{"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":69,"n_cols":23,"rows_kept":69,"merged":[[1,0,1,9],[3,0,3,9],[5,0,8,0],[5,1,6,10],[5,11,6,19],[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],[34,0,34,11]],"flags":["formulas_cached_only"]}
[]
["2.3  FINANCIAMIENTO DEL SECTOR PUBLICO NO FINANCIERO "]
[]
["           Millones de dólares"]
[]
["Transacciones \\  Período","Años",{"$nulls":18},"Mes"]
[]
[null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,"2008-III (3)","2008-IV  (3)","2009-I  (3)","2009-II  (3)","2009-III  (3)","2009-IV  (3)","2010-I  (3)","2010-II  (3)","2010-III  (3)","oct-10 (3)","nov-10 (3)","dic-10 (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":-299.58883440000545,"d":"-299.6"},{"v":2231.9486399999996,"d":"2,231.9"},{"v":-240.95372200000128,"d":"-241.0"},{"v":2079.055048,"d":"2,079.1"},{"v":813.3429529999997,"d":"813.3"},{"v":-98.99754399999989,"d":"-99.0"},{"v":-76.33199099999865,"d":"-76.3"},{"v":1593.935221999999,"d":"1,593.9"},{"v":-821.8142990999994,"d":"-821.8"},{"v":-67.22756450000088,"d":"-67.2"},{"v":179.32390169999906,"d":"179.3"},{"v":87.23148519999904,"d":"87.2"},{"v":535.3576252,"d":"535.4"},{"v":1285.4492111999994,"d":"1,285.4"}]
[]
["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":952.9599999999998,"d":"953.0"},{"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":-124.38599999999977,"d":"-124.4"},{"v":87.15399999999997,"d":"87.2"},{"v":-167.77500000000006,"d":"-167.8"},{"v":684.2160000000001,"d":"684.2"},{"v":-175.80599999999993,"d":"-175.8"},{"v":-33.96000000000012,"d":"-34.0"},{"v":52.957999999999956,"d":"53.0"}]
["     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":826.9959999999999,"d":"827.0"},{"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":-124.38499999999976,"d":"-124.4"},{"v":71.42099999999996,"d":"71.4"},{"v":-167.77500000000006,"d":"-167.8"},{"v":676.3160000000001,"d":"676.3"},{"v":-176.60599999999994,"d":"-176.6"},{"v":-33.96000000000012,"d":"-34.0"},{"v":52.957999999999956,"d":"53.0"}]
["           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":862.407,"d":"862.4"},{"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":134.043,"d":"134.0"},{"v":285.676,"d":"285.7"},{"v":125.39799999999997,"d":"125.4"},{"v":883.5780000000001,"d":"883.6"},{"v":1.6230000000000473,"d":"1.6"},{"v":28.78599999999983,"d":"28.8"},{"v":181.144,"d":"181.1"}]
["           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"},{"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"}]
["           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":1264.627,"d":"1,264.6"},{"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":188.35799999999972,"d":"188.4"},{"v":100.91600000000001,"d":"100.9"},{"v":174.25800000000004,"d":"174.3"},{"v":89.43200000000002,"d":"89.4"},{"v":135.981,"d":"136.0"},{"v":24.29699999999997,"d":"24.3"},{"v":85.42000000000007,"d":"85.4"}]
["           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":23.795999999999985,"d":"23.8"},{"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":-1.4100000000000037,"d":"-1.4"},{"v":7.481,"d":"7.5"},{"v":4.115,"d":"4.1"},{"v":7.449999999999999,"d":"7.5"},{"v":0.012000000000000455,"d":"0.0"},{"v":4.0710000000000015,"d":"4.1"},{"v":0.004000000000001336,"d":"0.0"}]
["           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"},{"v":803.4199999999998,"d":"803.4"},{"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":-118.66000000000005,"d":"-118.7"},{"v":-120.82000000000002,"d":"-120.8"},{"v":-123.02999999999999,"d":"-123.0"},{"v":-125.28,"d":"-125.3"},{"v":-42.25999999999999,"d":"-42.3"},{"v":-42.51999999999998,"d":"-42.5"},{"v":-42.76999999999998,"d":"-42.8"}]
["           f.  Asignación DEGs",{"$nulls":9},{"v":402,"d":"402.0"},{"$nulls":4},{"v":352,"d":"352.0"},{"v":50,"d":"50.0"},{"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. 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":125.964,"d":"126.0"},{"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":-0.0010000000000047748,"d":"-0.0"},{"v":15.733,"d":"15.7"},{"v":0,"d":"0.0"},{"v":7.900000000000006,"d":"7.9"},{"v":0.8000000000000114,"d":"0.8"},{"v":0,"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":-485.11672000000544,"d":"-485.1"},{"v":1278.98864,"d":"1,279.0"},{"v":-321.2580950000013,"d":"-321.3"},{"v":2320.5490480000003,"d":"2,320.5"},{"v":860.7369529999997,"d":"860.7"},{"v":364.25145600000013,"d":"364.3"},{"v":-1664.3209909999985,"d":"-1,664.3"},{"v":1718.3212219999987,"d":"1,718.3"},{"v":-908.9682990999994,"d":"-909.0"},{"v":100.54743549999915,"d":"100.5"},{"v":-504.89209830000107,"d":"-504.9"},{"v":263.03748519999897,"d":"263.0"},{"v":569.3176252000002,"d":"569.3"},{"v":1232.4912111999995,"d":"1,232.5"}]
["     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":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":9.209,"d":"9.2"},{"v":15.952,"d":"16.0"},{"v":26.799999999999997,"d":"26.8"},{"v":0.3569999999999993,"d":"0.4"},{"v":9.536999999999994,"d":"9.5"},{"v":-24.656999999999996,"d":"-24.7"}]
["           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":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":14,"d":"14.0"},{"v":17,"d":"17.0"},{"v":26.799999999999997,"d":"26.8"},{"v":0.3569999999999993,"d":"0.4"},{"v":10.584999999999994,"d":"10.6"},{"v":4.635000000000005,"d":"4.6"}]
["           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":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":4.791,"d":"4.8"},{"v":1.048,"d":"1.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1.048,"d":"1.0"},{"v":29.292,"d":"29.3"}]
["           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":624.3803500000001,"d":"624.4"},{"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":1285.990151999999,"d":"1,286.0"},{"v":-177.66070299999956,"d":"-177.7"},{"v":-42.23933700000043,"d":"-42.2"},{"v":-492.58746599999995,"d":"-492.6"},{"v":949.2156649999997,"d":"949.2"},{"v":55.97962200000029,"d":"56.0"},{"v":507.2413370000004,"d":"507.2"}]
["     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":337.1599999999997,"d":"337.2"},{"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":243.14999999999992,"d":"243.2"},{"v":31.430000000000277,"d":"31.4"},{"v":47.629999999999825,"d":"47.6"},{"v":80.23000000000027,"d":"80.2"},{"v":-103.32000000000025,"d":"-103.3"},{"v":48.30000000000035,"d":"48.3"},{"v":95.48999999999978,"d":"95.5"}]
["     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":313.0069999999989,"d":"313.0"},{"v":-58.55170999999979,"d":"-58.6"},{"v":-38.83700000000053,"d":"-38.8"},{"v":206.72300000000052,"d":"206.7"},{"v":257.4742399999998,"d":"257.5"},{"v":-460.58158999999984,"d":"-460.6"},{"v":331.7545700000003,"d":"331.8"},{"v":-187.19893000000002,"d":"-187.2"},{"v":-771.9465961000001,"d":"-771.9"},{"v":79.20477249999976,"d":"79.2"},{"v":-119.33463230000143,"d":"-119.3"},{"v":-583.2151798000004,"d":"-583.2"},{"v":455.50100319999956,"d":"455.5"},{"v":407.41687419999926,"d":"407.4"}]
["     5. Transferencia utilidades BCE de periodos anteriores ",{"$nulls":9},376,{"$nulls":5},{"v":376,"d":"376.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["     6. Certificados de Tesorería",{"$nulls":19},0,0,247]
[]
["(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":-0.5698586032245183,"d":"-0.57"},{"v":4.367278236659096,"d":"4.37"},{"v":-0.45832666539680333,"d":"-0.46"},{"v":3.9546447318469977,"d":"3.95"},{"v":1.5914770232243969,"d":"1.59"},{"v":-0.19370957361899727,"d":"-0.19"},{"v":-0.1493596389633554,"d":"-0.15"},{"v":3.118870426017052,"d":"3.12"},{"v":-1.4426881125129676,"d":"-1.44"},{"v":-0.11801742588753422,"d":"-0.12"},{"v":0.31480160609927843,"d":"0.31"},{"v":0.1531341409765081,"d":"0.15"},{"v":0.9398158229481375,"d":"0.94"},{"v":2.2565953138906774,"d":"2.26"}]
[]
["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":1.864667221198536,"d":"1.86"},{"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":-0.24338744225990672,"d":"-0.24"},{"v":0.15299811635749527,"d":"0.15"},{"v":-0.2945276059834177,"d":"-0.29"},{"v":1.2011354519776494,"d":"1.20"},{"v":-0.3086259591567319,"d":"-0.31"},{"v":-0.0596164953014269,"d":"-0.06"},{"v":0.09296732503453922,"d":"0.09"}]
["     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":1.6181920891352255,"d":"1.62"},{"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":-0.2433854855490047,"d":"-0.24"},{"v":0.1253789667527442,"d":"0.13"},{"v":-0.2945276059834177,"d":"-0.29"},{"v":1.1872670682061162,"d":"1.19"},{"v":-0.3100303524500518,"d":"-0.31"},{"v":-0.0596164953014269,"d":"-0.06"},{"v":0.09296732503453922,"d":"0.09"}]
["           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":1.6874811788870112,"d":"1.69"},{"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":0.26228339944081114,"d":"0.26"},{"v":0.5015018230780438,"d":"0.50"},{"v":0.22013513774464966,"d":"0.22"},{"v":1.5511137716561838,"d":"1.55"},{"v":0.0028491628938226835,"d":"0.00"},{"v":0.05053358167688041,"d":"0.05"},{"v":0.31799677340640864,"d":"0.32"}]
["           b. Capitalización de intereses",1.64,{"$nulls":13},{"v":0,"d":"0.00"},null,{"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. 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":2.4745094379015296,"d":"2.47"},{"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":0.36856215208457166,"d":"0.37"},{"v":0.1771571919858297,"d":"0.18"},{"v":0.30590845813415823,"d":"0.31"},{"v":0.15699712626022358,"d":"0.16"},{"v":0.23871350552365436,"d":"0.24"},{"v":0.04265317980973977,"d":"0.04"},{"v":0.14995409389422476,"d":"0.15"}]
["           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":0.04656189262470654,"d":"0.05"},{"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":-0.002758962371862348,"d":"-0.00"},{"v":0.01313283278415704,"d":"0.01"},{"v":0.007223848002513866,"d":"0.01"},{"v":0.013078412544040895,"d":"0.01"},{"v":2.1065899399798214e-05,"d":"0.00"},{"v":0.007146606371381276,"d":"0.01"},{"v":7.021966466601483e-06,"d":"0.00"}]
["           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":1.5720606729089655,"d":"1.57"},{"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":-0.23218331563488334,"d":"-0.23"},{"v":-0.21209849712362705,"d":"-0.21"},{"v":-0.21597813359642296,"d":"-0.22"},{"v":-0.21992798973388505,"d":"-0.22"},{"v":-0.0741870757196199,"d":"-0.07"},{"v":-0.07464350353994882,"d":"-0.07"},{"v":-0.07508237644411125,"d":"-0.08"}]
["           f.  Asignación DEGs",{"$nulls":14},{"v":0.6887622375145702,"d":"0.69"},null,{"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. 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":0.24647513206331054,"d":"0.25"},{"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":-1.956710902039372e-06,"d":"-0.00"},{"v":0.027619149604751064,"d":"0.03"},{"v":0,"d":"0.00"},{"v":0.01386838377153331,"d":"0.01"},{"v":0.0014043932933198477,"d":"0.00"},{"v":0,"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":-0.9227578090942959,"d":"-0.92"},{"v":2.50261101546056,"d":"2.50"},{"v":-0.6110764763910942,"d":"-0.61"},{"v":4.413999079290259,"d":"4.41"},{"v":1.6842133797152083,"d":"1.68"},{"v":0.7127347950355116,"d":"0.71"},{"v":-3.2565950275671183,"d":"-3.26"},{"v":3.3622578682769593,"d":"3.36"},{"v":-1.5956862288704632,"d":"-1.60"},{"v":0.17651018009588346,"d":"0.18"},{"v":-0.8863338458783709,"d":"-0.89"},{"v":0.46176010013324004,"d":"0.46"},{"v":0.9994323182495645,"d":"1.00"},{"v":2.1636279888561387,"d":"2.16"}]
["     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,"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":0.016166322297727867,"d":"0.02"},{"v":0.02800360226879737,"d":"0.03"},{"v":0.047047175326214226,"d":"0.05"},{"v":0.0006267105071439719,"d":"0.00"},{"v":0.016742123547988985,"d":"0.02"},{"v":-0.04328515679173373,"d":"-0.04"}]
["           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,"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":0.024576882633096986,"d":"0.02"},{"v":0.02984335748304634,"d":"0.03"},{"v":0.047047175326214226,"d":"0.05"},{"v":0.0006267105071439719,"d":"0.00"},{"v":0.01858187876223796,"d":"0.02"},{"v":0.008136703643171761,"d":"0.01"}]
["           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,"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":0.008410560335369119,"d":"0.01"},{"v":0.0018397552142489747,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.0018397552142489747,"d":"0.00"},{"v":0.05142186043490549,"d":"0.05"}]
["           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":1.2217318378583255,"d":"1.22"},{"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":2.516310950321652,"d":"2.52"},{"v":-0.3118818747246065,"d":"-0.31"},{"v":-0.07415080199634583,"d":"-0.07"},{"v":-0.8647331670297609,"d":"-0.86"},{"v":1.66634014230015,"d":"1.67"},{"v":0.09827175712422437,"d":"0.10"},{"v":0.890457914721729,"d":"0.89"}]
["     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":0.659724647728444,"d":"0.66"},{"v":-0.31155079864399043,"d":"-0.31"},{"v":-0.07637074647753979,"d":"-0.08"},{"v":0.267071471018078,"d":"0.27"},{"v":0.10945840785955992,"d":"0.11"},{"v":-0.1933230371205664,"d":"-0.19"},{"v":0.4765178059713724,"d":"0.48"},{"v":0.05517510151130314,"d":"0.06"},{"v":0.08361406570102893,"d":"0.08"},{"v":0.1408430924038127,"d":"0.14"},{"v":-0.18137739383225618,"d":"-0.18"},{"v":0.08479024508418523,"d":"0.08"},{"v":0.16763189447388757,"d":"0.17"}]
["     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":0.595381774413329,"d":"0.60"},{"v":-0.11456876928950024,"d":"-0.11"},{"v":-0.07387324236483801,"d":"-0.07"},{"v":0.3932151886444946,"d":"0.39"},{"v":0.5038026523998957,"d":"0.50"},{"v":-0.9012250184273247,"d":"-0.90"},{"v":0.6491477839172849,"d":"0.65"},{"v":-0.3662941871793563,"d":"-0.37"},{"v":-1.3551457779548877,"d":"-1.36"},{"v":0.139043314122403,"d":"0.14"},{"v":-0.20949094657863712,"d":"-0.21"},{"v":-1.0238293588417977,"d":"-1.02"},{"v":0.799628192493166,"d":"0.80"},{"v":0.7152169071397586,"d":"0.72"}]
["     5. Transferencia utilidades BCE de periodos anteriores ",{"$nulls":9},{"v":0.7357232991632908,"d":"0.74"},{"$nulls":5},{"v":0.7357232991632908,"d":"0.74"},{"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"}]
["     6. Certificados de Tesorería",{"$nulls":16},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.4336064293124968,"d":"0.43"}]
[]
["Tipo de cambio 1US$ =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."]
["Nota: En vista de que el Ministerio de Finanzas aún no consolida la información del mes de diciembre, no ha sido posible actualizar los datos."]
[]
["FUENTE: Banco Central del Ecuador"]