| United States | ||||||||||
| Table C: Debt-Service Payment Schedule for outstanding external debt as of September 30, 2011 | ||||||||||
| (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 | 226 | 481,733 | 273,572 | 160,755 | 115,046 | 324,543 | 420,449 | 2,800,465 | ||
| Interest | -- | 41,928 | 40,835 | 40,174 | 38,762 | 73,936 | 68,752 | 805,808 | ||
| 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 | 380,912 | 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 | 55,146 | ||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Banks | ||||||||||
| Debt Securities | ||||||||||
| Principal | 4,531 | 5,650 | 61,538 | 34,243 | 17,807 | 22,033 | 13,697 | 82,536 | ||
| Interest | -- | 2,087 | 2,039 | 1,996 | 1,924 | 3,622 | 3,392 | 41,764 | ||
| Loans | ||||||||||
| Principal | 275,312 | 488,144 | 18,130 | 7,189 | 6,633 | 16,173 | 16,173 | 52,443 | ||
| Interest | 0 | 6,055 | 1,381 | 1,307 | 1,233 | 2,420 | 2,420 | 9,157 | ||
| Currency and deposits | ||||||||||
| Principal | 870,147 | 880,597 | 43,921 | 30,198 | 20,031 | 21,896 | 21,896 | 81,385 | ||
| Interest | 0 | 2,134 | 1,261 | 1,231 | 1,017 | 1,927 | 1,927 | 7,075 | ||
| Other debt liabilities | ||||||||||
| Principal | 0 | |||||||||
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
| Other Sectors | ||||||||||
| Debt Securities | ||||||||||
| Principal | 101,981 | 60,400 | 129,102 | 100,550 | 110,653 | 138,990 | 206,016 | 2,948,997 | ||
| Interest | -- | 52,453 | 51,727 | 50,993 | 49,937 | 97,205 | 93,647 | 2,328,921 | ||
| Loans | ||||||||||
| Principal | 397,880 | 367,032 | 13,777 | 7,582 | 3,571 | 1,628 | 1,628 | 14,711 | ||
| Interest | 0 | 1,018 | 1,653 | 1,652 | 1,643 | 3,283 | 3,283 | 15,082 | ||
| Currency and deposits | ||||||||||
| Principal | 274,115 | 0 | 5 | 0 | 0 | 0 | 0 | 10 | ||
| Interest | 0 | 0 | 38 | 38 | 38 | 76 | 76 | 348 | ||
| Trade credits 3/ | ||||||||||
| Principal | 6,081 | 52,211 | 592 | 46 | 2,163 | 86 | 86 | 173 | ||
| Interest | 0 | 647 | 50 | 48 | 39 | 60 | 60 | 267 | ||
| Other debt liabilities | ||||||||||
| Principal | 2,021 | |||||||||
| 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 | 2,313,206 | 2,335,767 | 540,637 | 340,563 | 275,904 | 525,349 | 679,945 | 6,035,866 | ||
| Interest | 0 | 106,322 | 98,984 | 97,439 | 94,593 | 182,529 | 173,557 | 3,208,422 | ||
| Debt service is unknown for debt totalling: | 1,912,091 | |||||||||
| 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: | $13,047,237 | 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 30, 2011 | ||||||||||