| United States | ||||||||||
| Table C: Debt-Service Payment Schedule for outstanding external debt as of September 30, 2012 | ||||||||||
| (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 | 63 | 449,145 | 359,090 | 232,962 | 174,318 | 431,183 | 438,552 | 3,211,859 | ||
| Interest | -- | 29,707 | 29,058 | 28,497 | 27,599 | 52,711 | 49,080 | 510,274 | ||
| 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 | 444,067 | 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 | 54,463 | ||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Banks | ||||||||||
| Debt Securities | ||||||||||
| Principal | 3,232 | 14,895 | 65,502 | 19,900 | 15,939 | 9,677 | 11,376 | 272,476 | ||
| Interest | -- | 1,295 | 1,193 | 1,136 | 1,118 | 2,099 | 1,997 | 45,765 | ||
| Loans | ||||||||||
| Principal | 177,551 | 466,040 | 16,554 | 14,327 | 6,636 | 15,792 | 15,792 | 68,593 | ||
| Interest | 0 | 5,784 | 1,637 | 1,566 | 1,439 | 2,835 | 2,835 | 11,448 | ||
| Currency and deposits | ||||||||||
| Principal | 678,242 | 920,874 | 47,408 | 25,469 | 16,191 | 19,588 | 19,588 | 69,646 | ||
| Interest | 0 | 2,080 | 1,043 | 1,007 | 824 | 1,559 | 1,559 | 5,505 | ||
| Other debt liabilities | ||||||||||
| Principal | 208 | |||||||||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Other Sectors | ||||||||||
| Debt Securities | ||||||||||
| Principal | 20,804 | 51,766 | 146,395 | 107,869 | 107,013 | 167,495 | 205,107 | 3,122,137 | ||
| Interest | -- | 34,952 | 34,552 | 33,969 | 33,272 | 64,663 | 62,362 | 1,513,258 | ||
| Loans | ||||||||||
| Principal | 475,165 | 356,230 | 16,248 | 4,545 | 3,715 | 1,333 | 1,333 | 15,805 | ||
| Interest | 0 | 994 | 2,282 | 2,280 | 2,271 | 4,532 | 4,532 | 20,845 | ||
| Currency and deposits | ||||||||||
| Principal | 249,088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Interest | 0 | 0 | 33 | 33 | 33 | 66 | 66 | 305 | ||
| Trade credits 3/ | ||||||||||
| Principal | 8,794 | 45,139 | 408 | 316 | 2,466 | 57 | 57 | 86 | ||
| Interest | 0 | 565 | 67 | 65 | 52 | 85 | 85 | 385 | ||
| Other debt liabilities | ||||||||||
| Principal | 11,481 | |||||||||
| 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 | 2,068,695 | 2,304,089 | 651,605 | 405,388 | 326,278 | 645,125 | 691,805 | 6,815,065 | ||
| Interest | 0 | 75,377 | 69,865 | 68,553 | 66,608 | 128,550 | 122,516 | 2,107,785 | ||
| Debt service is unknown for debt totalling: | 1,942,270 | |||||||||
| 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: | $13,908,050 | 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. | ||||||||||
| December 31, 2012 | ||||||||||