{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["2221"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"2221","index":0,"n_rows":39,"n_cols":23,"rows_kept":39,"merged":[[1,1,1,20],[2,1,2,20],[4,1,7,1],[4,2,5,11],[4,12,5,21],[4,22,5,22],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,18,7,18],[6,19,7,19],[6,20,7,20],[6,21,7,21],[6,22,7,22]],"flags":["formulas_cached_only"]}
[]
[null,"2.2.2.1  OPERACIONES DE LOS GOBIERNOS AUTÓNOMOS Y DESCENTRALIZADOS -GADs-"]
[null,"Millones de dólares"]
[]
[null,"Transacciones \\  Período",{"$nulls":10},"Trimestres",{"$nulls":9},"Mes"]
[]
[null,null,2003,2004,2005,2006,2007,"2008 (p)","2009 (p)","2010 (p)","2011 (p)","2012 (p)","2011-I (p)","2011-II (p)","2011-III (p)","2011-IV (p)","2012-I (p)","2012-II (p)","2012-III (p)","2012-IV (p)","2013-I (p)","2013-II (p)","jul-13 (p)"]
[]
[]
[null,"TOTAL INGRESOS",{"v":1078.9282277665704,"d":"1,078.9"},{"v":1197.433107593244,"d":"1,197.4"},{"v":1344.2628957773863,"d":"1,344.3"},{"v":1615.9312357752808,"d":"1,615.9"},{"v":2041.4398469223452,"d":"2,041.4"},{"v":2594.9125991594797,"d":"2,594.9"},{"v":2368.665198844134,"d":"2,368.7"},{"v":2963.2243088276773,"d":"2,963.2"},{"v":3407.4924277263117,"d":"3,407.5"},{"v":4052.7021601160004,"d":"4,052.7"},{"v":903.8426349199999,"d":"903.8"},{"v":876.9504694016292,"d":"877.0"},{"v":833.8443183063126,"d":"833.8"},{"v":792.94255959,"d":"792.9"},{"v":1050.723252736,"d":"1,050.7"},{"v":980.1672365100001,"d":"980.2"},{"v":1006.29548375,"d":"1,006.3"},{"v":1015.51618712,"d":"1,015.5"},{"v":1011.2994003700001,"d":"1,011.3"},{"v":1032.42848807,"d":"1,032.4"},{"v":348.62140257,"d":"348.6"}]
[]
[null,"No Petroleros",{"v":1078.9282277665704,"d":"1,078.9"},{"v":1197.433107593244,"d":"1,197.4"},{"v":1344.2628957773863,"d":"1,344.3"},{"v":1615.9312357752808,"d":"1,615.9"},{"v":2041.4398469223452,"d":"2,041.4"},{"v":2594.9125991594797,"d":"2,594.9"},{"v":2368.665198844134,"d":"2,368.7"},{"v":2963.2243088276773,"d":"2,963.2"},{"v":3407.4924277263117,"d":"3,407.5"},{"v":4052.7021601160004,"d":"4,052.7"},{"v":903.8426349199999,"d":"903.8"},{"v":876.9504694016292,"d":"877.0"},{"v":833.8443183063126,"d":"833.8"},{"v":792.94255959,"d":"792.9"},{"v":1050.723252736,"d":"1,050.7"},{"v":980.1672365100001,"d":"980.2"},{"v":1006.29548375,"d":"1,006.3"},{"v":1015.51618712,"d":"1,015.5"},{"v":1011.2994003700001,"d":"1,011.3"},{"v":1032.42848807,"d":"1,032.4"},{"v":348.62140257,"d":"348.6"}]
[null,"  Intereses",59.7,{"v":11,"d":"11.0"},{"v":0.20700000000000002,"d":"0.2"},{"v":0.4739999999999999,"d":"0.5"},{"v":3.5431999999999997,"d":"3.5"},{"v":0.137,"d":"0.1"},{"v":0.077,"d":"0.1"},{"v":0,"d":"0.0"},{"v":0.004839,"d":"0.0"},{"v":0.596158,"d":"0.6"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.003275,"d":"0.0"},null,{"v":0,"d":"0.0"},{"v":0.596158,"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"}]
[null,"  Otros",{"v":214.09999999999997,"d":"214.1"},{"v":327.635,"d":"327.6"},{"v":345.7850000000001,"d":"345.8"},{"v":453.8760000000001,"d":"453.9"},{"v":573.745,"d":"573.7"},{"v":740.6260000000001,"d":"740.6"},{"v":758.062,"d":"758.1"},{"v":776.0989999999999,"d":"776.1"},{"v":842.51444712,"d":"842.5"},{"v":1295.110757,"d":"1,295.1"},{"v":214.03868952,"d":"214.0"},{"v":226.45610200000002,"d":"226.5"},{"v":219.00985100000003,"d":"219.0"},{"v":183.0098046,"d":"183.0"},{"v":342.921159,"d":"342.9"},{"v":289.586048,"d":"289.6"},{"v":324.933364,"d":"324.9"},{"v":337.670186,"d":"337.7"},{"v":333.195489,"d":"333.2"},{"v":385.37961599999994,"d":"385.4"},{"v":125.257966,"d":"125.3"}]
[null,"  Transferencias:",{"v":805.1282277665705,"d":"805.1"},{"v":858.7981075932439,"d":"858.8"},{"v":998.2708957773863,"d":"998.3"},{"v":1161.5812357752807,"d":"1,161.6"},{"v":1464.1516469223452,"d":"1,464.2"},{"v":1854.1495991594797,"d":"1,854.1"},{"v":1610.5261988441341,"d":"1,610.5"},{"v":2187.125308827677,"d":"2,187.1"},{"v":2564.973141606312,"d":"2,565.0"},{"v":2756.995245116,"d":"2,757.0"},{"v":689.8039454,"d":"689.8"},{"v":650.4943674016292,"d":"650.5"},{"v":614.8311923063126,"d":"614.8"},{"v":609.93275499,"d":"609.9"},{"v":707.802093736,"d":"707.8"},{"v":689.9850305100001,"d":"690.0"},{"v":681.36211975,"d":"681.4"},{"v":677.84600112,"d":"677.8"},{"v":678.10391137,"d":"678.1"},{"v":647.04887207,"d":"647.0"},{"v":223.36343656999998,"d":"223.4"}]
[null,"    Del Presupuesto",{"v":707.0946446403061,"d":"707.1"},{"v":742.244295116001,"d":"742.2"},{"v":794.4521315562637,"d":"794.5"},{"v":975.3794391448356,"d":"975.4"},{"v":1205.5007975410908,"d":"1,205.5"},{"v":1634.7966156692885,"d":"1,634.8"},{"v":1318.5937386300002,"d":"1,318.6"},{"v":2149.723216433875,"d":"2,149.7"},{"v":2540.0727530399995,"d":"2,540.1"},{"v":2724.5716861160004,"d":"2,724.6"},{"v":684.4795295,"d":"684.5"},{"v":646.45751691,"d":"646.5"},{"v":606.0046336400001,"d":"606.0"},{"v":603.13107299,"d":"603.1"},{"v":698.276679736,"d":"698.3"},{"v":682.8703975100001,"d":"682.9"},{"v":671.5786077500001,"d":"671.6"},{"v":671.84600112,"d":"671.8"},{"v":670.19598537,"d":"670.2"},{"v":641.00127707,"d":"641.0"},{"v":218.62930956999998,"d":"218.6"}]
[null,"    Del Resto Sector Público",{"v":98.03358312626433,"d":"98.0"},{"v":116.55381247724289,"d":"116.6"},{"v":203.81876422112262,"d":"203.8"},{"v":186.20179663044507,"d":"186.2"},{"v":258.6508493812543,"d":"258.7"},{"v":219.3529834901912,"d":"219.4"},{"v":291.9324602141339,"d":"291.9"},{"v":37.40209239380171,"d":"37.4"},{"v":24.90038856631256,"d":"24.9"},{"v":32.423559,"d":"32.4"},{"v":5.3244159,"d":"5.3"},{"v":4.036850491629303,"d":"4.0"},{"v":8.826558666312563,"d":"8.8"},{"v":6.8016820000000004,"d":"6.8"},{"v":9.525414,"d":"9.5"},{"v":7.1146329999999995,"d":"7.1"},{"v":9.783512,"d":"9.8"},{"v":6,"d":"6.0"},{"v":7.907926000000001,"d":"7.9"},{"v":6.047595,"d":"6.0"},{"v":4.734127,"d":"4.7"}]
[]
[null,"TOTAL GASTOS",{"v":1101.5936079736073,"d":"1,101.6"},{"v":1409.3654000000001,"d":"1,409.4"},{"v":1568.1139232,"d":"1,568.1"},{"v":1672.7152204,"d":"1,672.7"},{"v":1927.4317,"d":"1,927.4"},{"v":2569.774,"d":"2,569.8"},{"v":2232.8237190550567,"d":"2,232.8"},{"v":2723.2619999999997,"d":"2,723.3"},{"v":3342.658238,"d":"3,342.7"},{"v":3608.5008916999996,"d":"3,608.5"},{"v":746.16833,"d":"746.2"},{"v":761.9543189999999,"d":"762.0"},{"v":836.193362,"d":"836.2"},{"v":998.342227,"d":"998.3"},{"v":786.835773,"d":"786.8"},{"v":862.424312,"d":"862.4"},{"v":936.2926399999999,"d":"936.3"},{"v":1022.9481667,"d":"1,022.9"},{"v":846.809019,"d":"846.8"},{"v":916.765012,"d":"916.8"},{"v":291.728033,"d":"291.7"}]
[]
[null,"  Gastos Corrientes",{"v":621.1936079736072,"d":"621.2"},{"v":859.828,"d":"859.8"},{"v":922.4699231999999,"d":"922.5"},{"v":1031.471152,"d":"1,031.5"},{"v":1091.8857,"d":"1,091.9"},{"v":1332.6119999999999,"d":"1,332.6"},{"v":1258.9667190550567,"d":"1,259.0"},{"v":1567.337,"d":"1,567.3"},{"v":1797.7077570000001,"d":"1,797.7"},{"v":2048.7763926999996,"d":"2,048.8"},{"v":421.82227600000004,"d":"421.8"},{"v":419.009795,"d":"419.0"},{"v":452.00622300000003,"d":"452.0"},{"v":504.869463,"d":"504.9"},{"v":435.365644,"d":"435.4"},{"v":483.34250899999995,"d":"483.3"},{"v":543.839401,"d":"543.8"},{"v":586.2288387,"d":"586.2"},{"v":520.597411,"d":"520.6"},{"v":561.930517,"d":"561.9"},{"v":174.071745,"d":"174.1"}]
[null,"     Sueldos",{"v":168.70000000000002,"d":"168.7"},{"v":234.865,"d":"234.9"},{"v":263.43699999999995,"d":"263.4"},{"v":231.73200000000003,"d":"231.7"},{"v":383.69300000000004,"d":"383.7"},{"v":491.58299999999997,"d":"491.6"},{"v":553.322,"d":"553.3"},{"v":656.023,"d":"656.0"},{"v":663.797322,"d":"663.8"},{"v":838.202151,"d":"838.2"},{"v":140.766647,"d":"140.8"},{"v":147.25953399999997,"d":"147.3"},{"v":158.35592000000003,"d":"158.4"},{"v":217.41522099999997,"d":"217.4"},{"v":193.843269,"d":"193.8"},{"v":195.13950899999998,"d":"195.1"},{"v":199.325095,"d":"199.3"},{"v":249.89427799999999,"d":"249.9"},{"v":213.382331,"d":"213.4"},{"v":200.036928,"d":"200.0"},{"v":66.441592,"d":"66.4"}]
[null,"     Compra de bienes y servicios",352.3,{"v":372.495,"d":"372.5"},{"v":370.932,"d":"370.9"},{"v":520.958,"d":"521.0"},{"v":455.04569999999995,"d":"455.0"},{"v":594.3489999999999,"d":"594.3"},{"v":496.9285,"d":"496.9"},{"v":603.1120000000001,"d":"603.1"},{"v":621.784573,"d":"621.8"},{"v":793.6096909999999,"d":"793.6"},{"v":146.15705400000002,"d":"146.2"},{"v":148.695377,"d":"148.7"},{"v":157.386617,"d":"157.4"},{"v":169.545525,"d":"169.5"},{"v":162.65451199999998,"d":"162.7"},{"v":191.298191,"d":"191.3"},{"v":212.33912299999997,"d":"212.3"},{"v":227.31786499999998,"d":"227.3"},{"v":194.058895,"d":"194.1"},{"v":195.677319,"d":"195.7"},{"v":72.925068,"d":"72.9"}]
[null,"     Intereses",{"v":3.0016866211329853,"d":"3.0"},1.9,{"v":2.1510000000000002,"d":"2.2"},{"v":0,"d":"0.0"},{"v":16.587000000000003,"d":"16.6"},{"v":12.682,"d":"12.7"},{"v":10.03921905505662,"d":"10.0"},{"v":4.465000000000001,"d":"4.5"},{"v":0.0105,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.00105,"d":"0.0"},{"v":0.00945,"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"}]
[null,"       Externos",{"v":3.0016866211329853,"d":"3.0"},1.9,{"v":2.1510000000000002,"d":"2.2"},{"v":0,"d":"0.0"},{"v":16.587000000000003,"d":"16.6"},{"v":12.682,"d":"12.7"},{"v":10.03921905505662,"d":"10.0"},{"v":4.465000000000001,"d":"4.5"},{"v":0.0105,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.00105,"d":"0.0"},{"v":0.00945,"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"}]
[null,"       Internos"]
[null,"     Transferencias",{"v":97.1919213524742,"d":"97.2"},{"v":250.568,"d":"250.6"},{"v":285.94992320000006,"d":"285.9"},{"v":278.781152,"d":"278.8"},{"v":236.56,"d":"236.6"},{"v":233.99799999999996,"d":"234.0"},{"v":198.677,"d":"198.7"},{"v":303.73699999999997,"d":"303.7"},{"v":512.1153620000001,"d":"512.1"},{"v":416.9645507,"d":"417.0"},{"v":134.898575,"d":"134.9"},{"v":123.053834,"d":"123.1"},{"v":136.254236,"d":"136.3"},{"v":117.908717,"d":"117.9"},{"v":78.867863,"d":"78.9"},{"v":96.90480900000001,"d":"96.9"},{"v":132.175183,"d":"132.2"},{"v":109.0166957,"d":"109.0"},{"v":113.156185,"d":"113.2"},{"v":166.21627,"d":"166.2"},{"v":34.705085000000004,"d":"34.7"}]
[null,"       Al IESS",{"v":9.791921352474189,"d":"9.8"},{"v":8.35,"d":"8.4"},{"v":5.821,"d":"5.8"},{"v":5.960999999999999,"d":"6.0"},{"v":7.853,"d":"7.9"},{"v":4.638,"d":"4.6"},{"v":3.862,"d":"3.9"},{"v":3.6830000000000007,"d":"3.7"},{"v":2.56872,"d":"2.6"},{"v":2.2919187,"d":"2.3"},{"v":0.7328560000000001,"d":"0.7"},{"v":0.5747490000000001,"d":"0.6"},{"v":0.694781,"d":"0.7"},{"v":0.5663339999999999,"d":"0.6"},{"v":0.772147,"d":"0.8"},{"v":0.39398,"d":"0.4"},{"v":0.414266,"d":"0.4"},{"v":0.7115256999999999,"d":"0.7"},{"v":0.79448,"d":"0.8"},{"v":1.486187,"d":"1.5"},{"v":0.424241,"d":"0.4"}]
[null,"       Al Sector Público",27.4,{"v":17.11,"d":"17.1"},{"v":24.248923200000004,"d":"24.2"},{"v":2.820944,"d":"2.8"},{"v":5.875,"d":"5.9"},{"v":2.3970000000000002,"d":"2.4"},{"v":1.8439999999999999,"d":"1.8"},{"v":2.202,"d":"2.2"},{"v":2.090853,"d":"2.1"},{"v":4.312461,"d":"4.3"},{"v":0.35516899999999996,"d":"0.4"},{"v":0.6122920000000001,"d":"0.6"},{"v":0.45296200000000003,"d":"0.5"},{"v":0.67043,"d":"0.7"},{"v":0.654657,"d":"0.7"},{"v":0.924389,"d":"0.9"},{"v":1.1369879999999999,"d":"1.1"},{"v":1.596427,"d":"1.6"},{"v":0.9192469999999999,"d":"0.9"},{"v":0.632247,"d":"0.6"},{"v":0.238098,"d":"0.2"}]
[null,"       Al Sector Privado",{"v":60,"d":"60.0"},{"v":225.108,"d":"225.1"},{"v":255.88000000000002,"d":"255.9"},{"v":269.999208,"d":"270.0"},{"v":222.832,"d":"222.8"},{"v":226.96299999999997,"d":"227.0"},{"v":192.971,"d":"193.0"},{"v":297.852,"d":"297.9"},{"v":507.4557890000001,"d":"507.5"},{"v":410.36017100000004,"d":"410.4"},{"v":133.81055,"d":"133.8"},{"v":121.866793,"d":"121.9"},{"v":135.106493,"d":"135.1"},{"v":116.671953,"d":"116.7"},{"v":77.441059,"d":"77.4"},{"v":95.58644000000001,"d":"95.6"},{"v":130.623929,"d":"130.6"},{"v":106.708743,"d":"106.7"},{"v":111.44245799999999,"d":"111.4"},{"v":164.097836,"d":"164.1"},{"v":34.042746,"d":"34.0"}]
[]
[null,"Gastos de Capital",{"v":480.40000000000003,"d":"480.4"},{"v":549.5374,"d":"549.5"},{"v":645.644,"d":"645.6"},{"v":641.2440684,"d":"641.2"},{"v":835.546,"d":"835.5"},{"v":1237.162,"d":"1,237.2"},{"v":973.857,"d":"973.9"},{"v":1155.925,"d":"1,155.9"},{"v":1544.9504809999999,"d":"1,545.0"},{"v":1559.724499,"d":"1,559.7"},{"v":324.346054,"d":"324.3"},{"v":342.944524,"d":"342.9"},{"v":384.187139,"d":"384.2"},{"v":493.472764,"d":"493.5"},{"v":351.47012900000004,"d":"351.5"},{"v":379.08180300000004,"d":"379.1"},{"v":392.453239,"d":"392.5"},{"v":436.719328,"d":"436.7"},{"v":326.211608,"d":"326.2"},{"v":354.83449499999995,"d":"354.8"},{"v":117.656288,"d":"117.7"}]
[null,"   Form. Bruta de Capital Fijo",{"v":480.20000000000005,"d":"480.2"},{"v":549.325,"d":"549.3"},{"v":645.644,"d":"645.6"},{"v":641.019774,"d":"641.0"},{"v":835.546,"d":"835.5"},{"v":1237.162,"d":"1,237.2"},{"v":973.857,"d":"973.9"},{"v":1155.925,"d":"1,155.9"},{"v":1544.9504809999999,"d":"1,545.0"},{"v":1559.724499,"d":"1,559.7"},{"v":324.346054,"d":"324.3"},{"v":342.944524,"d":"342.9"},{"v":384.187139,"d":"384.2"},{"v":493.472764,"d":"493.5"},{"v":351.47012900000004,"d":"351.5"},{"v":379.08180300000004,"d":"379.1"},{"v":392.453239,"d":"392.5"},{"v":436.719328,"d":"436.7"},{"v":326.211608,"d":"326.2"},{"v":354.83449499999995,"d":"354.8"},{"v":117.656288,"d":"117.7"}]
[null,"   Otros",0.2,{"v":0.21240000000000003,"d":"0.2"},{"v":0,"d":"0.0"},{"v":0.22429440000000003,"d":"0.2"},{"v":0,"d":"0.0"}]
[]
[null,"DEFICIT(-) O SUPERAVIT(+)",{"v":-22.665380207036833,"d":"-22.7"},{"v":-211.93229240675623,"d":"-211.9"},{"v":-223.8510274226137,"d":"-223.9"},{"v":-56.783984624719096,"d":"-56.8"},{"v":114.00814692234508,"d":"114.0"},{"v":25.13859915947978,"d":"25.1"},{"v":135.8414797890773,"d":"135.8"},{"v":239.9623088276776,"d":"240.0"},{"v":64.8341897263117,"d":"64.8"},{"v":444.20126841600086,"d":"444.2"},{"v":157.67430491999994,"d":"157.7"},{"v":114.99615040162928,"d":"115.0"},{"v":-2.3490436936873493,"d":"-2.3"},{"v":-205.39966741,"d":"-205.4"},{"v":263.88747973599993,"d":"263.9"},{"v":117.74292451000008,"d":"117.7"},{"v":70.00284375000012,"d":"70.0"},{"v":-7.431979579999961,"d":"-7.4"},{"v":164.49038137000002,"d":"164.5"},{"v":115.66347607,"d":"115.7"},{"v":56.893369570000004,"d":"56.9"}]
[]
[]
[null,"Fuente: Ministerio de Finanzas y DGB-Servicios Bancarios Nacionales"]