{"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":8,"rows_kept":64,"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"}]
[2007,{"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"}]
[2008,{"v":3645.416981560004,"d":"3,645.42"},{"v":3559.4220386900042,"d":"3,559.42"},{"v":0.15946154999993745,"d":"0.16"},{"v":85.83548131999996,"d":"85.84"},{"v":1690.69,"d":"1,690.69"},{"v":1285.355,"d":"1,285.36"},{"v":144.04099999999997,"d":"144.04"}]
[2009,{"v":2842.242981560005,"d":"2,842.24"},{"v":2729.008038690005,"d":"2,729.01"},{"v":0,"d":"0.00"},{"v":113.27548131999997,"d":"113.28"},{"v":595.6949999999999,"d":"595.70"},{"v":1398.669,"d":"1,398.67"},{"v":180.214,"d":"180.21"}]
[]
["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":7.848137390115665,"d":"7.85"},{"v":6.76323895132154,"d":"6.76"},{"v":0.7007515020988556,"d":"0.70"},{"v":0.38414693669527006,"d":"0.38"},{"v":6.388662945849734,"d":"6.39"},{"v":7.367344431932107,"d":"7.37"},{"v":0.5273179301505175,"d":"0.53"}]
[2007,{"v":7.076056513810393,"d":"7.08"},{"v":6.740708092427738,"d":"6.74"},{"v":0.00011020362497189295,"d":"0.00"},{"v":0.3352382177576832,"d":"0.34"},{"v":3.667693731737848,"d":"3.67"},{"v":3.7501779342954107,"d":"3.75"},{"v":0.39110820776890287,"d":"0.39"}]
[2008,{"v":6.9338398445909615,"d":"6.93"},{"v":6.770313351151026,"d":"6.77"},{"v":9.598471337257566e-05,"d":"0.00"},{"v":0.16343050872656084,"d":"0.16"},{"v":3.2158266207917197,"d":"3.22"},{"v":2.44521630573072,"d":"2.45"},{"v":0.27379530806285246,"d":"0.27"}]
[2009,{"v":5.5312100483492,"d":"5.53"},{"v":5.310846674109105,"d":"5.31"},{"v":-7.889075052329894e-05,"d":"-0.00"},{"v":0.22044226499061842,"d":"0.22"},{"v":1.1592654784014689,"d":"1.16"},{"v":2.721910856076187,"d":"2.72"},{"v":0.35070945521557567,"d":"0.35"}]
[]
["2009 Enero-marzo",{"v":4133.708981560005,"d":"4,133.71"},{"v":4048.3760386900044,"d":"4,048.38"},{"v":0,"d":"0.00"},{"v":85.37348131999995,"d":"85.37"},{"v":553.2320000000001,"d":"553.23"},{"v":64.74000000000001,"d":"64.74"},{"v":5.867,"d":"5.87"}]
["           Enero",{"v":3617.3629815600043,"d":"3,617.36"},{"v":3530.9020386900042,"d":"3,530.90"},{"v":0,"d":"0.00"},{"v":86.50148131999995,"d":"86.50"},{"v":1.792,"d":"1.79"},{"v":29.646,"d":"29.65"},{"v":3.196,"d":"3.20"}]
["           Febrero",{"v":4133.819981560005,"d":"4,133.82"},{"v":4048.4020386900042,"d":"4,048.40"},{"v":0,"d":"0.00"},{"v":85.45848131999996,"d":"85.46"},{"v":550.075,"d":"550.08"},{"v":33.618,"d":"33.62"},{"v":1.834,"d":"1.83"}]
["           Marzo",{"v":4133.708981560005,"d":"4,133.71"},{"v":4048.3760386900044,"d":"4,048.38"},{"v":0,"d":"0.00"},{"v":85.37348131999995,"d":"85.37"},{"v":1.365,"d":"1.37"},{"v":1.476,"d":"1.48"},{"v":0.837,"d":"0.84"}]
["           Abril (4)",{"v":3049.6199815600044,"d":"3,049.62"},{"v":2946.1750386900044,"d":"2,946.18"},{"v":0,"d":"0.00"},{"v":103.48548131999995,"d":"103.49"},{"v":19.293,"d":"19.29"},{"v":1103.382,"d":"1,103.4"},{"v":46.894,"d":"46.89"}]
["           Mayo",{"v":3049.6339815600045,"d":"3,049.63"},{"v":2945.1270386900046,"d":"2,945.13"},{"v":-0.00405384500000626,"d":"-0.00"},{"v":104.54748131999996,"d":"104.55"},2.54,{"v":2.526,"d":"2.5"},{"v":1.3090000000000002,"d":"1.31"}]
["           Junio",{"v":3019.2109815600047,"d":"3,019.21"},{"v":2915.9370386900046,"d":"2,915.94"},{"v":0,"d":"0.00"},{"v":103.31448131999996,"d":"103.31"},{"v":0.384,"d":"0.38"},{"v":30.807000000000002,"d":"30.8"},{"v":26.807,"d":"26.81"}]
["           Julio",{"v":3000.6179815600044,"d":"3,000.62"},{"v":2892.3590386900046,"d":"2,892.36"},{"v":0,"d":"0.00"},{"v":108.29948131999997,"d":"108.30"},{"v":6.439,"d":"6.44"},{"v":25.032,"d":"25.0"},{"v":1.759,"d":"1.76"}]
["           Agosto",{"v":2967.9579815600046,"d":"2,967.96"},{"v":2859.8590386900046,"d":"2,859.86"},{"v":0,"d":"0.00"},{"v":108.13948131999997,"d":"108.14"},{"v":1.4,"d":"1.40"},{"v":34.06,"d":"34.1"},{"v":18.492,"d":"18.49"}]
["           Septiembre",{"v":2968.7509815600047,"d":"2,968.75"},{"v":2859.8330386900047,"d":"2,859.83"},{"v":0,"d":"0.00"},{"v":108.95848131999998,"d":"108.96"},{"v":2.836,"d":"2.84"},{"v":2.0429999999999997,"d":"2.0"},{"v":1.5270000000000001,"d":"1.53"}]
["           Octubre",{"v":2872.673981560005,"d":"2,872.67"},{"v":2759.8330386900047,"d":"2,759.83"},{"v":0,"d":"0.00"},{"v":112.88148131999996,"d":"112.88"},{"v":5.582,"d":"5.58"},{"v":101.659,"d":"101.7"},{"v":45.252,"d":"45.25"}]
["           Noviembre",{"v":2870.279981560005,"d":"2,870.28"},{"v":2758.785038690005,"d":"2,758.79"},{"v":0,"d":"0.00"},{"v":111.53548131999997,"d":"111.54"},{"v":0.352,"d":"0.35"},{"v":2.746,"d":"2.7"},{"v":2.107,"d":"2.11"}]
["           Diciembre",{"v":2842.242981560005,"d":"2,842.24"},{"v":2729.008038690005,"d":"2,729.01"},{"v":0,"d":"0.00"},{"v":113.27548131999997,"d":"113.28"},{"v":3.637,"d":"3.64"},{"v":31.674,"d":"31.7"},{"v":30.200000000000003,"d":"30.20"}]
[]
["2010 Enero-marzo",{"v":2838.249981560005,"d":"2,838.25"},{"v":2728.6410386900047,"d":"2,728.64"},{"v":0,"d":"0.00"},{"v":109.64948131999995,"d":"109.65"},{"v":16.043,"d":"16.04"},{"v":20.036,"d":"20.04"},{"v":20.605999999999998,"d":"20.61"}]
["           Enero",{"v":2826.4919815600047,"d":"2,826.49"},{"v":2714.7170386900048,"d":"2,714.72"},{"v":0,"d":"0.00"},{"v":111.81548131999996,"d":"111.82"},0.35,{"v":16.101,"d":"16.1"},{"v":1.775,"d":"1.78"}]
["           Febrero",{"v":2825.519981560005,"d":"2,825.52"},{"v":2714.7170386900048,"d":"2,714.72"},{"v":0,"d":"0.00"},{"v":110.84348131999995,"d":"110.84"},{"v":0.814,"d":"0.81"},{"v":1.786,"d":"1.8"},{"v":17.852,"d":"17.85"}]
["           Marzo",{"v":2838.249981560005,"d":"2,838.25"},{"v":2728.6410386900047,"d":"2,728.64"},{"v":0,"d":"0.00"},{"v":109.64948131999995,"d":"109.65"},{"v":14.879,"d":"14.88"},{"v":2.149,"d":"2.1"},{"v":0.979,"d":"0.98"}]
[]
[]
["(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)   En la amortización se incluyen USD 1102.2 millones,correspondientes a los bonos AGD que fueron \"vendidos al Ministerio de Finanzas con descuento del 100%\", "]
["         de conformidad con lo dispuesto en la Octava Disposición Transitoria de la Ley de Creación de la Red de Seguridad Financiera de 30 de diciembre de 2008"]
["* La nota No. 4 se incorporó en el Internet con fecha 16 de junio, y en su versión impresa se publicará en el Boletín No. 1888 "]
["Fuente: Ministerio de Finanzas"]