{"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":42,"n_cols":24,"rows_kept":42,"merged":[[5,0,8,0],[5,1,6,10],[5,11,6,20],[5,21,6,23],[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],[7,23,8,23]],"flags":["formulas_cached_only"]}
[]
["2.2.3   OPERACIONES DE EMPRESAS PUBLICAS NO FINANCIERAS -base devengado- (1) "]
[]
["Millones de dólares"]
[]
["Transacciones \\  Período",{"$nulls":10},"Trimestres",{"$nulls":9},"Mes"]
[]
[null,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,"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)","ago-13 (p)","sep-13 (p)"]
[]
[]
["Ingresos Operacionales",{"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":3256.0613913589686,"d":"3,256.1"},{"v":5933.220461270977,"d":"5,933.2"},{"v":7015.335921407743,"d":"7,015.3"},{"v":1395.2591958399205,"d":"1,395.3"},{"v":1434.7731349548599,"d":"1,434.8"},{"v":1537.6451671081004,"d":"1,537.6"},{"v":1565.542963368096,"d":"1,565.5"},{"v":1939.9374199388667,"d":"1,939.9"},{"v":1502.073168489292,"d":"1,502.1"},{"v":1892.0303921651125,"d":"1,892.0"},{"v":1681.2949408144727,"d":"1,681.3"},{"v":1734.8253989807076,"d":"1,734.8"},{"v":1902.071660833587,"d":"1,902.1"},{"v":584.2961203602753,"d":"584.3"},{"v":638.0430695603571,"d":"638.0"},{"v":669.6912022444801,"d":"669.7"}]
[]
["Egresos Operacionales",{"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":1801.8849906743758,"d":"1,801.9"},{"v":4166.982506546195,"d":"4,167.0"},{"v":4689.160590987409,"d":"4,689.2"},{"v":950.0428377815527,"d":"950.0"},{"v":1051.5474320176686,"d":"1,051.5"},{"v":1075.568338974538,"d":"1,075.6"},{"v":1089.8238977724359,"d":"1,089.8"},{"v":1077.3349135952303,"d":"1,077.3"},{"v":1192.1172129909962,"d":"1,192.1"},{"v":1154.4185714610953,"d":"1,154.4"},{"v":1265.2898929400874,"d":"1,265.3"},{"v":1069.4443022378625,"d":"1,069.4"},{"v":1138.2930936519742,"d":"1,138.3"},{"v":370.3671475808676,"d":"370.4"},{"v":391.71759092726876,"d":"391.7"},{"v":392.333832952959,"d":"392.3"}]
["      Sueldos",{"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":284.1922462,"d":"284.2"},{"v":334.26522284099906,"d":"334.3"},{"v":392.57184599029756,"d":"392.6"},{"v":75.17055256053838,"d":"75.2"},{"v":76.26792623087805,"d":"76.3"},{"v":76.22057312408424,"d":"76.2"},{"v":106.60617092549842,"d":"106.6"},{"v":80.99893006094115,"d":"81.0"},{"v":90.65081525160166,"d":"90.7"},{"v":92.24055822230287,"d":"92.2"},{"v":128.68154245545193,"d":"128.7"},{"v":92.6925482352349,"d":"92.7"},{"v":101.45547990445172,"d":"101.5"},{"v":29.240787402043306,"d":"29.2"},{"v":39.83186414780164,"d":"39.8"},{"v":23.167906672457917,"d":"23.2"}]
["      Aportes al IESS",{"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":41.1290298,"d":"41.1"},{"v":65.8408405669199,"d":"65.8"},{"v":71.78007612319755,"d":"71.8"},{"v":14.831364286158696,"d":"14.8"},{"v":18.933172682296135,"d":"18.9"},{"v":13.898787608716681,"d":"13.9"},{"v":18.177515989748372,"d":"18.2"},{"v":14.472739460626059,"d":"14.5"},{"v":23.213477064994265,"d":"23.2"},{"v":17.00868094401806,"d":"17.0"},{"v":17.08517865355917,"d":"17.1"},{"v":18.56413491755002,"d":"18.6"},{"v":19.426164705680833,"d":"19.4"},{"v":5.719006750688139,"d":"5.7"},{"v":6.354888231530646,"d":"6.4"},{"v":4.934785961799275,"d":"4.9"}]
["      Compra de bienes y servicios",{"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":1476.563714674376,"d":"1,476.6"},{"v":3766.876443138276,"d":"3,766.9"},{"v":4224.808668873914,"d":"4,224.8"},{"v":860.0409209348556,"d":"860.0"},{"v":956.3463331044944,"d":"956.3"},{"v":985.448978241737,"d":"985.4"},{"v":965.0402108571891,"d":"965.0"},{"v":981.863244073663,"d":"981.9"},{"v":1078.2529206744002,"d":"1,078.3"},{"v":1045.1693322947744,"d":"1,045.2"},{"v":1119.5231718310763,"d":"1,119.5"},{"v":958.1876190850777,"d":"958.2"},{"v":1017.4114490418416,"d":"1,017.4"},{"v":335.40735342813616,"d":"335.4"},{"v":345.53083854793647,"d":"345.5"},{"v":364.2311403187018,"d":"364.2"}]
[{"$nulls":4},0]
["Déficit (-) o Superávit (+) Operacional",{"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":1454.1764006845929,"d":"1,454.2"},{"v":1766.237954724782,"d":"1,766.2"},{"v":2326.175330420334,"d":"2,326.2"},{"v":445.21635805836775,"d":"445.2"},{"v":383.2257029371913,"d":"383.2"},{"v":462.07682813356246,"d":"462.1"},{"v":475.71906559566014,"d":"475.7"},{"v":862.6025063436364,"d":"862.6"},{"v":309.9559554982957,"d":"310.0"},{"v":737.6118207040172,"d":"737.6"},{"v":416.00504787438535,"d":"416.0"},{"v":665.3810967428451,"d":"665.4"},{"v":763.7785671816127,"d":"763.8"},{"v":213.92897277940767,"d":"213.9"},{"v":246.32547863308838,"d":"246.3"},{"v":277.3573692915211,"d":"277.4"}]
[]
["Ingresos no Operacionales",{"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":388.5594112129449,"d":"388.6"},{"v":553.2622027384699,"d":"553.3"},{"v":295.0456052552814,"d":"295.0"},{"v":190.57516281319903,"d":"190.6"},{"v":142.936259489394,"d":"142.9"},{"v":121.79579477688185,"d":"121.8"},{"v":97.95498565899499,"d":"98.0"},{"v":55.95812749970464,"d":"56.0"},{"v":112.43541896872188,"d":"112.4"},{"v":47.18107279468319,"d":"47.2"},{"v":79.47098599217165,"d":"79.5"},{"v":75.55987437004745,"d":"75.6"},{"v":34.4905264859839,"d":"34.5"},{"v":10.833223621232225,"d":"10.8"},{"v":17.022960908682304,"d":"17.0"},{"v":10.760477847429001,"d":"10.8"}]
["       Transferencias del sector público",{"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":317.77700484,"d":"317.8"},{"v":550.12073882,"d":"550.1"},{"v":242.86951956785356,"d":"242.9"},{"v":190.42748269012793,"d":"190.4"},{"v":142.70883448939398,"d":"142.7"},{"v":121.45758577688184,"d":"121.5"},{"v":95.52683586359623,"d":"95.5"},{"v":34.01378449970464,"d":"34.0"},{"v":100.71645796872188,"d":"100.7"},{"v":46.252589533203675,"d":"46.3"},{"v":61.88668756622336,"d":"61.9"},{"v":74.04740037004746,"d":"74.0"},{"v":33.1447404859839,"d":"33.1"},{"v":10.468225621232225,"d":"10.5"},{"v":16.535977908682305,"d":"16.5"},{"v":10.000295847429001,"d":"10.0"}]
["       Otros",{"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":70.78240637294489,"d":"70.8"},{"v":3.1414639184698543,"d":"3.1"},{"v":52.1760856874278,"d":"52.2"},{"v":0.1476801230711,"d":"0.1"},{"v":0.227425,"d":"0.2"},{"v":0.33820900000000004,"d":"0.3"},{"v":2.4281497953987543,"d":"2.4"},{"v":21.944342999999996,"d":"21.9"},{"v":11.718961,"d":"11.7"},{"v":0.9284832614795157,"d":"0.9"},{"v":17.58429842594829,"d":"17.6"},{"v":1.5124739999999999,"d":"1.5"},{"v":1.345786,"d":"1.3"},{"v":0.36499800000000004,"d":"0.4"},{"v":0.486983,"d":"0.5"},{"v":0.7601819999999999,"d":"0.8"}]
[{"$nulls":4},0,0]
["Egresos no Operacionales",{"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":275.08999218021836,"d":"275.1"},{"v":317.9709854578532,"d":"318.0"},{"v":136.46277551335533,"d":"136.5"},{"v":73.30622063644958,"d":"73.3"},{"v":83.40503313109382,"d":"83.4"},{"v":76.98083477249017,"d":"77.0"},{"v":84.27889691781964,"d":"84.3"},{"v":23.49699966313141,"d":"23.5"},{"v":40.278865544141766,"d":"40.3"},{"v":53.014173101209266,"d":"53.0"},{"v":19.672737204872895,"d":"19.7"},{"v":9.825757861685787,"d":"9.8"},{"v":10.075377657121324,"d":"10.1"},{"v":4.6481439782072345,"d":"4.6"},{"v":5.202993516641946,"d":"5.2"},{"v":3.7852175859124335,"d":"3.8"}]
["       Intereses:",{"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":56.31424672690212,"d":"56.3"},{"v":95.87179438598336,"d":"95.9"},{"v":102.55527181963416,"d":"102.6"},{"v":20.635927554445633,"d":"20.6"},{"v":27.822412427149946,"d":"27.8"},{"v":23.37151618788328,"d":"23.4"},{"v":24.04193821650451,"d":"24.0"},{"v":17.49699966313141,"d":"17.5"},{"v":27.97886554414176,"d":"28.0"},{"v":45.64935568057819,"d":"45.6"},{"v":11.430050931782805,"d":"11.4"},{"v":9.825757861685787,"d":"9.8"},{"v":10.075377657121324,"d":"10.1"},{"v":4.6481439782072345,"d":"4.6"},{"v":5.202993516641946,"d":"5.2"},{"v":3.7852175859124335,"d":"3.8"}]
["             Externos",{"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":56.31424672690212,"d":"56.3"},{"v":95.87179438598336,"d":"95.9"},{"v":102.55527181963416,"d":"102.6"},{"v":20.635927554445633,"d":"20.6"},{"v":27.822412427149946,"d":"27.8"},{"v":23.37151618788328,"d":"23.4"},{"v":24.04193821650451,"d":"24.0"},{"v":17.49699966313141,"d":"17.5"},{"v":27.97886554414176,"d":"28.0"},{"v":45.64935568057819,"d":"45.6"},{"v":11.430050931782805,"d":"11.4"},{"v":9.825757861685787,"d":"9.8"},{"v":10.075377657121324,"d":"10.1"},{"v":4.6481439782072345,"d":"4.6"},{"v":5.202993516641946,"d":"5.2"},{"v":3.7852175859124335,"d":"3.8"}]
["             Internos",{"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"},{"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":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":1.5106429029899386,"d":"1.5"},{"v":0.044398391875989006,"d":"0.0"},0,{"v":0.044398391875989006,"d":"0.0"},0,0,0,{"$nulls":3},0,0,0,0,0,0]
["      Otros",{"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,{"v":217.26510255032628,"d":"217.3"},{"v":222.05479267999382,"d":"222.1"},{"v":33.90750369372117,"d":"33.9"},{"v":52.62589469012795,"d":"52.6"},{"v":55.58262070394387,"d":"55.6"},{"v":53.60931858460688,"d":"53.6"},{"v":60.23695870131513,"d":"60.2"},{"v":6,"d":"6.0"},12.3,{"v":7.364817420631076,"d":"7.4"},{"v":8.242686273090092,"d":"8.2"},0,0,0,0,0]
[]
["Egresos de Capital",{"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":1600.4949609494342,"d":"1,600.5"},{"v":2151.5912188421735,"d":"2,151.6"},{"v":2545.3662773183232,"d":"2,545.4"},{"v":486.52982997577925,"d":"486.5"},{"v":471.7588808674254,"d":"471.8"},{"v":442.44739927462996,"d":"442.4"},{"v":750.8551087243386,"d":"750.9"},{"v":474.8074206637411,"d":"474.8"},{"v":454.03262384422095,"d":"454.0"},{"v":748.5791228065782,"d":"748.6"},{"v":867.9471100037831,"d":"867.9"},{"v":785.130451359686,"d":"785.1"},{"v":763.2887404365757,"d":"763.3"},{"v":329.2502020144079,"d":"329.3"},{"v":349.21659727123586,"d":"349.2"},{"v":318.81826391027414,"d":"318.8"}]
[]
["Déficit (-) o Superávit (+)",{"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":-32.84914123211479,"d":"-32.8"},{"v":-150.0620468367747,"d":"-150.1"},{"v":-60.608117156063145,"d":"-60.6"},{"v":75.95547025933791,"d":"76.0"},{"v":-29.001951571934,"d":"-29.0"},{"v":64.44438886332415,"d":"64.4"},{"v":-261.45995438750316,"d":"-261.5"},{"v":420.25621351646856,"d":"420.3"},{"v":-71.92011492134515,"d":"-71.9"},{"v":-16.800402409087155,"d":"-16.8"},{"v":-392.14381334209895,"d":"-392.1"},{"v":-54.01523810847925,"d":"-54.0"},{"v":24.904975573899605,"d":"24.9"},{"v":-109.1361495919752,"d":"-109.1"},{"v":-91.07115124610709,"d":"-91.1"},{"v":-34.485634357236506,"d":"-34.5"}]
[]
["Tipo de cambio 1US$ = S/         (2)",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."]