| United States | |||||||||||||
| Table C: Debt-Service Payment Schedule for outstanding external debt as of March 30, 2007 | |||||||||||||
| (Millions of U.S. Dollars) | |||||||||||||
| One year | Over one year | Over | |||||||||||
| or less | to two years | two | |||||||||||
| (Months) | (Months) | years | |||||||||||
| -------------------------------------------------------------------- | -------------------- | --------- | |||||||||||
| Immediate 1/ | 0-3 | 4-6 | 7-9 | 10-12 | 13-18 | 19-24 | 2/ | ||||||
| General Government | |||||||||||||
| Debt Securities | |||||||||||||
| Principal | 98 | 243,840 | 194,406 | 78,266 | 84,653 | 190,902 | 207,387 | 1,281,957 | |||||
| Interest | 0 | 22,093 | 21,833 | 21,392 | 20,747 | 38,555 | 34,139 | 338,181 | |||||
| Loans | |||||||||||||
| Principal | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Trade credits | |||||||||||||
| Principal | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Other debt liabilities | |||||||||||||
| Principal | not available | ||||||||||||
| Interest | |||||||||||||
| Monetary Authorities | |||||||||||||
| Debt Securities | |||||||||||||
| Principal | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Loans | |||||||||||||
| Principal | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Currency and deposits | |||||||||||||
| Principal | 363,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Other debt liabilities | |||||||||||||
| Principal | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Banks | |||||||||||||
| Debt Securities | |||||||||||||
| Principal | 0 | 57,262 | 27,403 | 19,319 | 18,281 | 16,319 | 17,660 | 166,761 | |||||
| Interest | 0 | 3,011 | 2,914 | 2,820 | 2,702 | 5,111 | 4,681 | 45,412 | |||||
| Loans | |||||||||||||
| Principal | 287,077 | 193,820 | 10,855 | 6,456 | 11,077 | 1,306 | 1,306 | 28,546 | |||||
| Interest | 0 | 5,979 | 7,576 | 7,469 | 7,230 | 14,240 | 14,240 | 135,587 | |||||
| Currency and deposits | |||||||||||||
| Principal | 400,187 | 827,673 | 23,382 | 19,310 | 18,833 | 15,718 | 15,718 | 34,789 | |||||
| Interest | 0 | 14,474 | 7,249 | 7,093 | 6,592 | 12,854 | 12,854 | 111,752 | |||||
| Other debt liabilities | |||||||||||||
| Principal | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Other Sectors | |||||||||||||
| Debt Securities | |||||||||||||
| Principal | 454 | 296,892 | 102,901 | 115,332 | 85,499 | 137,153 | 186,950 | 2,838,346 | |||||
| Interest | 0 | 45,913 | 45,207 | 44,491 | 43,241 | 83,477 | 79,586 | 1,694,867 | |||||
| Loans | |||||||||||||
| Principal | 772,402 | 641,284 | 18,824 | 5,118 | 3,775 | 3,750 | 3,750 | 21,473 | |||||
| Interest | 0 | 12,569 | 12,530 | 12,406 | 12,315 | 24,582 | 24,582 | 240,038 | |||||
| Currency and deposits | |||||||||||||
| Principal | 114,117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Interest | 0 | 0 | 1,518 | 1,518 | 1,518 | 3,036 | 3,036 | 30,355 | |||||
| Trade credits 3/ | |||||||||||||
| Principal | 7,202 | 30,298 | 591 | 892 | 937 | 154 | 154 | 1,037 | |||||
| Interest | 0 | 859 | 235 | 229 | 202 | 385 | 385 | 3,513 | |||||
| Other debt liabilities | |||||||||||||
| Principal | 1,434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
| Direct investment: Intercompany lending | |||||||||||||
| Debt liabilities to affiliated enterprises | |||||||||||||
| Principal | not available | ||||||||||||
| Interest | |||||||||||||
| Debt liabilities to direct investors | |||||||||||||
| Principal | not available | ||||||||||||
| Interest | |||||||||||||
| GROSS EXTERNAL DEBT PAYMENTS 4/ 5/ | |||||||||||||
| Principal | 1,945,971 | 2,291,069 | 378,362 | 244,693 | 223,055 | 365,302 | 432,925 | 4,372,909 | |||||
| Interest | 0 | 104,898 | 99,062 | 97,418 | 94,547 | 182,240 | 173,503 | 2,599,705 | |||||
| Debt service is unknown for debt totalling: | 1,533,009 | ||||||||||||
| 1/ Immediately available on demand or immediately due. | |||||||||||||
| 2/ For Currency and deposits, includes interest for years 2 through 7 on the principal that is immediately due (column 1). | |||||||||||||
| For debt securities and all other debt instruments, includes all scheduled principal and interest payments for all | |||||||||||||
| remaining future years. | |||||||||||||
| 3/ Excludes non-bank financial corporations, which, by convention, do not issue trade credit. | |||||||||||||
| 4/ The total of all principal payments equals: | $10,254,286 | million. | |||||||||||
| The total of all principal payments plus the unknown principal in the bottom row of this table equals | |||||||||||||
| the Gross External Debt in table A. | |||||||||||||
| External debt for which the scheduled principal and interest payments are unknown are Direct Investment, Other debt | |||||||||||||
| liabilities of General Government, and a small portion of loans to Other Sectors. | |||||||||||||
| 5/ It is assumed that the most recently available data on the interest rate composition of outstanding debt remain | |||||||||||||
| unchanged throughout the projection period. | |||||||||||||
| June 29, 2007 | |||||||||||||