{"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":41,"n_cols":23,"rows_kept":41,"merged":[[5,0,8,0],[5,1,6,9],[5,10,6,19],[5,20,6,22],[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],[7,22,8,22]],"flags":["formulas_cached_only"]}
[]
["2.2.3   OPERACIONES DE EMPRESAS PUBLICAS NO FINANCIERAS -base devengado- (1) "]
[]
["Millones de dólares"]
[]
["Transacciones \\  Período","Años",{"$nulls":18},"Mes"]
[]
[null,2000,2001,2002,2003,2004,2005,2006,2007,2008,"2007-II","2007-III","2007-IV","2008-I","2008-II","2008-III","2008-IV ","2009-I (p)","2009-II (p)","2009-III (p)","Oct-09 (p)","Nov-09 (p)","Dic-09 (p)"]
[]
[]
["Ingresos Operacionales",{"v":639.3675388332861,"d":"639.4"},{"v":745.5544,"d":"745.6"},{"v":937.59,"d":"937.6"},{"v":1717.9766788225295,"d":"1,718.0"},{"v":2126.699913502811,"d":"2,126.7"},{"v":2903.6430313676387,"d":"2,903.6"},{"v":3281.965917196485,"d":"3,282.0"},{"v":5148.0243507808045,"d":"5,148.0"},{"v":3241.610203593924,"d":"3,241.6"},{"v":1224.4984889088464,"d":"1,224.5"},{"v":1506.1325117976764,"d":"1,506.1"},{"v":1378.8227640742816,"d":"1,378.8"},{"v":1015.830881310458,"d":"1,015.8"},{"v":739.5104517867193,"d":"739.5"},{"v":722.9486847916246,"d":"722.9"},{"v":763.3201857051215,"d":"763.3"},{"v":703.4162558609152,"d":"703.4"},{"v":690.0601730997557,"d":"690.1"},{"v":695.1995898756559,"d":"695.2"},{"v":256.51570512174294,"d":"256.5"},{"v":263.19709663192253,"d":"263.2"},{"v":263.12358464111185,"d":"263.1"}]
[{"$nulls":18},0]
["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":4572.8435366923,"d":"4,572.8"},{"v":2348.959723941152,"d":"2,349.0"},{"v":1131.8315298415644,"d":"1,131.8"},{"v":1251.0751630487305,"d":"1,251.1"},{"v":1312.2563838020055,"d":"1,312.3"},{"v":813.513817570368,"d":"813.5"},{"v":564.7058995394697,"d":"564.7"},{"v":472.5190535401694,"d":"472.5"},{"v":498.2209532911447,"d":"498.2"},{"v":478.5084290315043,"d":"478.5"},{"v":492.6018143265062,"d":"492.6"},{"v":520.2841822561611,"d":"520.3"},{"v":186.40711317888366,"d":"186.4"},{"v":170.92271285646626,"d":"170.9"},{"v":253.38174835047852,"d":"253.4"}]
["      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":236.49328666666668,"d":"236.5"},{"v":261.80322,"d":"261.8"},{"v":58.05793,"d":"58.1"},{"v":53.12887,"d":"53.1"},{"v":70.15496666666667,"d":"70.2"},{"v":66.08005563964153,"d":"66.1"},{"v":59.73308812649698,"d":"59.7"},{"v":64.06430696613523,"d":"64.1"},{"v":71.92576926772625,"d":"71.9"},{"v":66.59983023841937,"d":"66.6"},{"v":66.6709227395299,"d":"66.7"},{"v":64.56523021234956,"d":"64.6"},{"v":21.189049849589594,"d":"21.2"},{"v":22.185610627533656,"d":"22.2"},{"v":46.85835633257792,"d":"46.9"}]
["      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":29.0641,"d":"29.1"},{"v":32.679100000000005,"d":"32.7"},6.3,{"v":6.961999999999999,"d":"7.0"},{"v":7.867000000000001,"d":"7.9"},{"v":7.492525,"d":"7.5"},{"v":8.206525,"d":"8.2"},{"v":8.132525000000001,"d":"8.1"},{"v":8.847525000000001,"d":"8.8"},{"v":9.945786641262941,"d":"9.9"},{"v":9.709709290354954,"d":"9.7"},{"v":9.478297552679049,"d":"9.5"},{"v":3.027278782711186,"d":"3.0"},{"v":3.1483401376788773,"d":"3.1"},{"v":6.93358759531299,"d":"6.9"}]
["      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":4307.286150025634,"d":"4,307.3"},{"v":2054.477403941152,"d":"2,054.5"},{"v":1067.4735998415645,"d":"1,067.5"},{"v":1190.9842930487305,"d":"1,191.0"},{"v":1234.2344171353388,"d":"1,234.2"},{"v":739.9412369307265,"d":"739.9"},{"v":496.7662864129727,"d":"496.8"},{"v":400.32222157403424,"d":"400.3"},{"v":417.44765902341845,"d":"417.4"},{"v":401.962812151822,"d":"402.0"},{"v":416.22118229662135,"d":"416.2"},{"v":446.24065449113243,"d":"446.2"},{"v":162.19078454658288,"d":"162.2"},{"v":145.58876209125373,"d":"145.6"},{"v":199.5898044225876,"d":"199.6"}]
[{"$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":575.1808140885041,"d":"575.2"},{"v":892.6504796527717,"d":"892.7"},{"v":92.66695906728205,"d":"92.7"},{"v":255.05734874894597,"d":"255.1"},{"v":66.56638027227609,"d":"66.6"},{"v":202.31706374009,"d":"202.3"},{"v":174.8045522472496,"d":"174.8"},{"v":250.42963125145522,"d":"250.4"},{"v":265.0992324139768,"d":"265.1"},{"v":224.90782682941085,"d":"224.9"},{"v":197.45835877324953,"d":"197.5"},{"v":174.91540761949477,"d":"174.9"},{"v":70.10859194285928,"d":"70.1"},{"v":92.27438377545627,"d":"92.3"},{"v":9.74183629063333,"d":"9.7"}]
[]
["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":240.649652,"d":"240.6"},{"v":782.0265493099998,"d":"782.0"},{"v":59.172000000000004,"d":"59.2"},{"v":103.041,"d":"103.0"},{"v":37.489000000000004,"d":"37.5"},{"v":254.8592594923923,"d":"254.9"},{"v":195.78791946400568,"d":"195.8"},{"v":88.46206453002497,"d":"88.5"},{"v":242.91730582357698,"d":"242.9"},{"v":164.90659634126538,"d":"164.9"},{"v":262.71611350041553,"d":"262.7"},{"v":229.34223449586574,"d":"229.3"},{"v":77.2282415352157,"d":"77.2"},{"v":116.03554938861883,"d":"116.0"},{"v":137.58968238861883,"d":"137.6"}]
["       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":139.399652,"d":"139.4"},{"v":552.21554931,"d":"552.2"},{"v":34.304,"d":"34.3"},{"v":34.59,"d":"34.6"},{"v":34.789,"d":"34.8"},{"v":188.63230385,"d":"188.6"},{"v":133.63509394,"d":"133.6"},{"v":34.91624143,"d":"34.9"},{"v":195.03191009,"d":"195.0"},{"v":29.778018371265382,"d":"29.8"},{"v":226.57533746469062,"d":"226.6"},{"v":198.62306721951083,"d":"198.6"},{"v":67.9760006652662,"d":"68.0"},{"v":104.01000066526619,"d":"104.0"},{"v":123.07113366526619,"d":"123.1"}]
["       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":101.25,"d":"101.3"},{"v":229.811,"d":"229.8"},{"v":24.868000000000002,"d":"24.9"},{"v":68.451,"d":"68.5"},2.7,{"v":66.22695564239235,"d":"66.2"},{"v":62.15282552400569,"d":"62.2"},{"v":53.545823100024975,"d":"53.5"},{"v":47.885395733576985,"d":"47.9"},{"v":135.12857797,"d":"135.1"},{"v":36.14077603572491,"d":"36.1"},{"v":30.719167276354895,"d":"30.7"},{"v":9.252240869949505,"d":"9.3"},{"v":12.025548723352646,"d":"12.0"},{"v":14.518548723352644,"d":"14.5"}]
[{"$nulls":7},0,0,{"$nulls":6},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":172.91717145573088,"d":"172.9"},{"v":254.46864092836768,"d":"254.5"},{"v":36.837396871881865,"d":"36.8"},{"v":48.3676180986199,"d":"48.4"},{"v":49.16215648522912,"d":"49.2"},{"v":65.86099999999999,"d":"65.9"},{"v":60.94347014393856,"d":"60.9"},{"v":62.137578553148856,"d":"62.1"},{"v":65.52659223128029,"d":"65.5"},{"v":53.08198474966811,"d":"53.1"},{"v":49.79705840885671,"d":"49.8"},{"v":65.09704663450573,"d":"65.1"},{"v":26.786938153995195,"d":"26.8"},{"v":25.48943361502389,"d":"25.5"},{"v":40.07425091008703,"d":"40.1"}]
["       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":15.194,"d":"15.2"},{"v":32.50701182359605,"d":"32.5"},5.1,{"v":2.275,"d":"2.3"},{"v":5.269,"d":"5.3"},{"v":6.615,"d":"6.6"},{"v":11.187999999999999,"d":"11.2"},{"v":6.5852590320917095,"d":"6.6"},{"v":8.118752791504344,"d":"8.1"},{"v":5.97225760250768,"d":"6.0"},{"v":6.09450987466362,"d":"6.1"},{"v":18.803855390995118,"d":"18.8"},{"v":10.021520577241498,"d":"10.0"},{"v":8.624016038270192,"d":"8.6"},{"v":5.0088333333333335,"d":"5.0"}]
["             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":15.194,"d":"15.2"},{"v":32.50701182359605,"d":"32.5"},5.1,{"v":2.275,"d":"2.3"},{"v":5.269,"d":"5.3"},{"v":6.615,"d":"6.6"},{"v":11.187999999999999,"d":"11.2"},{"v":6.5852590320917095,"d":"6.6"},{"v":8.118752791504344,"d":"8.1"},{"v":5.97225760250768,"d":"6.0"},{"v":6.09450987466362,"d":"6.1"},{"v":18.803855390995118,"d":"18.8"},{"v":10.021520577241498,"d":"10.0"},{"v":8.624016038270192,"d":"8.6"},{"v":5.0088333333333335,"d":"5.0"}]
["             Internos",{"v":1.946671857051691,"d":"1.9"},0.9,{"v":0.6262222222222222,"d":"0.6"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"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":2.008195439014168,"d":"2.0"},{"v":112.96015896083308,"d":"113.0"},{"v":0.5373968718818642,"d":"0.5"},{"v":0.6676420819031861,"d":"0.7"},{"v":0.8031564852291173,"d":"0.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":55.55231952105714,"d":"55.6"},{"v":57.40783943977594,"d":"57.4"},{"v":0.10972714716042731,"d":"0.1"},{"v":0.6025485341930845,"d":"0.6"},{"v":0.5931912435106128,"d":"0.6"},{"v":0.26541757675369876,"d":"0.3"},{"v":0.26541757675369876,"d":"0.3"},{"v":0.26541757675369876,"d":"0.3"}]
["      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":155.71497601671672,"d":"155.7"},{"v":109.00147014393856,"d":"109.0"},31.2,{"v":45.42497601671671,"d":"45.4"},{"v":43.09,"d":"43.1"},{"v":59.245999999999995,"d":"59.2"},{"v":49.75547014393857,"d":"49.8"},0,0,{"v":47,"d":"47.0"},43.1,{"v":45.699999999999996,"d":"45.7"},16.5,16.6,34.8]
[]
["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":536.1382725168454,"d":"536.1"},{"v":1307.8754845364138,"d":"1,307.9"},{"v":92.9299714584227,"d":"92.9"},{"v":151.2739072,"d":"151.3"},{"v":200.04439385842272,"d":"200.0"},{"v":140.13757687914995,"d":"140.1"},{"v":285.42303738378945,"d":"285.4"},{"v":354.3904741048018,"d":"354.4"},{"v":527.9243961686725,"d":"527.9"},{"v":428.69997056136003,"d":"428.7"},{"v":367.0725607242197,"d":"367.1"},{"v":388.63651077577464,"d":"388.6"},{"v":111.9013736783744,"d":"111.9"},{"v":164.35320867543277,"d":"164.4"},{"v":223.8387122982918,"d":"223.8"}]
[]
["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":106.77502211592787,"d":"106.8"},{"v":112.3329034979902,"d":"112.3"},{"v":22.071590736977484,"d":"22.1"},{"v":158.45682345032606,"d":"158.5"},{"v":-145.15117007137576,"d":"-145.2"},{"v":251.1777463533324,"d":"251.2"},{"v":24.22596418352729,"d":"24.2"},{"v":-77.63635687647044,"d":"-77.6"},{"v":-85.43445016239906,"d":"-85.4"},{"v":-91.96753214035186,"d":"-92.0"},{"v":43.30485314058865,"d":"43.3"},{"v":-49.475915294919844,"d":"-49.5"},{"v":8.6485216457054,"d":"8.6"},{"v":18.467290873618452,"d":"18.5"},{"v":-116.58144452912667,"d":"-116.6"}]
[]
["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,null,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."]
["(p) Cifras provisionales."]
[]
["FUENTE: Ministerio de Finanzas y Entidades del Sector Público."]