{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["INDICE","2.1.1","2.1.2","2.1.3","2.1.4","2.1.5","2.1.6","2.1.7","2.1.8"],"not_rendered":{"external_links":1,"defined_names":8},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"INDICE","index":0,"n_rows":13,"n_cols":3,"rows_kept":13,"flags":["formulas_cached_only"]}
["INDICE"]
["capítulo II"]
["Finanzas Públicas"]
[]
[{"v":2.1,"d":"2 "},"SECTOR PUBLICO NO FINANCIERO"]
[null,"2.1.1","Operaciones del Sector Público no Financiero (Base devengado) -  millones de dólares"]
[null,"2.1.2","Operaciones del Sector Público no Financiero (Base devengado) - porcentaje del PIB"]
[null,"2.1.3","Gobierno Central Consolidado (Base devengado) - millones de dólares"]
[null,"2.1.4","Gobierno Central Consolidado (Base devengado) - porcentaje del PIB"]
[null,"2.1.5","Consolidado de Entidades del Resto del Sector Público (Base devengado) - millones de dólares"]
[null,"2.1.6","Consolidado de Entidades del Resto del Sector Público (Base devengado) - porcentaje del PIB"]
[null,"2.1.7","Consolidado de Empresas Públicas no Financieras (Base devengado) - millones de dólares"]
[null,"2.1.8","Consolidado de Empresas Públicas no Financieras (Base devengado) - porcentaje del PIB"]

{"sheet":"2.1.1","index":1,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.1  OPERACIONES DEL SECTOR PUBLICO NO FINANCIERO (BASE DEVENGADO) "]
["millones de dólares"]
[]
["Concepto   /    Años",{"v":1997,"d":"1,997 "},{"v":1998,"d":"1,998 "},{"v":1999,"d":"1,999 "},{"v":2000,"d":"2,000 "},{"v":2001,"d":"2,001 "},{"v":2002,"d":"2,002 "},{"v":2003,"d":"2,003 "},{"v":2004,"d":"2,004 "},{"v":2005,"d":"2,005 "},"2006 (p)"]
[]
["INGRESOS TOTALES",{"v":4713.474782014878,"d":"4,713.5"},{"v":4026.8418675758016,"d":"4,026.8"},{"v":3515.252980768925,"d":"3,515.3"},{"v":4126.140216201168,"d":"4,126.1"},{"v":4954.708247990891,"d":"4,954.7"},{"v":6360.879420873681,"d":"6,360.9"},{"v":6910.2428682029085,"d":"6,910.2"},{"v":8176.504887558456,"d":"8,176.5"},{"v":9145.744240344113,"d":"9,145.7"},{"v":11262.63461141492,"d":"11,262.6"}]
[]
[" Petroleros",{"v":1269.9249573821196,"d":"1,269.9"},{"v":912.8992733585789,"d":"912.9"},{"v":1048.6144651335928,"d":"1,048.6"},{"v":1460.0673270972702,"d":"1,460.1"},{"v":1351.797681,"d":"1,351.8"},{"v":1392.76128447,"d":"1,392.8"},{"v":1663.6527372926,"d":"1,663.7"},{"v":2115.399986,"d":"2,115.4"},{"v":2211.597590592365,"d":"2,211.6"},{"v":3235.006612809865,"d":"3,235.0"}]
["      Por exportaciones (1)",{"v":625.547630345437,"d":"625.5"},{"v":249.51045171702816,"d":"249.5"},{"v":745.5596945315368,"d":"745.6"},{"v":1286.9174270972703,"d":"1,286.9"},{"v":955.369681,"d":"955.4"},{"v":973.8835844699998,"d":"973.9"},{"v":1095.5971817370444,"d":"1,095.6"},{"v":1637.8,"d":"1,637.8"},{"v":2133.1855905923653,"d":"2,133.2"},{"v":3235.006612809865,"d":"3,235.0"}]
["      Por venta de derivados",{"v":644.3773270366827,"d":"644.4"},{"v":663.3888216415507,"d":"663.4"},{"v":303.05477060205624,"d":"303.1"},{"v":173.1499,"d":"173.1"},{"v":396.42800000000005,"d":"396.4"},{"v":418.87770000000006,"d":"418.9"},{"v":568.0555555555557,"d":"568.1"},{"v":477.599986,"d":"477.6"},{"v":78.41200000000002,"d":"78.4"},0]
[]
[" No Petroleros",{"v":3133.7134421438736,"d":"3,133.7"},{"v":3095.7252903049084,"d":"3,095.7"},{"v":2334.261859830184,"d":"2,334.3"},{"v":2516.353088085401,"d":"2,516.4"},{"v":3496.981609990891,"d":"3,497.0"},{"v":4780.915517237601,"d":"4,780.9"},{"v":5155.8726301329625,"d":"5,155.9"},{"v":5824.766647430253,"d":"5,824.8"},{"v":6870.519242419877,"d":"6,870.5"},{"v":8333.128249444337,"d":"8,333.1"}]
["      IVA",{"v":779.2732741327669,"d":"779.3"},{"v":831.1576660114678,"d":"831.2"},{"v":590.8098349381019,"d":"590.8"},{"v":893.433,"d":"893.4"},{"v":1456.7707641898464,"d":"1,456.8"},{"v":1669.845,"d":"1,669.8"},{"v":1737.0762925,"d":"1,737.1"},{"v":1886.8221749999998,"d":"1,886.8"},{"v":2166.88043375,"d":"2,166.9"},{"v":2444.8564499999998,"d":"2,444.9"}]
["      ICE",{"v":148.10184104221113,"d":"148.1"},{"v":124.25642335469209,"d":"124.3"},{"v":69.4067299004382,"d":"69.4"},{"v":74.56614852,"d":"74.6"},{"v":137.254,"d":"137.3"},{"v":220.0543,"d":"220.1"},{"v":242.80480000000003,"d":"242.8"},{"v":270.10021764705886,"d":"270.1"},{"v":307.6286,"d":"307.6"},{"v":344.9615,"d":"345.0"}]
["      A la renta",{"v":400.69594558970846,"d":"400.7"},{"v":353.82717557477974,"d":"353.8"},{"v":143.58952315451629,"d":"143.6"},{"v":314.4458264262638,"d":"314.4"},{"v":539.8239999999998,"d":"539.8"},{"v":595.952,"d":"596.0"},{"v":735.8439767168584,"d":"735.8"},{"v":880.2472509107193,"d":"880.2"},{"v":1185.6348145091617,"d":"1,185.6"},{"v":1452.8471816447388,"d":"1,452.8"}]
["      A la circulación de capitales",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":326.20596511167065,"d":"326.2"},{"v":168.66340080000003,"d":"168.7"},0,0,0,0,0,0]
["      Arancelarios",{"v":419.776704903504,"d":"419.8"},{"v":592.2112775636969,"d":"592.2"},{"v":310.14729233311294,"d":"310.1"},{"v":216.93021310256398,"d":"216.9"},{"v":354.448,"d":"354.4"},{"v":413.74,"d":"413.7"},{"v":395.835719057217,"d":"395.8"},{"v":469.5361376140955,"d":"469.5"},{"v":560.7583741108577,"d":"560.8"},{"v":637.9142038952543,"d":"637.9"}]
["      Contribuciones Seguridad Social",{"v":455.201640945301,"d":"455.2"},{"v":451.1471532165822,"d":"451.1"},{"v":229.58174754577254,"d":"229.6"},{"v":227.9024156714668,"d":"227.9"},{"v":454.6178967510447,"d":"454.6"},{"v":767.3058056120431,"d":"767.3"},{"v":899.5099621491057,"d":"899.5"},{"v":1023.6041984541101,"d":"1,023.6"},{"v":1108.97034587,"d":"1,109.0"},{"v":1555.945515150975,"d":"1,555.9"}]
["      Otros (2)",{"v":930.6640355303823,"d":"930.7"},{"v":743.1255945836897,"d":"743.1"},{"v":734.3674373300482,"d":"734.4"},{"v":620.44,"d":"620.4"},{"v":554,"d":"554.0"},{"v":1114,"d":"1,114.0"},{"v":1144.8,"d":"1,144.8"},{"v":1294.4566678042704,"d":"1,294.5"},{"v":1540.6466741798567,"d":"1,540.6"},{"v":1896.6033987533683,"d":"1,896.6"}]
[{"$nulls":10},0]
[" Superávit Operacional",{"v":309.83638248888417,"d":"309.8"},{"v":18.210455788885373,"d":"18.2"},{"v":132.40539681615437,"d":"132.4"},{"v":149.7198010184971,"d":"149.7"},{"v":105.92895699999997,"d":"105.9"},{"v":187.20261916608,"d":"187.2"},{"v":90.71750077734556,"d":"90.7"},{"v":236.3382541282028,"d":"236.3"},{"v":63.627407331871375,"d":"63.6"},{"v":-305.500250839282,"d":"-305.5"}]
[]
["GASTOS TOTALES (3)",{"v":5219.629278671979,"d":"5,219.6"},{"v":5144.869645045106,"d":"5,144.9"},{"v":4165.067600484908,"d":"4,165.1"},{"v":3888.997518732365,"d":"3,889.0"},{"v":4947.086527005244,"d":"4,947.1"},{"v":6161.29117176832,"d":"6,161.3"},{"v":6586.56025335013,"d":"6,586.6"},{"v":7493.124935973376,"d":"7,493.1"},{"v":8879.555902729086,"d":"8,879.6"},{"v":9927.589606291,"d":"9,927.6"}]
[]
["  Gastos Corrientes",{"v":3969.8018842249826,"d":"3,969.8"},{"v":3990.218843814665,"d":"3,990.2"},{"v":3165.350455572568,"d":"3,165.4"},{"v":3094.4599407922615,"d":"3,094.5"},{"v":3539.390566205244,"d":"3,539.4"},{"v":4579.7241476885,"d":"4,579.7"},{"v":5126.186725646621,"d":"5,126.2"},{"v":5885.340487411644,"d":"5,885.3"},{"v":7048.944485451918,"d":"7,048.9"},{"v":7984.138880887165,"d":"7,984.1"}]
["      Intereses",{"v":994.6595944836521,"d":"994.7"},{"v":986.866039600662,"d":"986.9"},{"v":1183.2515923151452,"d":"1,183.3"},{"v":1052.3993730471116,"d":"1,052.4"},{"v":996.1076583400002,"d":"996.1"},{"v":841.5512899918381,"d":"841.6"},{"v":819.560427330984,"d":"819.6"},{"v":796.5916126626059,"d":"796.6"},{"v":806.6917736224045,"d":"806.7"},{"v":896.1254542657985,"d":"896.1"}]
["            Externos",{"v":751.2543819214826,"d":"751.3"},{"v":749.2657701177508,"d":"749.3"},{"v":837.2222246102767,"d":"837.2"},{"v":853.4180688500599,"d":"853.4"},{"v":779.0326000000001,"d":"779.0"},{"v":664.7517578908019,"d":"664.8"},634.1,{"v":622.641,"d":"622.6"},{"v":661.6539999999999,"d":"661.7"},{"v":752.278,"d":"752.3"}]
["            Internos",{"v":243.40521256216937,"d":"243.4"},{"v":237.6002694829112,"d":"237.6"},{"v":346.0293677048686,"d":"346.0"},{"v":198.98130419705168,"d":"199.0"},{"v":217.07505834000003,"d":"217.1"},{"v":176.79953210103628,"d":"176.8"},{"v":185.46042733098395,"d":"185.5"},{"v":173.95061266260598,"d":"174.0"},{"v":145.03777362240467,"d":"145.0"},{"v":143.84745426579846,"d":"143.8"}]
["      Sueldos",{"v":1542.2274777997875,"d":"1,542.2"},{"v":1690.5379293495769,"d":"1,690.5"},{"v":990.7457696331747,"d":"990.7"},{"v":760.9986921200195,"d":"761.0"},{"v":1357.1347639354601,"d":"1,357.1"},{"v":2007.6005886399998,"d":"2,007.6"},{"v":2289.02,"d":"2,289.0"},{"v":2586.0216072688886,"d":"2,586.0"},{"v":2906.806157298889,"d":"2,906.8"},{"v":3161.5528302066664,"d":"3,161.6"}]
["      Compra de bienes y servicios",{"v":600.0396678943629,"d":"600.0"},{"v":568.6596556689507,"d":"568.7"},{"v":397.01238053399385,"d":"397.0"},{"v":409.88606076272947,"d":"409.9"},{"v":581.0256722031065,"d":"581.0"},{"v":900.7310571328717,"d":"900.7"},{"v":948.2876713739047,"d":"948.3"},{"v":1033.257182281111,"d":"1,033.3"},{"v":1137.6526522299998,"d":"1,137.7"},{"v":1506.7780558299,"d":"1,506.8"}]
["      Transferencias de la Seguridad Social",{"v":368.4846111165508,"d":"368.5"},{"v":333.65463988124986,"d":"333.7"},{"v":191.11233952632273,"d":"191.1"},{"v":119.70732098186764,"d":"119.7"},{"v":151.24230000000003,"d":"151.2"},{"v":309.244,"d":"309.2"},{"v":589.4010726521785,"d":"589.4"},{"v":665.1612656799999,"d":"665.2"},{"v":1183.07723219,"d":"1,183.1"},{"v":1225.8569999999997,"d":"1,225.9"}]
["      Otros gastos corrientes",{"v":464.39053293062886,"d":"464.4"},{"v":410.5005793142252,"d":"410.5"},{"v":403.2283735639315,"d":"403.2"},751.5,{"v":453.8801717266766,"d":"453.9"},{"v":520.5972119237904,"d":"520.6"},{"v":479.91755428955344,"d":"479.9"},804.3,{"v":1014.7000000000003,"d":"1,014.7"},{"v":1193.8255405848006,"d":"1,193.8"}]
[]
["  Gastos de Capital",{"v":1249.8273944469968,"d":"1,249.8"},{"v":1154.6508012304412,"d":"1,154.7"},{"v":999.7171449123407,"d":"999.7"},{"v":794.5375779401035,"d":"794.5"},{"v":1407.6959608000002,"d":"1,407.7"},{"v":1581.5670240798204,"d":"1,581.6"},{"v":1460.3735277035087,"d":"1,460.4"},{"v":1607.784448561731,"d":"1,607.8"},{"v":1830.611417277167,"d":"1,830.6"},{"v":1943.450725403834,"d":"1,943.5"}]
["      Formación Bruta de Capital Fijo",{"v":1245.5844361259028,"d":"1,245.6"},{"v":1142.4722465916707,"d":"1,142.5"},{"v":982.0289115348473,"d":"982.0"},{"v":782.2386943238516,"d":"782.2"},{"v":1160.6959540000003,"d":"1,160.7"},{"v":1379.6652339746645,"d":"1,379.7"},{"v":1388.0615277035088,"d":"1,388.1"},{"v":1492.918943371731,"d":"1,492.9"},{"v":1817.814704637167,"d":"1,817.8"},{"v":1899.973725403834,"d":"1,900.0"}]
["           Gobierno central",{"v":478.37472100666065,"d":"478.4"},{"v":602.0981169511415,"d":"602.1"},{"v":485.42583829849974,"d":"485.4"},{"v":424.5095058,"d":"424.5"},644.6,{"v":610.63,"d":"610.6"},{"v":659.825,"d":"659.8"},{"v":709.7483335466667,"d":"709.7"},{"v":828.62748387,"d":"828.6"},{"v":829.3603106366668,"d":"829.4"}]
["           Empresas públicas",{"v":486.29574674811136,"d":"486.3"},{"v":199.20210107830184,"d":"199.2"},{"v":245.37722757133997,"d":"245.4"},{"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":195.75000982506447,"d":"195.8"},{"v":281.0634737671671,"d":"281.1"},{"v":348.0748437671671,"d":"348.1"}]
["           Gobiernos seccionales",{"v":189.4769612384417,"d":"189.5"},{"v":259.59699719041856,"d":"259.6"},{"v":223.96808107311145,"d":"224.0"},{"v":245.68544822297955,"d":"245.7"},{"v":328.75,"d":"328.8"},{"v":459.03,"d":"459.0"},480.2,{"v":549.325,"d":"549.3"},{"v":645.644,"d":"645.6"},{"v":650.9487240000001,"d":"650.9"}]
["           Otras entidades",{"v":91.4370071326891,"d":"91.4"},{"v":81.57503137180869,"d":"81.6"},{"v":27.257764591896283,"d":"27.3"},{"v":29.18556193031273,"d":"29.2"},{"v":44.36599899999999,"d":"44.4"},{"v":73.596859,"d":"73.6"},{"v":37.64265147464107,"d":"37.6"},{"v":38.09559999999988,"d":"38.1"},{"v":62.47974699999986,"d":"62.5"},{"v":71.58984700000002,"d":"71.6"}]
["      Otros gastos de capital",{"v":4.242958321094029,"d":"4.2"},{"v":12.178554638770745,"d":"12.2"},{"v":17.688233377493237,"d":"17.7"},{"v":12.29888361625186,"d":"12.3"},{"v":247.0000068,"d":"247.0"},{"v":201.90179010515595,"d":"201.9"},{"v":72.312,"d":"72.3"},{"v":114.86550519000001,"d":"114.9"},{"v":12.79671264,"d":"12.8"},{"v":43.477000000000004,"d":"43.5"}]
[]
["AJUSTE DEL TESORO NACIONAL (4)",{"$nulls":6},-130.4,null,null,{"v":-28.305599,"d":"-28.3"}]
[]
["Resultado Global",{"v":-506.15449665710145,"d":"-506.2"},{"v":-1118.027777469305,"d":"-1,118.0"},{"v":-649.8146197159838,"d":"-649.8"},{"v":237.14269746880336,"d":"237.1"},7.7,{"v":199.58824910536077,"d":"199.6"},{"v":454.0826148527789,"d":"454.1"},{"v":683.3799515850806,"d":"683.4"},{"v":266.1883376150272,"d":"266.2"},{"v":1363.3506041239204,"d":"1,363.4"}]
["Reducción de personal",{"v":0,"d":"0.0"},{"v":83.84324090217548,"d":"83.8"},{"v":24.415468746910456,"d":"24.4"},{"v":10,"d":"10.0"},0,0,0]
["Costo fortalecimiento sistema financiero privado",null,null,{"v":143.44090197915895,"d":"143.4"}]
["RESULTADO GLOBAL+REDUCCION DE PERSONAL",{"v":-506.15449665710145,"d":"-506.2"},{"v":-1201.8710183714804,"d":"-1,201.9"},{"v":-817.6709904420533,"d":"-817.7"},{"v":227.14269746880336,"d":"227.1"},7.7,{"v":199.58824910536077,"d":"199.6"},{"v":454.0826148527789,"d":"454.1"},{"v":683.4282815850802,"d":"683.4"},266.2,{"v":1363.3506041239204,"d":"1,363.4"}]
[]
["RESULTADO BAJO LA LINEA",{"v":506.15449665710133,"d":"506.2"},{"v":1201.9,"d":"1,201.9"},{"v":817.6737198342156,"d":"817.7"},{"v":-227.09937689694678,"d":"-227.1"},{"v":-7.722588999999871,"d":"-7.7"},{"v":-199.66725199999988,"d":"-199.7"},{"v":-454.1171270000001,"d":"-454.1"},{"v":-683.402553,"d":"-683.4"},{"v":-266.2000000000001,"d":"-266.2"},{"v":-1363.416533,"d":"-1,363.4"}]
[]
["Financiamiento Externo Neto",{"v":414.5917596226028,"d":"414.6"},{"v":302.846033826028,"d":"302.8"},{"v":562.3037198342156,"d":"562.3"},{"v":387.0273964342426,"d":"387.0"},{"v":107.675,"d":"107.7"},{"v":-151.869,"d":"-151.9"},97.4,{"v":-480.02699999999993,"d":"-480.0"},-2.8,{"v":-712.0260000000001,"d":"-712.0"}]
["     Deuda Pública Externa",{"v":384.3658283685701,"d":"384.4"},{"v":295.88391690450015,"d":"295.9"},{"v":562.3037198342156,"d":"562.3"},{"v":387.0273964342426,"d":"387.0"},{"v":107.675,"d":"107.7"},{"v":-151.869,"d":"-151.9"},97.4,{"v":-480.02699999999993,"d":"-480.0"},-2.8,{"v":-712.0260000000001,"d":"-712.0"}]
["     Activos Netos en el Exterior",{"v":30.225931254032705,"d":"30.2"},{"v":6.962116921527896,"d":"7.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,0,0]
[]
["Financiamiento Interno",{"v":62.466891116651226,"d":"62.5"},{"v":934.0221298034033,"d":"934.0"},{"v":-157.13,"d":"-157.1"},{"v":-668.0267733311894,"d":"-668.0"},{"v":-115.39758899999987,"d":"-115.4"},{"v":-47.79825199999988,"d":"-47.8"},{"v":-551.5171270000001,"d":"-551.5"},{"v":-132.57555300000007,"d":"-132.6"},{"v":-263.4000000000001,"d":"-263.4"},{"v":-651.3905330000001,"d":"-651.4"}]
["     Deuda Interna",{"v":16.074786534005128,"d":"16.1"},{"v":317.8712573154615,"d":"317.9"},-41.7,{"v":-32.1159373680931,"d":"-32.1"},{"v":-358.27182,"d":"-358.3"},{"v":-289.5506,"d":"-289.6"},{"v":-102.86,"d":"-102.9"},{"v":18.295,"d":"18.3"},{"v":-64.80000000000001,"d":"-64.8"},-299.2]
["     Sistema Bancario y Otros",{"v":9.170313351259228,"d":"9.2"},{"v":204.57380611296813,"d":"204.6"},{"v":-103.63,"d":"-103.6"},{"v":-684.0947920644811,"d":"-684.1"},-32.7,-71.1,{"v":-357.29999999999995,"d":"-357.3"},-399.2,-735.9,{"v":-1019.350533,"d":"-1,019.4"}]
["     Deuda Flotante",{"v":37.22179123138683,"d":"37.2"},{"v":411.5770663749737,"d":"411.6"},-11.8,{"v":48.183956101384894,"d":"48.2"},275.6,312.9,-91.3,248.7,537.3,{"v":667.16,"d":"667.2"}]
[]
["Discrepancia estadística",{"v":29.09584591784754,"d":"29.1"},{"v":-34.968163629431274,"d":"-35.0"},412.5,53.9,0,0,0,-70.8]
[]
["Otros resultados:"]
["Ahorro del sector público no financiero",{"v":743.6728977898952,"d":"743.7"},{"v":36.623023761136665,"d":"36.6"},{"v":349.90252519635715,"d":"349.9"},{"v":1031.6802754089067,"d":"1,031.7"},{"v":1415.3176817856474,"d":"1,415.3"},{"v":1781.1552731851807,"d":"1,781.2"},{"v":1784.0561425562873,"d":"1,784.1"},{"v":2291.164400146812,"d":"2,291.2"},{"v":2096.799754892195,"d":"2,096.8"},{"v":3278.495730527755,"d":"3,278.5"}]
["Resultado doméstico",{"v":117.78602936930525,"d":"117.8"},{"v":-161.283560431914,"d":"-161.3"},{"v":-165.3405250233049,"d":"-165.3"},{"v":116.53881695113358,"d":"116.5"},{"v":295.64130060000025,"d":"295.6"},{"v":442.3225161160286,"d":"442.3"},{"v":547.810044197138,"d":"547.8"},{"v":265.38852893377316,"d":"265.4"},{"v":-478.21737112247126,"d":"-478.2"},{"v":-359.3885185244111,"d":"-359.4"}]
["Resultado primario",{"v":488.50509782655064,"d":"488.5"},{"v":-131.16173786864294,"d":"-131.2"},{"v":533.4369725991614,"d":"533.4"},{"v":1289.542070515915,"d":"1,289.5"},{"v":1003.8076583400002,"d":"1,003.8"},{"v":1041.1395390971988,"d":"1,041.1"},{"v":1273.6430421837629,"d":"1,273.6"},{"v":1479.9715642476865,"d":"1,480.0"},{"v":1072.8801112374317,"d":"1,072.9"},{"v":2259.4760583897187,"d":"2,259.5"}]
[]
["(p)cifras provisionales"]
["(1) Incluye recursos de los Fondos CEREPS y FEISEH."]
["(2) Hasta el año 2002 contiene las preasignaciones de IVA, ICE y Renta que transfiere el Gobierno Central."]
["(3) Los registros de gastos corresponden a valores devengados."]
["(4) Corresponden a gastos no ejecutados y reversados al Gobierno Central."]
["FUENTE: Ministerio de Economía y Finanzas y Entidades del Sector Público"]

{"sheet":"2.1.2","index":2,"n_rows":74,"n_cols":11,"rows_kept":74,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.2  OPERACIONES DEL SECTOR PUBLICO NO FINANCIERO (BASE DEVENGADO) "]
["Porcentajes del PIB"]
[]
["Concepto   /    Años",{"v":1997,"d":"1,997 "},{"v":1998,"d":"1,998 "},{"v":1999,"d":"1,999 "},{"v":2000,"d":"2,000 "},{"v":2001,"d":"2,001 "},{"v":2002,"d":"2,002 "},{"v":2003,"d":"2,003 "},{"v":2004,"d":"2,004 "},{"v":2005,"d":"2,005 "},"2006 (p)"]
[]
["INGRESOS TOTALES",{"v":19.942302116027196,"d":"19.9"},{"v":17.315924824416427,"d":"17.3"},{"v":21.081615849648973,"d":"21.1"},{"v":25.895736839225624,"d":"25.9"},{"v":23.316738248440856,"d":"23.3"},{"v":25.546232955111314,"d":"25.5"},{"v":24.13138995588689,"d":"24.1"},{"v":25.05385860157438,"d":"25.1"},{"v":25.06444213844672,"d":"25.1"},{"v":27.54233732159117,"d":"27.5"}]
[]
[" Petroleros",{"v":5.372942115110112,"d":"5.4"},{"v":3.925581313988355,"d":"3.9"},{"v":6.2887329729241745,"d":"6.3"},{"v":9.163411151565938,"d":"9.2"},{"v":6.361527483582378,"d":"6.4"},{"v":5.593535401280051,"d":"5.6"},{"v":5.809673222849675,"d":"5.8"},{"v":6.481856595678274,"d":"6.5"},{"v":6.061011371650258,"d":"6.1"},{"v":7.911083546764716,"d":"7.9"}]
["      Por exportaciones (1)",{"v":2.6466376525262656,"d":"2.6"},{"v":1.0729262203283962,"d":"1.1"},{"v":4.471258017298496,"d":"4.5"},{"v":8.07671898668687,"d":"8.1"},{"v":4.495946818141368,"d":"4.5"},{"v":3.9112605779614436,"d":"3.9"},{"v":3.8259556619524258,"d":"3.8"},{"v":5.018429045409797,"d":"5.0"},{"v":5.846118741229846,"d":"5.8"},{"v":7.911083546764716,"d":"7.9"}]
["      Por venta de derivados",{"v":2.7263044625838466,"d":"2.7"},{"v":2.852655093659959,"d":"2.9"},{"v":1.8174749556256802,"d":"1.8"},{"v":1.0866921648790682,"d":"1.1"},{"v":1.865580665441011,"d":"1.9"},{"v":1.6822748233186067,"d":"1.7"},{"v":1.9837175608972486,"d":"2.0"},{"v":1.4634275502684775,"d":"1.5"},{"v":0.21489263042041262,"d":"0.2"},{"v":0,"d":"0.0"}]
[]
[" No Petroleros",{"v":13.258469197022931,"d":"13.3"},{"v":13.312006819933922,"d":"13.3"},{"v":13.998995830639455,"d":"14.0"},{"v":15.792681283048113,"d":"15.8"},{"v":16.456711632381626,"d":"16.5"},{"v":19.200864135431583,"d":"19.2"},{"v":18.004920430962965,"d":"18.0"},{"v":17.847831314078782,"d":"17.8"},{"v":18.82905616943411,"d":"18.8"},{"v":20.378342821994718,"d":"20.4"}]
["      IVA",{"v":3.2970374898363604,"d":"3.3"},{"v":3.5740821554923086,"d":"3.6"},{"v":3.543194771044652,"d":"3.5"},{"v":5.607203012790653,"d":"5.6"},{"v":6.855528296821374,"d":"6.9"},{"v":6.70634460212243,"d":"6.7"},{"v":6.06607701016231,"d":"6.1"},{"v":5.781464895923364,"d":"5.8"},{"v":5.938461411710733,"d":"5.9"},{"v":5.978801885352859,"d":"6.0"}]
["      ICE",{"v":0.6266060167062304,"d":"0.6"},{"v":0.5343181968692512,"d":"0.5"},{"v":0.4162448691875718,"d":"0.4"},{"v":0.4679786090658609,"d":"0.5"},{"v":0.6459140339593583,"d":"0.6"},{"v":0.8837706295966572,"d":"0.9"},{"v":0.8479032392511096,"d":"0.8"},{"v":0.8276216738377751,"d":"0.8"},{"v":0.8430740071232583,"d":"0.8"},{"v":0.8435900056930339,"d":"0.8"}]
["      A la renta",{"v":1.6953097180253334,"d":"1.7"},{"v":1.5215012097748204,"d":"1.5"},{"v":0.8611326649143874,"d":"0.9"},{"v":1.9734681675030958,"d":"2.0"},{"v":2.540398804173842,"d":"2.5"},{"v":2.393431413289297,"d":"2.4"},{"v":2.5696546832749694,"d":"2.6"},{"v":2.6971903596974474,"d":"2.7"},{"v":3.249300923428706,"d":"3.2"},{"v":3.552881588915846,"d":"3.6"}]
["      A la circulación de capitales",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1.956316908618046,"d":"2.0"},{"v":1.058534807997105,"d":"1.1"},{"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"}]
["      Arancelarios",{"v":1.7760387522170153,"d":"1.8"},{"v":2.5465827315036855,"d":"2.5"},{"v":1.8600101072513018,"d":"1.9"},{"v":1.36145826768657,"d":"1.4"},{"v":1.6680237917206537,"d":"1.7"},{"v":1.661641059908036,"d":"1.7"},{"v":1.38230540911838,"d":"1.4"},{"v":1.4387188856222421,"d":"1.4"},{"v":1.536790823381064,"d":"1.5"},{"v":1.5599945121286427,"d":"1.6"}]
["      Contribuciones Seguridad Social",{"v":1.9259185775386787,"d":"1.9"},{"v":1.9399893133997679,"d":"1.9"},{"v":1.3768437817503472,"d":"1.4"},{"v":1.4303200259843956,"d":"1.4"},{"v":2.139420924713206,"d":"2.1"},{"v":3.081613651352986,"d":"3.1"},{"v":3.14119576979067,"d":"3.1"},{"v":3.136454414779289,"d":"3.1"},{"v":3.0391975039820314,"d":"3.0"},{"v":3.8050045758273363,"d":"3.8"}]
["      Otros (2)",{"v":3.937558642699315,"d":"3.9"},{"v":3.1955332128940883,"d":"3.2"},{"v":4.404136001300478,"d":"4.4"},{"v":3.8938935961127843,"d":"3.9"},{"v":2.6071107203686923,"d":"2.6"},{"v":4.47398883534962,"d":"4.5"},{"v":3.9977777551954086,"d":"4.0"},{"v":3.966381084218666,"d":"4.0"},{"v":4.222231499808317,"d":"4.2"},{"v":4.638070254076995,"d":"4.6"}]
[]
[" Superávit Operacional",{"v":1.31089080389415,"d":"1.3"},{"v":0.07830724270494643,"d":"0.1"},{"v":0.7940594111914896,"d":"0.8"},{"v":0.939644404611576,"d":"0.9"},{"v":0.4984991324768487,"d":"0.5"},{"v":0.7518334183996848,"d":"0.8"},{"v":0.3167963020742438,"d":"0.3"},{"v":0.7241706918173249,"d":"0.7"},{"v":0.17437459736235378,"d":"0.2"},{"v":-0.7470890471682584,"d":"-0.7"}]
[]
["GASTOS TOTALES (3)",{"v":22.083797797352712,"d":"22.1"},{"v":22.12358442042698,"d":"22.1"},{"v":24.97867312014492,"d":"25.0"},{"v":24.40742462363881,"d":"24.4"},{"v":23.280870612178507,"d":"23.3"},{"v":24.744657014209732,"d":"24.7"},{"v":23.001051768079474,"d":"23.0"},{"v":22.959894870908055,"d":"23.0"},{"v":24.334937572087874,"d":"24.3"},{"v":24.27753639895794,"d":"24.3"}]
[]
["  Gastos Corrientes",{"v":16.795886724177393,"d":"16.8"},{"v":17.158441231281834,"d":"17.2"},{"v":18.983186330815826,"d":"19.0"},{"v":19.42089121732727,"d":"19.4"},{"v":16.656287163764453,"d":"16.7"},{"v":18.392849825618857,"d":"18.4"},{"v":17.90125372184491,"d":"17.9"},{"v":18.033437320889515,"d":"18.0"},{"v":19.318040888718873,"d":"19.3"},{"v":19.524902819536607,"d":"19.5"}]
["      Intereses",{"v":4.208318290252704,"d":"4.2"},{"v":4.243647681100046,"d":"4.2"},{"v":7.096176479798311,"d":"7.1"},{"v":6.6048790846193945,"d":"6.6"},{"v":4.687658762995612,"d":"4.7"},{"v":3.3797945025112694,"d":"3.4"},{"v":2.8620024855190875,"d":"2.9"},{"v":2.4408587656098746,"d":"2.4"},{"v":2.2107855579787086,"d":"2.2"},{"v":2.191440137713216,"d":"2.2"}]
["            Externos",{"v":3.1784919922417005,"d":"3.2"},{"v":3.2219367374060974,"d":"3.2"},{"v":5.020974995706178,"d":"5.0"},{"v":5.356068520891927,"d":"5.4"},{"v":3.666108741835191,"d":"3.7"},{"v":2.6697414210794266,"d":"2.7"},{"v":2.21435261580137,"d":"2.2"},{"v":1.9078518007467342,"d":"1.9"},{"v":1.8133011336043927,"d":"1.8"},{"v":1.8396667520947823,"d":"1.8"}]
["            Internos",{"v":1.0298262980110027,"d":"1.0"},{"v":1.0217109436939487,"d":"1.0"},{"v":2.0752014840921333,"d":"2.1"},{"v":1.2488105637274667,"d":"1.2"},{"v":1.0215500211604212,"d":"1.0"},{"v":0.710053081431843,"d":"0.7"},{"v":0.6476498697177169,"d":"0.6"},{"v":0.5330069648631401,"d":"0.5"},{"v":0.397484424374316,"d":"0.4"},{"v":0.3517733856184338,"d":"0.4"}]
["      Sueldos",{"v":6.525030410956149,"d":"6.5"},{"v":7.2695250173964885,"d":"7.3"},{"v":5.941683808914002,"d":"5.9"},{"v":4.776042701786391,"d":"4.8"},{"v":6.386643667944355,"d":"6.4"},{"v":8.062821022815696,"d":"8.1"},{"v":7.9935300814093235,"d":"8.0"},{"v":7.92390154229791,"d":"7.9"},{"v":7.966270739991453,"d":"8.0"},{"v":7.7314551624829715,"d":"7.7"}]
["      Compra de bienes y servicios",{"v":2.538715680501595,"d":"2.5"},{"v":2.445307804989619,"d":"2.4"},{"v":2.380955948195096,"d":"2.4"},{"v":2.5724529481334018,"d":"2.6"},{"v":2.7342928859388898,"d":"2.7"},{"v":3.6174692040081946,"d":"3.6"},{"v":3.311533331712657,"d":"3.3"},{"v":3.1660323940272392,"d":"3.2"},{"v":3.117803026864045,"d":"3.1"},{"v":3.684767455776033,"d":"3.7"}]
["      Transferencias de la Seguridad Social",{"v":1.5590263616201638,"d":"1.6"},{"v":1.4347567775189527,"d":"1.4"},{"v":1.1461356972209518,"d":"1.1"},{"v":0.7512854918753014,"d":"0.8"},{"v":0.711742638453462,"d":"0.7"},{"v":1.2419696619379337,"d":"1.2"},{"v":2.0582586452980367,"d":"2.1"},{"v":2.038139342758612,"d":"2.0"},{"v":3.242291720856633,"d":"3.2"},{"v":2.9977858793194176,"d":"3.0"}]
["      Otros gastos corrientes",{"v":1.9647959808467785,"d":"2.0"},{"v":1.765203950276727,"d":"1.8"},{"v":2.4182343966874646,"d":"2.4"},{"v":4.716428723935848,"d":"4.7"},{"v":2.135949208432133,"d":"2.1"},{"v":2.0907954343457615,"d":"2.1"},{"v":1.6759291779058014,"d":"1.7"},{"v":2.4644782520595307,"d":"2.5"},{"v":2.78084415762374,"d":"2.8"},{"v":2.91945418424497,"d":"2.9"}]
[]
["  Gastos de Capital",{"v":5.28791107317532,"d":"5.3"},{"v":4.965143189145147,"d":"5.0"},{"v":5.995486789329096,"d":"6.0"},{"v":4.986533406311539,"d":"5.0"},{"v":6.624583448414056,"d":"6.6"},{"v":6.35180718859088,"d":"6.4"},{"v":5.099798046234567,"d":"5.1"},{"v":4.92645755001854,"d":"4.9"},{"v":5.016896683368998,"d":"5.0"},{"v":4.75263357942133,"d":"4.8"}]
["      Formación Bruta de Capital Fijo",{"v":5.269959485309013,"d":"5.3"},{"v":4.912773877528262,"d":"4.9"},{"v":5.889407214640368,"d":"5.9"},{"v":4.909345371767248,"d":"4.9"},{"v":5.462207337115464,"d":"5.5"},{"v":5.540939724706168,"d":"5.5"},{"v":4.847275941907444,"d":"4.8"},{"v":4.574494924813285,"d":"4.6"},{"v":4.9818265507369555,"d":"5.0"},{"v":4.646312257541886,"d":"4.6"}]
["           Gobierno central",{"v":2.0239618651162092,"d":"2.0"},{"v":2.589097380256738,"d":"2.6"},{"v":2.9111876449541634,"d":"2.9"},{"v":2.6642299757005072,"d":"2.7"},{"v":3.0334721486455942,"d":"3.0"},{"v":2.452380433150394,"d":"2.5"},{"v":2.3041873753684583,"d":"2.3"},{"v":2.1747598314823495,"d":"2.2"},{"v":2.2709016432111446,"d":"2.3"},{"v":2.0281685613367353,"d":"2.0"}]
["           Empresas públicas",{"v":2.0574750365470984,"d":"2.1"},{"v":0.8565940060651627,"d":"0.9"},{"v":1.4715721679807394,"d":"1.5"},{"v":0.5200195508714657,"d":"0.5"},{"v":0.6728602409356196,"d":"0.7"},{"v":0.9494510145599608,"d":"0.9"},{"v":0.734720438694185,"d":"0.7"},{"v":0.5998031108470855,"d":"0.6"},{"v":0.7702707390823492,"d":"0.8"},{"v":0.8512035674565028,"d":"0.9"}]
["           Gobiernos seccionales",{"v":0.8016605540060895,"d":"0.8"},{"v":1.1162996302856218,"d":"1.1"},{"v":1.3431775959218641,"d":"1.3"},{"v":1.5419266866958274,"d":"1.5"},{"v":1.5470896197133712,"d":"1.5"},{"v":1.8435324013380037,"d":"1.8"},{"v":1.6769155119189687,"d":"1.7"},{"v":1.6832021830319555,"d":"1.7"},{"v":1.7694248007340312,"d":"1.8"},{"v":1.5918699268904886,"d":"1.6"}]
["           Otras entidades",{"v":0.38686202963961547,"d":"0.4"},{"v":0.35078286092073896,"d":"0.4"},{"v":0.16346980578360115,"d":"0.2"},{"v":0.18316915849944848,"d":"0.2"},{"v":0.20878532782087844,"d":"0.2"},{"v":0.2955758756578099,"d":"0.3"},{"v":0.13145261592583307,"d":"0.1"},{"v":0.11672979945189452,"d":"0.1"},{"v":0.17122936770943034,"d":"0.2"},{"v":0.17507020185815939,"d":"0.2"}]
["      Otros gastos de capital",{"v":0.017951587866308346,"d":"0.0"},{"v":0.05236931161688647,"d":"0.1"},{"v":0.10607957468872814,"d":"0.1"},{"v":0.07718803454429043,"d":"0.1"},{"v":1.162376111298592,"d":"1.2"},{"v":0.810867463884713,"d":"0.8"},{"v":0.25252210432712296,"d":"0.3"},{"v":0.35196262520525445,"d":"0.4"},{"v":0.035070132632042825,"d":"0.0"},{"v":0.10632132187944462,"d":"0.1"}]
[]
["AJUSTE DEL TESORO NACIONAL (4)",{"$nulls":6},{"v":-0.45537230894259373,"d":"-0.5"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":-0.06922024753937682,"d":"-0.1"}]
[]
["Resultado Global",{"v":-2.1414956813255173,"d":"-2.1"},{"v":-4.807659596010554,"d":"-4.8"},{"v":-3.8970572704959507,"d":"-3.9"},{"v":1.4883122155868171,"d":"1.5"},{"v":0.036236015427507096,"d":"0.0"},{"v":0.8015759409015826,"d":"0.8"},{"v":1.585710496750003,"d":"1.6"},{"v":2.093963730666326,"d":"2.1"},{"v":0.7295045663588487,"d":"0.7"},{"v":3.3340211701726115,"d":"3.3"}]
["Reducción de personal",{"v":0,"d":"0.0"},{"v":0.3605364462378353,"d":"0.4"},{"v":0.1464240371112316,"d":"0.1"},{"v":0.06276019592729006,"d":"0.1"},{"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"}]
["Costo fortalecimiento sistema financiero privado",null,null,{"v":0.8602413565098012,"d":"0.9"}]
["RESULTADO GLOBAL+REDUCCION DE PERSONAL",{"v":-2.1414956813255173,"d":"-2.1"},{"v":-5.16819604224839,"d":"-5.2"},{"v":-4.903722664116985,"d":"-4.9"},{"v":1.425552019659527,"d":"1.4"},{"v":0.036236015427507096,"d":"0.0"},{"v":0.8015759409015826,"d":"0.8"},{"v":1.585710496750003,"d":"1.6"},{"v":2.0941118199786737,"d":"2.1"},{"v":0.729536527800768,"d":"0.7"},{"v":3.3340211701726115,"d":"3.3"}]
[]
["RESULTADO BAJO LA LINEA",{"v":2.141495681325517,"d":"2.1"},{"v":5.168320666884082,"d":"5.2"},{"v":4.903739032781596,"d":"4.9"},{"v":-1.4252801389017868,"d":"-1.4"},{"v":-0.03634231872003792,"d":"-0.0"},{"v":-0.8018932282162824,"d":"-0.8"},{"v":-1.585831017272754,"d":"-1.6"},{"v":-2.094032984297477,"d":"-2.1"},{"v":-0.7295365278007684,"d":"-0.7"},{"v":-3.334182396689041,"d":"-3.3"}]
[]
["Financiamiento Externo Neto",{"v":1.7541016993995608,"d":"1.8"},{"v":1.3022759093992313,"d":"1.3"},{"v":3.372238378638847,"d":"3.4"},{"v":2.4289915229442025,"d":"2.4"},{"v":0.506715968981406,"d":"0.5"},{"v":-0.6099283756155399,"d":"-0.6"},{"v":0.3401323841335018,"d":"0.3"},{"v":-1.4708642321290317,"d":"-1.5"},{"v":-0.007673562275890874,"d":"-0.0"},{"v":-1.7412320429775154,"d":"-1.7"}]
["     Deuda Pública Externa",{"v":1.6262184114468625,"d":"1.6"},{"v":1.2723379338847993,"d":"1.3"},{"v":3.372238378638847,"d":"3.4"},{"v":2.4289915229442025,"d":"2.4"},{"v":0.506715968981406,"d":"0.5"},{"v":-0.6099283756155399,"d":"-0.6"},{"v":0.3401323841335018,"d":"0.3"},{"v":-1.4708642321290317,"d":"-1.5"},{"v":-0.007673562275890874,"d":"-0.0"},{"v":-1.7412320429775154,"d":"-1.7"}]
["     Activos Netos en el Exterior",{"v":0.127883287952698,"d":"0.1"},{"v":0.02993797551443215,"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"}]
[]
["Financiamiento Interno",{"v":0.2642919868056912,"d":"0.3"},{"v":4.016412244604389,"d":"4.0"},{"v":-0.9423373841306738,"d":"-0.9"},{"v":-4.192549117894083,"d":"-4.2"},{"v":-0.5430582877014439,"d":"-0.5"},{"v":-0.19196485260074247,"d":"-0.2"},{"v":-1.9259634014062559,"d":"-1.9"},{"v":-0.40622848081967655,"d":"-0.4"},{"v":-0.7218629655248774,"d":"-0.7"},{"v":-1.5929503537115257,"d":"-1.6"}]
["     Deuda Interna",{"v":0.06801102463409002,"d":"0.1"},{"v":1.366886253924559,"d":"1.4"},{"v":-0.2500825362327315,"d":"-0.3"},{"v":-0.2015602521610099,"d":"-0.2"},{"v":-1.686018596981954,"d":"-1.7"},{"v":-1.1628780535626426,"d":"-1.2"},{"v":-0.35919935351100607,"d":"-0.4"},{"v":0.056058224072397266,"d":"0.1"},{"v":-0.17758815552776025,"d":"-0.2"},{"v":-0.7316820274243814,"d":"-0.7"}]
["     Sistema Bancario y Otros",{"v":0.03879879872217636,"d":"0.0"},{"v":0.8796930110964225,"d":"0.9"},{"v":-0.6214880870455147,"d":"-0.6"},{"v":-4.293392318280559,"d":"-4.3"},{"v":-0.1538854161661665,"d":"-0.2"},{"v":-0.28554812046082406,"d":"-0.3"},{"v":-1.247734094978441,"d":"-1.2"},{"v":-1.2231999480569,"d":"-1.2"},{"v":-2.016776599581462,"d":"-2.0"},{"v":-2.4927823016095045,"d":"-2.5"}]
["     Deuda Flotante",{"v":0.15748216344942464,"d":"0.2"},{"v":1.7698329795834078,"d":"1.8"},{"v":-0.07076676085242763,"d":"-0.1"},{"v":0.3024034525474859,"d":"0.3"},{"v":1.2969669937429813,"d":"1.3"},{"v":1.256652698905652,"d":"1.3"},{"v":-0.31883045863848775,"d":"-0.3"},{"v":0.7620486650344465,"d":"0.8"},{"v":1.472501789584345,"d":"1.5"},{"v":1.6315139753223604,"d":"1.6"}]
[]
["Discrepancia estadística",{"v":0.12310199512026598,"d":"0.1"},{"v":-0.15036748711953898,"d":"-0.2"},{"v":2.473838038273423,"d":"2.5"},{"v":0.3382774560480934,"d":"0.3"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":-0.2169402713487688,"d":"-0.2"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Otros resultados:"]
["Ahorro del sector público no financiero",{"v":3.146415391849802,"d":"3.1"},{"v":0.15748359313459473,"d":"0.2"},{"v":2.098429518833147,"d":"2.1"},{"v":6.474845621898355,"d":"6.5"},{"v":6.660451084676403,"d":"6.7"},{"v":7.15338312949246,"d":"7.2"},{"v":6.230136234041976,"d":"6.2"},{"v":7.020421280684867,"d":"7.0"},{"v":5.746401249727849,"d":"5.7"},{"v":8.017434502054567,"d":"8.0"}]
["Resultado doméstico",{"v":0.49834245251352305,"d":"0.5"},{"v":-0.6935395279215482,"d":"-0.7"},{"v":-0.9915774062321223,"d":"-1.0"},{"v":0.7313998984987735,"d":"0.7"},{"v":1.3912808739675158,"d":"1.4"},{"v":1.7764326739020329,"d":"1.8"},{"v":1.9130178273619254,"d":"1.9"},{"v":0.8131844559285781,"d":"0.8"},{"v":-1.310582420971822,"d":"-1.3"},{"v":-0.878870721480568,"d":"-0.9"}]
["Resultado primario",{"v":2.066822608927187,"d":"2.1"},{"v":-0.5640119149105082,"d":"-0.6"},{"v":3.19911920930236,"d":"3.2"},{"v":8.093191300206211,"d":"8.1"},{"v":4.723894778423119,"d":"4.7"},{"v":4.181370443412852,"d":"4.2"},{"v":4.44771298226909,"d":"4.4"},{"v":4.5348224962762,"d":"4.5"},{"v":2.940290124337557,"d":"2.9"},{"v":5.525461307885827,"d":"5.5"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) Incluye recursos de los Fondos CEREPS y FEISEH."]
["(2) Hasta el año 2002 contiene las preasignaciones de IVA, ICE y Renta que transfiere el Gobierno Central."]
["(3) Los registros de gastos corresponden a valores devengados."]
["(4) Corresponden a gastos no ejecutados y reversados al Gobierno Central."]
["FUENTE: Ministerio de Economía y Finanzas y Entidades del Sector Público"]

{"sheet":"2.1.3","index":3,"n_rows":63,"n_cols":11,"rows_kept":63,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.3    GOBIERNO CENTRAL CONSOLIDADO (BASE DEVENGADO) "]
["millones de dólares"]
[]
["Concepto   /    Años",{"v":1997,"d":"1,997 "},{"v":1998,"d":"1,998 "},{"v":1999,"d":"1,999 "},{"v":2000,"d":"2,000 "},{"v":2001,"d":"2,001 "},{"v":2002,"d":"2,002 "},{"v":2003,"d":"2,003 "},{"v":2004,"d":"2,004 "},{"v":2005,"d":"2,005 "},"2006 (p)"]
[]
["TOTAL INGRESOS",{"v":3448.043845576402,"d":"3,448.0"},{"v":3226.6610401003895,"d":"3,226.7"},{"v":2687.693667634211,"d":"2,687.7"},{"v":3249.5359446104567,"d":"3,249.5"},{"v":3844.7,"d":"3,844.7"},{"v":4572.08732506,"d":"4,572.1"},{"v":4770.695125289579,"d":"4,770.7"},{"v":5178.596253038562,"d":"5,178.6"},{"v":6051.636642603604,"d":"6,051.6"},{"v":6894.994728683602,"d":"6,895.0"}]
[]
["  Petroleros",{"v":1205.8035635828646,"d":"1,205.8"},{"v":887.6363609442266,"d":"887.6"},{"v":993.5936904926681,"d":"993.6"},{"v":1396.522385611629,"d":"1,396.5"},{"v":1279.87,"d":"1,279.9"},{"v":1362.6159147,"d":"1,362.6"},{"v":1561.17,"d":"1,561.2"},{"v":1557.9334093399998,"d":"1,557.9"},{"v":1567.3313892200001,"d":"1,567.3"},{"v":1718.64718808,"d":"1,718.6"}]
["      Por exportaciones",{"v":561.4262365461816,"d":"561.4"},{"v":224.24753930267596,"d":"224.2"},{"v":690.5389198906117,"d":"690.5"},{"v":1223.372485611629,"d":"1,223.4"},{"v":883.442,"d":"883.4"},{"v":943.7288914699999,"d":"943.7"},{"v":993.1144444444445,"d":"993.1"},{"v":1080.3334233399999,"d":"1,080.3"},{"v":1488.91938922,"d":"1,488.9"},{"v":1718.64718808,"d":"1,718.6"}]
["      Por venta de derivados",{"v":644.3773270366827,"d":"644.4"},{"v":663.3888216415507,"d":"663.4"},{"v":303.05477060205624,"d":"303.1"},{"v":173.1499,"d":"173.1"},{"v":396.42800000000005,"d":"396.4"},{"v":418.87770000000006,"d":"418.9"},{"v":568.0555555555557,"d":"568.1"},{"v":477.599986,"d":"477.6"},{"v":78.41200000000002,"d":"78.4"},{"v":0,"d":"0.0"}]
[]
["  No Petroleros",{"v":2242.240281993538,"d":"2,242.2"},{"v":2339.0246791561635,"d":"2,339.0"},{"v":1694.099977141543,"d":"1,694.1"},{"v":1853.0135589988279,"d":"1,853.0"},{"v":2564.8,"d":"2,564.8"},{"v":3209.47141036,"d":"3,209.5"},{"v":3209.5251252895787,"d":"3,209.5"},{"v":3620.6628436985625,"d":"3,620.7"},{"v":4484.3052533836035,"d":"4,484.3"},{"v":5176.347540603602,"d":"5,176.3"}]
["      Tributarios",{"v":1886.509652102524,"d":"1,886.5"},{"v":1997.5143162796553,"d":"1,997.5"},{"v":1481.823380829826,"d":"1,481.8"},{"v":1623.2461630388277,"d":"1,623.2"},{"v":2369.6,"d":"2,369.6"},{"v":2749.78508036,"d":"2,749.8"},{"v":2789.4880022014017,"d":"2,789.5"},{"v":3165.51580427634,"d":"3,165.5"},{"v":3740.9815562980475,"d":"3,741.0"},{"v":4243.877115410369,"d":"4,243.9"}]
["          A los bienes y servicios",{"v":927.3751151749781,"d":"927.4"},{"v":955.415014788245,"d":"955.4"},{"v":625.4391990350732,"d":"625.4"},{"v":910.3991485199999,"d":"910.4"},{"v":1477.3481641898463,"d":"1,477.3"},{"v":1749.61808036,"d":"1,749.6"},{"v":1763.66294,"d":"1,763.7"},{"v":1921.7443708176497,"d":"1,921.7"},{"v":2195.5069699999995,"d":"2,195.5"},{"v":2485.5851000000002,"d":"2,485.6"}]
["                IVA",{"v":779.2732741327669,"d":"779.3"},{"v":831.1585914335528,"d":"831.2"},{"v":556.0324691346349,"d":"556.0"},{"v":835.833,"d":"835.8"},{"v":1340.0661641898464,"d":"1,340.1"},{"v":1529.03,"d":"1,529.0"},{"v":1583.15814,"d":"1,583.2"},{"v":1719.6354000000001,"d":"1,719.6"},{"v":1974.8783699999997,"d":"1,974.9"},{"v":2228.2236000000003,"d":"2,228.2"}]
["                ICE",{"v":148.10184104221113,"d":"148.1"},{"v":124.25642335469209,"d":"124.3"},{"v":69.4067299004382,"d":"69.4"},{"v":74.56614852,"d":"74.6"},{"v":137.282,"d":"137.3"},{"v":220.58808036,"d":"220.6"},{"v":180.5048,"d":"180.5"},{"v":202.10897081764958,"d":"202.1"},{"v":220.6286,"d":"220.6"},{"v":257.3615,"d":"257.4"}]
["                      Bienes y productos alcohólicos",{"v":53.8027200124527,"d":"53.8"},{"v":41.65324804643399,"d":"41.7"},{"v":26.6873109198184,"d":"26.7"},{"v":29.796384000000003,"d":"29.8"},{"v":57.533,"d":"57.5"},{"v":58.451,"d":"58.5"},{"v":61.87,"d":"61.9"},71.4,88.6,{"v":87.35,"d":"87.4"}]
["                      Bebidas gaseosas y aguas minerales",{"v":10.519523884842597,"d":"10.5"},{"v":6.811106545695491,"d":"6.8"},{"v":7.201187760972561,"d":"7.2"},{"v":9.30646471,"d":"9.3"},{"v":14.536000000000001,"d":"14.5"},{"v":10.448000000000002,"d":"10.4"},{"v":9.729,"d":"9.7"},13.4,{"v":15,"d":"15.0"},{"v":11.58,"d":"11.6"}]
["                      Cigarrillos",{"v":49.53465542910368,"d":"49.5"},{"v":38.090373019134034,"d":"38.1"},{"v":27.880573969843457,"d":"27.9"},{"v":24.305431000000002,"d":"24.3"},{"v":38.715,"d":"38.7"},{"v":42.911300000000004,"d":"42.9"},{"v":43.642,"d":"43.6"},48.5,71.4,{"v":68.42,"d":"68.4"}]
["                      Suntuarios y vehículos",{"v":34.244941715812175,"d":"34.2"},{"v":37.70169574342857,"d":"37.7"},{"v":7.637657249803775,"d":"7.6"},{"v":11.15786881,"d":"11.2"},{"v":26.497999999999998,"d":"26.5"},{"v":108.544,"d":"108.5"},65.3,68.8,45.6,{"v":89.99999999999997,"d":"90.0"}]
["          A la Renta",{"v":400.69594558970846,"d":"400.7"},{"v":353.82587998386066,"d":"353.8"},{"v":108.48541658129372,"d":"108.5"},{"v":293.4866264262638,"d":"293.5"},{"v":475.61,"d":"475.6"},{"v":531.352,"d":"531.4"},{"v":591.7584025685525,"d":"591.8"},{"v":701.9313266815992,"d":"701.9"},{"v":936.5530802429171,"d":"936.6"},{"v":1067.9607234011144,"d":"1,068.0"}]
["          A la circulación de capitales",null,null,{"v":326.20596511167065,"d":"326.2"},{"v":168.66340080000003,"d":"168.7"},{"v":7.6690000000000005,"d":"7.7"},null,null,{"v":0,"d":"0.0"},null,0]
["          Al comercio y a las transacciones internacionales:",{"v":452.79143976882153,"d":"452.8"},{"v":622.8275716554322,"d":"622.8"},{"v":340.75225434728594,"d":"340.8"},{"v":237.58088358256398,"d":"237.6"},{"v":372.667,"d":"372.7"},{"v":418.796,"d":"418.8"},{"v":382.1109596328494,"d":"382.1"},{"v":453.677106777091,"d":"453.7"},{"v":546.5426610051309,"d":"546.5"},{"v":618.1936051292543,"d":"618.2"}]
["                 Arancelarios",{"v":419.776704903504,"d":"419.8"},{"v":592.2146090832028,"d":"592.2"},{"v":310.14729233311294,"d":"310.1"},{"v":216.93021310256398,"d":"216.9"},{"v":354.448,"d":"354.4"},{"v":413.74,"d":"413.7"},{"v":382.1109596328494,"d":"382.1"},{"v":453.677106777091,"d":"453.7"},{"v":546.5426610051309,"d":"546.5"},{"v":618.1936051292543,"d":"618.2"}]
["                 A la salida del país",{"v":11.90036830886728,"d":"11.9"},{"v":13.215027373985277,"d":"13.2"},{"v":13.716249268180714,"d":"13.7"},{"v":16.644408,"d":"16.6"},{"v":18.219,"d":"18.2"},{"v":5.056,"d":"5.1"},null,{"v":0,"d":"0.0"},0,0]
["                 A la compra de divisas",{"v":21.11436655645017,"d":"21.1"},{"v":17.39793519824392,"d":"17.4"},{"v":16.888712745992297,"d":"16.9"},{"v":4.00626248,"d":"4.0"},{"$nulls":3},{"v":0,"d":"0.0"},0,0]
["          A las operaciones de crédito en m/n",{"v":26.96412566186384,"d":"27.0"},{"v":25.319548245954984,"d":"25.3"},{"v":1.4248661232792037,"d":"1.4"},{"v":2.35291961,"d":"2.4"},{"v":1.31,"d":"1.3"},{"v":1.219,"d":"1.2"},null,{"v":0,"d":"0.0"},0,0]
["          A los vehículos",{"v":42.65553957123525,"d":"42.7"},{"v":14.381059201101625,"d":"14.4"},{"v":59.95278529776126,"d":"60.0"},{"v":10.7631841,"d":"10.8"},{"v":23.171999999999997,"d":"23.2"},48.8,{"v":51.95569999999999,"d":"52.0"},{"v":56.363,"d":"56.4"},{"v":60.09377310000001,"d":"60.1"},{"v":69.5653,"d":"69.6"}]
["          Otros",{"v":36.02748633591676,"d":"36.0"},{"v":25.74524240506095,"d":"25.7"},{"v":19.562894333462,"d":"19.6"},{"v":0,"d":"0.0"},{"v":11.907000000000002,"d":"11.9"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},31.8,{"v":2.2850719500000003,"d":"2.3"},{"v":2.57238688,"d":"2.6"}]
["      No Tributarios",{"v":230.29974366506238,"d":"230.3"},{"v":177.58479642564976,"d":"177.6"},{"v":137.55124884262943,"d":"137.6"},{"v":236.75579596,"d":"236.8"},{"v":138.93364,"d":"138.9"},{"v":338.03,"d":"338.0"},{"v":374.9110197057573,"d":"374.9"},{"v":445.3192394222222,"d":"445.3"},{"v":356.3774345655555,"d":"356.4"},{"v":452.5577047465666,"d":"452.6"}]
["           Entidades y organismos (Ingresos propios)",{"v":119.22963944896775,"d":"119.2"},{"v":112.83301313729193,"d":"112.8"},{"v":79.45214783050507,"d":"79.5"},{"v":80.79452293,"d":"80.8"},{"v":92.69,"d":"92.7"},{"v":270.51,"d":"270.5"},294.1,{"v":375.6462222222222,"d":"375.6"},{"v":319.84403515555556,"d":"319.8"},{"v":396.2891930865667,"d":"396.3"}]
["           Otros",{"v":111.0701042160946,"d":"111.1"},{"v":64.75178328835783,"d":"64.8"},{"v":58.09910101212435,"d":"58.1"},{"v":155.96127303,"d":"156.0"},{"v":46.24364,"d":"46.2"},{"v":67.51999999999998,"d":"67.5"},80.8,{"v":69.6730172,"d":"69.7"},{"v":36.599999999999966,"d":"36.6"},{"v":56.26,"d":"56.3"}]
["      Transferencias",{"v":125.43088622595133,"d":"125.4"},{"v":163.92556645085824,"d":"163.9"},{"v":74.72534746908737,"d":"74.7"},{"v":-6.9884,"d":"-7.0"},{"v":56.296,"d":"56.3"},{"v":121.65633,"d":"121.7"},{"v":45.12599878079882,"d":"45.1"},{"v":9.827799999999995,"d":"9.8"},{"v":386.94626252,"d":"386.9"},{"v":479.91272044666664,"d":"479.9"}]
[]
["TOTAL GASTOS (1)",{"v":3726.095700050463,"d":"3,726.1"},{"v":4185.893791158148,"d":"4,185.9"},{"v":3163.423517858063,"d":"3,163.4"},{"v":3230.209189891867,"d":"3,230.2"},{"v":4066.9928963400002,"d":"4,067.0"},{"v":4756.7186363636365,"d":"4,756.7"},{"v":5009.58227973915,"d":"5,009.6"},{"v":5497.8099413455675,"d":"5,497.8"},{"v":6232.081256284099,"d":"6,232.1"},{"v":7010.985447525319,"d":"7,011.0"}]
[]
["  Gastos Corrientes",{"v":2947.1739135892662,"d":"2,947.2"},{"v":3140.492583667411,"d":"3,140.5"},{"v":2427.2295809485795,"d":"2,427.2"},{"v":2571.663556051867,"d":"2,571.7"},{"v":2628.2588963400003,"d":"2,628.3"},{"v":3530.76,"d":"3,530.8"},{"v":3692.5172797391506,"d":"3,692.5"},{"v":4103.26177765702,"d":"4,103.3"},{"v":4720.4934313720805,"d":"4,720.5"},{"v":5341.957636888652,"d":"5,342.0"}]
["       Intereses",{"v":939.4261210573753,"d":"939.4"},{"v":941.3097313684773,"d":"941.3"},{"v":1121.3810923052588,"d":"1,121.4"},{"v":1009.31061466,"d":"1,009.3"},{"v":937.50560634,"d":"937.5"},{"v":822.55,"d":"822.6"},{"v":826.8813848074384,"d":"826.9"},{"v":813.5213515909958,"d":"813.5"},{"v":855.2444219897699,"d":"855.2"},{"v":941.7644230989241,"d":"941.8"}]
["            Externos",{"v":702.5485366815045,"d":"702.5"},{"v":708.058945685127,"d":"708.1"},{"v":780.468398732115,"d":"780.5"},{"v":812.27598232,"d":"812.3"},727.6,{"v":621.09,"d":"621.1"},{"v":614.3663848074384,"d":"614.4"},{"v":598.1223515909958,"d":"598.1"},{"v":630.7434219897699,"d":"630.7"},{"v":714.2314230989241,"d":"714.2"}]
["            Internos",{"v":236.87758437587087,"d":"236.9"},{"v":233.2507856833502,"d":"233.3"},{"v":340.9126935731437,"d":"340.9"},{"v":197.03463234,"d":"197.0"},{"v":209.90560634000002,"d":"209.9"},{"v":201.46,"d":"201.5"},{"v":212.515,"d":"212.5"},{"v":215.399,"d":"215.4"},{"v":224.501,"d":"224.5"},{"v":227.533,"d":"227.5"}]
["       Sueldos",{"v":1368.9691619780722,"d":"1,369.0"},{"v":1509.696572606766,"d":"1,509.7"},{"v":898.0378216243681,"d":"898.0"},{"v":706.87824052,"d":"706.9"},{"v":1088,"d":"1,088.0"},{"v":1672.51,"d":"1,672.5"},{"v":1863.7,"d":"1,863.7"},{"v":2048.7780170088886,"d":"2,048.8"},{"v":2299.006872615556,"d":"2,299.0"},{"v":2581.42337054,"d":"2,581.4"}]
["       Compra de bienes y servicios",{"v":208.8087831747873,"d":"208.8"},{"v":196.9668365741615,"d":"197.0"},{"v":122.7999212515163,"d":"122.8"},{"v":174.47532273000002,"d":"174.5"},121.7,{"v":318,"d":"318.0"},{"v":329.06,"d":"329.1"},{"v":363.42466778,"d":"363.4"},{"v":355.18210128,"d":"355.2"},{"v":458.4604638299,"d":"458.5"}]
["       Otros",{"v":9.213998247582895,"d":"9.2"},{"v":64.7795459509082,"d":"64.8"},{"v":205.6251004773912,"d":"205.6"},{"v":541.48725283,"d":"541.5"},300.4,351.4,{"v":257.2626666666667,"d":"257.3"},{"v":286.46493017333336,"d":"286.5"},{"v":489.0090769008333,"d":"489.0"},{"v":584.3481645676779,"d":"584.3"}]
["       Transferencias:",{"v":420.7558491314489,"d":"420.8"},{"v":427.7398971670979,"d":"427.7"},{"v":79.38564529004498,"d":"79.4"},{"v":139.51212531186667,"d":"139.5"},{"v":180.65329,"d":"180.7"},366.3,{"v":415.6132282650457,"d":"415.6"},{"v":591.0728111038018,"d":"591.1"},{"v":722.0509585859209,"d":"722.1"},{"v":775.9612148521501,"d":"776.0"}]
["             Al Fodesec",{"v":277.59994175347157,"d":"277.6"},{"v":365.5367263008659,"d":"365.5"},{"v":49.124219237536245,"d":"49.1"},{"v":124.61990443358846,"d":"124.6"},{"v":24.743999999999993,"d":"24.7"},{"v":10,"d":"10.0"},{"v":7.257705565381926,"d":"7.3"},{"v":12.989333333333333,"d":"13.0"},{"v":13.190011972499999,"d":"13.2"},{"v":19.032,"d":"19.0"}]
["             Al Banco del Estado",{"v":27.86795110304363,"d":"27.9"},{"v":46.11193165202649,"d":"46.1"},{"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"}]
["             A gobiernos seccionales",{"v":115.28795627493365,"d":"115.3"},{"v":16.0912392142056,"d":"16.1"},{"v":30.261426052508735,"d":"30.3"},{"v":14.892220878278211,"d":"14.9"},{"v":40.04670000000001,"d":"40.0"},{"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"}]
[]
["  Gastos de Capital",{"v":778.921786461197,"d":"778.9"},{"v":1045.4012074907366,"d":"1,045.4"},{"v":736.1939369094832,"d":"736.2"},{"v":658.5456338399999,"d":"658.5"},{"v":1438.734,"d":"1,438.7"},{"v":1225.9586363636363,"d":"1,226.0"},{"v":1317.065,"d":"1,317.1"},{"v":1394.5481636885474,"d":"1,394.5"},{"v":1511.5878249120187,"d":"1,511.6"},{"v":1669.0278106366668,"d":"1,669.0"}]
["       Formación bruta de capital fijo",{"v":478.37472100666065,"d":"478.4"},{"v":602.0981169511415,"d":"602.1"},{"v":485.42583829849974,"d":"485.4"},{"v":424.5095058,"d":"424.5"},644.6,610.6,{"v":659.825,"d":"659.8"},{"v":709.7483335466667,"d":"709.7"},{"v":828.62748387,"d":"828.6"},{"v":829.3603106366668,"d":"829.4"}]
["       Otros",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":232.63399999999996,"d":"232.6"},{"v":-2.221363636363634,"d":"-2.2"},{"v":14.84,"d":"14.8"},{"v":26.65,"d":"26.7"},11.8,{"v":26,"d":"26.0"}]
["       Transferencias",{"v":300.5470654545363,"d":"300.5"},{"v":443.3030905395951,"d":"443.3"},{"v":250.76809861098332,"d":"250.8"},{"v":234.03612804,"d":"234.0"},561.5,{"v":617.58,"d":"617.6"},642.4,{"v":658.1498301418808,"d":"658.1"},{"v":671.1603410420189,"d":"671.2"},{"v":813.6675,"d":"813.7"}]
[]
["AJUSTE DEL TESORO NACIONAL (2)",{"$nulls":6},-130.4,null,null,{"v":-28.305599,"d":"-28.3"}]
[]
["DEFICIT (-) O SUPERAVIT (+)",{"v":-278.05185447406143,"d":"-278.1"},{"v":-959.2327510577582,"d":"-959.2"},{"v":-475.72985022385217,"d":"-475.7"},{"v":19.326754718589655,"d":"19.3"},{"v":-222.29289634000042,"d":"-222.3"},{"v":-184.640634533636,"d":"-184.6"},{"v":-108.48715444957142,"d":"-108.5"},{"v":-319.2136883070052,"d":"-319.2"},{"v":-180.44461368049542,"d":"-180.4"},{"v":-87.68511984171644,"d":"-87.7"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) Los registros de gastos corresponden a valores devengados."]
["(2) Corresponden a gastos no ejecutados y reversados al Gobierno Central."]
["FUENTE: Ministerio de Economía y Finanzas y Entidades del Sector Público"]

{"sheet":"2.1.4","index":4,"n_rows":63,"n_cols":11,"rows_kept":63,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.4    GOBIERNO CENTRAL CONSOLIDADO (BASE DEVENGADO) "]
["Porcentaje del PIB"]
[]
["Concepto   /    Años",{"v":1997,"d":"1,997 "},{"v":1998,"d":"1,998 "},{"v":1999,"d":"1,999 "},{"v":2000,"d":"2,000 "},{"v":2001,"d":"2,001 "},{"v":2002,"d":"2,002 "},{"v":2003,"d":"2,003 "},{"v":2004,"d":"2,004 "},{"v":2005,"d":"2,005 "},"2006 (p)"]
[]
["TOTAL INGRESOS",{"v":14.588373812917494,"d":"14.6"},{"v":13.87504695780059,"d":"13.9"},{"v":16.118591103563922,"d":"16.1"},{"v":20.394151255652382,"d":"20.4"},{"v":18.093066040796952,"d":"18.1"},{"v":18.3621792159443,"d":"18.4"},{"v":16.65983477349917,"d":"16.7"},{"v":15.867882434179425,"d":"15.9"},{"v":16.58486094574354,"d":"16.6"},{"v":16.861442921669923,"d":"16.9"}]
[]
["  Petroleros",{"v":5.101650071260696,"d":"5.1"},{"v":3.8169476237173012,"d":"3.8"},{"v":5.958763311828443,"d":"6.0"},{"v":8.764601853783235,"d":"8.8"},{"v":6.02303754093552,"d":"6.0"},{"v":5.472467135760782,"d":"5.5"},{"v":5.451791315582125,"d":"5.5"},{"v":4.77370757860921,"d":"4.8"},{"v":4.2953625079065105,"d":"4.3"},{"v":4.202885223935784,"d":"4.2"}]
["      Por exportaciones",{"v":2.375345608676848,"d":"2.4"},{"v":0.964292530057343,"d":"1.0"},{"v":4.141288356202763,"d":"4.1"},{"v":7.677909688904166,"d":"7.7"},{"v":4.15745687549451,"d":"4.2"},{"v":3.790154868970963,"d":"3.8"},{"v":3.468073754684877,"d":"3.5"},{"v":3.3102800283407334,"d":"3.3"},{"v":4.080469877486097,"d":"4.1"},{"v":4.202885223935784,"d":"4.2"}]
["      Por venta de derivados",{"v":2.7263044625838466,"d":"2.7"},{"v":2.852655093659959,"d":"2.9"},{"v":1.8174749556256802,"d":"1.8"},{"v":1.0866921648790682,"d":"1.1"},{"v":1.865580665441011,"d":"1.9"},{"v":1.6822748233186067,"d":"1.7"},{"v":1.9837175608972486,"d":"2.0"},{"v":1.4634275502684775,"d":"1.5"},{"v":0.21489263042041262,"d":"0.2"},{"v":0,"d":"0.0"}]
[]
["  No Petroleros",{"v":9.486723741656798,"d":"9.5"},{"v":10.058099334083291,"d":"10.1"},{"v":10.15982779173548,"d":"10.2"},{"v":11.629549401869149,"d":"11.6"},{"v":12.069887320580547,"d":"12.1"},{"v":12.889712080183518,"d":"12.9"},{"v":11.208043457917046,"d":"11.2"},{"v":11.094174855570214,"d":"11.1"},{"v":12.28949843783703,"d":"12.3"},{"v":12.658557697734137,"d":"12.7"}]
["      Tributarios",{"v":7.981658366048968,"d":"8.0"},{"v":8.589561962912862,"d":"8.6"},{"v":8.88676617090848,"d":"8.9"},{"v":10.187524723053865,"d":"10.2"},{"v":11.151280799613092,"d":"11.2"},{"v":11.043543760450268,"d":"11.0"},{"v":9.741223867562233,"d":"9.7"},{"v":9.69954601043115,"d":"9.7"},{"v":10.252376766147224,"d":"10.3"},{"v":10.378237339383002,"d":"10.4"}]
["          A los bienes y servicios",{"v":3.9236435065425908,"d":"3.9"},{"v":4.108404331792534,"d":"4.1"},{"v":3.7508734089702465,"d":"3.8"},{"v":5.713682893315323,"d":"5.7"},{"v":6.95236504797176,"d":"7.0"},{"v":7.026725096639565,"d":"7.0"},{"v":6.158920745278245,"d":"6.2"},{"v":5.8884709783637,"d":"5.9"},{"v":6.016914093374097,"d":"6.0"},{"v":6.078402223609071,"d":"6.1"}]
["                IVA",{"v":3.2970374898363604,"d":"3.3"},{"v":3.574086134923283,"d":"3.6"},{"v":3.334628539782673,"d":"3.3"},{"v":5.245704284249462,"d":"5.2"},{"v":6.306319246683575,"d":"6.3"},{"v":6.140810726135215,"d":"6.1"},{"v":5.5285765155909665,"d":"5.5"},{"v":5.269183196284586,"d":"5.3"},{"v":5.4122686283945916,"d":"5.4"},{"v":5.449034629688684,"d":"5.4"}]
["                ICE",{"v":0.6266060167062304,"d":"0.6"},{"v":0.5343181968692512,"d":"0.5"},{"v":0.4162448691875718,"d":"0.4"},{"v":0.4679786090658609,"d":"0.5"},{"v":0.6460458012881857,"d":"0.6"},{"v":0.8859143705043491,"d":"0.9"},{"v":0.6303442296872783,"d":"0.6"},{"v":0.6192877820791145,"d":"0.6"},{"v":0.6046454649795061,"d":"0.6"},{"v":0.6293675939203874,"d":"0.6"}]
["                      Bienes y productos alcohólicos",{"v":0.2276346319378627,"d":"0.2"},{"v":0.17911418813647872,"d":"0.2"},{"v":0.16004869064891264,"d":"0.2"},{"v":0.18700268977647708,"d":"0.2"},{"v":0.27074891890789166,"d":"0.3"},{"v":0.23474786482497365,"d":"0.2"},{"v":0.2160573984223794,"d":"0.2"},{"v":0.21877874822460586,"d":"0.2"},{"v":0.24281343487283263,"d":"0.2"},{"v":0.21361104644224502,"d":"0.2"}]
["                      Bebidas gaseosas y aguas minerales",{"v":0.0445071912188355,"d":"0.0"},{"v":0.02928861196810671,"d":"0.0"},{"v":0.04318684170628593,"d":"0.0"},{"v":0.058407554859001065,"d":"0.1"},{"v":0.06840606756548613,"d":"0.1"},{"v":0.04196071396026288,"d":"0.0"},{"v":0.03397482510508048,"d":"0.0"},{"v":0.04105931689369354,"d":"0.0"},{"v":0.04110836933512968,"d":"0.0"},{"v":0.028318442104192303,"d":"0.0"}]
["                      Cigarrillos",{"v":0.20957682165814426,"d":"0.2"},{"v":0.16379337888685766,"d":"0.2"},{"v":0.16720490767392632,"d":"0.2"},{"v":0.15254136116572295,"d":"0.2"},{"v":0.18219186198388798,"d":"0.2"},{"v":0.17233813026062672,"d":"0.2"},{"v":0.15240305450055736,"d":"0.2"},{"v":0.14861021413015946,"d":"0.1"},{"v":0.19567583803521726,"d":"0.2"},{"v":0.16731846362425193,"d":"0.2"}]
["                      Suntuarios y vehículos",{"v":0.14488737189138812,"d":"0.1"},{"v":0.16212201787780806,"d":"0.2"},{"v":0.04580442915844693,"d":"0.0"},{"v":0.07002700326465988,"d":"0.1"},{"v":0.12469895283091986,"d":"0.1"},{"v":0.4359287649409239,"d":"0.4"},{"v":0.22803536636465777,"d":"0.2"},{"v":0.21081201509597874,"d":"0.2"},{"v":0.12496944277879422,"d":"0.1"},{"v":0.2200915189444997,"d":"0.2"}]
["          A la Renta",{"v":1.6953097180253334,"d":"1.7"},{"v":1.5214956385714566,"d":"1.5"},{"v":0.6506069094224066,"d":"0.7"},{"v":1.84192781765517,"d":"1.8"},{"v":2.2382092594125518,"d":"2.2"},{"v":2.1339882546146245,"d":"2.1"},{"v":2.0664907217317685,"d":"2.1"},{"v":2.150807520882873,"d":"2.2"},{"v":2.566677994971945,"d":"2.6"},{"v":2.6116566420713117,"d":"2.6"}]
["          A la circulación de capitales",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1.956316908618046,"d":"2.0"},{"v":1.058534807997105,"d":"1.1"},{"v":0.036090130170591164,"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"}]
["          Al comercio y a las transacciones internacionales:",{"v":1.9157212258513083,"d":"1.9"},{"v":2.678236634072715,"d":"2.7"},{"v":2.0435536689254215,"d":"2.0"},{"v":1.4910622802220406,"d":"1.5"},{"v":1.7537619690029593,"d":"1.8"},{"v":1.6819467040296945,"d":"1.7"},{"v":1.3343769168733195,"d":"1.3"},{"v":1.3901247831772106,"d":"1.4"},{"v":1.4978318377335664,"d":"1.5"},{"v":1.5117685506074874,"d":"1.5"}]
["                 Arancelarios",{"v":1.7760387522170153,"d":"1.8"},{"v":2.5465970574551915,"d":"2.5"},{"v":1.8600101072513018,"d":"1.9"},{"v":1.36145826768657,"d":"1.4"},{"v":1.6680237917206537,"d":"1.7"},{"v":1.661641059908036,"d":"1.7"},{"v":1.3343769168733195,"d":"1.3"},{"v":1.3901247831772106,"d":"1.4"},{"v":1.4978318377335664,"d":"1.5"},{"v":1.5117685506074874,"d":"1.5"}]
["                 A la salida del país",{"v":0.05034942395639146,"d":"0.1"},{"v":0.05682627430768531,"d":"0.1"},{"v":0.08225885862318898,"d":"0.1"},{"v":0.1044606307173754,"d":"0.1"},{"v":0.08573817728230543,"d":"0.1"},{"v":0.0203056441216586,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["                 A la compra de divisas",{"v":0.08933304967790132,"d":"0.1"},{"v":0.0748133023098378,"d":"0.1"},{"v":0.10128470305093076,"d":"0.1"},{"v":0.025143381818095095,"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"}]
["          A las operaciones de crédito en m/n",{"v":0.11408287200245662,"d":"0.1"},{"v":0.10887723144665756,"d":"0.1"},{"v":0.008545183067188563,"d":"0.0"},{"v":0.014766969572476288,"d":"0.0"},{"v":0.006164828598705752,"d":"0.0"},{"v":0.004895684371895141,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["          A los vehículos",{"v":0.18047188038377449,"d":"0.2"},{"v":0.06184035733483402,"d":"0.1"},{"v":0.3595478321697974,"d":"0.4"},{"v":0.0675499542917493,"d":"0.1"},{"v":0.10904687655664862,"d":"0.1"},{"v":0.19598802079448963,"d":"0.2"},{"v":0.18143548367890117,"d":"0.2"},{"v":0.17270345358800365,"d":"0.2"},{"v":0.16469046795575207,"d":"0.2"},{"v":0.17011925047588675,"d":"0.2"}]
["          Otros",{"v":0.1524291632435058,"d":"0.2"},{"v":0.11070776969466423,"d":"0.1"},{"v":0.11732225973537432,"d":"0.1"},{"v":0,"d":"0.0"},{"v":0.05603405658380871,"d":"0.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.09743927441936227,"d":"0.1"},{"v":0.006262372111862999,"d":"0.0"},{"v":0.006290672619245584,"d":"0.0"}]
["      No Tributarios",{"v":0.9743781982109262,"d":"1.0"},{"v":0.7636368861727997,"d":"0.8"},{"v":0.8249200281185695,"d":"0.8"},{"v":1.4858840141371108,"d":"1.5"},{"v":0.6538183795376256,"d":"0.7"},{"v":1.3575784973188798,"d":"1.4"},{"v":1.309233870333075,"d":"1.3"},{"v":1.364515206738478,"d":"1.4"},{"v":0.9766730135217911,"d":"1.0"},{"v":1.1067123627523145,"d":"1.1"}]
["           Entidades y organismos (Ingresos propios)",{"v":0.5044502412846056,"d":"0.5"},{"v":0.4851961009270896,"d":"0.5"},{"v":0.47648908006212526,"d":"0.5"},{"v":0.5070680088938729,"d":"0.5"},{"v":0.4361969181786536,"d":"0.4"},{"v":1.0864081865802744,"d":"1.1"},{"v":1.0270321783743621,"d":"1.0"},{"v":1.1510281550851527,"d":"1.2"},{"v":0.8765511151208519,"d":"0.9"},{"v":0.9691098938634735,"d":"1.0"}]
["           Otros",{"v":0.46992795692632033,"d":"0.5"},{"v":0.27844078524571014,"d":"0.3"},{"v":0.34843094805644403,"d":"0.3"},{"v":0.9788160052432379,"d":"1.0"},{"v":0.21762146135897198,"d":"0.2"},{"v":0.2711703107386053,"d":"0.3"},{"v":0.2821632098355949,"d":"0.3"},{"v":0.21348705165332543,"d":"0.2"},{"v":0.10030442117771633,"d":"0.1"},{"v":0.1375816539535284,"d":"0.1"}]
["      Transferencias",{"v":0.5306871773969024,"d":"0.5"},{"v":0.7049004849976291,"d":"0.7"},{"v":0.4481415927084291,"d":"0.4"},{"v":-0.043859335321827383,"d":"-0.0"},{"v":0.26492762655934277,"d":"0.3"},{"v":0.48858982241437077,"d":"0.5"},{"v":0.15758535474043733,"d":"0.2"},{"v":0.03011363840058516,"d":"0.0"},{"v":1.0604486581680137,"d":"1.1"},{"v":1.1736079955988217,"d":"1.2"}]
[]
["TOTAL GASTOS (1)",{"v":15.764787041434444,"d":"15.8"},{"v":17.99986803413297,"d":"18.0"},{"v":18.971630132475156,"d":"19.0"},{"v":20.272856164374648,"d":"20.3"},{"v":19.13917108251143,"d":"19.1"},{"v":19.103685881499445,"d":"19.1"},{"v":17.49405712854846,"d":"17.5"},{"v":16.84599407485122,"d":"16.8"},{"v":17.07937986732438,"d":"17.1"},{"v":17.145093738262567,"d":"17.1"}]
[]
["  Gastos Corrientes",{"v":12.469236665385825,"d":"12.5"},{"v":13.504511793297667,"d":"13.5"},{"v":14.556540278722563,"d":"14.6"},{"v":16.139810863688666,"d":"16.1"},{"v":12.368523365618055,"d":"12.4"},{"v":14.180054596318694,"d":"14.2"},{"v":12.894709505254925,"d":"12.9"},{"v":12.572919822880586,"d":"12.6"},{"v":12.936785828059808,"d":"12.9"},{"v":13.0635507826666,"d":"13.1"}]
["       Intereses",{"v":3.974630264979443,"d":"4.0"},{"v":4.047749844887931,"d":"4.0"},{"v":6.72512776132206,"d":"6.7"},{"v":6.334453192755515,"d":"6.3"},{"v":4.411878911001381,"d":"4.4"},{"v":3.3034825103382675,"d":"3.3"},{"v":2.887568139734759,"d":"2.9"},{"v":2.4927336548328785,"d":"2.5"},{"v":2.3438469047309973,"d":"2.3"},{"v":2.3030484707525862,"d":"2.3"}]
["            Externos",{"v":2.972421794455069,"d":"3.0"},{"v":3.044742226771441,"d":"3.0"},{"v":4.680611908979043,"d":"4.7"},{"v":5.09785997974352,"d":"5.1"},{"v":3.4240681590979434,"d":"3.4"},{"v":2.494389340886262,"d":"2.5"},{"v":2.1454404845588746,"d":"2.1"},{"v":1.8327235205355132,"d":"1.8"},{"v":1.7285889031239343,"d":"1.7"},{"v":1.7466253198637098,"d":"1.7"}]
["            Internos",{"v":1.0022084705243746,"d":"1.0"},{"v":1.0030076181164893,"d":"1.0"},{"v":2.0445158523430167,"d":"2.0"},{"v":1.236593213011996,"d":"1.2"},{"v":0.9878107519034378,"d":"1.0"},{"v":0.8090931694520058,"d":"0.8"},{"v":0.7421276551758842,"d":"0.7"},{"v":0.6600101342973652,"d":"0.7"},{"v":0.6152580016070632,"d":"0.6"},{"v":0.5564231508888762,"d":"0.6"}]
["       Sueldos",{"v":5.791989536012991,"d":"5.8"},{"v":6.491884513626435,"d":"6.5"},{"v":5.385697267739552,"d":"5.4"},{"v":4.4363816871773265,"d":"4.4"},{"v":5.120101920146458,"d":"5.1"},{"v":6.717047636454752,"d":"6.7"},{"v":6.508262056566809,"d":"6.5"},{"v":6.2777183466567905,"d":"6.3"},{"v":6.30056157489878,"d":"6.3"},{"v":6.3127710073442085,"d":"6.3"}]
["       Compra de bienes y servicios",{"v":0.8834518123318732,"d":"0.9"},{"v":0.8469820884907381,"d":"0.8"},{"v":0.7364536152460167,"d":"0.7"},{"v":1.0950105439011966,"d":"1.1"},{"v":0.572717282795794,"d":"0.6"},{"v":1.277135053537863,"d":"1.3"},{"v":1.1491166562933273,"d":"1.1"},{"v":1.1135797463704713,"d":"1.1"},{"v":0.9733971333763783,"d":"1.0"},{"v":1.121147331781362,"d":"1.1"}]
["       Otros",{"v":0.03898362572150985,"d":"0.0"},{"v":0.2785601681749279,"d":"0.3"},{"v":1.2331713822660968,"d":"1.2"},{"v":3.3983846079740845,"d":"3.4"},{"v":1.4136751992757313,"d":"1.4"},{"v":1.4112743956390095,"d":"1.4"},{"v":0.8983918291773686,"d":"0.9"},{"v":0.877765249769902,"d":"0.9"},{"v":1.3401577160980191,"d":"1.3"},{"v":1.429000834801453,"d":"1.4"}]
["       Transferencias:",{"v":1.78018142634001,"d":"1.8"},{"v":1.8393351781176337,"d":"1.8"},{"v":0.4760902521488356,"d":"0.5"},{"v":0.8755808318805394,"d":"0.9"},{"v":0.8501500523986901,"d":"0.9"},{"v":1.4711150003488025,"d":"1.5"},{"v":1.4513708234826619,"d":"1.5"},{"v":1.8111228252505416,"d":"1.8"},{"v":1.9788224989556304,"d":"2.0"},{"v":1.8975831379869894,"d":"1.9"}]
["             Al Fodesec",{"v":1.1745012250755706,"d":"1.2"},{"v":1.5718537457741204,"d":"1.6"},{"v":0.29460693854618236,"d":"0.3"},{"v":0.7821169618692175,"d":"0.8"},{"v":0.1164446708750955,"d":"0.1"},{"v":0.040161479671001976,"d":"0.0"},{"v":0.02534477101942853,"d":"0.0"},{"v":0.0398009816097873,"d":"0.0"},{"v":0.03614799224668749,"d":"0.0"},{"v":0.04654201987279689,"d":"0.0"}]
["             Al Banco del Estado",{"v":0.11790687888522053,"d":"0.1"},{"v":0.19828708656886157,"d":"0.2"},{"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"}]
["             A gobiernos seccionales",{"v":0.48777332237921855,"d":"0.5"},{"v":0.06919434577465211,"d":"0.1"},{"v":0.18148331360265327,"d":"0.2"},{"v":0.09346387001132202,"d":"0.1"},{"v":0.1884588102624349,"d":"0.2"},{"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"}]
[]
["  Gastos de Capital",{"v":3.2955503760486193,"d":"3.3"},{"v":4.4953562408353,"d":"4.5"},{"v":4.415089853752592,"d":"4.4"},{"v":4.133045300685981,"d":"4.1"},{"v":6.770647716893376,"d":"6.8"},{"v":4.923631285180749,"d":"4.9"},{"v":4.5993476232935375,"d":"4.6"},{"v":4.273074251970633,"d":"4.3"},{"v":4.142594039264574,"d":"4.1"},{"v":4.081542955595966,"d":"4.1"}]
["      Formación bruta de capital fijo",{"v":2.0239618651162092,"d":"2.0"},{"v":2.589097380256738,"d":"2.6"},{"v":2.9111876449541634,"d":"2.9"},{"v":2.6642299757005072,"d":"2.7"},{"v":3.0334721486455942,"d":"3.0"},{"v":2.452259948711381,"d":"2.5"},{"v":2.3041873753684583,"d":"2.3"},{"v":2.1747598314823495,"d":"2.2"},{"v":2.2709016432111446,"d":"2.3"},{"v":2.0281685613367353,"d":"2.0"}]
["       Otros",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":1.0947700276574914,"d":"1.1"},{"v":-0.008921325052372111,"d":"-0.0"},{"v":0.051823044974755296,"d":"0.1"},{"v":0.08165901456842782,"d":"0.1"},{"v":0.03233858387696868,"d":"0.0"},{"v":0.06358199436174437,"d":"0.1"}]
["       Transferencias",{"v":1.2715885109324099,"d":"1.3"},{"v":1.9062588605785624,"d":"1.9"},{"v":1.5039022087984273,"d":"1.5"},{"v":1.468815324985474,"d":"1.5"},{"v":2.6424055405902904,"d":"2.6"},{"v":2.4802926615217404,"d":"2.5"},{"v":2.2433372029503236,"d":"2.2"},{"v":2.016655405919855,"d":"2.0"},{"v":1.8393538121764605,"d":"1.8"},{"v":1.9897923998974862,"d":"2.0"}]
[]
["AJUSTE DEL TESORO NACIONAL (2)",{"$nulls":6},{"v":-0.45537230894259373,"d":"-0.5"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":-0.06922024753937682,"d":"-0.1"}]
[]
["DEFICIT (-) O SUPERAVIT (+)",{"v":-1.1764132285169526,"d":"-1.2"},{"v":-4.124821076332378,"d":"-4.1"},{"v":-2.8530390289112337,"d":"-2.9"},{"v":0.12129509127773642,"d":"0.1"},{"v":-1.0461050417144795,"d":"-1.0"},{"v":-0.7415441090263528,"d":"-0.7"},{"v":-0.3788500461066957,"d":"-0.4"},{"v":-0.9781116406717941,"d":"-1.0"},{"v":-0.49451892158084,"d":"-0.5"},{"v":-0.21443056905326519,"d":"-0.2"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) Los registros de gastos corresponden a valores devengados."]
["(2) Corresponden a gastos no ejecutados y reversados al Gobierno Central."]
["FUENTE: Ministerio de Economía y Finanzas y Entidades del Sector Público"]

{"sheet":"2.1.5","index":5,"n_rows":44,"n_cols":11,"rows_kept":44,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.5   CONSOLIDADO DE ENTIDADES DEL RESTO DEL SECTOR PUBLICO (BASE DEVENGADO) "]
["Millones de dólares"]
[]
["Concepto   /    Años",{"v":1997,"d":"1,997 "},{"v":1998,"d":"1,998 "},{"v":1999,"d":"1,999 "},{"v":2000,"d":"2,000 "},{"v":2001,"d":"2,001 "},{"v":2002,"d":"2,002 "},{"v":2003,"d":"2,003 "},{"v":2004,"d":"2,004 "},{"v":2005,"d":"2,005 "},"2006 (p)"]
[]
["TOTAL INGRESOS",{"v":1423.8765575297446,"d":"1,423.9"},{"v":1503.1377361214452,"d":"1,503.1"},{"v":977.9062102120278,"d":"977.9"},{"v":988.6324017617649,"d":"988.6"},{"v":1632.5024547510448,"d":"1,632.5"},{"v":2484.9579905473297,"d":"2,485.0"},{"v":2903.712299789166,"d":"2,903.7"},{"v":3959.9996831146927,"d":"3,960.0"},{"v":4436.525198187283,"d":"4,436.5"},{"v":5996.145510017993,"d":"5,996.1"}]
[]
["  Petroleros",{"v":63.39331219386052,"d":"63.4"},{"v":25.06043006215135,"d":"25.1"},{"v":55.02077464092498,"d":"55.0"},{"v":63.54494148564135,"d":"63.5"},{"v":71.927681,"d":"71.9"},{"v":30.154693000000005,"d":"30.2"},{"v":102.4827372926,"d":"102.5"},{"v":557.4522604583779,"d":"557.5"},{"v":644.2270000000001,"d":"644.2"},{"v":1727.9635783,"d":"1,728.0"}]
[]
["  No Petroleros",{"v":1360.483245335884,"d":"1,360.5"},{"v":1478.0773060592937,"d":"1,478.1"},{"v":922.8854355711027,"d":"922.9"},{"v":925.0874602761235,"d":"925.1"},{"v":1560.5747737510449,"d":"1,560.6"},{"v":2454.8032975473297,"d":"2,454.8"},{"v":2801.229562496566,"d":"2,801.2"},{"v":3402.547422656315,"d":"3,402.5"},{"v":3792.298198187283,"d":"3,792.3"},{"v":4268.1819317179925,"d":"4,268.2"}]
[]
["  Contribuciones a la Seguridad Social",{"v":455.201640945301,"d":"455.2"},{"v":451.1471532165822,"d":"451.1"},{"v":229.58174754577254,"d":"229.6"},{"v":227.9024156714668,"d":"227.9"},{"v":454.6178967510447,"d":"454.6"},{"v":767.3276971371931,"d":"767.3"},{"v":915.8200086489992,"d":"915.8"},{"v":1038.3298367656853,"d":"1,038.3"},{"v":1120.8027279500002,"d":"1,120.8"},{"v":1572.2840105195546,"d":"1,572.3"}]
["   Intereses y utilidades",{"v":102.30801868910163,"d":"102.3"},{"v":92.04858836115153,"d":"92.0"},{"v":123.30811547828958,"d":"123.3"},{"v":62.00984455847906,"d":"62.0"},{"v":111.11202800000001,"d":"111.1"},{"v":157.67111847042145,"d":"157.7"},{"v":208.60596186874238,"d":"208.6"},{"v":215.03777211,"d":"215.0"},{"v":230.34229565999996,"d":"230.3"},{"v":211.71242842420156,"d":"211.7"}]
["   Otros",{"v":363.5888899768269,"d":"363.6"},{"v":309.9466216541365,"d":"309.9"},{"v":318.866124998603,"d":"318.9"},{"v":311.175,"d":"311.2"},{"v":332.731837,"d":"332.7"},{"v":553.004481939715,"d":"553.0"},{"v":659.190039567649,"d":"659.2"},{"v":923.142305364053,"d":"923.1"},{"v":830.74296582773,"d":"830.7"},{"v":825.825149431,"d":"825.8"}]
[]
["  Transferencias",{"v":439.38469572465453,"d":"439.4"},{"v":624.9349428274236,"d":"624.9"},{"v":251.12944754843764,"d":"251.1"},{"v":324.00020004617767,"d":"324.0"},{"v":662.113012,"d":"662.1"},976.8,{"v":1017.6135524111756,"d":"1,017.6"},{"v":1226.037508416577,"d":"1,226.0"},{"v":1610.410208749553,"d":"1,610.4"},{"v":1658.3603433432365,"d":"1,658.4"}]
["        Del Presupuesto",{"v":311.8197772070287,"d":"311.8"},{"v":521.604348743462,"d":"521.6"},{"v":239.75425486826393,"d":"239.8"},{"v":319.24618973807907,"d":"319.2"},{"v":615.771703,"d":"615.8"},882.1,{"v":830.904,"d":"830.9"},{"v":995.245230965214,"d":"995.2"},{"v":1228.4826540141858,"d":"1,228.5"},{"v":1205.1327496899999,"d":"1,205.1"}]
["        Del resto sector público",{"v":127.56491851762586,"d":"127.6"},{"v":103.3305940839617,"d":"103.3"},{"v":11.37519268017369,"d":"11.4"},{"v":4.754010308098584,"d":"4.8"},{"v":46.341309,"d":"46.3"},94.7,{"v":186.70955241117565,"d":"186.7"},{"v":230.79227745136305,"d":"230.8"},{"v":381.9275547353674,"d":"381.9"},{"v":453.2275936532367,"d":"453.2"}]
[]
["TOTAL GASTOS  (1)",{"v":1391.1976718963012,"d":"1,391.2"},{"v":1449.2550352215644,"d":"1,449.3"},{"v":976.9716109996846,"d":"977.0"},{"v":814.0054805255626,"d":"814.0"},{"v":1302.816352,"d":"1,302.8"},{"v":2009.6816155461927,"d":"2,009.7"},{"v":2312.9910963613984,"d":"2,313.0"},{"v":3018.523496941008,"d":"3,018.5"},{"v":3901.254896906181,"d":"3,901.3"},{"v":4495.83050208442,"d":"4,495.8"}]
[]
["  Gastos Corrientes",{"v":1106.0407452040763,"d":"1,106.0"},{"v":1095.9094492998256,"d":"1,095.9"},{"v":708.0575319571835,"d":"708.1"},{"v":526.8355867560184,"d":"526.8"},{"v":912.716352,"d":"912.7"},{"v":1272.6363601683095,"d":"1,272.6"},{"v":1727.7764448867572,"d":"1,727.8"},{"v":2342.887391751008,"d":"2,342.9"},{"v":3192.134437266181,"d":"3,192.1"},{"v":3755.7209310844205,"d":"3,755.7"}]
["       Sueldos",{"v":335.1686011041734,"d":"335.2"},{"v":379.1792986781271,"d":"379.2"},{"v":215.44665864853505,"d":"215.4"},{"v":159.70933116007683,"d":"159.7"},{"v":269.05,"d":"269.1"},{"v":335.43208863999996,"d":"335.4"},{"v":425.32,"d":"425.3"},{"v":537.24359026,"d":"537.2"},{"v":607.7992846833333,"d":"607.8"},{"v":580.1007381266667,"d":"580.1"}]
["       Compra bienes y servicios",{"v":391.23088471957556,"d":"391.2"},{"v":371.6928190947891,"d":"371.7"},{"v":274.21245928247754,"d":"274.2"},{"v":235.41073803272945,"d":"235.4"},{"v":459.33,"d":"459.3"},{"v":582.7310571328717,"d":"582.7"},{"v":619.2276713739049,"d":"619.2"},{"v":669.8325145011111,"d":"669.8"},{"v":782.47055095,"d":"782.5"},{"v":1048.339279,"d":"1,048.3"}]
["        Intereses",{"v":11.15664826377643,"d":"11.2"},{"v":11.382691645659587,"d":"11.4"},{"v":27.28607449984827,"d":"27.3"},{"v":11.910576609712955,"d":"11.9"},{"v":20.494051999999996,"d":"20.5"},{"v":19.59921439543779,"d":"19.6"},{"v":8.54459807910106,"d":"8.5"},{"v":6.515106623187405,"d":"6.5"},{"v":5.260862822404669,"d":"5.3"},{"v":4.832073293914757,"d":"4.8"}]
["             Externos",{"v":11.15664826377643,"d":"11.2"},{"v":11.382691645659587,"d":"11.4"},{"v":27.28607449984827,"d":"27.3"},{"v":11.910576609712955,"d":"11.9"},{"v":14.224599999999999,"d":"14.2"},{"v":16.88740247662374,"d":"16.9"},{"v":6.045615192561557,"d":"6.0"},{"v":4.100443293914758,"d":"4.1"},{"v":4.105822,"d":"4.1"},{"v":1.1400732939147573,"d":"1.1"}]
["             Internos",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":6.269451999999999,"d":"6.3"},{"v":2.711811918814049,"d":"2.7"},{"v":2.498982886539504,"d":"2.5"},{"v":2.4146633292726474,"d":"2.4"},{"v":1.1550408224046695,"d":"1.2"},{"v":3.6919999999999997,"d":"3.7"}]
["       Transferencias:",{"v":368.4846111165508,"d":"368.5"},{"v":333.65463988124986,"d":"333.7"},{"v":191.11233952632273,"d":"191.1"},{"v":119.80494095349918,"d":"119.8"},{"v":163.84230000000002,"d":"163.8"},{"v":334.874,"d":"334.9"},{"v":650.9841754337514,"d":"651.0"},{"v":979.2961803667098,"d":"979.3"},{"v":1636.5037388104433,"d":"1,636.5"},{"v":1623.001924113839,"d":"1,623.0"}]
["            Al sector público",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},12.6,{"v":25.63,"d":"25.6"},{"v":61.58310278157289,"d":"61.6"},{"v":75.33116025834978,"d":"75.3"},{"v":135.01435274736835,"d":"135.0"},{"v":112.53167206686686,"d":"112.5"}]
["            Al sector privado",{"v":368.4846111165508,"d":"368.5"},{"v":333.65463988124986,"d":"333.7"},{"v":191.11233952632273,"d":"191.1"},{"v":119.80494095349918,"d":"119.8"},{"v":151.24230000000003,"d":"151.2"},{"v":309.244,"d":"309.2"},{"v":589.4010726521785,"d":"589.4"},{"v":903.96502010836,"d":"904.0"},{"v":1501.489386063075,"d":"1,501.5"},{"v":1510.4702520469723,"d":"1,510.5"}]
["       Otros gastos corrientes",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,23.7,{"v":150,"d":"150.0"},160.1,{"v":499.44691654999997,"d":"499.4"}]
[]
["  Gastos de Capital",{"v":285.15692669222483,"d":"285.2"},{"v":353.3455859217389,"d":"353.3"},{"v":268.914079042501,"d":"268.9"},{"v":287.16989376954416,"d":"287.2"},390.1,{"v":737.0452553778832,"d":"737.0"},{"v":585.2146514746411,"d":"585.2"},{"v":675.6361051899999,"d":"675.6"},{"v":709.12045964,"d":"709.1"},{"v":740.109571,"d":"740.1"}]
["       Formación bruta de capital fijo",{"v":280.9139683711308,"d":"280.9"},{"v":341.1670312829682,"d":"341.2"},{"v":251.2258456650077,"d":"251.2"},{"v":274.8710101532923,"d":"274.9"},{"v":376.13,"d":"376.1"},{"v":532.626859,"d":"532.6"},{"v":517.8426514746411,"d":"517.8"},{"v":587.4205999999999,"d":"587.4"},{"v":708.136747,"d":"708.1"},{"v":722.6495709999999,"d":"722.6"}]
["       Concesión neta de préstamos",{"v":-8.285066544148105,"d":"-8.3"},{"v":0.795862993111158,"d":"0.8"},{"v":11.02556144831873,"d":"11.0"},{"v":-9.723292941927252,"d":"-9.7"},{"v":-0.485,"d":"-0.5"},{"v":158.523,"d":"158.5"},{"v":10.451999999999995,"d":"10.5"},{"v":-18.036994810000003,"d":"-18.0"},{"v":-2.439764759999992,"d":"-2.4"},{"v":17.46,"d":"17.5"}]
["       Otros",{"v":12.528024865242138,"d":"12.5"},{"v":11.382691645659587,"d":"11.4"},{"v":6.6626719291745085,"d":"6.7"},{"v":22.022176558179112,"d":"22.0"},{"v":14.516679999999997,"d":"14.5"},{"v":45.895396377883245,"d":"45.9"},{"v":56.92,"d":"56.9"},{"v":106.2525,"d":"106.3"},{"v":3.4234774,"d":"3.4"},{"v":0,"d":"0.0"}]
[]
["DEFICIT(-) O SUPERAVIT(+)",{"v":32.67888563344352,"d":"32.7"},{"v":53.882700899880604,"d":"53.9"},{"v":0.9345992123431226,"d":"0.9"},{"v":174.6269212362023,"d":"174.6"},{"v":329.6861027510447,"d":"329.7"},{"v":475.276375001137,"d":"475.3"},{"v":590.7212034277677,"d":"590.7"},{"v":941.4761861736847,"d":"941.5"},{"v":535.2703012811025,"d":"535.3"},{"v":1500.3150079335728,"d":"1,500.3"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) Los registros de gastos corresponden a valores devengados."]
["FUENTE: Ministerio de Economía y Finanzas y Entidades del Sector Público"]

{"sheet":"2.1.6","index":6,"n_rows":44,"n_cols":11,"rows_kept":44,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.6   CONSOLIDADO DE ENTIDADES DEL RESTO DEL SECTOR PUBLICO (BASE DEVENGADO)"]
["Porcentaje del PIB"]
[]
["Concepto   /    Años",{"v":1997,"d":"1,997 "},{"v":1998,"d":"1,998 "},{"v":1999,"d":"1,999 "},{"v":2000,"d":"2,000 "},{"v":2001,"d":"2,001 "},{"v":2002,"d":"2,002 "},{"v":2003,"d":"2,003 "},{"v":2004,"d":"2,004 "},{"v":2005,"d":"2,005 "},"2006 (p)"]
[]
["TOTAL INGRESOS",{"v":6.0242979541408985,"d":"6.0"},{"v":6.463680694541822,"d":"6.5"},{"v":5.864682619845626,"d":"5.9"},{"v":6.204676323463571,"d":"6.2"},{"v":7.682517420234033,"d":"7.7"},{"v":9.979958982066051,"d":"10.0"},{"v":10.140108699846637,"d":"10.1"},{"v":12.133946409547177,"d":"12.1"},{"v":12.15855442744615,"d":"12.2"},{"v":14.6633419234678,"d":"14.7"}]
[]
["  Petroleros",{"v":0.2682115938605242,"d":"0.3"},{"v":0.10776299077395787,"d":"0.1"},{"v":0.3299696610957332,"d":"0.3"},{"v":0.39880929778270335,"d":"0.4"},{"v":0.33848994264685833,"d":"0.3"},{"v":0.12110570899048058,"d":"0.1"},{"v":0.35788190726755004,"d":"0.4"},{"v":1.7081051503930091,"d":"1.7"},{"v":1.7655414301108392,"d":"1.8"},{"v":4.225668095875779,"d":"4.2"}]
[]
["  No Petroleros",{"v":5.756086360280374,"d":"5.8"},{"v":6.355917703767863,"d":"6.4"},{"v":5.534712958749891,"d":"5.5"},{"v":5.805867025680866,"d":"5.8"},{"v":7.3440274775871766,"d":"7.3"},{"v":9.85885327307557,"d":"9.9"},{"v":9.782226792579086,"d":"9.8"},{"v":10.425841259154167,"d":"10.4"},{"v":10.39301299733531,"d":"10.4"},{"v":10.437673827592024,"d":"10.4"}]
[]
["  Contribuciones a la Seguridad Social",{"v":1.9259185775386787,"d":"1.9"},{"v":1.9399893133997679,"d":"1.9"},{"v":1.3768437817503472,"d":"1.4"},{"v":1.4303200259843956,"d":"1.4"},{"v":2.139420924713206,"d":"2.1"},{"v":3.081701570957214,"d":"3.1"},{"v":3.1981523919809884,"d":"3.2"},{"v":3.181575657308907,"d":"3.2"},{"v":3.0716248328259654,"d":"3.1"},{"v":3.844959734304429,"d":"3.8"}]
["   Intereses y utilidades",{"v":0.43285633464619255,"d":"0.4"},{"v":0.3958204689112613,"d":"0.4"},{"v":0.7395013490860718,"d":"0.7"},{"v":0.3891749993910947,"d":"0.4"},{"v":0.5228905403622858,"d":"0.5"},{"v":0.6332305419153975,"d":"0.6"},{"v":0.7284768291055206,"d":"0.7"},{"v":0.6589032857595779,"d":"0.7"},{"v":0.6312664108995278,"d":"0.6"},{"v":0.5177345550145689,"d":"0.5"}]
["   Otros",{"v":1.5383129910051927,"d":"1.5"},{"v":1.3328093271702928,"d":"1.3"},{"v":1.9122985433657993,"d":"1.9"},{"v":1.9529403967674483,"d":"2.0"},{"v":1.565828049188932,"d":"1.6"},{"v":2.2209478259394846,"d":"2.2"},{"v":2.3019700180205525,"d":"2.3"},{"v":2.8286263025311538,"d":"2.8"},{"v":2.276699244120489,"d":"2.3"},{"v":2.0195234613426365,"d":"2.0"}]
[]
["  Transferencias",{"v":1.8589984570903102,"d":"1.9"},{"v":2.6872985942865424,"d":"2.7"},{"v":1.506069284547674,"d":"1.5"},{"v":2.0334316035379283,"d":"2.0"},{"v":3.115887963322752,"d":"3.1"},{"v":3.9229733342634727,"d":"3.9"},{"v":3.553627553472026,"d":"3.6"},{"v":3.75673601355453,"d":"3.8"},{"v":4.413422509489327,"d":"4.4"},{"v":4.05545607693039,"d":"4.1"}]
["        Del Presupuesto",{"v":1.3192823745535485,"d":"1.3"},{"v":2.242964086485936,"d":"2.2"},{"v":1.4378501709842724,"d":"1.4"},{"v":2.0035953417002657,"d":"2.0"},{"v":2.8978068739909504,"d":"2.9"},{"v":3.5426441217790843,"d":"3.5"},{"v":2.9016155904113257,"d":"2.9"},{"v":3.04955890486104,"d":"3.0"},{"v":3.3667279108676986,"d":"3.4"},{"v":2.947105526767041,"d":"2.9"}]
["        Del resto sector público",{"v":0.5397160825367617,"d":"0.5"},{"v":0.44433450780060674,"d":"0.4"},{"v":0.06821911356340142,"d":"0.1"},{"v":0.029836261837662373,"d":"0.0"},{"v":0.21808108933180176,"d":"0.2"},{"v":0.3803292124843888,"d":"0.4"},{"v":0.6520119630607,"d":"0.7"},{"v":0.7071771086934894,"d":"0.7"},{"v":1.0466945986216292,"d":"1.0"},{"v":1.1083505501633486,"d":"1.1"}]
[]
["TOTAL GASTOS  (1)",{"v":5.886036429415259,"d":"5.9"},{"v":6.2319783260848896,"d":"6.2"},{"v":5.85907765722251,"d":"5.9"},{"v":5.10871434436722,"d":"5.1"},{"v":6.131022523413055,"d":"6.1"},{"v":8.071178734794483,"d":"8.1"},{"v":8.077240000872326,"d":"8.1"},{"v":9.249142747161256,"d":"9.2"},{"v":10.691615144833504,"d":"10.7"},{"v":10.994379601341922,"d":"11.0"}]
[]
["  Gastos Corrientes",{"v":4.679562257903245,"d":"4.7"},{"v":4.712548012188901,"d":"4.7"},{"v":4.246350680828316,"d":"4.2"},{"v":3.3064304646276534,"d":"3.3"},{"v":4.295221274287013,"d":"4.3"},{"v":5.1110959307477515,"d":"5.1"},{"v":6.033600836232429,"d":"6.0"},{"v":7.178907154040578,"d":"7.2"},{"v":8.748229427634968,"d":"8.7"},{"v":9.184470271711344,"d":"9.2"}]
["       Sueldos",{"v":1.4180692190249495,"d":"1.4"},{"v":1.6305185171917598,"d":"1.6"},{"v":1.2920730651724988,"d":"1.3"},{"v":1.0023388915022873,"d":"1.0"},{"v":1.2661428507494525,"d":"1.3"},{"v":1.3471449008917094,"d":"1.3"},{"v":1.485268024842515,"d":"1.5"},{"v":1.6461831956411186,"d":"1.6"},{"v":1.6657091650926727,"d":"1.7"},{"v":1.418613917723595,"d":"1.4"}]
["       Compra bienes y servicios",{"v":1.655263868169722,"d":"1.7"},{"v":1.5983257164988809,"d":"1.6"},{"v":1.644502332949079,"d":"1.6"},{"v":1.4774424042322054,"d":"1.5"},{"v":2.161595969651537,"d":"2.2"},{"v":2.3403341504703317,"d":"2.3"},{"v":2.1624166754193306,"d":"2.2"},{"v":2.052452647656768,"d":"2.1"},{"v":2.1444058934876673,"d":"2.1"},{"v":2.5636731587143524,"d":"2.6"}]
["        Intereses",{"v":0.047202809088409285,"d":"0.0"},{"v":0.04894700097930878,"d":"0.0"},{"v":0.16363958548578694,"d":"0.2"},{"v":0.07475101216325832,"d":"0.1"},{"v":0.09644451746027695,"d":"0.1"},{"v":0.07871334505099842,"d":"0.1"},{"v":0.029838752732106604,"d":"0.0"},{"v":0.01996312145057114,"d":"0.0"},{"v":0.014417699461657593,"d":"0.0"},{"v":0.011816648343431678,"d":"0.0"}]
["             Externos",{"v":0.047202809088409285,"d":"0.0"},{"v":0.04894700097930878,"d":"0.0"},{"v":0.16363958548578694,"d":"0.2"},{"v":0.07475101216325832,"d":"0.1"},{"v":0.06694062662988537,"d":"0.1"},{"v":0.06782230712609529,"d":"0.1"},{"v":0.02111200727925751,"d":"0.0"},{"v":0.012564283627572134,"d":"0.0"},{"v":0.01125224314668672,"d":"0.0"},{"v":0.0027880051440639783,"d":"0.0"}]
["             Internos",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.029503890830391583,"d":"0.0"},{"v":0.010891037924903129,"d":"0.0"},{"v":0.008726745452849093,"d":"0.0"},{"v":0.007398837822999006,"d":"0.0"},{"v":0.0031654563149708724,"d":"0.0"},{"v":0.0090286431993677,"d":"0.0"}]
["       Transferencias:",{"v":1.5590263616201638,"d":"1.6"},{"v":1.4347567775189527,"d":"1.4"},{"v":1.1461356972209518,"d":"1.1"},{"v":0.7518981567299026,"d":"0.8"},{"v":0.7710379364257464,"d":"0.8"},{"v":1.3449035343347118,"d":"1.3"},{"v":2.273314164511947,"d":"2.3"},{"v":3.000688970332866,"d":"3.0"},{"v":4.484933340889354,"d":"4.5"},{"v":3.9689884303117844,"d":"4.0"}]
["            Al sector público",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.05929529797228433,"d":"0.1"},{"v":0.10293387239677805,"d":"0.1"},{"v":0.2150555192139104,"d":"0.2"},{"v":0.23082432694158184,"d":"0.2"},{"v":0.37001465855215326,"d":"0.4"},{"v":0.27519185149512293,"d":"0.3"}]
["            Al sector privado",{"v":1.5590263616201638,"d":"1.6"},{"v":1.4347567775189527,"d":"1.4"},{"v":1.1461356972209518,"d":"1.1"},{"v":0.7518981567299026,"d":"0.8"},{"v":0.711742638453462,"d":"0.7"},{"v":1.2419696619379337,"d":"1.2"},{"v":2.0582586452980367,"d":"2.1"},{"v":2.769864643391284,"d":"2.8"},{"v":4.1149186823372,"d":"4.1"},{"v":3.693796578816661,"d":"3.7"}]
["       Otros gastos corrientes",{"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":0.08276321872652968,"d":"0.1"},{"v":0.459619218959256,"d":"0.5"},{"v":0.43876332870361745,"d":"0.4"},{"v":1.2213781166181812,"d":"1.2"}]
[]
["  Gastos de Capital",{"v":1.2064741715120133,"d":"1.2"},{"v":1.5194303138959881,"d":"1.5"},{"v":1.6127269763941938,"d":"1.6"},{"v":1.8022838797395662,"d":"1.8"},{"v":1.8358012491260414,"d":"1.8"},{"v":2.960082804046732,"d":"3.0"},{"v":2.043639164639897,"d":"2.0"},{"v":2.070235593120677,"d":"2.1"},{"v":1.9433857171985363,"d":"1.9"},{"v":1.8099093296305786,"d":"1.8"}]
["       Formación bruta de capital fijo",{"v":1.188522583645705,"d":"1.2"},{"v":1.4670610022791017,"d":"1.5"},{"v":1.5066474017054652,"d":"1.5"},{"v":1.7250958451952756,"d":"1.7"},{"v":1.7700587639932783,"d":"1.8"},{"v":2.1391082769958136,"d":"2.1"},{"v":1.8083681278448018,"d":"1.8"},{"v":1.79993198248385,"d":"1.8"},{"v":1.9406897956968858,"d":"1.9"},{"v":1.7672115749553456,"d":"1.8"}]
["       Concesión neta de préstamos",{"v":-0.03505339642533582,"d":"-0.0"},{"v":0.003422310637577687,"d":"0.0"},{"v":0.0661223110404167,"d":"0.1"},{"v":-0.06102357700937908,"d":"-0.1"},{"v":-0.002282398374329992,"d":"-0.0"},{"v":0.6366518241886246,"d":"0.6"},{"v":0.03649962709407966,"d":"0.0"},{"v":-0.05526766311296237,"d":"-0.1"},{"v":-0.0066863167229942455,"d":"-0.0"},{"v":0.04269775467523296,"d":"0.0"}]
["       Otros",{"v":0.05300498429164419,"d":"0.1"},{"v":0.04894700097930878,"d":"0.0"},{"v":0.03995726364831144,"d":"0.0"},{"v":0.13821161155366954,"d":"0.1"},{"v":0.06831514810859528,"d":"0.1"},{"v":0.18432270286229357,"d":"0.2"},{"v":0.19877140970101562,"d":"0.2"},{"v":0.325571273749789,"d":"0.3"},{"v":0.009382238224644632,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["DEFICIT(-) O SUPERAVIT(+)",{"v":0.13826152472564018,"d":"0.1"},{"v":0.23170236845693187,"d":"0.2"},{"v":0.005604962623114659,"d":"0.0"},{"v":1.0959619790963504,"d":"1.1"},{"v":1.5514948968209799,"d":"1.6"},{"v":1.9087802472715676,"d":"1.9"},{"v":2.0628686989743112,"d":"2.1"},{"v":2.8848036623859206,"d":"2.9"},{"v":1.4669392826126468,"d":"1.5"},{"v":3.6689623221258807,"d":"3.7"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) Los registros de gastos corresponden a valores devengados."]
["FUENTE: Ministerio de Economía y Finanzas y Entidades del Sector Público"]

{"sheet":"2.1.7","index":7,"n_rows":35,"n_cols":11,"rows_kept":35,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.7   CONSOLIDADO DE EMPRESAS PUBLICAS NO FINANCIERAS (BASE DEVENGADO) (1)"]
["Millones de dólares"]
[]
["Concepto   /    Años",{"v":1997,"d":"1,997 "},{"v":1998,"d":"1,998 "},{"v":1999,"d":"1,999 "},{"v":2000,"d":"2,000 "},{"v":2001,"d":"2,001 "},{"v":2002,"d":"2,002 "},{"v":2003,"d":"2,003 "},{"v":2004,"d":"2,004 "},{"v":2005,"d":"2,005 "},"2006 (p)"]
[]
["Ingresos Operacionales",{"v":1628.4423823834377,"d":"1,628.4"},{"v":973.8771853842538,"d":"973.9"},{"v":618.1461380431117,"d":"618.1"},{"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"}]
[]
["Egresos Operacionales",{"v":1318.6059998945536,"d":"1,318.6"},{"v":955.6667295953685,"d":"955.7"},{"v":485.74074122695725,"d":"485.7"},{"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"}]
["      Sueldos",{"v":216.61683073609046,"d":"216.6"},{"v":165.65055321732245,"d":"165.7"},{"v":90.3501925924611,"d":"90.4"},{"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"}]
["      Aportes al IESS",{"v":24.17733055155947,"d":"24.2"},{"v":17.376650490288622,"d":"17.4"},{"v":9.752604245024703,"d":"9.8"},{"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"}]
["      Compra de bienes y servicios",{"v":1077.8118386069038,"d":"1,077.8"},{"v":772.6395258877574,"d":"772.6"},{"v":385.63794438947144,"d":"385.6"},{"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"}]
[]
["Deficit (-) o Superavit (+)",{"v":309.83638248888417,"d":"309.8"},{"v":18.210455788885373,"d":"18.2"},{"v":132.40539681615437,"d":"132.4"},{"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"}]
[]
["Ingresos no Operacionales",{"v":238.96140414303537,"d":"239.0"},{"v":170.35910078586846,"d":"170.4"},{"v":45.97793838876821,"d":"46.0"},{"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"}]
["       Participación petróleo",{"v":0.7280816053948336,"d":"0.7"},{"v":0.2035928587028544,"d":"0.2"},{"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"},0]
["       Transferencias del sector público",{"v":142.42782577258245,"d":"142.4"},{"v":102.6663261113394,"d":"102.7"},{"v":2.8754372647109654,"d":"2.9"},{"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"}]
["       Otros",{"v":95.80549676505811,"d":"95.8"},{"v":67.48918181582621,"d":"67.5"},{"v":43.10250112405724,"d":"43.1"},{"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"}]
[]
["Egresos no Operacionales",{"v":323.2835677002915,"d":"323.3"},{"v":202.03352248960755,"d":"202.0"},{"v":108.02547633805798,"d":"108.0"},{"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"}]
["       Intereses",{"v":44.07682516250028,"d":"44.1"},{"v":34.16195626825395,"d":"34.2"},{"v":34.58442551003829,"d":"34.6"},{"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"}]
["             Externos",{"v":37.54919697620176,"d":"37.5"},{"v":29.81247246869297,"d":"29.8"},{"v":29.467751378313398,"d":"29.5"},{"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"}]
["             Internos",{"v":6.527628186298508,"d":"6.5"},{"v":4.34948379956098,"d":"4.3"},{"v":5.116674131724893,"d":"5.1"},{"v":1.946671857051691,"d":"1.9"},0.9,{"v":0.6262222222222222,"d":"0.6"},{"v":0,"d":"0.0"},0,0,0]
["      Transferencias al sector público",{"v":39.06534406877107,"d":"39.1"},{"v":40.0707762810618,"d":"40.1"},{"v":38.20891903950922,"d":"38.2"},{"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"}]
["      Otros",{"v":240.14139846902012,"d":"240.1"},{"v":127.80078994029179,"d":"127.8"},{"v":35.23213178851047,"d":"35.2"},{"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"}]
[]
["Egresos de Capital",{"v":486.29574674811136,"d":"486.3"},{"v":199.2063580198929,"d":"199.2"},{"v":245.37722757134003,"d":"245.4"},{"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"}]
[]
["Déficit (-) o Superávit (+)",{"v":-260.7815278164831,"d":"-260.8"},{"v":-212.67032393474668,"d":"-212.7"},{"v":-175.0193687044754,"d":"-175.0"},{"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"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) Los registros de gastos corresponden a valores devengados."]
["FUENTE: Ministerio de Economía y Finanzas y Entidades del Sector Público"]

{"sheet":"2.1.8","index":8,"n_rows":35,"n_cols":11,"rows_kept":35,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.8   CONSOLIDADO DE EMPRESAS PUBLICAS NO FINANCIERAS (BASE DEVENGADO) (1)"]
["Porcentaje del PIB"]
[]
["Concepto   /    Años",{"v":1997,"d":"1,997 "},{"v":1998,"d":"1,998 "},{"v":1999,"d":"1,999 "},{"v":2000,"d":"2,000 "},{"v":2001,"d":"2,001 "},{"v":2002,"d":"2,002 "},{"v":2003,"d":"2,003 "},{"v":2004,"d":"2,004 "},{"v":2005,"d":"2,005 "},"2006 (p)"]
[]
["Ingresos Operacionales",{"v":6.889798178606463,"d":"6.9"},{"v":4.187793979722389,"d":"4.2"},{"v":3.70713558667361,"d":"3.7"},{"v":4.012683200672627,"d":"4.0"},{"v":3.5085611351228305,"d":"3.5"},{"v":3.7655001724734745,"d":"3.8"},{"v":5.9993788876146015,"d":"6.0"},{"v":6.516481021365863,"d":"6.5"},{"v":7.957602010055761,"d":"8.0"},{"v":8.025920709331697,"d":"8.0"}]
[]
["Egresos Operacionales",{"v":5.578907374712313,"d":"5.6"},{"v":4.109486737017442,"d":"4.1"},{"v":2.9130761754821197,"d":"2.9"},{"v":3.073038796061051,"d":"3.1"},{"v":3.0100620026459817,"d":"3.0"},{"v":3.01366675407379,"d":"3.0"},{"v":5.6825825855403584,"d":"5.7"},{"v":5.7923103295485365,"d":"5.8"},{"v":7.7832274126934085,"d":"7.8"},{"v":8.773009756499956,"d":"8.8"}]
["      Sueldos",{"v":0.9164869829024168,"d":"0.9"},{"v":0.7123181443330302,"d":"0.7"},{"v":0.5418466501831756,"d":"0.5"},{"v":0.4356181723458943,"d":"0.4"},{"v":0.47246982375225627,"d":"0.5"},{"v":0.5163296393912218,"d":"0.5"},{"v":0.5606884323289941,"d":"0.6"},{"v":0.45734364486429113,"d":"0.5"},{"v":0.5185309220808216,"d":"0.5"},{"v":0.4815023675326208,"d":"0.5"}]
["      Aportes al IESS",{"v":0.10229218411393455,"d":"0.1"},{"v":0.07472177539743746,"d":"0.1"},{"v":0.05848815358440962,"d":"0.1"},{"v":0.05494774347896424,"d":"0.1"},{"v":0.04114183072914816,"d":"0.0"},{"v":0.0552073939484033,"d":"0.1"},{"v":0.05455156722667944,"d":"0.1"},{"v":0.04144541162870563,"d":"0.0"},{"v":0.04079896034193394,"d":"0.0"},{"v":0.03811031378203309,"d":"0.0"}]
["      Compra de bienes y servicios",{"v":4.560128207695962,"d":"4.6"},{"v":3.3224468172869748,"d":"3.3"},{"v":2.3127413717145346,"d":"2.3"},{"v":2.582472880236192,"d":"2.6"},{"v":2.4964503481645774,"d":"2.5"},{"v":2.4421297207341643,"d":"2.4"},{"v":5.067342585984685,"d":"5.1"},{"v":5.293521273055539,"d":"5.3"},{"v":7.223897530270652,"d":"7.2"},{"v":8.253397075185303,"d":"8.3"}]
[]
["Deficit (-) o Superavit (+)",{"v":1.31089080389415,"d":"1.3"},{"v":0.07830724270494643,"d":"0.1"},{"v":0.7940594111914896,"d":"0.8"},{"v":0.939644404611576,"d":"0.9"},{"v":0.4984991324768487,"d":"0.5"},{"v":0.7518334183996848,"d":"0.8"},{"v":0.316796302074243,"d":"0.3"},{"v":0.7241706918173256,"d":"0.7"},{"v":0.17437459736235378,"d":"0.2"},{"v":-0.7470890471682601,"d":"-0.7"}]
[]
["Ingresos no Operacionales",{"v":1.0110249308374133,"d":"1.0"},{"v":0.7325654891283735,"d":"0.7"},{"v":0.2757381161394586,"d":"0.3"},{"v":0.3605030232770997,"d":"0.4"},{"v":0.2191690686360486,"d":"0.2"},{"v":0.3101878864680821,"d":"0.3"},{"v":0.6155582538709032,"d":"0.6"},{"v":0.3937177289097289,"d":"0.4"},{"v":0.6309082040977555,"d":"0.6"},{"v":1.8371331395957362,"d":"1.8"}]
["       Participación petróleo",{"v":0.003080449988893149,"d":"0.0"},{"v":0.0008754748142640595,"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 del sector público",{"v":0.602599751275546,"d":"0.6"},{"v":0.4414780722475216,"d":"0.4"},{"v":0.017244523835420297,"d":"0.0"},{"v":0.013410361285273798,"d":"0.0"},{"v":0.01812036070176832,"d":"0.0"},{"v":0.12183386472995161,"d":"0.1"},{"v":0.3216196189911793,"d":"0.3"},{"v":0.26861550576527227,"d":"0.3"},{"v":0.5136232858266748,"d":"0.5"},{"v":1.370014536188915,"d":"1.4"}]
["       Otros",{"v":0.40534472957297435,"d":"0.4"},{"v":0.29021194206658785,"d":"0.3"},{"v":0.25849359230403823,"d":"0.3"},{"v":0.3470926619918259,"d":"0.3"},{"v":0.2010487079342803,"d":"0.2"},{"v":0.1883540217381305,"d":"0.2"},{"v":0.2939386348797239,"d":"0.3"},{"v":0.1251022231444567,"d":"0.1"},{"v":0.11728491827108067,"d":"0.1"},{"v":0.4671186034068211,"d":"0.5"}]
[]
["Egresos no Operacionales",{"v":1.3677846757186691,"d":"1.4"},{"v":0.8687694730729915,"d":"0.9"},{"v":0.6478485635580448,"d":"0.6"},{"v":0.5088171935268546,"d":"0.5"},{"v":0.5136086850105299,"d":"0.5"},{"v":0.47856793051078783,"d":"0.5"},{"v":0.2958487889378524,"d":"0.3"},{"v":0.33095302251349407,"d":"0.3"},{"v":0.27805133028316836,"d":"0.3"},{"v":0.3591616642217564,"d":"0.4"}]
["       Intereses",{"v":0.18648521618485145,"d":"0.2"},{"v":0.14690069440253523,"d":"0.1"},{"v":0.2074091329904641,"d":"0.2"},{"v":0.19567487970062006,"d":"0.2"},{"v":0.1793353345339533,"d":"0.2"},{"v":0.11002567572481617,"d":"0.1"},{"v":0.04956170395863615,"d":"0.0"},{"v":0.06373857903210028,"d":"0.1"},{"v":0.07345998733377195,"d":"0.1"},{"v":0.09025342708700836,"d":"0.1"}]
["             Externos",{"v":0.1588673886982232,"d":"0.2"},{"v":0.12819736882507576,"d":"0.1"},{"v":0.17672350124134734,"d":"0.2"},{"v":0.1834575289851495,"d":"0.2"},{"v":0.1750999561073616,"d":"0.2"},{"v":0.10751067462008543,"d":"0.1"},{"v":0.04956170395863615,"d":"0.0"},{"v":0.06373857903210028,"d":"0.1"},{"v":0.07345998733377195,"d":"0.1"},{"v":0.09025342708700836,"d":"0.1"}]
["             Internos",{"v":0.027617827486628232,"d":"0.0"},{"v":0.01870332557745945,"d":"0.0"},{"v":0.0306856317491168,"d":"0.0"},{"v":0.01221735071547057,"d":"0.0"},{"v":0.004235378426591738,"d":"0.0"},{"v":0.0025150011047307464,"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":0.16528207526612892,"d":"0.2"},{"v":0.1723093611710626,"d":"0.2"},{"v":0.22914588441514555,"d":"0.2"},{"v":0.05838062615348065,"d":"0.1"},{"v":0.022612214821970338,"d":"0.0"},{"v":0.008567362136602844,"d":"0.0"},{"v":0.008107505546669605,"d":"0.0"},{"v":0.004666621248629509,"d":"0.0"},{"v":0.010984691898291777,"d":"0.0"},{"v":0.005221537860177735,"d":"0.0"}]
["      Otros",{"v":1.0160173842676887,"d":"1.0"},{"v":0.5495594174993937,"d":"0.5"},{"v":0.21129354615243506,"d":"0.2"},{"v":0.2547616876727539,"d":"0.3"},{"v":0.31166113565460624,"d":"0.3"},{"v":0.3599748926493688,"d":"0.4"},{"v":0.2381795794325466,"d":"0.2"},{"v":0.26254782223276435,"d":"0.3"},{"v":0.19360665105110458,"d":"0.2"},{"v":0.26368669927457034,"d":"0.3"}]
[]
["Egresos de Capital",{"v":2.0574750365470984,"d":"2.1"},{"v":0.8566123114476428,"d":"0.9"},{"v":1.4715721679807396,"d":"1.5"},{"v":0.5200195508714657,"d":"0.5"},{"v":0.6728602409356196,"d":"0.7"},{"v":0.9494510145599608,"d":"0.9"},{"v":0.734720438694185,"d":"0.7"},{"v":0.5998031108470856,"d":"0.6"},{"v":0.7702707390823492,"d":"0.8"},{"v":0.8512035674565028,"d":"0.9"}]
[]
["Déficit (-) o Superávit (+)",{"v":-1.103343977534203,"d":"-1.1"},{"v":-0.9145090526873147,"d":"-0.9"},{"v":-1.0496232042078362,"d":"-1.0"},{"v":0.2713106834903552,"d":"0.3"},{"v":-0.4688007248332523,"d":"-0.5"},{"v":-0.3659976402029817,"d":"-0.4"},{"v":-0.09821467168689131,"d":"-0.1"},{"v":0.18713228736647494,"d":"0.2"},{"v":-0.24303926790540825,"d":"-0.2"},{"v":-0.12032113925078332,"d":"-0.1"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) Los registros de gastos corresponden a valores devengados."]
["FUENTE: Ministerio de Economía y Finanzas y Entidades del Sector Público"]