{"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":59,"n_cols":8,"rows_kept":59,"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"]
[]
[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"}]
[2010,{"v":4664.985746560005,"d":"4,664.99"},{"v":3698.1582766900056,"d":"3,698.16"},{"v":0,"d":"0.00"},{"v":966.86800832,"d":"966.87"},{"v":2258.955262,"d":"2,258.96"},{"v":436.212497,"d":"436.21"},{"v":224.19854499999997,"d":"224.20"}]
[2011,{"v":4506.447297830006,"d":"4,506.45"},{"v":3658.5838276900063,"d":"3,658.58"},{"v":0,"d":"0.00"},{"v":847.90400859,"d":"847.90"},{"v":552.6096299999999,"d":"552.61"},{"v":711.22527873,"d":"711.23"},{"v":247.29976839,"d":"247.30"}]
[2012,{"v":7780.502439120005,"d":"7,780.50"},{"v":6950.299002980005,"d":"6,950.30"},{"v":0,"d":"0.00"},{"v":830.24397459,"d":"830.24"},{"v":3754.3115764899994,"d":"3,754.31"},{"v":480.2564352,"d":"480.26"},{"v":424.99948205000004,"d":"425.00"}]
[]
["Relación con el PIB"]
[]
[2006,{"v":7.002184923696928,"d":"7.00"},{"v":6.035093336286772,"d":"6.04"},{"v":0.6253070091340452,"d":"0.63"},{"v":0.34178457827611125,"d":"0.34"},{"v":5.700065151000669,"d":"5.70"},{"v":6.5741530434012665,"d":"6.57"},{"v":0.47054568813276615,"d":"0.47"}]
[2007,{"v":6.352133286577071,"d":"6.35"},{"v":6.051093029774662,"d":"6.05"},{"v":9.892912996372583e-05,"d":"0.00"},{"v":0.3009413276724449,"d":"0.30"},{"v":3.2924665585798802,"d":"3.29"},{"v":3.366512130101259,"d":"3.37"},{"v":0.35109548098910487,"d":"0.35"}]
[2008,{"v":5.902301580170606,"d":"5.90"},{"v":5.7630670043303756,"d":"5.76"},{"v":0.0002581844994144719,"d":"0.00"},{"v":0.13897639134081627,"d":"0.14"},{"v":2.724806025520122,"d":"2.72"},{"v":1.9768376138744728,"d":"1.98"},{"v":0.21592343008033898,"d":"0.22"}]
[2009,{"v":4.546156840199109,"d":"4.55"},{"v":4.365037979701313,"d":"4.37"},{"v":-6.4841096610854e-05,"d":"-0.00"},{"v":0.18118370159440655,"d":"0.18"},{"v":0.9499455899378636,"d":"0.95"},{"v":2.18974708222303,"d":"2.19"},{"v":0.2831396178157389,"d":"0.28"}]
[2010,{"v":6.879258899613101,"d":"6.88"},{"v":5.453518964309301,"d":"5.45"},{"v":-5.978035262917904e-05,"d":"-0.00"},{"v":1.42579971565643,"d":"1.43"},{"v":3.3306704872108064,"d":"3.33"},{"v":0.6195208113332782,"d":"0.62"},{"v":0.32799867664184373,"d":"0.33"}]
[2011,{"v":5.78999646998167,"d":"5.79"},{"v":4.700640226649831,"d":"4.70"},{"v":-5.2084816904863034e-05,"d":"-0.00"},{"v":1.089408328148743,"d":"1.09"},{"v":0.7100067071723187,"d":"0.71"},{"v":0.9138000693343001,"d":"0.91"},{"v":0.31773694251231377,"d":"0.32"}]
[2012,{"v":9.029641876681747,"d":"9.03"},{"v":8.066151437369875,"d":"8.07"},{"v":0,"d":"0.00"},{"v":0.9635374861046209,"d":"0.96"},{"v":4.3570565390143825,"d":"4.36"},{"v":0.5573603572211319,"d":"0.56"},{"v":0.4932320439090788,"d":"0.49"}]
[]
["2012 Enero-junio",{"v":6115.6269731200055,"d":"6,115.63"},{"v":5272.622420980006,"d":"5,272.62"},{"v":0,"d":"0.00"},{"v":843.04509059,"d":"843.05"},{"v":1913.31124949,"d":"1,913.31"},{"v":304.1315742,"d":"304.13"},{"v":219.2615844,"d":"219.26"}]
["           Enero",{"v":4503.407869490006,"d":"4,503.41"},{"v":3658.043895350006,"d":"3,658.04"},{"v":0,"d":"0.00"},{"v":845.40451259,"d":"845.40"},{"v":3.92374266,"d":"3.92"},{"v":6.963171000000001,"d":"7.0"},{"v":1.77051923,"d":"1.77"}]
["           Febrero",{"v":4505.399540490006,"d":"4,505.40"},{"v":3658.890510350006,"d":"3,658.89"},{"v":0,"d":"0.00"},{"v":846.54956859,"d":"846.55"},{"v":4.509277,"d":"4.51"},{"v":2.517606,"d":"2.5"},{"v":18.285112,"d":"18.29"}]
["           Marzo",{"v":4822.542551490006,"d":"4,822.54"},{"v":3978.638389350006,"d":"3,978.64"},{"v":0,"d":"0.00"},{"v":843.94470059,"d":"843.94"},{"v":319.813695,"d":"319.81"},{"v":2.6706839999999996,"d":"2.7"},{"v":0.811278,"d":"0.81"}]
["           Abril",{"v":6147.556950490007,"d":"6,147.56"},{"v":5304.055840350006,"d":"5,304.06"},{"v":0,"d":"0.00"},{"v":843.54164859,"d":"843.54"},{"v":1327.640682,"d":"1,327.64"},{"v":2.626283,"d":"2.6"},{"v":97.734364,"d":"97.73"}]
["           Mayo",{"v":6033.201553490006,"d":"6,033.20"},{"v":5187.476314350006,"d":"5,187.48"},{"v":0,"d":"0.00"},{"v":845.76577759,"d":"845.77"},{"v":161.90438999999998,"d":"161.90"},{"v":276.259787,"d":"276.3"},{"v":76.513822,"d":"76.51"}]
["           Junio",{"v":6115.6269731200055,"d":"6,115.63"},{"v":5272.622420980006,"d":"5,272.62"},{"v":0,"d":"0.00"},{"v":843.04509059,"d":"843.05"},{"v":95.51946283,"d":"95.52"},{"v":13.0940432,"d":"13.1"},{"v":24.14648917,"d":"24.15"}]
["           Julio",{"v":6151.716426120005,"d":"6,151.72"},{"v":5311.535646980005,"d":"5,311.54"},{"v":0,"d":"0.00"},{"v":840.22131759,"d":"840.22"},{"v":43.396255999999994,"d":"43.40"},{"v":7.306803,"d":"7.3"},{"v":1.459954,"d":"1.46"}]
["           Agosto",{"v":6415.117550120005,"d":"6,415.12"},{"v":5576.816452980005,"d":"5,576.82"},{"v":0,"d":"0.00"},{"v":838.34163559,"d":"838.34"},{"v":265.69629199999997,"d":"265.70"},{"v":2.295168,"d":"2.3"},{"v":18.507521,"d":"18.51"}]
["           Septiembre",{"v":6531.031696120005,"d":"6,531.03"},{"v":5694.217452980005,"d":"5,694.22"},{"v":0,"d":"0.00"},{"v":836.85478159,"d":"836.85"},{"v":122.26244500000001,"d":"122.26"},{"v":6.348299,"d":"6.3"},{"v":10.680353059999943,"d":"10.68"}]
["           Octubre",{"v":6708.002836120005,"d":"6,708.00"},{"v":5873.636901980005,"d":"5,873.64"},{"v":0,"d":"0.00"},{"v":834.40647259,"d":"834.41"},{"v":322.294372,"d":"322.29"},{"v":145.32323200000002,"d":"145.3"},{"v":70.368264,"d":"70.37"}]
["           Noviembre",{"v":7334.924983120005,"d":"7,334.92"},{"v":6502.575311980005,"d":"6,502.58"},{"v":0,"d":"0.00"},{"v":832.39020959,"d":"832.39"},{"v":630.363262,"d":"630.36"},{"v":3.441115,"d":"3.4"},{"v":73.337788,"d":"73.34"}]
["           Diciembre",{"v":7780.502439120005,"d":"7,780.50"},{"v":6950.299002980005,"d":"6,950.30"},{"v":0,"d":"0.00"},{"v":830.24397459,"d":"830.24"},{"v":456.9877,"d":"456.99"},{"v":11.410243999999999,"d":"11.4"},{"v":31.382842,"d":"31.38"}]
[]
["2013 Enero-junio",{"v":8418.696172120006,"d":"8,418.70"},{"v":7603.245742980006,"d":"7,603.25"},{"v":0,"d":"0.00"},{"v":815.4909675900001,"d":"815.49"},{"v":993.7986109999999,"d":"993.80"},{"v":355.604878,"d":"355.60"},{"v":236.36330799999996,"d":"236.36"}]
["           Enero",{"v":7874.433424120006,"d":"7,874.43"},{"v":7046.472886980006,"d":"7,046.47"},{"v":0,"d":"0.00"},{"v":828.00107559,"d":"828.00"},{"v":129.87531199999998,"d":"129.88"},{"v":35.944327,"d":"35.9"},{"v":2.224612,"d":"2.22"}]
["           Febrero",{"v":7766.853532120006,"d":"7,766.85"},{"v":6941.280315980006,"d":"6,941.28"},{"v":0,"d":"0.00"},{"v":825.61375459,"d":"825.61"},{"v":95.307429,"d":"95.31"},{"v":202.887321,"d":"202.9"},{"v":21.160248000000003,"d":"21.16"}]
["           Marzo",{"v":7866.297290120006,"d":"7,866.30"},{"v":7044.266647980006,"d":"7,044.27"},{"v":0,"d":"0.00"},{"v":822.07118059,"d":"822.07"},{"v":154.036641,"d":"154.04"},{"v":54.592883,"d":"54.6"},{"v":14.645136,"d":"14.65"}]
["           Abril",{"v":8035.182817120007,"d":"8,035.18"},{"v":7215.322625980007,"d":"7,215.32"},{"v":0,"d":"0.00"},{"v":819.9007295900001,"d":"819.90"},{"v":194.745422,"d":"194.75"},{"v":25.859895,"d":"25.9"},{"v":73.77164699999999,"d":"73.77"}]
["           Mayo",{"v":8208.813881120006,"d":"8,208.81"},{"v":7391.094635980006,"d":"7,391.09"},{"v":0,"d":"0.00"},{"v":817.75978359,"d":"817.76"},{"v":207.204143,"d":"207.20"},{"v":33.573079,"d":"33.6"},{"v":87.311616,"d":"87.31"}]
["           Junio",{"v":8418.696172120006,"d":"8,418.70"},{"v":7603.245742980006,"d":"7,603.25"},{"v":0,"d":"0.00"},{"v":815.4909675900001,"d":"815.49"},{"v":212.62966400000002,"d":"212.63"},{"v":2.747373,"d":"2.7"},{"v":37.250049,"d":"37.25"}]
[]
[]
["(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."]
[]
["Fuente: Ministerio de Finanzas"]