsos",{"v":0.07029141943856486,"d":"0.07"},{"v":0.16524564230149147,"d":"0.17"},{"v":0.6761466232970881,"d":"0.68"},{"v":0.953557996011232,"d":"0.95"},{"v":2.6250245888569173,"d":"2.63"},{"v":2.4078075578250018,"d":"2.41"},{"v":0.8407754859956951,"d":"0.84"},{"v":0.6911450678491476,"d":"0.69"},{"v":0.010416094837135912,"d":"0.01"},{"v":0.03997870772376141,"d":"0.04"},{"v":0.29690512912449946,"d":"0.30"},{"v":0.16215334151543553,"d":"0.16"},{"v":0.008652815086583502,"d":"0.01"},{"v":0.001763279750552408,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["           b. Amortizaciones",{"v":0.2711240464058931,"d":"0.27"},{"v":1.8484406536657176,"d":"1.85"},{"v":1.8390246768597307,"d":"1.84"},{"v":1.312757349522238,"d":"1.31"},{"v":2.2017358671169016,"d":"2.20"},{"v":2.1206368622620273,"d":"2.12"},{"v":1.5570395297490158,"d":"1.56"},{"v":1.010952890511235,"d":"1.01"},{"v":0.01812354850405971,"d":"0.02"},{"v":0.3746764478588416,"d":"0.37"},{"v":0.07164544332927555,"d":"0.07"},{"v":0.3891645253765644,"d":"0.39"},{"v":0.01403776112090267,"d":"0.01"},{"v":0.004085787383157038,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["           c. Recompras",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.2637504030439102,"d":"0.26"},{"v":0.40309848548450145,"d":"0.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["     2. Var. Depósitos del SPNF en el BCE  (1)",{"v":-3.6350705481086405,"d":"-3.64"},{"v":0.43245204833959805,"d":"0.43"},{"v":-0.10296460396102187,"d":"-0.10"},{"v":-0.7271888138770105,"d":"-0.73"},{"v":-0.8314088117461358,"d":"-0.83"},{"v":-1.5646580512051793,"d":"-1.56"},{"v":0.5186069276729803,"d":"0.52"},{"v":-2.8977887424274367,"d":"-2.90"},{"v":-0.9905404130974601,"d":"-0.99"},{"v":-2.2492229376186628,"d":"-2.25"},{"v":-0.786133245673994,"d":"-0.79"},{"v":0.7108118905491139,"d":"0.71"},{"v":-1.208531753662937,"d":"-1.21"},{"v":-3.6535108611755622,"d":"-3.65"},{"v":-0.22565243538226562,"d":"-0.23"},{"v":4.097154637123305,"d":"4.10"},{"v":0.9133392562972344,"d":"0.91"},{"v":1.5045014056032764,"d":"1.50"},{"v":-3.712419774363837,"d":"-3.71"},{"v":0.267855098513545,"d":"0.27"},{"v":-0.8142852457932207,"d":"-0.81"},{"v":3.062741097601328,"d":"3.06"}]
["     3. Var. Depósitos del SPNF en la IFIS",{"v":-0.6087111402987861,"d":"-0.61"},{"v":-0.5850469399932055,"d":"-0.59"},{"v":-0.18277489398273,"d":"-0.18"},{"v":-0.2478007595288838,"d":"-0.25"},{"v":-0.3926815650587545,"d":"-0.39"},{"v":-0.41428520796359103,"d":"-0.41"},{"v":-0.6585697514296668,"d":"-0.66"},{"v":0.07331395270876612,"d":"0.07"},{"v":-0.5198917167432412,"d":"-0.52"},{"v":0.05477253303353727,"d":"0.05"},{"v":-0.22044415807038537,"d":"-0.22"},{"v":0.17482221967044156,"d":"0.17"},{"v":-0.17056450402592707,"d":"-0.17"},{"v":0.03859433240421614,"d":"0.04"},{"v":-0.31155079864399043,"d":"-0.31"},{"v":-0.07637074647753979,"d":"-0.08"},{"v":0.2733133787955539,"d":"0.27"},{"v":0.10953667629564183,"d":"0.11"},{"v":-0.1933230371205664,"d":"-0.19"},{"v":0.2914912230754134,"d":"0.29"},{"v":0.2082136070850154,"d":"0.21"},{"v":-0.0239305743318274,"d":"-0.02"}]
["     4. Var. Deuda Flotante+ discrepancias",{"v":0.6818531592164666,"d":"0.68"},{"v":1.40688351114001,"d":"1.41"},{"v":1.317979278363272,"d":"1.32"},{"v":-0.08161431159737274,"d":"-0.08"},{"v":0.5339709532668193,"d":"0.53"},{"v":1.37720385827907,"d":"1.38"},{"v":1.6877738013079908,"d":"1.69"},{"v":0.6937660809252391,"d":"0.69"},{"v":2.053043487424199,"d":"2.05"},{"v":0.7449326562097134,"d":"0.74"},{"v":0.4027135203901219,"d":"0.40"},{"v":-0.07206912241254705,"d":"-0.07"},{"v":0.28350761270828695,"d":"0.28"},{"v":-0.009664751254105087,"d":"-0.01"},{"v":0.4779686469458558,"d":"0.48"},{"v":1.3012319790241618,"d":"1.30"},{"v":0.584726345175153,"d":"0.58"},{"v":-0.6713662753440526,"d":"-0.67"},{"v":1.063721992863092,"d":"1.06"},{"v":0.3553975381054767,"d":"0.36"},{"v":-0.15034192544657493,"d":"-0.15"},{"v":-0.056744616158870845,"d":"-0.06"}]
["     5. Transferencia utilidades BCE de periodos anteriores ",{"$nulls":20},{"v":0.7357232991632908,"d":"0.74"},{"v":0,"d":"0.00"}]
[]
["Tipo de cambio 1US$ =S/     (2)",{"v":24875.5,"d":"24,875.5"},{"v":25000,"d":"25,000.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[]
["(1) Incluye Fondos Petroleros"]
["(2) Corresponde al tipo de cambio promedio simple de venta del mercado de intervención ."]
["(3) Datos calculados con la previsión anual del PIB elaborada por el Banco Central del Ecuador."]
[]
[]
["FUENTE: Banco Central del Ecuador"]