{"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],[5,1,6,10],[5,11,6,19],[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",{"$nulls":18},"Mes"]
[]
[null,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,"2008-III","2008-IV ","2009-I (p)","2009-II (p)","2009-III (p)","2009-IV (p)","2010-I (p)","2010-II (p)","2010-III (p)","oct-10 (p)","nov-10 (p)","dic-10 (p)"]
[]
[]
["Ingresos Operacionales",{"v":639.3675388332861,"d":"639.4"},{"v":745.5544,"d":"745.6"},{"v":937.59,"d":"937.6"},{"v":1717.9766788225295,"d":"1,718.0"},{"v":2126.699913502811,"d":"2,126.7"},{"v":2903.6430313676387,"d":"2,903.6"},{"v":3281.965917196485,"d":"3,282.0"},{"v":5148.0243507808045,"d":"5,148.0"},{"v":3241.610203593924,"d":"3,241.6"},{"v":2871.512405231104,"d":"2,871.5"},{"v":722.9486847916246,"d":"722.9"},{"v":763.3201857051215,"d":"763.3"},{"v":703.4162558609152,"d":"703.4"},{"v":690.0601730997557,"d":"690.1"},{"v":695.1995898756559,"d":"695.2"},{"v":782.8363863947773,"d":"782.8"},{"v":741.2927839944443,"d":"741.3"},{"v":746.3903988824939,"d":"746.4"},{"v":827.7880660267729,"d":"827.8"},{"v":328.7529001804025,"d":"328.8"},{"v":309.4841287321705,"d":"309.5"},{"v":302.35311354268475,"d":"302.4"}]
[{"$nulls":14},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":2100.005,"d":"2,100.0"},{"v":472.5190535401694,"d":"472.5"},{"v":498.2209532911447,"d":"498.2"},{"v":477.2994290315043,"d":"477.3"},{"v":492.0008143265062,"d":"492.0"},{"v":519.9931822561612,"d":"520.0"},{"v":610.7115743858284,"d":"610.7"},{"v":422.1639842523608,"d":"422.2"},{"v":415.20574799412844,"d":"415.2"},{"v":434.4659684073972,"d":"434.5"},{"v":155.661807938661,"d":"155.7"},{"v":167.43286868848364,"d":"167.4"},{"v":206.95461339334472,"d":"207.0"}]
["      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":288.06899999999996,"d":"288.1"},{"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":90.23301680970117,"d":"90.2"},{"v":71.26727036249218,"d":"71.3"},{"v":58.008992112198456,"d":"58.0"},{"v":64.7325223131928,"d":"64.7"},{"v":22.458930546791592,"d":"22.5"},{"v":22.544497449719447,"d":"22.5"},{"v":45.18003341560551,"d":"45.2"}]
["      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":29.0641,"d":"29.1"},{"v":32.679100000000005,"d":"32.7"},{"v":42.242999999999995,"d":"42.2"},{"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":13.109206515703054,"d":"13.1"},{"v":10.379753265147178,"d":"10.4"},{"v":10.17209818071361,"d":"10.2"},{"v":10.02349337305547,"d":"10.0"},{"v":3.3245976761222105,"d":"3.3"},{"v":3.2849596440624875,"d":"3.3"},{"v":3.944127660899044,"d":"3.9"}]
["      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":1769.693,"d":"1,769.7"},{"v":400.32222157403424,"d":"400.3"},{"v":417.44765902341845,"d":"417.4"},{"v":400.753812151822,"d":"400.8"},{"v":415.62018229662135,"d":"415.6"},{"v":445.9496544911325,"d":"445.9"},{"v":507.36935106042415,"d":"507.4"},{"v":340.5169606247215,"d":"340.5"},{"v":347.02465770121637,"d":"347.0"},{"v":359.7099527211489,"d":"359.7"},{"v":129.87827971574723,"d":"129.9"},{"v":141.6034115947017,"d":"141.6"},{"v":157.83045231684017,"d":"157.8"}]
[{"$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":771.5074052311038,"d":"771.5"},{"v":250.42963125145522,"d":"250.4"},{"v":265.0992324139768,"d":"265.1"},{"v":226.11682682941085,"d":"226.1"},{"v":198.05935877324953,"d":"198.1"},{"v":175.2064076194947,"d":"175.2"},{"v":172.12481200894888,"d":"172.1"},{"v":319.1287997420835,"d":"319.1"},{"v":331.1846508883654,"d":"331.2"},{"v":393.32209761937565,"d":"393.3"},{"v":173.09109224174148,"d":"173.1"},{"v":142.05126004368688,"d":"142.1"},{"v":95.39850014934004,"d":"95.4"}]
[]
["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":987.8184176500001,"d":"987.8"},{"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":330.8534733124534,"d":"330.9"},{"v":90.45317449241294,"d":"90.5"},{"v":22.952338733640644,"d":"23.0"},{"v":144.384242313176,"d":"144.4"},{"v":55.3826694490637,"d":"55.4"},{"v":69.58724374690001,"d":"69.6"},{"v":5.799742477751576,"d":"5.8"}]
["       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":750.0335580512655,"d":"750.0"},{"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":295.0571349957986,"d":"295.1"},{"v":67.50242999999999,"d":"67.5"},{"v":4.105725,"d":"4.1"},{"v":130.192804,"d":"130.2"},{"v":50.84904584,"d":"50.8"},{"v":65.007,"d":"65.0"},{"v":0.12,"d":"0.1"}]
["       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":237.7848595987346,"d":"237.8"},{"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":35.7963383166548,"d":"35.8"},{"v":22.950744492412955,"d":"23.0"},{"v":18.846613733640645,"d":"18.8"},{"v":14.191438313176015,"d":"14.2"},{"v":4.533623609063693,"d":"4.5"},{"v":4.580243746900006,"d":"4.6"},{"v":5.679742477751576,"d":"5.7"}]
[{"$nulls":7},0,0,null,null,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":260.66532445516475,"d":"260.7"},{"v":62.137578553148856,"d":"62.1"},{"v":65.52659223128029,"d":"65.5"},{"v":53.08198474966811,"d":"53.1"},{"v":50.47973509697514,"d":"50.5"},{"v":64.51663829042626,"d":"64.5"},{"v":92.58696631809528,"d":"92.6"},{"v":69.09348732542668,"d":"69.1"},{"v":65.33378082531956,"d":"65.3"},{"v":68.55262808144572,"d":"68.6"},{"v":23.64849774915257,"d":"23.6"},{"v":23.894533969506575,"d":"23.9"},{"v":24.567064229367215,"d":"24.6"}]
["       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"},{"v":54.863604800039546,"d":"54.9"},{"v":6.5852590320917095,"d":"6.6"},{"v":8.118752791504344,"d":"8.1"},{"v":5.97225760250768,"d":"6.0"},{"v":6.7771865627820524,"d":"6.8"},{"v":18.223447046915645,"d":"18.2"},{"v":23.89071358783417,"d":"23.9"},{"v":17.69348732542668,"d":"17.7"},{"v":15.768678274993299,"d":"15.8"},{"v":11.584881151881106,"d":"11.6"},{"v":3.3364247624399073,"d":"3.3"},{"v":3.5824609827939127,"d":"3.6"},{"v":4.348314229367216,"d":"4.3"}]
["             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"},{"v":54.863604800039546,"d":"54.9"},{"v":6.5852590320917095,"d":"6.6"},{"v":8.118752791504344,"d":"8.1"},{"v":5.97225760250768,"d":"6.0"},{"v":6.7771865627820524,"d":"6.8"},{"v":18.223447046915645,"d":"18.2"},{"v":23.89071358783417,"d":"23.9"},{"v":17.69348732542668,"d":"17.7"},{"v":15.768678274993299,"d":"15.8"},{"v":11.584881151881106,"d":"11.6"},{"v":3.3364247624399073,"d":"3.3"},{"v":3.5824609827939127,"d":"3.6"},{"v":4.348314229367216,"d":"4.3"}]
["             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":2.101719655125221,"d":"2.1"},{"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":0.7962527302610962,"d":"0.8"},0,0,{"v":0.6677469295646137,"d":"0.7"},{"v":0.3120729867126625,"d":"0.3"},{"v":0.3120729867126625,"d":"0.3"},{"v":0.21875,"d":"0.2"}]
["      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"},203.7,0,0,{"v":47,"d":"47.0"},43.1,{"v":45.699999999999996,"d":"45.7"},67.9,{"v":51.400000000000006,"d":"51.4"},{"v":49.56510255032626,"d":"49.6"},56.3,{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},{"v":20,"d":"20.0"}]
[]
["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":536.1382725168454,"d":"536.1"},{"v":1307.8754845364138,"d":"1,307.9"},{"v":1684.6947970309138,"d":"1,684.7"},{"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":500.2857549695593,"d":"500.3"},{"v":329.76591232520104,"d":"329.8"},{"v":303.452541935999,"d":"303.5"},{"v":361.8955041932978,"d":"361.9"},{"v":118.80287964794331,"d":"118.8"},{"v":218.4098435370927,"d":"218.4"},{"v":268.1682793099003,"d":"268.2"}]
[]
["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":-186.03429860497454,"d":"-186.0"},{"v":-77.63635687647044,"d":"-77.6"},{"v":-85.43445016239906,"d":"-85.4"},{"v":-90.75853214035192,"d":"-90.8"},{"v":43.22317645247017,"d":"43.2"},{"v":-48.60450695084046,"d":"-48.6"},{"v":-89.89443596625233,"d":"-89.9"},{"v":10.72257458386872,"d":"10.7"},{"v":-14.649333139312546,"d":"-14.6"},{"v":107.25820765780804,"d":"107.3"},{"v":86.02238429370931,"d":"86.0"},{"v":-30.665873716012385,"d":"-30.7"},{"v":-191.5371009121759,"d":"-191.5"}]
[]
["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]
[]
["(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."]