{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["IEM-3.3.1"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"IEM-3.3.1","index":0,"n_rows":57,"n_cols":18,"rows_kept":57,"merged":[[1,0,1,17],[3,0,3,17],[6,0,10,0],[6,1,9,1],[6,2,6,6],[6,7,6,9],[6,10,6,12],[6,13,9,13],[6,14,9,14],[6,15,9,15],[6,16,9,16],[6,17,7,17],[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],[7,9,9,9],[7,10,9,10],[7,11,9,11],[7,12,9,12],[8,17,9,17]],"flags":["formulas_cached_only"]}
[]
["3.3.1 MOVIMIENTO DE LA DEUDA EXTERNA PUBLICA (1)"]
[]
["Millones de dólares al final de período (2)"]
[]
[]
["Período","SALDO INICIAL","D E S E M B O L S O S",{"$nulls":4},"   A M O R T I Z A C I O N E S  ",null,null," I N T E R E S E S   ",null,null,"Ajustes por variación en el tipo de cambio","FINAL","Atrasos de intereses acumulados a fin de año (4)","SALDO FINAL MAS ATRASOS INTERESES","DEUDA TOTAL "]
[null,"(2)","Efectivos","Refinanciados","Capitalización","Descuento","T O T A L","Efectivas (3)","Refinanciadas y condonadas","T O T A L","Efectivos (3)","Refinanciados y condonados","T O T A L",null,null,"acumulados","ATRASOS"]
[{"$nulls":4},"Intereses",null,null,"(3)","y condonadas",null,"(3)","y condonados",{"$nulls":3},"a fin de","INTERESES","Porcentaje del PIB (7)"]
[{"$nulls":15},"(4)"]
[null,"a","b","c","d","e","f=b+c+d+e","g","h","i=g+h","j","k","l=j+k","m","n=a+f-i+m","o","p=n+o"]
[]
["2006",{"v":10850.534,"d":"10,850.5"},{"v":928.256,"d":"928.3"},"-","-","-",{"v":928.256,"d":"928.3"},{"v":1630.156,"d":"1,630.2"},"-",{"v":1630.156,"d":"1,630.2"},{"v":752.1619999999999,"d":"752.2"},{"v":7.634,"d":"7.6"},{"v":759.7959999999999,"d":"759.8"},{"v":66.655,"d":"66.7"},{"v":10215.288999999999,"d":"10,215.3"},{"v":0.384,"d":"0.4"},{"v":10215.672999999999,"d":"10,215.7"},{"v":24.674440217552633,"d":"24.7"}]
["2007",{"v":10215.288999999999,"d":"10,215.3"},{"v":1356.696,"d":"1,356.7"},"-","-","-",{"v":1356.696,"d":"1,356.7"},{"v":1019.5899999999999,"d":"1,019.6"},{"v":34.226,"d":"34.2"},{"v":1053.8159999999998,"d":"1,053.8"},{"v":737.225,"d":"737.2"},{"v":8.515,"d":"8.5"},{"v":745.74,"d":"745.7"},{"v":87.075,"d":"87.1"},{"v":10605.243999999999,"d":"10,605.2"},{"v":28.129,"d":"28.1"},{"v":10633.373,"d":"10,633.4"},{"v":23.900636862753128,"d":"23.9"}]
["2008",{"v":10605.243999999999,"d":"10,605.2"},{"v":355.34799999999996,"d":"355.3"},"-","-","-",{"v":355.34799999999996,"d":"355.3"},{"v":972.794,"d":"972.8"},{"v":11.212,"d":"11.2"},{"v":984.006,"d":"984.0"},{"v":652.2459999999999,"d":"652.2"},{"v":14.139,"d":"14.1"},{"v":666.3849999999999,"d":"666.4"},{"v":51.871,"d":"51.9"},{"v":10028.456999999999,"d":"10,028.5"},{"v":61.49,"d":"61.5"},{"v":10089.946999999998,"d":"10,089.9"},{"v":19.192447927990315,"d":"19.2"}]
["2009",{"v":10028.456999999999,"d":"10,028.5"},{"v":862.4069999999999,"d":"862.4"},"-","-","-",{"v":862.4069999999999,"d":"862.4"},{"v":3527.37,"d":"3,527.4"},{"v":0,"d":"0.0"},{"v":3527.37,"d":"3,527.4"},{"v":345.353,"d":"345.4"},{"v":0,"d":"0.0"},{"v":345.353,"d":"345.4"},{"v":0.755,"d":"0.8"},{"v":7364.248999999998,"d":"7,364.2"},{"v":28.446,"d":"28.4"},{"v":7392.694999999998,"d":"7,392.7"},{"v":14.386718167250795,"d":"14.4"}]
["2010",{"v":7364.248999999998,"d":"7,364.2"},{"v":1874.282,"d":"1,874.3"},"-","-","-",{"v":1874.282,"d":"1,874.3"},{"v":626.464,"d":"626.5"},{"v":0,"d":"0.0"},{"v":626.464,"d":"626.5"},{"v":326.88000000000005,"d":"326.9"},{"v":0,"d":"0.0"},{"v":326.88000000000005,"d":"326.9"},{"v":9.801,"d":"9.8"},{"v":8621.867999999997,"d":"8,621.9"},{"v":50.728,"d":"50.7"},{"v":8672.595999999996,"d":"8,672.6"},{"v":15.215556121148271,"d":"15.2"}]
[]
["2009   Enero",{"v":10028.456999999999,"d":"10,028.5"},{"v":0.158,"d":"0.2"},"-","-","-",{"v":0.158,"d":"0.2"},{"v":31.866,"d":"31.9"},{"v":0,"d":"0.0"},{"v":31.866,"d":"31.9"},{"v":40.542,"d":"40.5"},{"v":0,"d":"0.0"},{"v":40.542,"d":"40.5"},{"v":-33.23,"d":"-33.2"},{"v":9963.518999999998,"d":"9,963.5"},{"v":30.983,"d":"31.0"},{"v":9994.501999999999,"d":"9,994.5"},{"v":19.212118935688995,"d":"19.2"}]
["         Febrero",{"v":10028.456999999999,"d":"10,028.5"},{"v":18.021,"d":"18.0"},"-","-","-",{"v":18.021,"d":"18.0"},{"v":70.525,"d":"70.5"},{"v":0,"d":"0.0"},{"v":70.525,"d":"70.5"},{"v":54.528,"d":"54.5"},{"v":0,"d":"0.0"},{"v":54.528,"d":"54.5"},{"v":-79.688,"d":"-79.7"},{"v":9896.265,"d":"9,896.3"},{"v":165.983,"d":"166.0"},{"v":10062.248,"d":"10,062.2"},{"v":19.342344954896078,"d":"19.3"}]
["         Marzo",{"v":10028.456999999999,"d":"10,028.5"},{"v":28.15,"d":"28.2"},"-","-","-",{"v":28.15,"d":"28.2"},{"v":111.719,"d":"111.7"},{"v":0,"d":"0.0"},{"v":111.719,"d":"111.7"},{"v":65.681,"d":"65.7"},{"v":0,"d":"0.0"},{"v":65.681,"d":"65.7"},{"v":-65.74,"d":"-65.7"},{"v":9879.148,"d":"9,879.1"},{"v":165.983,"d":"166.0"},{"v":10045.131,"d":"10,045.1"},{"v":19.30944148058368,"d":"19.3"}]
["         Abril",{"v":10028.456999999999,"d":"10,028.5"},{"v":74.31899999999999,"d":"74.3"},"-","-","-",{"v":74.31899999999999,"d":"74.3"},{"v":163.686,"d":"163.7"},{"v":0,"d":"0.0"},{"v":163.686,"d":"163.7"},{"v":115.093,"d":"115.1"},{"v":0,"d":"0.0"},{"v":115.093,"d":"115.1"},{"v":-57.008,"d":"-57.0"},{"v":9882.081999999999,"d":"9,882.1"},{"v":166.002,"d":"166.0"},{"v":10048.083999999999,"d":"10,048.1"},{"v":19.315117940222898,"d":"19.3"}]
["         Mayo",{"v":10028.456999999999,"d":"10,028.5"},{"v":116.523,"d":"116.5"},"-","-","-",{"v":116.523,"d":"116.5"},{"v":193.925,"d":"193.9"},{"v":0,"d":"0.0"},{"v":193.925,"d":"193.9"},{"v":125.39600000000002,"d":"125.4"},{"v":0,"d":"0.0"},{"v":125.39600000000002,"d":"125.4"},{"v":-23.319,"d":"-23.3"},{"v":9927.735999999999,"d":"9,927.7"},{"v":196.647,"d":"196.6"},{"v":10124.383,"d":"10,124.4"},{"v":19.461785124108015,"d":"19.5"}]
["         Junio (5)",{"v":10028.456999999999,"d":"10,028.5"},{"v":165.233,"d":"165.2"},"-","-","-",{"v":165.233,"d":"165.2"},{"v":3181.9590000000003,"d":"3,182.0"},{"v":0,"d":"0.0"},{"v":3181.9590000000003,"d":"3,182.0"},{"v":195.76600000000002,"d":"195.8"},{"v":0,"d":"0.0"},{"v":195.76600000000002,"d":"195.8"},{"v":-18.357,"d":"-18.4"},{"v":6993.373999999998,"d":"6,993.4"},{"v":21.625,"d":"21.6"},{"v":7014.998999999998,"d":"7,015.0"},{"v":13.484713407605437,"d":"13.5"}]
["         Julio ",{"v":10028.456999999999,"d":"10,028.5"},{"v":676.858,"d":"676.9"},"-","-","-",{"v":676.858,"d":"676.9"},{"v":3210.321,"d":"3,210.3"},{"v":0,"d":"0.0"},{"v":3210.321,"d":"3,210.3"},{"v":204.299,"d":"204.3"},{"v":0,"d":"0.0"},{"v":204.299,"d":"204.3"},{"v":-12.76,"d":"-12.8"},{"v":7482.233999999999,"d":"7,482.2"},{"v":21.587,"d":"21.6"},{"v":7503.820999999999,"d":"7,503.8"},{"v":14.424360665906189,"d":"14.4"}]
["         Agosto",{"v":10028.456999999999,"d":"10,028.5"},{"v":680.428,"d":"680.4"},"-","-","-",{"v":680.428,"d":"680.4"},{"v":3248.1510000000003,"d":"3,248.2"},{"v":0,"d":"0.0"},{"v":3248.1510000000003,"d":"3,248.2"},{"v":216.37400000000002,"d":"216.4"},{"v":0,"d":"0.0"},{"v":216.37400000000002,"d":"216.4"},{"v":1.79,"d":"1.8"},{"v":7462.5239999999985,"d":"7,462.5"},{"v":31.379,"d":"31.4"},{"v":7493.902999999998,"d":"7,493.9"},{"v":14.405295604374944,"d":"14.4"}]
["         Septiembre",{"v":10028.456999999999,"d":"10,028.5"},{"v":728.3639999999999,"d":"728.4"},"-","-","-",{"v":728.3639999999999,"d":"728.4"},{"v":3292.829,"d":"3,292.8"},{"v":0,"d":"0.0"},{"v":3292.829,"d":"3,292.8"},{"v":225.449,"d":"225.4"},{"v":0,"d":"0.0"},{"v":225.449,"d":"225.4"},{"v":22.536,"d":"22.5"},{"v":7486.527999999998,"d":"7,486.5"},{"v":31.323,"d":"31.3"},{"v":7517.850999999999,"d":"7,517.9"},{"v":14.451330096565936,"d":"14.5"}]
["         Octubre",{"v":10028.456999999999,"d":"10,028.5"},{"v":807.239,"d":"807.2"},"-","-","-",{"v":807.239,"d":"807.2"},{"v":3363.8520000000003,"d":"3,363.9"},{"v":0,"d":"0.0"},{"v":3363.8520000000003,"d":"3,363.9"},{"v":267.08799999999997,"d":"267.1"},{"v":0,"d":"0.0"},{"v":267.08799999999997,"d":"267.1"},{"v":17.84,"d":"17.8"},{"v":7489.6839999999975,"d":"7,489.7"},{"v":31.427,"d":"31.4"},{"v":7521.110999999997,"d":"7,521.1"},{"v":14.457596692713532,"d":"14.5"}]
["         Noviembre ",{"v":10028.456999999999,"d":"10,028.5"},{"v":825.096,"d":"825.1"},"-","-","-",{"v":825.096,"d":"825.1"},{"v":3391.474,"d":"3,391.5"},{"v":0,"d":"0.0"},{"v":3391.474,"d":"3,391.5"},{"v":275.826,"d":"275.8"},{"v":0,"d":"0.0"},{"v":275.826,"d":"275.8"},{"v":35.354,"d":"35.4"},{"v":7497.432999999998,"d":"7,497.4"},{"v":37.107,"d":"37.1"},{"v":7534.539999999998,"d":"7,534.5"},{"v":14.483410839850366,"d":"14.5"}]
["         Diciembre (6)",{"v":10028.456999999999,"d":"10,028.5"},{"v":862.4069999999999,"d":"862.4"},"-","-","-",{"v":862.4069999999999,"d":"862.4"},{"v":3527.37,"d":"3,527.4"},{"v":0,"d":"0.0"},{"v":3527.37,"d":"3,527.4"},{"v":345.353,"d":"345.4"},{"v":0,"d":"0.0"},{"v":345.353,"d":"345.4"},{"v":0.755,"d":"0.8"},{"v":7364.248999999998,"d":"7,364.2"},{"v":28.446,"d":"28.4"},{"v":7392.694999999998,"d":"7,392.7"},{"v":14.210746628023422,"d":"14.2"}]
[]
["2010   Enero",{"v":7364.248999999998,"d":"7,364.2"},{"v":0.982,"d":"1.0"},"-","-","-",{"v":0.982,"d":"1.0"},{"v":25.419,"d":"25.4"},{"v":0,"d":"0.0"},{"v":25.419,"d":"25.4"},{"v":10.662,"d":"10.7"},{"v":0,"d":"0.0"},{"v":10.662,"d":"10.7"},{"v":0.728,"d":"0.7"},{"v":7340.539999999998,"d":"7,340.5"},{"v":27.623,"d":"27.6"},{"v":7368.162999999998,"d":"7,368.2"},{"v":12.927005666615651,"d":"12.9"}]
["         Febrero",{"v":7364.248999999998,"d":"7,364.2"},9.7,"-","-","-",9.7,{"v":73.414,"d":"73.4"},{"v":0,"d":"0.0"},{"v":73.414,"d":"73.4"},{"v":24.849999999999998,"d":"24.9"},{"v":0,"d":"0.0"},{"v":24.849999999999998,"d":"24.9"},{"v":-9.943,"d":"-9.9"},{"v":7290.591999999998,"d":"7,290.6"},{"v":35.122,"d":"35.1"},{"v":7325.713999999998,"d":"7,325.7"},{"v":12.852531409797205,"d":"12.9"}]
["         Marzo",{"v":7364.248999999998,"d":"7,364.2"},{"v":385.676,"d":"385.7"},"-","-","-",{"v":385.676,"d":"385.7"},{"v":104.52,"d":"104.5"},{"v":0,"d":"0.0"},{"v":104.52,"d":"104.5"},{"v":34.157,"d":"34.2"},{"v":0,"d":"0.0"},{"v":34.157,"d":"34.2"},{"v":-22.269,"d":"-22.3"},{"v":7623.135999999998,"d":"7,623.1"},{"v":35.078,"d":"35.1"},{"v":7658.213999999998,"d":"7,658.2"},{"v":13.435882970308244,"d":"13.4"}]
["         Abril",{"v":7364.248999999998,"d":"7,364.2"},{"v":450.337,"d":"450.3"},"-","-","-",{"v":450.337,"d":"450.3"},{"v":170.448,"d":"170.4"},{"v":0,"d":"0.0"},{"v":170.448,"d":"170.4"},{"v":67.34,"d":"67.3"},{"v":0,"d":"0.0"},{"v":67.34,"d":"67.3"},{"v":-28.102,"d":"-28.1"},{"v":7616.035999999997,"d":"7,616.0"},35.1,{"v":7651.135999999998,"d":"7,651.1"},{"v":13.42346503844269,"d":"13.4"}]
["         Mayo",{"v":7364.248999999998,"d":"7,364.2"},{"v":499.681,"d":"499.7"},"-","-","-",{"v":499.681,"d":"499.7"},{"v":202.487,"d":"202.5"},{"v":0,"d":"0.0"},{"v":202.487,"d":"202.5"},{"v":75.969,"d":"76.0"},{"v":0,"d":"0.0"},{"v":75.969,"d":"76.0"},{"v":-44.035,"d":"-44.0"},{"v":7617.407999999998,"d":"7,617.4"},{"v":39.19,"d":"39.2"},{"v":7656.597999999997,"d":"7,656.6"},{"v":13.433047794002121,"d":"13.4"}]
["         Junio",{"v":7364.248999999998,"d":"7,364.2"},{"v":779.1510000000001,"d":"779.2"},"-","-","-",{"v":779.1510000000001,"d":"779.2"},{"v":282.512,"d":"282.5"},{"v":0,"d":"0.0"},{"v":282.512,"d":"282.5"},{"v":154.313,"d":"154.3"},{"v":0,"d":"0.0"},{"v":154.313,"d":"154.3"},{"v":-38.236,"d":"-38.2"},{"v":7822.651999999998,"d":"7,822.7"},{"v":39.193,"d":"39.2"},{"v":7861.844999999998,"d":"7,861.8"},{"v":13.793141501491474,"d":"13.8"}]
["         Julio",{"v":7364.248999999998,"d":"7,364.2"},{"v":823.0659999999999,"d":"823.1"},"-","-","-",{"v":823.0659999999999,"d":"823.1"},{"v":311.689,"d":"311.7"},{"v":0,"d":"0.0"},{"v":311.689,"d":"311.7"},{"v":166.53300000000002,"d":"166.5"},{"v":0,"d":"0.0"},{"v":166.53300000000002,"d":"166.5"},{"v":-11.843,"d":"-11.8"},{"v":7863.782999999998,"d":"7,863.8"},{"v":39.178,"d":"39.2"},{"v":7902.9609999999975,"d":"7,903.0"},{"v":13.865277088745524,"d":"13.9"}]
["         Agosto",{"v":7364.248999999998,"d":"7,364.2"},{"v":831.3019999999999,"d":"831.3"},"-","-","-",{"v":831.3019999999999,"d":"831.3"},{"v":349.74,"d":"349.7"},{"v":0,"d":"0.0"},{"v":349.74,"d":"349.7"},{"v":178.26399999999998,"d":"178.3"},{"v":0,"d":"0.0"},{"v":178.26399999999998,"d":"178.3"},{"v":-14.592,"d":"-14.6"},{"v":7831.218999999998,"d":"7,831.2"},{"v":46.653,"d":"46.7"},{"v":7877.8719999999985,"d":"7,877.9"},{"v":13.821259923928498,"d":"13.8"}]
["         Septiembre",{"v":7364.248999999998,"d":"7,364.2"},{"v":1662.729,"d":"1,662.7"},"-","-","-",{"v":1662.729,"d":"1,662.7"},{"v":377.014,"d":"377.0"},{"v":0,"d":"0.0"},{"v":377.014,"d":"377.0"},{"v":199.63,"d":"199.6"},{"v":0,"d":"0.0"},{"v":199.63,"d":"199.6"},{"v":11.666,"d":"11.7"},{"v":8661.629999999997,"d":"8,661.6"},{"v":46.642,"d":"46.6"},{"v":8708.271999999997,"d":"8,708.3"},{"v":15.278147550540128,"d":"15.3"}]
["         Octubre",{"v":7364.248999999998,"d":"7,364.2"},{"v":1664.352,"d":"1,664.4"},"-","-","-",{"v":1664.352,"d":"1,664.4"},{"v":513.033,"d":"513.0"},{"v":0,"d":"0.0"},{"v":513.033,"d":"513.0"},{"v":231.109,"d":"231.1"},{"v":0,"d":"0.0"},{"v":231.109,"d":"231.1"},{"v":27.397,"d":"27.4"},{"v":8542.965,"d":"8,543.0"},{"v":46.653,"d":"46.7"},{"v":8589.618,"d":"8,589.6"},{"v":15.069976133815691,"d":"15.1"}]
["         Noviembre",{"v":7364.248999999998,"d":"7,364.2"},{"v":1693.138,"d":"1,693.1"},"-","-","-",{"v":1693.138,"d":"1,693.1"},{"v":541.0260000000001,"d":"541.0"},{"v":0,"d":"0.0"},{"v":541.0260000000001,"d":"541.0"},{"v":247.604,"d":"247.6"},{"v":0,"d":"0.0"},{"v":247.604,"d":"247.6"},{"v":-3.02,"d":"-3.0"},{"v":8513.340999999999,"d":"8,513.3"},{"v":50.724,"d":"50.7"},{"v":8564.064999999999,"d":"8,564.1"},{"v":15.025144908475122,"d":"15.0"}]
["         Diciembre",{"v":7364.248999999998,"d":"7,364.2"},{"v":1874.282,"d":"1,874.3"},"-","-","-",{"v":1874.282,"d":"1,874.3"},{"v":626.464,"d":"626.5"},{"v":0,"d":"0.0"},{"v":626.464,"d":"626.5"},{"v":326.88000000000005,"d":"326.9"},{"v":0,"d":"0.0"},{"v":326.88000000000005,"d":"326.9"},{"v":9.801,"d":"9.8"},{"v":8621.867999999997,"d":"8,621.9"},{"v":50.728,"d":"50.7"},{"v":8672.595999999996,"d":"8,672.6"},{"v":15.215556121148271,"d":"15.2"}]
[]
["2011   Enero",{"v":8621.867999999997,"d":"8,621.9"},{"v":131.65699999999998,"d":"131.7"},"-","-","-",{"v":131.65699999999998,"d":"131.7"},{"v":82.61099999999999,"d":"82.6"},{"v":0,"d":"0.0"},{"v":82.61099999999999,"d":"82.6"},{"v":9.848,"d":"9.8"},{"v":0,"d":"0.0"},{"v":9.848,"d":"9.8"},{"v":7.359,"d":"7.4"},{"v":8678.272999999996,"d":"8,678.3"},{"v":50.867,"d":"50.9"},{"v":8729.139999999996,"d":"8,729.1"},{"v":14.06949542318385,"d":"14.1"}]
["         Febrero",{"v":8621.867999999997,"d":"8,621.9"},{"v":242.298,"d":"242.3"},"-","-","-",{"v":242.298,"d":"242.3"},{"v":172.75400000000002,"d":"172.8"},{"v":0,"d":"0.0"},{"v":172.75400000000002,"d":"172.8"},{"v":35.643,"d":"35.6"},{"v":0,"d":"0.0"},{"v":35.643,"d":"35.6"},{"v":12.393,"d":"12.4"},{"v":8703.804999999997,"d":"8,703.8"},{"v":58.238,"d":"58.2"},{"v":8762.042999999996,"d":"8,762.0"},{"v":14.122527979416082,"d":"14.1"}]
[]
[]
[" (1) Los valores de amortizaciones e intereses difieren de los registrados  en la balanza de pagos; en ésta no se incluye pagos o refinanciamientos anteriores"]
[" (2) Los movimientos mensuales son acumulados."]
[" (3) Incluye pagos de atrasos."]
[" (4) Incluye intereses contractuales devengados y no pagados sobre atrasos de intereses."]
[" (5) El Ministerio de Finazas en su Boletín de junio de 2009, incorporó la recompra de la Deuda Externa Pública de los Bonos Global 2012 y 2030, razón por la cual se ajusta el dato a junio de 2009"]
[" (6) En amortizaciones, se registra el valor nominal de la recompra de los Bonos Global, realizada por la República del Ecuador, valor que incluye el pago en efectivo y el descuento"]
[" (7) Para el año 2011, se tomó la proyección del PIB de USD 62,043 millones, cuyo valor es provisional sujeto a revisión y cambio"]
[]
[" FUENTE: Banco Central del Ecuador"]