{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["EIM-2.2.3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"EIM-2.2.3","index":0,"n_rows":40,"n_cols":22,"rows_kept":40,"merged":[[5,0,8,0],[5,1,6,7],[5,8,6,19],[5,20,6,21],[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]],"flags":["formulas_cached_only"]}
[]
["2.2.3   OPERACIONES DE EMPRESAS PUBLICAS NO FINANCIERAS -base devengado- (1)"]
[]
["Millones de dólares"]
[]
["Transacciones \\  Período","Años",{"$nulls":6},"Trimestres",{"$nulls":11},"Meses"]
[]
[null,2000,2001,2002,2003,2004,2005,2006,"2004-IV","2005-I","2005-II","2005-III","2005-IV","2006-I","2006-II","2006-III","2006-IV","2007-I","2007-II","2007-III","2007-10-01","2007-11-01"]
[]
[]
["Ingresos Operacionales",{"v":639.3675388332861,"d":"639.4"},{"v":745.5544,"d":"745.6"},{"v":937.59,"d":"937.6"},{"v":1717.9766788225295,"d":"1,718.0"},{"v":2126.699913502811,"d":"2,126.7"},{"v":2903.6430313676387,"d":"2,903.6"},{"v":3281.965917196485,"d":"3,282.0"},{"v":611.017254573979,"d":"611.0"},{"v":588.743,"d":"588.7"},{"v":669.8252,"d":"669.8"},{"v":759.488018345517,"d":"759.5"},{"v":885.5868130221216,"d":"885.6"},{"v":780.6553480000001,"d":"780.7"},{"v":829.8391281088466,"d":"829.8"},{"v":875.4334353455167,"d":"875.4"},{"v":796.0380057421216,"d":"796.0"},{"v":1046.8800299999998,"d":"1,046.9"},{"v":1260.5532019088466,"d":"1,260.6"},{"v":1465.775675797677,"d":"1,465.8"},{"v":477.67024958415345,"d":"477.7"},{"v":438.2002735674367,"d":"438.2"}]
[]
["Egresos Operacionales",{"v":489.64773781478897,"d":"489.6"},{"v":639.625443,"d":"639.6"},{"v":750.38738083392,"d":"750.4"},{"v":1627.2591780451842,"d":"1,627.3"},{"v":1890.3616593746078,"d":"1,890.4"},{"v":2840.0156240357674,"d":"2,840.0"},{"v":3587.4661680357676,"d":"3,587.5"},{"v":588.456542374608,"d":"588.5"},{"v":502.1021,"d":"502.1"},{"v":648.9758600015645,"d":"649.0"},{"v":783.6482153071304,"d":"783.6"},{"v":905.2894487270725,"d":"905.3"},{"v":735.2221,"d":"735.2"},{"v":945.1572600015645,"d":"945.2"},{"v":981.8431753071304,"d":"981.8"},{"v":925.2436327270723,"d":"925.2"},{"v":810.62546,"d":"810.6"},{"v":1129.0307298415646,"d":"1,129.0"},{"v":1064.9551630487304,"d":"1,065.0"},{"v":393.11837298737385,"d":"393.1"},{"v":373.5214170739826,"d":"373.5"}]
["      Sueldos",{"v":69.40994461689915,"d":"69.4"},{"v":100.39783899999999,"d":"100.4"},{"v":128.5634004575858,"d":"128.6"},{"v":160.55822925525734,"d":"160.6"},{"v":149.25735021477638,"d":"149.3"},{"v":189.20633333333333,"d":"189.2"},{"v":196.89633333333333,"d":"196.9"},{"v":40.291333214776394,"d":"40.3"},{"v":39.343,"d":"39.3"},{"v":49.696000000000005,"d":"49.7"},{"v":39.96199999999999,"d":"40.0"},{"v":60.20533333333333,"d":"60.2"},{"v":43.735,"d":"43.7"},{"v":43.012,"d":"43.0"},{"v":48.812,"d":"48.8"},{"v":61.33733333333333,"d":"61.3"},{"v":55.04652,"d":"55.0"},{"v":58.357929999999996,"d":"58.4"},{"v":53.983869999999996,"d":"54.0"},{"v":20.10529,"d":"20.1"},{"v":19.24229,"d":"19.2"}]
["      Aportes al IESS",{"v":8.755189920474942,"d":"8.8"},{"v":8.742465000000001,"d":"8.7"},{"v":13.74635456677783,"d":"13.7"},{"v":15.621337149105749,"d":"15.6"},{"v":13.526004761904762,"d":"13.5"},{"v":14.8871,"d":"14.9"},{"v":15.5841,"d":"15.6"},{"v":3.277904761904762,"d":"3.3"},{"v":2.9781000000000004,"d":"3.0"},{"v":4.512,"d":"4.5"},{"v":3.16,"d":"3.2"},{"v":4.237,"d":"4.2"},{"v":3.6821,"d":"3.7"},{"v":4.035,"d":"4.0"},{"v":3.785,"d":"3.8"},{"v":4.081999999999999,"d":"4.1"},{"v":7.950099999999999,"d":"8.0"},{"v":6.359,"d":"6.4"},{"v":6.940999999999999,"d":"6.9"},{"v":3.502,"d":"3.5"},{"v":2.206,"d":"2.2"}]
["      Compra de bienes y servicios",{"v":411.48260327741485,"d":"411.5"},{"v":530.485139,"d":"530.5"},{"v":608.0776258095564,"d":"608.1"},{"v":1451.079611640821,"d":"1,451.1"},{"v":1727.5783043979268,"d":"1,727.6"},{"v":2635.922190702434,"d":"2,635.9"},{"v":3374.9857347024345,"d":"3,375.0"},{"v":544.8873043979269,"d":"544.9"},{"v":459.781,"d":"459.8"},{"v":594.7678600015645,"d":"594.8"},{"v":740.5262153071304,"d":"740.5"},{"v":840.8471153937392,"d":"840.8"},{"v":687.805,"d":"687.8"},{"v":898.1102600015645,"d":"898.1"},{"v":929.2461753071304,"d":"929.2"},{"v":859.824299393739,"d":"859.8"},{"v":747.62884,"d":"747.6"},{"v":1064.3137998415646,"d":"1,064.3"},{"v":1004.0302930487304,"d":"1,004.0"},{"v":369.51108298737387,"d":"369.5"},{"v":352.0731270739826,"d":"352.1"}]
[{"$nulls":7},0]
["Déficit (-) o Superávit (+) Operacional",{"v":149.7198010184971,"d":"149.7"},{"v":105.92895699999997,"d":"105.9"},{"v":187.20261916608,"d":"187.2"},{"v":90.71750077734532,"d":"90.7"},{"v":236.33825412820306,"d":"236.3"},{"v":63.62740733187138,"d":"63.6"},{"v":-305.50025083928267,"d":"-305.5"},{"v":22.560712199370982,"d":"22.6"},{"v":86.64090000000004,"d":"86.6"},{"v":20.84933999843554,"d":"20.8"},{"v":-24.160196961613337,"d":"-24.2"},{"v":-19.702635704950808,"d":"-19.7"},{"v":45.43324800000016,"d":"45.4"},{"v":-115.31813189271793,"d":"-115.3"},{"v":-106.4097399616137,"d":"-106.4"},{"v":-129.20562698495064,"d":"-129.2"},{"v":236.25456999999983,"d":"236.3"},{"v":131.52247206728202,"d":"131.5"},{"v":400.8205127489466,"d":"400.8"},{"v":84.5518765967796,"d":"84.6"},{"v":64.67885649345408,"d":"64.7"}]
[]
["Ingresos no Operacionales",{"v":57.441347648875315,"d":"57.4"},{"v":46.5725,"d":"46.6"},{"v":77.23517385542168,"d":"77.2"},{"v":176.27070142046082,"d":"176.3"},{"v":128.49258016274257,"d":"128.5"},{"v":230.2115898666667,"d":"230.2"},{"v":751.2419531500001,"d":"751.2"},{"v":35.9505890345218,"d":"36.0"},{"v":43.02193333333334,"d":"43.0"},{"v":38.983066666666666,"d":"39.0"},{"v":37.293979199999995,"d":"37.3"},{"v":110.91261066666667,"d":"110.9"},{"v":63.020121,"d":"63.0"},{"v":161.360978,"d":"161.4"},{"v":188.54161000000002,"d":"188.5"},{"v":338.31924415000003,"d":"338.3"},{"v":47.51365200000001,"d":"47.5"},{"v":41.727000000000004,"d":"41.7"},{"v":42.827,"d":"42.8"},{"v":16.933,"d":"16.9"},{"v":15.920000000000002,"d":"15.9"}]
["       Transferencias del sector público",{"v":2.1367621765888343,"d":"2.1"},{"v":3.8505,"d":"3.9"},{"v":30.336000000000002,"d":"30.3"},{"v":92.09870142046083,"d":"92.1"},{"v":87.66458016274258,"d":"87.7"},{"v":187.4155898666667,"d":"187.4"},{"v":560.2274401500001,"d":"560.2"},{"v":24.869589034521802,"d":"24.9"},{"v":26.706933333333335,"d":"26.7"},{"v":28.708066666666667,"d":"28.7"},{"v":29.2909792,"d":"29.3"},{"v":102.70961066666666,"d":"102.7"},{"v":30.670120999999998,"d":"30.7"},{"v":29.897986,"d":"29.9"},{"v":181.038,"d":"181.0"},{"v":318.62133315000005,"d":"318.6"},{"v":35.716652,"d":"35.7"},{"v":34.304,"d":"34.3"},{"v":33.962,"d":"34.0"},{"v":11.889000000000001,"d":"11.9"},{"v":11.411000000000001,"d":"11.4"}]
["       Otros",{"v":55.30458547228648,"d":"55.3"},{"v":42.72200000000001,"d":"42.7"},{"v":46.89917385542168,"d":"46.9"},{"v":84.172,"d":"84.2"},{"v":40.828,"d":"40.8"},{"v":42.79600000000001,"d":"42.8"},{"v":191.014513,"d":"191.0"},{"v":11.081,"d":"11.1"},{"v":16.315,"d":"16.3"},{"v":10.275,"d":"10.3"},{"v":8.003,"d":"8.0"},{"v":8.203,"d":"8.2"},{"v":32.35,"d":"32.4"},{"v":131.46299199999999,"d":"131.5"},{"v":7.50361,"d":"7.5"},{"v":19.697911,"d":"19.7"},{"v":11.797,"d":"11.8"},{"v":7.423,"d":"7.4"},{"v":8.864999999999998,"d":"8.9"},{"v":5.0440000000000005,"d":"5.0"},{"v":4.509,"d":"4.5"}]
[{"$nulls":7},0]
["Egresos no Operacionales",{"v":81.07323216714263,"d":"81.1"},{"v":109.13967300000002,"d":"109.1"},{"v":119.16093092962682,"d":"119.2"},{"v":84.71898997784547,"d":"84.7"},{"v":108.00887197326887,"d":"108.0"},{"v":101.45792746596106,"d":"101.5"},{"v":146.868675062892,"d":"146.9"},{"v":30.65723618051822,"d":"30.7"},{"v":23.489,"d":"23.5"},{"v":27.021388687738643,"d":"27.0"},{"v":28.6533822929933,"d":"28.7"},{"v":22.294156485229117,"d":"22.3"},{"v":41.388999999999996,"d":"41.4"},{"v":31.262392779810256,"d":"31.3"},{"v":28.2013822929933,"d":"28.2"},{"v":46.01589999008846,"d":"46.0"},{"v":46.428999999999995,"d":"46.4"},{"v":44.25688092908561,"d":"44.3"},{"v":70.29918712881127,"d":"70.3"},{"v":14.818262594091648,"d":"14.8"},{"v":31.086156609436912,"d":"31.1"}]
["       Intereses:",{"v":31.1781817773986,"d":"31.2"},{"v":38.108000000000004,"d":"38.1"},{"v":27.395822222222215,"d":"27.4"},{"v":14.192444444444444,"d":"14.2"},{"v":20.801538448422846,"d":"20.8"},{"v":26.80475601023018,"d":"26.8"},{"v":36.90650360716113,"d":"36.9"},{"v":7.3766713270815565,"d":"7.4"},{"v":4.689,"d":"4.7"},{"v":7.983991815856777,"d":"8.0"},{"v":8.140764194373402,"d":"8.1"},{"v":5.991,"d":"6.0"},{"v":8.591999999999999,"d":"8.6"},{"v":10.703995907928388,"d":"10.7"},{"v":8.365764194373401,"d":"8.4"},{"v":9.244743504859336,"d":"9.2"},{"v":6.391,"d":"6.4"},{"v":7.8269950895140665,"d":"7.8"},{"v":8.53904061381074,"d":"8.5"},{"v":3.2319999999999998,"d":"3.2"},{"v":3.1908940153452683,"d":"3.2"}]
["             Externos",{"v":29.23150992034691,"d":"29.2"},{"v":37.208000000000006,"d":"37.2"},{"v":26.769599999999993,"d":"26.8"},{"v":14.192444444444444,"d":"14.2"},{"v":20.801538448422846,"d":"20.8"},{"v":26.80475601023018,"d":"26.8"},{"v":36.90650360716113,"d":"36.9"},{"v":7.3766713270815565,"d":"7.4"},{"v":4.689,"d":"4.7"},{"v":7.983991815856777,"d":"8.0"},{"v":8.140764194373402,"d":"8.1"},{"v":5.991,"d":"6.0"},{"v":8.591999999999999,"d":"8.6"},{"v":10.703995907928388,"d":"10.7"},{"v":8.365764194373401,"d":"8.4"},{"v":9.244743504859336,"d":"9.2"},{"v":6.391,"d":"6.4"},{"v":7.8269950895140665,"d":"7.8"},{"v":8.53904061381074,"d":"8.5"},{"v":3.2319999999999998,"d":"3.2"},{"v":3.1908940153452683,"d":"3.2"}]
["             Internos",{"v":1.946671857051691,"d":"1.9"},0.9,{"v":0.6262222222222222,"d":"0.6"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["      Transferencias al sector público",{"v":9.302173980004254,"d":"9.3"},{"v":4.805,"d":"4.8"},{"v":2.1332287074046192,"d":"2.1"},{"v":2.3216579105142605,"d":"2.3"},{"v":1.5229850241673177,"d":"1.5"},{"v":4.008195439014168,"d":"4.0"},{"v":2.1351954390141676,"d":"2.1"},{"v":0.7605648534366641,"d":"0.8"},0,{"v":2.5373968718818642,"d":"2.5"},{"v":0.6676420819031861,"d":"0.7"},{"v":0.8031564852291173,"d":"0.8"},0,{"v":0.6643968718818642,"d":"0.7"},{"v":0.6676420819031861,"d":"0.7"},{"v":0.8031564852291173,"d":"0.8"},{"v":35.955,"d":"36.0"},{"v":31.76088583957155,"d":"31.8"},{"v":46.15317049828382,"d":"46.2"},{"v":10.448262594091648,"d":"10.4"},{"v":25.931262594091645,"d":"25.9"}]
["      Otros",{"v":40.59287640973978,"d":"40.6"},{"v":66.226673,"d":"66.2"},{"v":89.63187999999998,"d":"89.6"},{"v":68.20488762288676,"d":"68.2"},{"v":85.68434850067871,"d":"85.7"},{"v":70.64497601671671,"d":"70.6"},{"v":107.82697601671673,"d":"107.8"},{"v":22.52,"d":"22.5"},18.8,16.5,{"v":19.844976016716714,"d":"19.8"},15.5,{"v":32.797,"d":"32.8"},{"v":19.894000000000002,"d":"19.9"},{"v":19.167976016716715,"d":"19.2"},{"v":35.968,"d":"36.0"},{"v":4.083,"d":"4.1"},{"v":4.6690000000000005,"d":"4.7"},{"v":15.606976016716711,"d":"15.6"},{"v":1.138,"d":"1.1"},{"v":1.964,"d":"2.0"}]
[]
["Egresos de Capital",{"v":82.85817837055943,"d":"82.9"},{"v":142.97995500000002,"d":"143.0"},{"v":236.40837497466467,"d":"236.4"},{"v":210.3938762288676,"d":"210.4"},{"v":195.7500098250645,"d":"195.8"},{"v":281.0634737671671,"d":"281.1"},{"v":348.0748437671671,"d":"348.1"},{"v":51.8958098250645,"d":"51.9"},{"v":65.439,"d":"65.4"},{"v":94.09417145842271,"d":"94.1"},{"v":77.31477353347631,"d":"77.3"},{"v":44.215528775268105,"d":"44.2"},{"v":97.699,"d":"97.7"},{"v":89.5639714584227,"d":"89.6"},{"v":75.78098153347632,"d":"75.8"},{"v":85.0308907752681,"d":"85.0"},{"v":92.007,"d":"92.0"},{"v":94.65297145842271,"d":"94.7"},{"v":156.0228023334763,"d":"156.0"},{"v":48.012795458422694,"d":"48.0"},{"v":38.7517954584227,"d":"38.8"}]
[]
["Déficit (-) o Superávit (+)",{"v":43.22973812967034,"d":"43.2"},{"v":-99.61817100000007,"d":"-99.6"},{"v":-91.13151288278979,"d":"-91.1"},{"v":-28.12466400890696,"d":"-28.1"},{"v":61.07195249261227,"d":"61.1"},{"v":-88.68240403459009,"d":"-88.7"},{"v":-49.20181651934172,"d":"-49.2"},{"v":-24.041744771689935,"d":"-24.0"},{"v":40.73483333333337,"d":"40.7"},{"v":-61.283153481059145,"d":"-61.3"},{"v":-92.83437358808295,"d":"-92.8"},{"v":24.700289701218644,"d":"24.7"},{"v":-30.63463099999983,"d":"-30.6"},{"v":-74.7835181309509,"d":"-74.8"},{"v":-21.8504937880833,"d":"-21.9"},{"v":78.06682639969283,"d":"78.1"},{"v":145.3322219999998,"d":"145.3"},{"v":34.339619679773705,"d":"34.3"},{"v":217.32552328665906,"d":"217.3"},{"v":38.653818544265256,"d":"38.7"},{"v":10.760904425594468,"d":"10.8"}]
[]
["Tipo de cambio 1US$ = S/         (2)",{"v":24875.5,"d":"24,875.5"},{"v":25000,"d":"25,000.0"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["(1) Los registros de gastos corresponden a valores devengados."]
["(2) Corresponde al tipo de cambio promedio simple de venta del mercado de intervención."]
[]
["FUENTE: Ministerio de Economía y Finanzas y Entidades del Sector Público."]