{"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":24,"rows_kept":69,"merged":[[1,0,1,8],[3,0,3,8],[5,0,8,0],[5,1,6,12],[5,13,6,20],[5,21,6,23],[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],[7,23,8,23],[34,0,34,10]],"flags":["formulas_cached_only"]}
[]
["2.3  FINANCIAMIENTO DEL SECTOR PUBLICO NO FINANCIERO "]
[]
["           Millones de dólares"]
[]
["Transacciones \\  Período","Años",{"$nulls":11},"Trimestres",{"$nulls":7},"Mes"]
[]
[null,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,"2011-I  (3)","2011-II  (3)","2011-III  (3)","2011-IV  (3)","2012-I  (3)","2012-II  (3)","2012-III  (3)","2012-IV (3)","Ene-13 (3)","Feb-13 (3)","Mar-13 (3)"]
[]
[]
[]
["Resultado bajo la linea SPNF",{"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":936.9013596999974,"d":"936.9"},{"v":5.093008779998627,"d":"5.1"},{"v":949.3698137325013,"d":"949.4"},{"v":-472.1891830000004,"d":"-472.2"},{"v":-803.4755270000009,"d":"-803.5"},{"v":-319.8341672200006,"d":"-319.8"},{"v":1600.5918860000006,"d":"1,600.6"},{"v":-1039.0295493000006,"d":"-1,039.0"},{"v":-906.4129076599997,"d":"-906.4"},{"v":54.20924312,"d":"54.2"},{"v":2840.6030275725016,"d":"2,840.6"},{"v":-817.0355231999985,"d":"-817.0"},{"v":428.51517550000005,"d":"428.5"},{"v":213.07258749999932,"d":"213.1"}]
[]
["Financiamiento Externo Neto",{"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":446.7869999999999,"d":"446.8"},{"v":1704.4650000000006,"d":"1,704.5"},{"v":340.84994791250267,"d":"340.8"},{"v":994.9780000000001,"d":"995.0"},{"v":-279.5010000000001,"d":"-279.5"},{"v":-240.39499999999992,"d":"-240.4"},{"v":1229.3830000000005,"d":"1,229.4"},{"v":12.239000000000019,"d":"12.2"},{"v":-318.58572766000003,"d":"-318.6"},{"v":510.89238595999996,"d":"510.9"},{"v":136.3042896125027,"d":"136.3"},{"v":-6.530999999999999,"d":"-6.5"},{"v":1360.844,"d":"1,360.8"},{"v":12.181999999999832,"d":"12.2"}]
["     1. Var. Deuda Externa ( a+b-c+d+e)",{"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":422.3539999999999,"d":"422.4"},{"v":1917.2650000000006,"d":"1,917.3"},{"v":338.84994791250267,"d":"338.8"},{"v":1084.978,"d":"1,085.0"},{"v":-281.5010000000001,"d":"-281.5"},{"v":-190.39499999999992,"d":"-190.4"},{"v":1304.1830000000004,"d":"1,304.2"},{"v":10.239000000000019,"d":"10.2"},{"v":-318.58572766000003,"d":"-318.6"},{"v":510.89238595999996,"d":"510.9"},{"v":136.3042896125027,"d":"136.3"},{"v":-6.530999999999999,"d":"-6.5"},{"v":1360.844,"d":"1,360.8"},{"v":12.181999999999832,"d":"12.2"}]
["           a. Desembolsos",{"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":1506.205,"d":"1,506.2"},{"v":2434.6850000000004,"d":"2,434.7"},{"v":1917.442,"d":"1,917.4"},{"v":356.863,"d":"356.9"},{"v":196.71699999999998,"d":"196.7"},{"v":151.808,"d":"151.8"},{"v":1729.2970000000003,"d":"1,729.3"},{"v":378.803,"d":"378.8"},{"v":149.53999999999996,"d":"149.5"},{"v":856.753,"d":"856.8"},{"v":532.346,"d":"532.3"},{"v":86.691,"d":"86.7"},{"v":1492.095,"d":"1,492.1"},{"v":97.72799999999984,"d":"97.7"}]
["           b. Capitalización de intereses",{"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"},{"v":0,"d":"0.0"}]
["           c. Amortizaciones",{"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":610.3040000000001,"d":"610.3"},{"v":1042.2279999999998,"d":"1,042.2"},{"v":1116.7749999999999,"d":"1,116.8"},{"v":149.747,"d":"149.7"},{"v":350.80100000000004,"d":"350.8"},{"v":221.90599999999995,"d":"221.9"},{"v":319.7739999999999,"d":"319.8"},{"v":255.87599999999998,"d":"255.9"},{"v":350.183,"d":"350.2"},{"v":229.54000000000008,"d":"229.5"},{"v":281.1759999999998,"d":"281.2"},{"v":50.474000000000004,"d":"50.5"},{"v":95.985,"d":"96.0"},{"v":42.798,"d":"42.8"}]
["           d. Atrasos",{"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":23.133000000000003,"d":"23.1"},{"v":31.828,"d":"31.8"},{"v":30.585000000000004,"d":"30.6"},{"v":7.482,"d":"7.5"},{"v":4.082999999999999,"d":"4.1"},{"v":7.503000000000002,"d":"7.5"},{"v":12.759999999999998,"d":"12.8"},{"v":7.482,"d":"7.5"},{"v":4.085,"d":"4.1"},{"v":7.48,"d":"7.5"},{"v":11.538000000000004,"d":"11.5"},{"v":0,"d":"0.0"},{"v":7.482,"d":"7.5"}]
["           e.  Venta anticipada de petróleo neto",{"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":-496.67999999999995,"d":"-496.7"},{"v":492.98000000000013,"d":"493.0"},{"v":-492.4020520874975,"d":"-492.4"},{"v":870.3800000000001,"d":"870.4"},-131.5,{"v":-127.79999999999995,"d":"-127.8"},{"v":-118.10000000000002,"d":"-118.1"},{"v":-120.17,"d":"-120.2"},{"v":-122.02772766,"d":"-122.0"},{"v":-123.80061404000003,"d":"-123.8"},{"v":-126.40371038749748,"d":"-126.4"},{"v":-42.748,"d":"-42.7"},{"v":-42.748,"d":"-42.7"},{"v":-42.748000000000005,"d":"-42.7"}]
["           f.  Asignación DEGs",{"$nulls":8},{"v":402,"d":"402.0"},{"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. Variación de Activos (Fondos Petroleros)",{"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":24.433000000000018,"d":"24.4"},-212.8,{"v":2,"d":"2.0"},{"v":-90,"d":"-90.0"},{"v":2,"d":"2.0"},{"v":-50,"d":"-50.0"},-74.8,{"v":2,"d":"2.0"},{"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"}]
[]
["Financiamiento Interno",{"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":490.1143596999975,"d":"490.1"},{"v":-1699.371991220002,"d":"-1,699.4"},{"v":608.5198658199986,"d":"608.5"},{"v":-1467.1671830000005,"d":"-1,467.2"},{"v":-523.9745270000008,"d":"-524.0"},{"v":-79.43916722000066,"d":"-79.4"},{"v":371.2088860000001,"d":"371.2"},{"v":-1051.2685493000006,"d":"-1,051.3"},{"v":-587.8271799999998,"d":"-587.8"},{"v":-456.68314283999996,"d":"-456.7"},{"v":2704.298737959999,"d":"2,704.3"},{"v":-810.5045231999985,"d":"-810.5"},{"v":-932.3288245,"d":"-932.3"},{"v":200.89058749999947,"d":"200.9"}]
["     1. Var. Deuda Interna ( a-b-c )",{"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":37.19799999999999,"d":"37.2"},{"v":371.74837999999994,"d":"371.7"},{"v":1092.3329888199999,"d":"1,092.3"},{"v":-9.238,"d":"-9.2"},{"v":-33.20400000000001,"d":"-33.2"},{"v":120.31500000000001,"d":"120.3"},{"v":293.87537999999995,"d":"293.9"},{"v":200.05319,"d":"200.1"},{"v":-79.65700000000001,"d":"-79.7"},{"v":458.4114272599999,"d":"458.4"},{"v":513.5253715599999,"d":"513.5"},{"v":-4.226000000000006,"d":"-4.2"},{"v":26.730000000000004,"d":"26.7"},{"v":22.41300000000001,"d":"22.4"}]
["           a. Desembolsos",{"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":73.377,"d":"73.4"},{"v":470.776,"d":"470.8"},{"v":1399.1526088199998,"d":"1,399.2"},{"v":0,"d":"0.0"},{"v":53.331,"d":"53.3"},{"v":120.31500000000001,"d":"120.3"},{"v":297.13,"d":"297.1"},{"v":204.544,"d":"204.5"},{"v":204.15899999999996,"d":"204.2"},{"v":462.87442725999995,"d":"462.9"},{"v":527.5751815599999,"d":"527.6"},{"v":29.273999999999994,"d":"29.3"},{"v":28.730000000000004,"d":"28.7"},{"v":74.59900000000002,"d":"74.6"}]
["           b. Amortizaciones",{"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":36.179,"d":"36.2"},{"v":99.02762,"d":"99.0"},{"v":306.81962000000004,"d":"306.8"},{"v":9.238,"d":"9.2"},{"v":86.53500000000001,"d":"86.5"},{"v":0,"d":"0.0"},{"v":3.2546199999999885,"d":"3.3"},{"v":4.49081,"d":"4.5"},{"v":283.816,"d":"283.8"},{"v":4.463000000000022,"d":"4.5"},{"v":14.049810000000036,"d":"14.0"},33.5,{"v":2,"d":"2.0"},{"v":52.18600000000001,"d":"52.2"}]
["           c. Recompras",{"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"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["     2. Var. Depósitos del SPNF en el BCE  (1)",{"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":799.9491180000005,"d":"799.9"},{"v":-747.5852780000002,"d":"-747.6"},{"v":-286.670763000001,"d":"-286.7"},{"v":-1039.8298830000003,"d":"-1,039.8"},{"v":-146.80262700000003,"d":"-146.8"},{"v":216.49072599999954,"d":"216.5"},{"v":222.55650600000058,"d":"222.6"},{"v":-773.4493910000001,"d":"-773.4"},{"v":-1218.4541799999997,"d":"-1,218.5"},{"v":-172.54552299999978,"d":"-172.5"},{"v":1877.7783309999986,"d":"1,877.8"},{"v":-373.14893499999835,"d":"-373.1"},{"v":-1191.9142600000005,"d":"-1,191.9"},{"v":178.24709699999948,"d":"178.2"}]
["     3. Var. Depósitos del SPNF en la IFIS",{"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":199.76000000000022,"d":"199.8"},{"v":124.35000000000008,"d":"124.4"},{"v":-6.600000000000023,"d":"-6.6"},{"v":14.339999999999975,"d":"14.3"},{"v":38.56000000000006,"d":"38.6"},{"v":-114.5800000000001,"d":"-114.6"},{"v":186.03000000000014,"d":"186.0"},{"v":1.8600000000001273,"d":"1.9"},{"v":-21.540000000000077,"d":"-21.5"},{"v":15.93999999999994,"d":"15.9"},{"v":-2.8600000000000136,"d":"-2.9"},{"v":46.82999999999993,"d":"46.8"},{"v":-31.759999999999877,"d":"-31.8"},{"v":8.709999999999923,"d":"8.7"}]
["     4. Var. Deuda Flotante+ discrepancias",{"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":-793.792758300003,"d":"-793.8"},{"v":-1574.110200000001,"d":"-1,574.1"},{"v":153.14063999999985,"d":"153.1"},{"v":-464.37930000000006,"d":"-464.4"},{"v":-447.3279000000007,"d":"-447.3"},{"v":-353.707,"d":"-353.7"},{"v":-308.69600000000037,"d":"-308.7"},{"v":-492.34234830000037,"d":"-492.3"},{"v":726.8140000000001,"d":"726.8"},{"v":-506.6790471,"d":"-506.7"},{"v":425.34803540000013,"d":"425.3"},{"v":-516.9295882000001,"d":"-516.9"},{"v":129.0924355000002,"d":"129.1"},{"v":53.51049050000006,"d":"53.5"}]
["     5. Transferencia utilidades BCE de periodos anteriores ",{"$nulls":8},376,0,0,0,{"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"}]
["     6. Certificados de Tesorería",{"$nulls":8},0,247,{"v":126.2251067799998,"d":"126"},{"v":-343.68300000000016,"d":"-344"},{"v":31.93999999999999,"d":"31.9"},{"v":64.79999999999998,"d":"64.8"},{"v":52.0421067799999,"d":"52.0"},{"v":-22.557000000000073,"d":"-22.6"},{"v":12.609999999999985,"d":"12.6"},{"v":5.0099999999999625,"d":"5.0"},{"v":-251.81000000000006,"d":"-251.8"},{"v":-109.49300000000005,"d":"-109.5"},36.97,135.523,-61.99000000000001]
[]
["(porcentajes del PIB)"]
[]
[]
["Resultado bajo la linea SPNF",{"v":-0.031437329381448054,"d":"-0.03"},{"v":-0.699056487026052,"d":"-0.70"},{"v":-1.4000249777548146,"d":"-1.40"},{"v":-1.8675743581303954,"d":"-1.87"},{"v":-0.6412844505943999,"d":"-0.64"},{"v":-2.9131947196152366,"d":"-2.91"},{"v":-1.9019404095967283,"d":"-1.90"},{"v":-0.4850648525601368,"d":"-0.49"},{"v":3.5699933617708823,"d":"3.57"},{"v":1.3816091552966805,"d":"1.38"},{"v":0.006543625368031559,"d":"0.01"},{"v":1.1210963742190143,"d":"1.12"},{"v":-0.6066805006351731,"d":"-0.61"},{"v":-1.0323255011296386,"d":"-1.03"},{"v":-0.41093095664849966,"d":"-0.41"},{"v":2.056480583781343,"d":"2.06"},{"v":-1.2269741923297146,"d":"-1.23"},{"v":-1.0703692171628942,"d":"-1.07"},{"v":0.06401487074046884,"d":"0.06"},{"v":3.3544249129711545,"d":"3.35"},{"v":-0.8876274900861083,"d":"-0.89"},{"v":0.46553893789482903,"d":"0.47"},{"v":0.23148208453413968,"d":"0.23"}]
[]
["Financiamiento Externo Neto",{"v":0.3410474963058361,"d":"0.34"},{"v":-0.5851179439380332,"d":"-0.59"},{"v":-0.14997136083501036,"d":"-0.15"},{"v":-1.3942602933493509,"d":"-1.39"},{"v":0.0016864590707824252,"d":"0.00"},{"v":-3.655215428197965,"d":"-3.66"},{"v":0.2977944861231649,"d":"0.30"},{"v":0.30038855304667617,"d":"0.30"},{"v":1.524255895974909,"d":"1.52"},{"v":0.6588580572294153,"d":"0.66"},{"v":2.1899393648649714,"d":"2.19"},{"v":0.40250451955608113,"d":"0.40"},{"v":1.278372679623588,"d":"1.28"},{"v":-0.3591098922061317,"d":"-0.36"},{"v":-0.3088655229744902,"d":"-0.31"},{"v":1.5795421004220052,"d":"1.58"},{"v":0.014452848958954427,"d":"0.01"},{"v":-0.37621304047296045,"d":"-0.38"},{"v":0.6033050484974032,"d":"0.60"},{"v":0.160959662572684,"d":"0.16"},{"v":-0.007095279180821282,"d":"-0.01"},{"v":1.4784210842972834,"d":"1.48"},{"v":0.013234526256432962,"d":"0.01"}]
["     1. Var. Deuda Externa ( a+b-c+d+e)",{"v":0.44005874697425124,"d":"0.44"},{"v":-0.5312595614303782,"d":"-0.53"},{"v":0.3003497163170224,"d":"0.30"},{"v":-1.3118480738002027,"d":"-1.31"},{"v":-0.006839796145646292,"d":"-0.01"},{"v":-1.5213010782178655,"d":"-1.52"},{"v":0.7042141828686238,"d":"0.70"},{"v":-1.491802122755935,"d":"-1.49"},{"v":1.32277695700519,"d":"1.32"},{"v":0.6228277364898094,"d":"0.62"},{"v":2.463350140001607,"d":"2.46"},{"v":0.40014274997376975,"d":"0.40"},{"v":1.3940069360253606,"d":"1.39"},{"v":-0.36167954234839333,"d":"-0.36"},{"v":-0.24462426941794985,"d":"-0.24"},{"v":1.6756470157425893,"d":"1.68"},{"v":0.01209107937664306,"d":"0.01"},{"v":-0.37621304047296045,"d":"-0.38"},{"v":0.6033050484974032,"d":"0.60"},{"v":0.160959662572684,"d":"0.16"},{"v":-0.007095279180821282,"d":"-0.01"},{"v":1.4784210842972834,"d":"1.48"},{"v":0.013234526256432962,"d":"0.01"}]
["           a. Desembolsos",{"v":3.638851602586266,"d":"3.64"},{"v":1.764317385458552,"d":"1.76"},{"v":2.762975659962632,"d":"2.76"},{"v":1.022713891014677,"d":"1.02"},{"v":2.326554611098322,"d":"2.33"},{"v":1.9833663675030941,"d":"1.98"},{"v":2.659782644517129,"d":"2.66"},{"v":0.575344623816649,"d":"0.58"},{"v":1.3794167168401965,"d":"1.38"},{"v":2.2211373654319204,"d":"2.22"},{"v":3.128144328306109,"d":"3.13"},{"v":2.264278095723135,"d":"2.26"},{"v":0.45850652935895303,"d":"0.46"},{"v":0.2527469335176389,"d":"0.25"},{"v":0.19504672439822549,"d":"0.20"},{"v":2.221844141031291,"d":"2.22"},{"v":0.4473227015441462,"d":"0.45"},{"v":0.17658951166942077,"d":"0.18"},{"v":1.011726587477005,"d":"1.01"},{"v":0.6286392950325632,"d":"0.63"},{"v":0.0941811127644431,"d":"0.09"},{"v":1.6210121863891491,"d":"1.62"},{"v":0.10617171088398425,"d":"0.11"}]
["           b. Capitalización de intereses",{"v":0.07309041681808692,"d":"0.07"},{"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"},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"},{"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. Amortizaciones",{"v":3.4057379655427154,"d":"3.41"},{"v":2.4735975357408124,"d":"2.47"},{"v":2.489731170477447,"d":"2.49"},{"v":2.3397380075203476,"d":"2.34"},{"v":2.333618465377658,"d":"2.33"},{"v":3.5046674457209597,"d":"3.50"},{"v":2.0099640884173406,"d":"2.01"},{"v":2.166100911983435,"d":"2.17"},{"v":2.022766077232058,"d":"2.02"},{"v":0.8999897216332193,"d":"0.90"},{"v":1.339080664234518,"d":"1.34"},{"v":1.3187826126428877,"d":"1.32"},{"v":0.19239869992662492,"d":"0.19"},{"v":0.45071791977775816,"d":"0.45"},{"v":0.28511039223435275,"d":"0.29"},{"v":0.4108536522957824,"d":"0.41"},{"v":0.30216007682175156,"d":"0.30"},{"v":0.4135257788212705,"d":"0.41"},{"v":0.27106029496187556,"d":"0.27"},{"v":0.33203646203799014,"d":"0.33"},{"v":0.05483495963447763,"d":"0.05"},{"v":0.10427811547559804,"d":"0.10"},{"v":0.04649575231676455,"d":"0.05"}]
["           d. Atrasos",{"v":0.13385469311261367,"d":"0.13"},{"v":0.17802058885188227,"d":"0.18"},{"v":0.02710522683183743,"d":"0.03"},{"v":0.005176042705467784,"d":"0.01"},{"v":0.00022405813368970624,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.05439562676883566,"d":"0.05"},{"v":0.09895416541085074,"d":"0.10"},{"v":0.038061611505854305,"d":"0.04"},{"v":0.034113265242471394,"d":"0.03"},{"v":0.04089341236395131,"d":"0.04"},{"v":0.036117361337496566,"d":"0.04"},{"v":0.009613061182200696,"d":"0.01"},{"v":0.005245940765427083,"d":"0.01"},{"v":0.009640042508694446,"d":"0.01"},{"v":0.01639436790762909,"d":"0.02"},{"v":0.00883538000742682,"d":"0.01"},{"v":0.004823914371870965,"d":"0.00"},{"v":0.00883301823784451,"d":"0.01"},{"v":0.013625048720354275,"d":"0.01"},{"v":0,"d":"0.00"},{"v":0.008128445694519192,"d":"0.01"},{"v":0,"d":"0.00"}]
["           e.  Venta anticipada de petróleo neto",{"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":1.2850672346626946,"d":"1.29"},{"v":-0.7324331725513633,"d":"-0.73"},{"v":0.6333930635660653,"d":"0.63"},{"v":-0.5814700944439742,"d":"-0.58"},{"v":1.1182860454108317,"d":"1.12"},{"v":-0.1689544968537011,"d":"-0.17"},{"v":-0.16420064409051705,"d":"-0.16"},{"v":-0.15173784090054832,"d":"-0.15"},{"v":-0.14190692535317845,"d":"-0.14"},{"v":-0.14410068769298165,"d":"-0.14"},{"v":-0.14619426225557075,"d":"-0.15"},{"v":-0.14926821914224342,"d":"-0.15"},{"v":-0.04644143231078674,"d":"-0.05"},{"v":-0.04644143231078674,"d":"-0.05"},{"v":-0.04644143231078675,"d":"-0.05"}]
["           f.  Asignación DEGs",{"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"},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"},{"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. Variación de Activos (Fondos Petroleros)",{"v":-0.0990112506684152,"d":"-0.10"},{"v":-0.0538583825076548,"d":"-0.05"},{"v":-0.45032107715203273,"d":"-0.45"},{"v":-0.08241221954914815,"d":"-0.08"},{"v":0.008526255216428717,"d":"0.01"},{"v":-2.133914349980099,"d":"-2.13"},{"v":-0.40641969674545897,"d":"-0.41"},{"v":1.7921906758026112,"d":"1.79"},{"v":0.20147893896971908,"d":"0.20"},{"v":0.03603032073960594,"d":"0.04"},{"v":-0.27341077513663564,"d":"-0.27"},{"v":0.002361769582311366,"d":"0.00"},{"v":-0.1156342564017726,"d":"-0.12"},{"v":0.0025696501422616137,"d":"0.00"},{"v":-0.06424125355654034,"d":"-0.06"},{"v":-0.09610491532058434,"d":"-0.10"},{"v":0.002361769582311366,"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"}]
[]
["Financiamiento Interno",{"v":-0.37248482568728414,"d":"-0.37"},{"v":-0.11393854308801897,"d":"-0.11"},{"v":-1.250053616919804,"d":"-1.25"},{"v":-0.4733140647810446,"d":"-0.47"},{"v":-0.6429709096651822,"d":"-0.64"},{"v":0.7420207085827286,"d":"0.74"},{"v":-2.1997348957198937,"d":"-2.20"},{"v":-0.7854534056068129,"d":"-0.79"},{"v":2.0457374657959737,"d":"2.05"},{"v":0.7227510980672652,"d":"0.72"},{"v":-2.1833957394969397,"d":"-2.18"},{"v":0.7185918546629333,"d":"0.72"},{"v":-1.8850531802587611,"d":"-1.89"},{"v":-0.6732156089235067,"d":"-0.67"},{"v":-0.10206543367400939,"d":"-0.10"},{"v":0.47693848335933775,"d":"0.48"},{"v":-1.241427041288669,"d":"-1.24"},{"v":-0.6941561766899338,"d":"-0.69"},{"v":-0.5392901777569343,"d":"-0.54"},{"v":3.193465250398471,"d":"3.19"},{"v":-0.8805322109052872,"d":"-0.88"},{"v":-1.0128821464024544,"d":"-1.01"},{"v":0.21824755827770673,"d":"0.22"}]
["     1. Var. Deuda Interna ( a-b+c )",{"v":-1.4617749053837934,"d":"-1.46"},{"v":-1.0142252191806036,"d":"-1.01"},{"v":-0.3171474953842337,"d":"-0.32"},{"v":0.14231892055952258,"d":"0.14"},{"v":-0.10386178648777683,"d":"-0.10"},{"v":-0.6391494354391872,"d":"-0.64"},{"v":-0.2870895549908006,"d":"-0.29"},{"v":-0.006560600919957514,"d":"-0.01"},{"v":0,"d":"0.00"},{"v":0.054854331063392145,"d":"0.05"},{"v":0.4776316387762621,"d":"0.48"},{"v":1.2899194133751686,"d":"1.29"},{"v":-0.011869214007106391,"d":"-0.01"},{"v":-0.04266133166182732,"d":"-0.04"},{"v":0.15458372843310303,"d":"0.15"},{"v":0.3775784560120928,"d":"0.38"},{"v":0.23623976949317818,"d":"0.24"},{"v":-0.09406573980908825,"d":"-0.09"},{"v":0.5413310825433035,"d":"0.54"},{"v":0.6064143011477751,"d":"0.61"},{"v":-0.0045911269052443405,"d":"-0.00"},{"v":0.02903947519573617,"d":"0.03"},{"v":0.02434948587961223,"d":"0.02"}]
["           a. Desembolsos",{"v":0.14350799016720558,"d":"0.14"},{"v":0.5897135603434734,"d":"0.59"},{"v":0.8419239265955555,"d":"0.84"},{"v":2.341698652597377,"d":"2.34"},{"v":2.157197981983076,"d":"2.16"},{"v":0.7502556939607167,"d":"0.75"},{"v":0.6204367620255242,"d":"0.62"},{"v":0.008866202032992924,"d":"0.01"},{"v":0,"d":"0.00"},{"v":0.1082059855486458,"d":"0.11"},{"v":0.6048648076866767,"d":"0.60"},{"v":1.6522380362613345,"d":"1.65"},{"v":0,"d":"0.00"},{"v":0.06852100586847706,"d":"0.07"},{"v":0.15458372843310303,"d":"0.15"},{"v":0.3817600733850966,"d":"0.38"},{"v":0.24154289872214801,"d":"0.24"},{"v":0.24108825807755305,"d":"0.24"},{"v":0.5466013713662314,"d":"0.55"},{"v":0.623005508095402,"d":"0.62"},{"v":0.031803277099887034,"d":"0.03"},{"v":0.031212275434848488,"d":"0.03"},{"v":0.08104436251877002,"d":"0.08"}]
["           b. Amortizaciones",{"v":1.6052828955509988,"d":"1.61"},{"v":1.6039387795240772,"d":"1.60"},{"v":1.1590714219797893,"d":"1.16"},{"v":1.9640966165761102,"d":"1.96"},{"v":1.8999166045989497,"d":"1.90"},{"v":1.389405129399904,"d":"1.39"},{"v":0.9075263170163248,"d":"0.91"},{"v":0.015426802952950437,"d":"0.02"},{"v":0,"d":"0.00"},{"v":0.05335165448525364,"d":"0.05"},{"v":0.1272331689104145,"d":"0.13"},{"v":0.36231862288616606,"d":"0.36"},{"v":0.011869214007106391,"d":"0.01"},{"v":0.11118233753030438,"d":"0.11"},{"v":0,"d":"0.00"},{"v":0.0041816173730037315,"d":"0.00"},{"v":0.005303129228969852,"d":"0.01"},{"v":0.3351539978866413,"d":"0.34"},{"v":0.005270288822927839,"d":"0.01"},{"v":0.01659120694762707,"d":"0.02"},{"v":0.03639440400513137,"d":"0.04"},{"v":0.002172800239112321,"d":"0.00"},{"v":0.05669487663915779,"d":"0.06"}]
["           c. Recompras",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0.23528311546174413,"d":"0.24"},{"v":0.3611431638719029,"d":"0.36"},{"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":0,"d":"0.00"}]
["     2. Var. Depósitos del SPNF en el BCE  (1)",{"v":0.37556405988411834,"d":"0.38"},{"v":-0.08980244979280282,"d":"-0.09"},{"v":-0.6420560302747288,"d":"-0.64"},{"v":-0.7416726313681143,"d":"-0.74"},{"v":-1.4018052147000934,"d":"-1.40"},{"v":0.46277253190053075,"d":"0.46"},{"v":-2.6013274897276855,"d":"-2.60"},{"v":-0.8431501019993792,"d":"-0.84"},{"v":0.9986939953601176,"d":"1.00"},{"v":1.179651426222931,"d":"1.18"},{"v":-0.9605163079826942,"d":"-0.96"},{"v":-0.33852514409569645,"d":"-0.34"},{"v":-1.3359995033894139,"d":"-1.34"},{"v":-0.1886156956774643,"d":"-0.19"},{"v":0.2781527124321094,"d":"0.28"},{"v":0.28594617865207456,"d":"0.29"},{"v":-0.9133546225605252,"d":"-0.91"},{"v":-1.4388540098820686,"d":"-1.44"},{"v":-0.2037563838927028,"d":"-0.20"},{"v":2.2174398722396003,"d":"2.22"},{"v":-0.4053890475962521,"d":"-0.41"},{"v":-1.2948957945646928,"d":"-1.29"},{"v":0.19364766749133794,"d":"0.19"}]
["     3. Var. Depósitos del SPNF en la IFIS",{"v":-0.5080854741011276,"d":"-0.51"},{"v":-0.1594104440636948,"d":"-0.16"},{"v":-0.21879045569186484,"d":"-0.22"},{"v":-0.3502983917565262,"d":"-0.35"},{"v":-0.37116554920684025,"d":"-0.37"},{"v":-0.5876666412261824,"d":"-0.59"},{"v":0.0658134934992365,"d":"0.07"},{"v":-0.44253293273514005,"d":"-0.44"},{"v":0.5392861378094569,"d":"0.54"},{"v":0.2945776970058398,"d":"0.29"},{"v":0.15976799759511592,"d":"0.16"},{"v":-0.007793839621627535,"d":"-0.01"},{"v":0.018424391520015737,"d":"0.02"},{"v":0.04954285474280399,"d":"0.05"},{"v":-0.14721525665016796,"d":"-0.15"},{"v":0.23901600798246417,"d":"0.24"},{"v":0.0021964457115497206,"d":"0.00"},{"v":-0.025436258401493505,"d":"-0.03"},{"v":0.018823303571021518,"d":"0.02"},{"v":-0.0033773305027052698,"d":"-0.00"},{"v":0.05087611759881491,"d":"0.05"},{"v":-0.034504067797103515,"d":"-0.03"},{"v":0.009462545041334073,"d":"0.01"}]
["     4. Var. Deuda Flotante+ discrepancias",{"v":1.2218114939135185,"d":"1.22"},{"v":1.1494995699490822,"d":"1.15"},{"v":-0.07205963556897683,"d":"-0.07"},{"v":0.4763380377840733,"d":"0.48"},{"v":1.2338616407295284,"d":"1.23"},{"v":1.5060642533475674,"d":"1.51"},{"v":0.6228686554993564,"d":"0.62"},{"v":0.5067902300476639,"d":"0.51"},{"v":-0.09365323747787183,"d":"-0.09"},{"v":-1.170572900680456,"d":"-1.17"},{"v":-2.0224562496827296,"d":"-2.02"},{"v":0.18084145268384744,"d":"0.18"},{"v":-0.5966461671541743,"d":"-0.60"},{"v":-0.5747381009362953,"d":"-0.57"},{"v":-0.45445162143446427,"d":"-0.45"},{"v":-0.396620360157796,"d":"-0.40"},{"v":-0.5813995911493445,"d":"-0.58"},{"v":0.8582835985990267,"d":"0.86"},{"v":-0.598329580717644,"d":"-0.60"},{"v":0.5022870259518092,"d":"0.50"},{"v":-0.5615923664225969,"d":"-0.56"},{"v":0.1402460373609961,"d":"0.14"},{"v":0.05813380327670885,"d":"0.06"}]
["     5. Transferencia utilidades BCE de periodos anteriores ",{"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":0.6014105701042708,"d":"0.60"},{"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"}]
["     6. Certificados de Tesorería",{"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":0.3642405444555584,"d":"0.36"},{"v":0.16217718179710694,"d":"0.16"},{"v":-0.40585002767875883,"d":"-0.41"},{"v":0.04103731277191795,"d":"0.04"},{"v":0.08325666460927626,"d":"0.08"},{"v":0.0668650035454104,"d":"0.07"},{"v":-0.028981799129497703,"d":"-0.03"},{"v":0.014890957216473145,"d":"0.01"},{"v":0.0059162328036899275,"d":"0.01"},{"v":-0.29735859926091257,"d":"-0.30"},{"v":-0.12929861843800927,"d":"-0.13"},{"v":0.04016421241999125,"d":"0.04"},{"v":0.1472322034026095,"d":"0.15"},{"v":-0.06734594341128639,"d":"-0.07"}]
[]
["Tipo de cambio 1US$ =S/     (2)",{"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":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"}]
[]
[]
["(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"]