{"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":9,"rows_kept":13,"flags":["formulas_cached_only"]}
["INDICE"]
["capítulo II",{"$nulls":7},"boletín anuario 36"]
["Finanzas Públicas"]
[]
[{"v":2.1,"d":"2 "},"SECTOR PÚBLICO 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":12,"rows_kept":72,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.1  OPERACIONES DEL SECTOR PÚBLICO NO FINANCIERO (BASE DEVENGADO) "]
["millones de dólares"]
[]
["Concepto   /    Años",2003,2004,2005,2006,2007,"2008 (p)","2009(p)","2010 (p)","2011 (p)","2012 (p)","2013 (p)"]
[]
["INGRESOS TOTALES",{"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"},{"v":13450.72031041448,"d":"13,450.7"},{"v":22061.754839386478,"d":"22,061.8"},{"v":18378.41294731951,"d":"18,378.4"},{"v":23185.668842001713,"d":"23,185.7"},{"v":31189.773016594932,"d":"31,189.8"},{"v":34569.587810148325,"d":"34,569.6"},{"v":37259.75477531013,"d":"37,259.8"}]
[]
[" Petroleros",{"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"},{"v":3317.98301586,"d":"3,318.0"},{"v":8675.271830040001,"d":"8,675.3"},{"v":5211.501159913068,"d":"5,211.5"},{"v":7845.026229290583,"d":"7,845.0"},{"v":12934.601740790416,"d":"12,934.6"},{"v":12219.705961980328,"d":"12,219.7"},{"v":11433.388141397043,"d":"11,433.4"}]
["      Por exportaciones (1)",{"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"},{"v":3317.98301586,"d":"3,318.0"},{"v":8675.271830040001,"d":"8,675.3"},{"v":5211.501159913068,"d":"5,211.5"},{"v":7845.026229290583,"d":"7,845.0"},{"v":12934.601740790416,"d":"12,934.6"},{"v":12219.705961980328,"d":"12,219.7"},{"v":11433.388141397043,"d":"11,433.4"}]
["      Por venta de derivados",{"v":568.0555555555557,"d":"568.1"},{"v":477.599986,"d":"477.6"},{"v":78.41200000000002,"d":"78.4"},0,0,null,0,0,0]
[]
[" No Petroleros",{"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"},{"v":9557.556480465975,"d":"9,557.6"},{"v":12493.831735693704,"d":"12,493.8"},{"v":12372.66375426336,"d":"12,372.7"},{"v":13994.312889802326,"d":"13,994.3"},{"v":16488.907024482087,"d":"16,488.9"},{"v":19782.532630849124,"d":"19,782.5"},{"v":22630.367833049626,"d":"22,630.4"}]
["      IVA",{"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"},{"v":2752.6773825,"d":"2,752.7"},{"v":3103.7900984049998,"d":"3,103.8"},{"v":3288.1800597452634,"d":"3,288.2"},{"v":3759.4577,"d":"3,759.5"},{"v":4200.3360884,"d":"4,200.3"},{"v":5414.978,"d":"5,415.0"},{"v":6056.08069,"d":"6,056.1"}]
["      ICE",{"v":242.80480000000003,"d":"242.8"},{"v":270.10021764705886,"d":"270.1"},{"v":307.6286,"d":"307.6"},{"v":344.9615,"d":"345.0"},{"v":349.40636666666666,"d":"349.4"},{"v":473.6343,"d":"473.6"},{"v":448.130243,"d":"448.1"},{"v":530.3082,"d":"530.3"},{"v":617.8706,"d":"617.9"},{"v":684.5028,"d":"684.5"},{"v":743.6261900000001,"d":"743.6"}]
["      A la renta",{"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"},{"v":1688.7129516947455,"d":"1,688.7"},{"v":2338.64092737,"d":"2,338.6"},{"v":2517.5042,"d":"2,517.5"},{"v":2353.1113,"d":"2,353.1"},{"v":3030.20288525193,"d":"3,030.2"},{"v":3312.9325999999996,"d":"3,312.9"},{"v":3847.44021,"d":"3,847.4"}]
["      A la circulación de capitales",0,0,0,0,0,0,0,0,null,0]
["      Arancelarios",{"v":395.835719057217,"d":"395.8"},{"v":469.5361376140955,"d":"469.5"},{"v":560.7583741108577,"d":"560.8"},{"v":637.9142038952543,"d":"637.9"},{"v":700.2286104496543,"d":"700.2"},{"v":816.3502585312717,"d":"816.4"},{"v":950.5012037,"d":"950.5"},{"v":1152.593041537753,"d":"1,152.6"},{"v":1155.70034336,"d":"1,155.7"},{"v":1261.11139454,"d":"1,261.1"},{"v":1352.2356650000002,"d":"1,352.2"}]
["      Contribuciones Seguridad Social",{"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"},{"v":1795.4760445531333,"d":"1,795.5"},{"v":2096.848333976932,"d":"2,096.8"},{"v":2060.9624421790772,"d":"2,061.0"},{"v":2548.812949822969,"d":"2,548.8"},{"v":3970.8377657664128,"d":"3,970.8"},{"v":4755.939457126325,"d":"4,755.9"},{"v":4546.52305399375,"d":"4,546.5"}]
["      Otros (2)",{"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"},{"v":2271.0551246017744,"d":"2,271.1"},{"v":3664.5678174105033,"d":"3,664.6"},{"v":3107.3856056390196,"d":"3,107.4"},{"v":3650.029698441604,"d":"3,650.0"},{"v":3513.959341703742,"d":"3,514.0"},{"v":4353.068379182801,"d":"4,353.1"},{"v":6084.462024055874,"d":"6,084.5"}]
[]
[" Superávit Operacional",{"v":90.71750077734556,"d":"90.7"},{"v":236.3382541282028,"d":"236.3"},{"v":63.627407331871375,"d":"63.6"},{"v":-305.500250839282,"d":"-305.5"},{"v":575.180814088504,"d":"575.2"},{"v":892.6512736527716,"d":"892.7"},{"v":794.2480331430809,"d":"794.2"},{"v":1346.329722908802,"d":"1,346.3"},{"v":1766.264251322426,"d":"1,766.3"},{"v":2567.3492173188733,"d":"2,567.3"},{"v":3195.9988008634596,"d":"3,196.0"}]
[]
["GASTOS TOTALES (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"},{"v":12553.988436530963,"d":"12,554.0"},{"v":21762.182072676645,"d":"21,762.2"},{"v":20610.36257041655,"d":"20,610.4"},{"v":24122.571717684164,"d":"24,122.6"},{"v":31290.239030119697,"d":"31,290.2"},{"v":35393.595000022746,"d":"35,393.6"},{"v":41607.2536410724,"d":"41,607.3"}]
[]
["  Gastos Corrientes",{"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"},{"v":9147.953331553072,"d":"9,148.0"},{"v":14761.40918940027,"d":"14,761.4"},{"v":13930.214132499685,"d":"13,930.2"},{"v":16905.009405249635,"d":"16,905.0"},{"v":21942.602455158743,"d":"21,942.6"},{"v":24431.083225899732,"d":"24,431.1"},{"v":26976.649187100862,"d":"26,976.6"}]
["      Intereses",{"v":819.560427330984,"d":"819.6"},{"v":796.5916126626059,"d":"796.6"},{"v":806.6917736224045,"d":"806.7"},{"v":896.1254542657985,"d":"896.1"},{"v":861.2236230375566,"d":"861.2"},{"v":704.5935995799998,"d":"704.6"},{"v":349.0368226469001,"d":"349.0"},{"v":412.62873861354603,"d":"412.6"},{"v":502.0904478763341,"d":"502.1"},{"v":652.1070504219737,"d":"652.1"},{"v":970.6261649882131,"d":"970.6"}]
["            Externos",634.1,{"v":622.641,"d":"622.6"},{"v":661.6539999999999,"d":"661.7"},{"v":752.278,"d":"752.3"},{"v":764.764,"d":"764.8"},{"v":660.1360000000001,"d":"660.1"},{"v":322.693,"d":"322.7"},{"v":377.24381003164785,"d":"377.2"},{"v":451.6285157141374,"d":"451.6"},{"v":533.4291040775169,"d":"533.4"},{"v":713.7299847305043,"d":"713.7"}]
["            Internos",{"v":185.46042733098395,"d":"185.5"},{"v":173.95061266260598,"d":"174.0"},{"v":145.03777362240467,"d":"145.0"},{"v":143.84745426579846,"d":"143.8"},{"v":96.45962303755667,"d":"96.5"},{"v":44.45759957999999,"d":"44.5"},{"v":26.343822646900097,"d":"26.3"},{"v":35.38492858189818,"d":"35.4"},{"v":50.461932162196696,"d":"50.5"},{"v":118.67794634445684,"d":"118.7"},{"v":256.89618025770886,"d":"256.9"}]
["      Sueldos",{"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"},{"v":3692.623243312273,"d":"3,692.6"},{"v":4869.444379726013,"d":"4,869.4"},{"v":5929.221744658278,"d":"5,929.2"},{"v":6785.8139995599995,"d":"6,785.8"},{"v":7264.639652532422,"d":"7,264.6"},{"v":8345.489798336686,"d":"8,345.5"},{"v":8896.42604895,"d":"8,896.4"}]
["      Compra de bienes y servicios",{"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"},{"v":1576.109447418166,"d":"1,576.1"},{"v":2086.2806947162,"d":"2,086.3"},{"v":1924.1561783818797,"d":"1,924.2"},{"v":2090.2299302399997,"d":"2,090.2"},{"v":2543.1800844435074,"d":"2,543.2"},{"v":3472.7507113,"d":"3,472.8"},{"v":4435.09673488,"d":"4,435.1"}]
["      Transferencias de la Seguridad Social",{"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"},{"v":1275.55444728,"d":"1,275.6"},{"v":1563.0969999999998,"d":"1,563.1"},{"v":1874.7549999999999,"d":"1,874.8"},{"v":2245.27644727,"d":"2,245.3"},{"v":3204.56306976,"d":"3,204.6"},{"v":3334.6525119999997,"d":"3,334.7"},{"v":3409.9299002,"d":"3,409.9"}]
["      Otros gastos corrientes",{"v":479.91755428955344,"d":"479.9"},804.3,{"v":1014.7000000000003,"d":"1,014.7"},{"v":1193.8255405848006,"d":"1,193.8"},{"v":1742.44555272,"d":"1,742.4"},{"v":5537.993515378058,"d":"5,538.0"},{"v":3853.0443868126276,"d":"3,853.0"},{"v":5371.059566046087,"d":"5,371.1"},{"v":8428.12920054648,"d":"8,428.1"},{"v":8626.08315384107,"d":"8,626.1"},{"v":9264.57033808265,"d":"9,264.6"}]
[]
["  Gastos de Capital",{"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"},{"v":3406.035104977892,"d":"3,406.0"},{"v":7000.772883276372,"d":"7,000.8"},{"v":6680.148437916864,"d":"6,680.1"},{"v":7217.562312434529,"d":"7,217.6"},{"v":9347.636574960954,"d":"9,347.6"},{"v":10962.511774123017,"d":"10,962.5"},{"v":14662.522363346532,"d":"14,662.5"}]
["      Formación Bruta de Capital Fijo",{"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"},{"v":3173.281398367892,"d":"3,173.3"},{"v":6929.711462586372,"d":"6,929.7"},{"v":6309.980202836864,"d":"6,310.0"},{"v":6570.9399931731,"d":"6,570.9"},{"v":9013.995978161796,"d":"9,014.0"},{"v":10312.415774123017,"d":"10,312.4"},{"v":14070.544842869318,"d":"14,070.5"}]
["           Gobierno central",{"v":659.825,"d":"659.8"},{"v":709.7483335466667,"d":"709.7"},{"v":828.62748387,"d":"828.6"},{"v":829.3603106366668,"d":"829.4"},{"v":1671.7820680510463,"d":"1,671.8"},{"v":4307.9488638113335,"d":"4,307.9"},{"v":3507.0963961449997,"d":"3,507.1"},{"v":3698.0857983536657,"d":"3,698.1"},{"v":5296.758298319624,"d":"5,296.8"},{"v":6191.197210183471,"d":"6,191.2"},{"v":8537.570758405,"d":"8,537.6"}]
["           Empresas públicas",{"v":210.3938762288676,"d":"210.4"},{"v":195.75000982506447,"d":"195.8"},{"v":281.0634737671671,"d":"281.1"},{"v":348.0748437671671,"d":"348.1"},{"v":536.1382725168454,"d":"536.1"},{"v":1307.9624765364135,"d":"1,308.0"},{"v":1684.6947970309138,"d":"1,684.7"},{"v":1494.2386263494343,"d":"1,494.2"},{"v":2151.585708842173,"d":"2,151.6"},{"v":2497.345200939545,"d":"2,497.3"},{"v":3987.8080728143177,"d":"3,987.8"}]
["           Gobiernos seccionales",480.2,{"v":549.325,"d":"549.3"},{"v":645.644,"d":"645.6"},{"v":650.9487240000001,"d":"650.9"},{"v":835.546,"d":"835.5"},{"v":1237.1619999999998,"d":"1,237.2"},{"v":973.857,"d":"973.9"},{"v":1155.925,"d":"1,155.9"},{"v":1544.9504809999999,"d":"1,545.0"},{"v":1559.724499,"d":"1,559.7"},{"v":1528.46679,"d":"1,528.5"}]
["           Otras entidades",{"v":37.64265147464107,"d":"37.6"},{"v":38.09559999999988,"d":"38.1"},{"v":62.47974699999986,"d":"62.5"},{"v":71.58984700000002,"d":"71.6"},{"v":129.8150578,"d":"129.8"},{"v":76.6381222386258,"d":"76.6"},{"v":144.33200966095043,"d":"144.3"},{"v":222.69056847000002,"d":"222.7"},{"v":20.701490000000007,"d":"20.7"},{"v":64.14886399999996,"d":"64.1"},{"v":16.69922165,"d":"16.7"}]
["      Otros gastos de capital",{"v":72.312,"d":"72.3"},{"v":114.86550519000001,"d":"114.9"},{"v":12.79671264,"d":"12.8"},{"v":43.477000000000004,"d":"43.5"},{"v":232.75370661000002,"d":"232.8"},{"v":71.06142068999999,"d":"71.1"},{"v":370.16823508,"d":"370.2"},{"v":646.6223192614285,"d":"646.6"},{"v":333.64059679915766,"d":"333.6"},{"v":650.096,"d":"650.1"},{"v":591.9775204772134,"d":"592.0"}]
[]
["AJUSTE DEL TESORO NACIONAL (4)",-130.4,0,0,{"v":-28.305599,"d":"-28.3"},{"v":-73.40097197,"d":"-73.4"},0,0,0,0,0,0]
[]
["Resultado Global",{"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"},{"v":970.1328458535165,"d":"970.1"},{"v":299.57276670983265,"d":"299.6"},{"v":-2231.94962309704,"d":"-2,231.9"},{"v":-936.9028756824518,"d":"-936.9"},{"v":-100.466013524765,"d":"-100.5"},{"v":-824.0071898744209,"d":"-824.0"},{"v":-4347.498865762267,"d":"-4,347.5"}]
["Reducción de personal",0,0,0,0,null,null,0]
["Costo fortalecimiento sistema financiero privado",0,0,0,0,null,null,0]
["RESULTADO GLOBAL+REDUCCION DE PERSONAL",{"v":454.0826148527789,"d":"454.1"},{"v":683.4282815850802,"d":"683.4"},266.2,{"v":1363.3506041239204,"d":"1,363.4"},{"v":970.1328458535165,"d":"970.1"},{"v":299.57276670983265,"d":"299.6"},{"v":-2231.94962309704,"d":"-2,231.9"},{"v":-936.9028756824518,"d":"-936.9"},{"v":-100.466013524765,"d":"-100.5"},{"v":-824.0071898744209,"d":"-824.0"},{"v":-4347.498865762267,"d":"-4,347.5"}]
[]
["RESULTADO BAJO LA LINEA",{"v":-454.1171270000001,"d":"-454.1"},{"v":-683.402553,"d":"-683.4"},{"v":-266.17848200000054,"d":"-266.2"},{"v":-1363.4346744799996,"d":"-1,363.4"},{"v":-970.1375227999858,"d":"-970.1"},{"v":-299.58883440000545,"d":"-299.6"},{"v":2231.9486399999996,"d":"2,231.9"},{"v":936.9013596999974,"d":"936.9"},{"v":100.46540877999905,"d":"100.5"},{"v":824.027813732501,"d":"824.0"},{"v":4347.498201397763,"d":"4,347.5"}]
[]
["Financiamiento Externo Neto",{"v":-48.64000000000013,"d":"-48.6"},{"v":-510.183,"d":"-510.2"},{"v":0.6999999999998714,"d":"0.7"},{"v":-1710.715533,"d":"-1,710.7"},{"v":151.8983473999999,"d":"151.9"},{"v":185.5278856,"d":"185.5"},{"v":952.9599999999998,"d":"953.0"},{"v":446.7869999999999,"d":"446.8"},{"v":1704.4650000000006,"d":"1,704.5"},{"v":340.84994791250267,"d":"340.8"},{"v":3486.6074880877627,"d":"3,486.6"}]
["     Deuda Pública Externa",{"v":97.41199999999986,"d":"97.4"},{"v":-480.027,"d":"-480.0"},{"v":-2.83900000000013,"d":"-2.8"},{"v":-711.9999999999999,"d":"-712.0"},{"v":359.20399999999984,"d":"359.2"},{"v":-921.3763000000001,"d":"-921.4"},{"v":826.9959999999999,"d":"827.0"},{"v":422.3539999999999,"d":"422.4"},{"v":1917.2650000000006,"d":"1,917.3"},{"v":338.84994791250267,"d":"338.8"},{"v":3486.6074880877627,"d":"3,486.6"}]
["     Activos Netos en el Exterior",0,0,0,0,0,0,0,0,0,0,0]
["     Variación de Activos (Fondos Petroleros)",{"v":-146.052,"d":"-146.1"},{"v":-30.15600000000002,"d":"-30.2"},{"v":3.5390000000000015,"d":"3.5"},{"v":-998.715533,"d":"-998.7"},{"v":-207.30565259999995,"d":"-207.3"},{"v":1106.9041856000001,"d":"1,106.9"},{"v":125.964,"d":"126.0"},{"v":24.433000000000018,"d":"24.4"},-212.8,{"v":2,"d":"2.0"},{"v":0,"d":"0.0"}]
[]
["Financiamiento Interno",{"v":-405.4281270000002,"d":"-405.4"},{"v":-173.19347805000024,"d":"-173.2"},{"v":-266.8784820000004,"d":"-266.9"},{"v":347.28085852000044,"d":"347.3"},{"v":-1122.0358701999858,"d":"-1,122.0"},{"v":-485.11672000000556,"d":"-485.1"},{"v":1278.98864,"d":"1,279.0"},{"v":490.11435969999775,"d":"490.1"},{"v":-1603.9995912200015,"d":"-1,604.0"},{"v":483.1778658199983,"d":"483.2"},{"v":860.8907133100004,"d":"860.9"}]
["     Deuda Interna",{"v":-102.86000000000001,"d":"-102.9"},{"v":52.07685694999981,"d":"52.1"},{"v":-43.11000000000004,"d":"-43.1"},{"v":-299.135,"d":"-299.1"},{"v":-146.43799999999993,"d":"-146.4"},{"v":-4.052000000000001,"d":"-4.1"},0,{"v":37.19799999999999,"d":"37.2"},{"v":371.74837999999994,"d":"371.7"},{"v":1092.3329888199999,"d":"1,092.3"},{"v":642.0386842100002,"d":"642.0"}]
["     Sistema Bancario y Otros",{"v":-279.1971270000001,"d":"-279.2"},{"v":-399.57033500000006,"d":"-399.6"},{"v":-735.9084820000003,"d":"-735.9"},{"v":-58.45299599999959,"d":"-58.5"},{"v":-1293.3093249999956,"d":"-1,293.3"},{"v":-794.0717200000045,"d":"-794.1"},{"v":1337.5403499999998,"d":"1,337.5"},{"v":1246.7091180000007,"d":"1,246.7"},{"v":-497.0101712200003,"d":"-497.0"},{"v":-636.9537630000011,"d":"-637.0"},{"v":628.9555720000003,"d":"629.0"}]
["     Deuda Flotante",{"v":-23.371000000000105,"d":"-23.4"},174.3,{"v":512.14,"d":"512.1"},{"v":704.86885452,"d":"704.9"},{"v":317.71145480001,"d":"317.7"},{"v":313.0069999999989,"d":"313.0"},{"v":-58.55170999999979,"d":"-58.6"},{"v":-793.792758300003,"d":"-793.8"},{"v":-1478.7378000000012,"d":"-1,478.7"},{"v":27.79863999999958,"d":"27.8"},{"v":-410.10354290000004,"d":"-410.1"}]
[]
["Discrepancia estadística",0,0,0,0,0,0,0,0,0,0,0]
[]
["Ahorro del sector público no financiero",{"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"},{"v":4302.766978861408,"d":"4,302.8"},{"v":7300.345649986208,"d":"7,300.3"},{"v":4448.198814819825,"d":"4,448.2"},{"v":6280.659436752077,"d":"6,280.7"},{"v":9247.170561436189,"d":"9,247.2"},{"v":10138.504584248592,"d":"10,138.5"},{"v":10283.10558820927,"d":"10,283.1"}]
["Resultado doméstico",{"v":547.810044197138,"d":"547.8"},{"v":265.38852893377316,"d":"265.4"},{"v":-478.21737112247126,"d":"-478.2"},{"v":-359.3885185244111,"d":"-359.4"},{"v":-313.77361065932655,"d":"-313.8 "},{"v":-4943.678478295618,"d":"-4,943.7 "},{"v":-4596.765701875362,"d":"-4,596.8 "},{"v":-5776.3092976721455,"d":"-5,776.3 "},{"v":-8977.840847336325,"d":"-8,977.8 "},{"v":-8385.317738128026,"d":"-8,385.3 "},{"v":-9438.93908528108,"d":"-9,438.9 "}]
["Resultado primario",{"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"},{"v":1831.3564688910733,"d":"1,831.4"},{"v":1004.1663662898325,"d":"1,004.2"},{"v":-1882.91280045014,"d":"-1,882.9"},{"v":-524.2741370689058,"d":"-524.3"},{"v":401.6244343515691,"d":"401.6"},{"v":-171.9001394524472,"d":"-171.9"},{"v":-3376.872700774054,"d":"-3,376.9"}]
[]
["(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 Finanzas y Entidades del Sector Público no Financiero"]

{"sheet":"2.1.2","index":2,"n_rows":74,"n_cols":12,"rows_kept":74,"merged":[[0,0,0,10],[1,0,1,10],[68,0,68,11],[69,0,69,11],[70,0,70,11],[71,0,71,11],[72,0,72,11],[73,0,73,11]],"flags":["formulas_cached_only"]}
["2.1.2  OPERACIONES DEL SECTOR PÚBLICO NO FINANCIERO (BASE DEVENGADO) "]
["Porcentajes del PIB"]
[]
["Concepto   /    Años",2003,2004,2005,2006,2007,"2008 (p)","2009 (p)","2010 (p)","2011 (p)","2012 (p)","2013 (p)"]
[]
["INGRESOS TOTALES",{"v":21.306301945822625,"d":"21.3"},{"v":22.34526846856844,"d":"22.3"},{"v":22.034176190267548,"d":"22.0"},{"v":24.064407553257546,"d":"24.1"},{"v":26.36994023561246,"d":"26.4"},{"v":35.72022929298026,"d":"35.7"},{"v":29.396201617710478,"d":"29.4"},{"v":33.33411905080123,"d":"33.3"},{"v":39.34294336173749,"d":"39.3"},{"v":39.4524561594028,"d":"39.5"},{"v":39.439714391194656,"d":"39.4"}]
[]
[" Petroleros",{"v":5.129528473862264,"d":"5.1"},{"v":5.781098556854252,"d":"5.8"},{"v":5.328241167965337,"d":"5.3"},{"v":6.912105404648278,"d":"6.9"},{"v":6.504857123767616,"d":"6.5"},{"v":14.04614914833216,"d":"14.0"},{"v":8.335776286389326,"d":"8.3"},{"v":11.278822278790626,"d":"11.3"},{"v":16.315774514415004,"d":"16.3"},{"v":13.945709054832763,"d":"13.9"},{"v":12.102322345910231,"d":"12.1"}]
["      Por exportaciones (1)",{"v":3.3780468805942894,"d":"3.4"},{"v":4.47588318005023,"d":"4.5"},{"v":5.139328841310743,"d":"5.1"},{"v":6.912105404648278,"d":"6.9"},{"v":6.504857123767616,"d":"6.5"},{"v":14.04614914833216,"d":"14.0"},{"v":8.335776286389326,"d":"8.3"},{"v":11.278822278790626,"d":"11.3"},{"v":16.315774514415004,"d":"16.3"},{"v":13.945709054832763,"d":"13.9"},{"v":12.102322345910231,"d":"12.1"}]
["      Por venta de derivados",{"v":1.7514815932679744,"d":"1.8"},{"v":1.3052153768040209,"d":"1.3"},{"v":0.18891232665459406,"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"}]
[]
[" No Petroleros",{"v":15.89706485676444,"d":"15.9"},{"v":15.91828981862904,"d":"15.9"},{"v":16.55264213909475,"d":"16.6"},{"v":17.805051953381216,"d":"17.8"},{"v":18.737449547087643,"d":"18.7"},{"v":20.228786766778494,"d":"20.2"},{"v":19.79002862276589,"d":"19.8"},{"v":20.119673712313713,"d":"20.1"},{"v":20.799193851651083,"d":"20.8"},{"v":22.57676619191317,"d":"22.6"},{"v":23.954404672963307,"d":"24.0"}]
["      IVA",{"v":5.355914791539037,"d":"5.4"},{"v":5.156426692409507,"d":"5.2"},{"v":5.220507375427593,"d":"5.2"},{"v":5.223824091956326,"d":"5.2"},{"v":5.396583706245422,"d":"5.4"},{"v":5.025352461735157,"d":"5.0"},{"v":5.259431500895995,"d":"5.3"},{"v":5.404985786359232,"d":"5.4"},{"v":5.298325984554547,"d":"5.3"},{"v":6.17983018259812,"d":"6.2"},{"v":6.410404313822834,"d":"6.4"}]
["      ICE",{"v":0.7486382868682654,"d":"0.7"},{"v":0.7381469172636325,"d":"0.7"},{"v":0.741147204145991,"d":"0.7"},{"v":0.7370650307495117,"d":"0.7"},{"v":0.6850060661664723,"d":"0.7"},{"v":0.7668621975082507,"d":"0.8"},{"v":0.7167826194776474,"d":"0.7"},{"v":0.7624259965445945,"d":"0.8"},{"v":0.7793852173194371,"d":"0.8"},{"v":0.7811871190451602,"d":"0.8"},{"v":0.7871335902308858,"d":"0.8"}]
["      A la renta",{"v":2.2688224208567567,"d":"2.3"},{"v":2.4055952281333153,"d":"2.4"},{"v":2.8564636965211165,"d":"2.9"},{"v":3.104238741463383,"d":"3.1"},{"v":3.3106970172308148,"d":"3.3"},{"v":3.7864979811337385,"d":"3.8"},{"v":4.026738394047596,"d":"4.0"},{"v":3.3830765352729717,"d":"3.4"},{"v":3.822313821444265,"d":"3.8"},{"v":3.7808760948600826,"d":"3.8"},{"v":4.072542718937821,"d":"4.1"}]
["      A la circulación de capitales",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["      Arancelarios",{"v":1.220477414763888,"d":"1.2"},{"v":1.283177983131445,"d":"1.3"},{"v":1.3509943521951921,"d":"1.4"},{"v":1.3630050087027274,"d":"1.4"},{"v":1.372787938689534,"d":"1.4"},{"v":1.321754258916045,"d":"1.3"},{"v":1.5203230606436506,"d":"1.5"},{"v":1.657087139713824,"d":"1.7"},{"v":1.4578064780324258,"d":"1.5"},{"v":1.4392402442995516,"d":"1.4"},{"v":1.431351031127211,"d":"1.4"}]
["      Contribuciones Seguridad Social",{"v":2.773452572124788,"d":"2.8"},{"v":2.797370139754274,"d":"2.8"},{"v":2.671761570030755,"d":"2.7"},{"v":3.324524704841897,"d":"3.3"},{"v":3.520004497653629,"d":"3.5"},{"v":3.395011132502575,"d":"3.4"},{"v":3.296501588602152,"d":"3.3"},{"v":3.664437497429881,"d":"3.7"},{"v":5.008835596016518,"d":"5.0"},{"v":5.427704083702385,"d":"5.4"},{"v":4.812526861859977,"d":"4.8"}]
["      Otros (2)",{"v":3.5297535749161058,"d":"3.5"},{"v":3.537572857936868,"d":"3.5"},{"v":3.7117679407741035,"d":"3.7"},{"v":4.052394375667371,"d":"4.1"},{"v":4.452370321101769,"d":"4.5"},{"v":5.9333087349827345,"d":"5.9"},{"v":4.97025145909885,"d":"5.0"},{"v":5.247660756993208,"d":"5.2"},{"v":4.432526754283886,"d":"4.4"},{"v":4.967928467407874,"d":"5.0"},{"v":6.440446156984575,"d":"6.4"}]
[]
[" Superávit Operacional",{"v":0.2797086151959208,"d":"0.3"},{"v":0.6458800930851507,"d":"0.6"},{"v":0.15329288320746054,"d":"0.2"},{"v":-0.6527498047719497,"d":"-0.7"},{"v":1.1276335647572016,"d":"1.1"},{"v":1.4452933778695995,"d":"1.4"},{"v":1.2703967085552554,"d":"1.3"},{"v":1.9356230596968917,"d":"1.9"},{"v":2.2279749956713943,"d":"2.2"},{"v":2.929980912656862,"d":"2.9"},{"v":3.3829873723211126,"d":"3.4"}]
[]
["GASTOS TOTALES (3)",{"v":20.308293676330322,"d":"20.3"},{"v":20.47768461774221,"d":"20.5"},{"v":21.39286799525692,"d":"21.4"},{"v":21.21187187100418,"d":"21.2"},{"v":24.61191052597913,"d":"24.6"},{"v":35.23519045564789,"d":"35.2"},{"v":32.96619655194134,"d":"33.0"},{"v":34.68110766734099,"d":"34.7"},{"v":39.46967171842611,"d":"39.5"},{"v":40.39285231662888,"d":"40.4"},{"v":44.04157273985254,"d":"44.0"}]
[]
["  Gastos Corrientes",{"v":15.805534521784285,"d":"15.8"},{"v":16.083829830549764,"d":"16.1"},{"v":16.982509095620465,"d":"17.0"},{"v":17.0593807417624,"d":"17.1"},{"v":17.934428570672804,"d":"17.9"},{"v":23.900225742312113,"d":"23.9"},{"v":22.281324529524483,"d":"22.3"},{"v":24.304392506835075,"d":"24.3"},{"v":27.67851388796928,"d":"27.7"},{"v":27.88191300370598,"d":"27.9"},{"v":28.554974276849777,"d":"28.6"}]
["      Intereses",{"v":2.5269447486297274,"d":"2.5"},{"v":2.176975821520116,"d":"2.2"},{"v":1.9435037985018813,"d":"1.9"},{"v":1.9147143536419018,"d":"1.9"},{"v":1.6884163037286581,"d":"1.7"},{"v":1.1408088394868512,"d":"1.1"},{"v":0.5582830704666368,"d":"0.6"},{"v":0.5932378138606414,"d":"0.6"},{"v":0.6333395258361705,"d":"0.6"},{"v":0.7442155503647008,"d":"0.7"},{"v":1.0274146719055284,"d":"1.0"}]
["            Externos",{"v":1.955115952004108,"d":"2.0"},{"v":1.70159261149692,"d":"1.7"},{"v":1.5940748428852567,"d":"1.6"},{"v":1.6073614220780614,"d":"1.6"},{"v":1.499308625035747,"d":"1.5"},{"v":1.0688274553052992,"d":"1.1"},{"v":0.5161462263262167,"d":"0.5"},{"v":0.5423647754337172,"d":"0.5"},{"v":0.5696865797911695,"d":"0.6"},{"v":0.6087746390944732,"d":"0.6"},{"v":0.7554882451576336,"d":"0.8"}]
["            Internos",{"v":0.5718287966256196,"d":"0.6"},{"v":0.47538321002319617,"d":"0.5"},{"v":0.3494289556166247,"d":"0.3"},{"v":0.30735293156384036,"d":"0.3"},{"v":0.1891076786929112,"d":"0.2"},{"v":0.07198138418155248,"d":"0.1"},{"v":0.04213684414042018,"d":"0.0"},{"v":0.05087303842692424,"d":"0.1"},{"v":0.06365294604500095,"d":"0.1"},{"v":0.13544091127022762,"d":"0.1"},{"v":0.27192642674789486,"d":"0.3"}]
["      Sueldos",{"v":7.057718840019623,"d":"7.1"},{"v":7.067243018208134,"d":"7.1"},{"v":7.003156587119739,"d":"7.0"},{"v":6.755159732354138,"d":"6.8"},{"v":7.239333804553516,"d":"7.2"},{"v":7.884126672584505,"d":"7.9"},{"v":9.483767632259505,"d":"9.5"},{"v":9.755989066321797,"d":"9.8"},{"v":9.163654581293205,"d":"9.2"},{"v":9.524269488135639,"d":"9.5"},{"v":9.416929998301413,"d":"9.4"}]
["      Compra de bienes y servicios",{"v":2.923848530818405,"d":"2.9"},{"v":2.823750423029747,"d":"2.8"},{"v":2.7408637639333135,"d":"2.7"},{"v":3.2194706193385483,"d":"3.2"},{"v":3.0899394957325153,"d":"3.1"},{"v":3.3779010476418305,"d":"3.4"},{"v":3.077680489921014,"d":"3.1"},{"v":3.0051310493983876,"d":"3.0"},{"v":3.2079807046919977,"d":"3.2"},{"v":3.9632681171245436,"d":"4.0"},{"v":4.694581313693877,"d":"4.7"}]
["      Transferencias de la Seguridad Social",{"v":1.8172960720242965,"d":"1.8"},{"v":1.8177946764428101,"d":"1.8"},{"v":2.850301899519082,"d":"2.9"},{"v":2.619238168315896,"d":"2.6"},{"v":2.500705818408828,"d":"2.5"},{"v":2.530813330746008,"d":"2.5"},{"v":2.998663492967639,"d":"3.0"},{"v":3.2280419816777046,"d":"3.2"},{"v":4.042252673195229,"d":"4.0"},{"v":3.805663890441334,"d":"3.8"},{"v":3.609434956533835,"d":"3.6"}]
["      Otros gastos corrientes",{"v":1.4797263302922306,"d":"1.5"},{"v":2.198041788810844,"d":"2.2"},{"v":2.444642884461774,"d":"2.4"},{"v":2.5507978681119154,"d":"2.6"},{"v":3.416038994837983,"d":"3.4"},{"v":8.966575851852916,"d":"9.0"},{"v":6.162929843909689,"d":"6.2"},{"v":7.721991555369245,"d":"7.7"},{"v":10.631286402952677,"d":"10.6"},{"v":9.844495957639756,"d":"9.8"},{"v":9.806613336415124,"d":"9.8"}]
[]
["  Gastos de Capital",{"v":4.502759154546038,"d":"4.5"},{"v":4.393854787192446,"d":"4.4"},{"v":4.410358899636452,"d":"4.4"},{"v":4.1524911292417785,"d":"4.2"},{"v":6.6774819553063285,"d":"6.7"},{"v":11.334964713335777,"d":"11.3"},{"v":10.68487202241685,"d":"10.7"},{"v":10.376715160505917,"d":"10.4"},{"v":11.791157830456832,"d":"11.8"},{"v":12.510939312922911,"d":"12.5"},{"v":15.520383796194167,"d":"15.5"}]
["      Formación Bruta de Capital Fijo",{"v":4.2798000870151744,"d":"4.3"},{"v":4.079943086955607,"d":"4.1"},{"v":4.379528710910841,"d":"4.4"},{"v":4.059595613823691,"d":"4.1"},{"v":6.2211717212610385,"d":"6.2"},{"v":11.21990903170885,"d":"11.2"},{"v":10.092789338124417,"d":"10.1"},{"v":9.447063938535614,"d":"9.4"},{"v":11.370301830765477,"d":"11.4"},{"v":11.769018868853461,"d":"11.8"},{"v":14.89377139698697,"d":"14.9"}]
["           Gobierno central",{"v":2.0344336587779694,"d":"2.0"},{"v":1.939645028813168,"d":"1.9"},{"v":1.996351909246337,"d":"2.0"},{"v":1.7720600207902604,"d":"1.8"},{"v":3.277504267733617,"d":"3.3"},{"v":6.975008212993719,"d":"7.0"},{"v":5.609587348447334,"d":"5.6"},{"v":5.316751183778048,"d":"5.3"},{"v":6.681358713983757,"d":"6.7"},{"v":7.0656884267875295,"d":"7.1"},{"v":9.037079130999343,"d":"9.0"}]
["           Empresas públicas",{"v":0.6487059196010675,"d":"0.6"},{"v":0.5349579780624456,"d":"0.5"},{"v":0.6771457782862061,"d":"0.7"},{"v":0.7437171841622282,"d":"0.7"},{"v":1.0510912336306,"d":"1.1"},{"v":2.1177245377183365,"d":"2.1"},{"v":2.694662921101225,"d":"2.7"},{"v":2.1482722193809063,"d":"2.1"},{"v":2.7140215042880373,"d":"2.7"},{"v":2.8500890029715293,"d":"2.9"},{"v":4.221123096143296,"d":"4.2"}]
["           Gobiernos seccionales",{"v":1.4805971931120843,"d":"1.5"},{"v":1.501230020686954,"d":"1.5"},{"v":1.5555031147092118,"d":"1.6"},{"v":1.3908553310193035,"d":"1.4"},{"v":1.638075699711438,"d":"1.6"},{"v":2.0030913512676394,"d":"2.0"},{"v":1.5576805680054118,"d":"1.6"},{"v":1.6618775083165043,"d":"1.7"},{"v":1.9488086443697983,"d":"1.9"},{"v":1.7800317075079402,"d":"1.8"},{"v":1.6178929254245027,"d":"1.6"}]
["           Otras entidades",{"v":0.11606331552405254,"d":"0.1"},{"v":0.10411005939304006,"d":"0.1"},{"v":0.1505279086690859,"d":"0.2"},{"v":0.15296307785189897,"d":"0.2"},{"v":0.2545005201853827,"d":"0.3"},{"v":0.12408492972915712,"d":"0.1"},{"v":0.23085850057044502,"d":"0.2"},{"v":0.32016302706015487,"d":"0.3"},{"v":0.026112968123885746,"d":"0.0"},{"v":0.0732097315864592,"d":"0.1"},{"v":0.017676244419828506,"d":"0.0"}]
["      Otros gastos de capital",{"v":0.22295906753086428,"d":"0.2"},{"v":0.3139117002368381,"d":"0.3"},{"v":0.030830188725611544,"d":"0.0"},{"v":0.09289551541808731,"d":"0.1"},{"v":0.4563102340452908,"d":"0.5"},{"v":0.11505568162692538,"d":"0.1"},{"v":0.5920826842924323,"d":"0.6"},{"v":0.9296512219703025,"d":"0.9"},{"v":0.42085599969135634,"d":"0.4"},{"v":0.7419204440694509,"d":"0.7"},{"v":0.6266123992071966,"d":"0.6"}]
[]
["AJUSTE DEL TESORO NACIONAL (4)",{"v":-0.40206137855438523,"d":"-0.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":-0.06047940769424515,"d":"-0.1"},{"v":-0.14390153087832078,"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"}]
[]
["Resultado Global",{"v":1.4000696480466888,"d":"1.4"},{"v":1.8675838508262321,"d":"1.9"},{"v":0.6413081950106282,"d":"0.6"},{"v":2.913015089947611,"d":"2.9"},{"v":1.9019312405116506,"d":"1.9"},{"v":0.48503883733236547,"d":"0.5"},{"v":-3.5699949342308592,"d":"-3.6"},{"v":-1.3469886165397587,"d":"-1.3"},{"v":-0.1267283566886278,"d":"-0.1"},{"v":-0.9403961572260876,"d":"-0.9"},{"v":-4.6018583486578875,"d":"-4.6"}]
["Reducción de personal",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Costo fortalecimiento sistema financiero privado",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["RESULTADO GLOBAL+REDUCCION DE PERSONAL",{"v":1.4000696480466888,"d":"1.4"},{"v":1.8677159300997028,"d":"1.9"},{"v":0.6413362923462343,"d":"0.6"},{"v":2.913015089947611,"d":"2.9"},{"v":1.9019312405116506,"d":"1.9"},{"v":0.48503883733236547,"d":"0.5"},{"v":-3.5699949342308592,"d":"-3.6"},{"v":-1.3469886165397587,"d":"-1.3"},{"v":-0.1267283566886278,"d":"-0.1"},{"v":-0.9403961572260876,"d":"-0.9"},{"v":-4.6018583486578875,"d":"-4.6"}]
[]
["RESULTADO BAJO LA LINEA",{"v":-1.4001760591010497,"d":"-1.4"},{"v":-1.8676456173990026,"d":"-1.9"},{"v":-0.6412844505943999,"d":"-0.6"},{"v":-2.913194719615236,"d":"-2.9"},{"v":-1.9019404095967283,"d":"-1.9"},{"v":-0.4850648525601368,"d":"-0.5"},{"v":3.5699933617708823,"d":"3.6"},{"v":1.34698643700636,"d":"1.3"},{"v":0.12672759386040644,"d":"0.1"},{"v":0.9404196941528572,"d":"0.9"},{"v":4.601857645423354,"d":"4.6"}]
[]
["Financiamiento Externo Neto",{"v":-0.14997136083501034,"d":"-0.1"},{"v":-1.3942602933493509,"d":"-1.4"},{"v":0.0016864590707824252,"d":"0.0"},{"v":-3.6552154281979647,"d":"-3.7"},{"v":0.2977944861231649,"d":"0.3"},{"v":0.30038855304667617,"d":"0.3"},{"v":1.524255895974909,"d":"1.5"},{"v":0.6423472684717485,"d":"0.6"},{"v":2.1500210957413652,"d":"2.2"},{"v":0.38899415581128505,"d":"0.4"},{"v":3.6905987265246942,"d":"3.7"}]
["     Deuda Pública Externa",{"v":0.3003497163170224,"d":"0.3"},{"v":-1.3118480738002027,"d":"-1.3"},{"v":-0.0068397961456462915,"d":"-0.0"},{"v":-1.5213010782178655,"d":"-1.5"},{"v":0.7042141828686238,"d":"0.7"},{"v":-1.491802122755935,"d":"-1.5"},{"v":1.32277695700519,"d":"1.3"},{"v":0.6072198569522319,"d":"0.6"},{"v":2.41844813247944,"d":"2.4"},{"v":0.38671166078264485,"d":"0.4"},{"v":3.6905987265246942,"d":"3.7"}]
["     Activos Netos en el Exterior",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["     Variación de Activos (Fondos Petroleros)",{"v":-0.45032107715203273,"d":"-0.5"},{"v":-0.08241221954914815,"d":"-0.1"},{"v":0.008526255216428717,"d":"0.0"},{"v":-2.133914349980099,"d":"-2.1"},{"v":-0.40641969674545897,"d":"-0.4"},{"v":1.7921906758026112,"d":"1.8"},{"v":0.20147893896971908,"d":"0.2"},{"v":0.03512741151951656,"d":"0.0"},{"v":-0.26842703673807466,"d":"-0.3"},{"v":0.0022824950286402346,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Financiamiento Interno",{"v":-1.250053616919804,"d":"-1.3"},{"v":-0.4733140647810446,"d":"-0.5"},{"v":-0.6429709096651822,"d":"-0.6"},{"v":0.7420207085827285,"d":"0.7"},{"v":-2.1997348957198937,"d":"-2.2"},{"v":-0.7854534056068131,"d":"-0.8"},{"v":2.0457374657959737,"d":"2.0"},{"v":0.7046391685346118,"d":"0.7"},{"v":-2.023293501880959,"d":"-2.0"},{"v":0.5514255383415722,"d":"0.6"},{"v":0.911258918898659,"d":"0.9"}]
["     Deuda Interna",{"v":-0.3171474953842337,"d":"-0.3"},{"v":0.14231892055952258,"d":"0.1"},{"v":-0.10386178648777683,"d":"-0.1"},{"v":-0.6391494354391872,"d":"-0.6"},{"v":-0.2870895549908006,"d":"-0.3"},{"v":-0.006560600919957514,"d":"-0.0"},{"v":0,"d":"0.0"},{"v":0.05347969769176834,"d":"0.1"},{"v":0.46892535740404,"d":"0.5"},{"v":1.246622308300689,"d":"1.2"},{"v":0.6796024956696741,"d":"0.7"}]
["     Sistema Bancario y Otros",{"v":-0.8608464859665935,"d":"-0.9"},{"v":-1.0919710231246404,"d":"-1.1"},{"v":-1.7729707639069336,"d":"-1.8"},{"v":-0.12489410932565163,"d":"-0.1"},{"v":-2.5355139962284485,"d":"-2.5"},{"v":-1.2856830347345194,"d":"-1.3"},{"v":2.139390703273845,"d":"2.1"},{"v":1.7923981595841494,"d":"1.8"},{"v":-0.6269312382014464,"d":"-0.6"},{"v":-0.7269218987605962,"d":"-0.7"},{"v":0.665753928709908,"d":"0.7"}]
["     Deuda Flotante",{"v":-0.07205963556897683,"d":"-0.1"},{"v":0.47633803778407324,"d":"0.5"},{"v":1.2338616407295284,"d":"1.2"},{"v":1.5060642533475674,"d":"1.5"},{"v":0.6228686554993564,"d":"0.6"},{"v":0.5067902300476639,"d":"0.5"},{"v":-0.09365323747787183,"d":"-0.1"},{"v":-1.141238688741306,"d":"-1.1"},{"v":-1.8652876210835525,"d":"-1.9"},{"v":0.0317251288014793,"d":"0.0"},{"v":-0.43409750548092324,"d":"-0.4"}]
[]
["Discrepancia estadística",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Ahorro del sector público no financiero",{"v":5.500767424038341,"d":"5.5"},{"v":6.261438638018679,"d":"6.3"},{"v":5.051667094647082,"d":"5.1"},{"v":7.005026811495144,"d":"7.0"},{"v":8.435511664939657,"d":"8.4"},{"v":11.820003550668147,"d":"11.8"},{"v":7.114877088185992,"d":"7.1"},{"v":9.02972654396616,"d":"9.0"},{"v":11.664429473768205,"d":"11.7"},{"v":11.57054315569682,"d":"11.6"},{"v":10.884740114344877,"d":"10.9"}]
["Resultado doméstico",{"v":1.6890587542625768,"d":"1.7"},{"v":0.725270517055165,"d":"0.7"},{"v":-1.1521343190505218,"d":"-1.2"},{"v":-0.7678906470931294,"d":"-0.8"},{"v":-0.6151485697158035,"d":"-0.6"},{"v":-8.004319243010952,"d":"-8.0"},{"v":-7.352509259044202,"d":"-7.4"},{"v":-8.30462054448242,"d":"-8.3"},{"v":-11.324695559006273,"d":"-11.3"},{"v":-9.569723025422997,"d":"-9.6"},{"v":-9.991183890615698,"d":"-10.0"}]
["Resultado primario",{"v":3.9270143966764164,"d":"3.9"},{"v":4.044559672346348,"d":"4.0"},{"v":2.5848119935125093,"d":"2.6"},{"v":4.8277294435895115,"d":"4.8"},{"v":3.590347544240309,"d":"3.6"},{"v":1.6258476768192167,"d":"1.6"},{"v":-3.011711863764223,"d":"-3.0"},{"v":-0.7537508026791173,"d":"-0.8"},{"v":0.5066111691475427,"d":"0.5"},{"v":-0.19618060686138689,"d":"-0.2"},{"v":-3.574443676752359,"d":"-3.6"}]
[]
[]
[]
["(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 Finanzas y Entidades del Sector Público no Financiero"]

{"sheet":"2.1.3","index":3,"n_rows":64,"n_cols":12,"rows_kept":64,"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",2003,2004,2005,2006,2007,"2008 (p)","2009(p)","2010 (p)(1)","2011 (p)(1)","2012 (p)(1)","2013 (p)(1)"]
[]
["TOTAL INGRESOS",{"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"},{"v":8490.177540923349,"d":"8,490.2"},{"v":13798.95545645426,"d":"13,799.0"},{"v":11582.943353415103,"d":"11,582.9"},{"v":15075.710490146259,"d":"15,075.7"},{"v":17198.41138108882,"d":"17,198.4"},{"v":19522.8371275608,"d":"19,522.8"},{"v":20400.03107947809,"d":"20,400.0"}]
[]
["  Petroleros",{"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"},{"v":1764.2743892600001,"d":"1,764.3"},{"v":4641.712219550001,"d":"4,641.7"},{"v":2298.19009672,"d":"2,298.2"},{"v":4410.985209052205,"d":"4,411.0"},{"v":5971.364890003203,"d":"5,971.4"},{"v":6085.561816905327,"d":"6,085.6"},{"v":4676.84285926776,"d":"4,676.8"}]
["      Por exportaciones",{"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"},{"v":1764.2743892600001,"d":"1,764.3"},{"v":4641.712219550001,"d":"4,641.7"},{"v":2298.19009672,"d":"2,298.2"},{"v":4410.985209052205,"d":"4,411.0"},{"v":5971.364890003203,"d":"5,971.4"},{"v":6085.561816905327,"d":"6,085.6"},{"v":4676.84285926776,"d":"4,676.8"}]
["      Por venta de derivados",{"v":568.0555555555557,"d":"568.1"},{"v":477.599986,"d":"477.6"},{"v":78.41200000000002,"d":"78.4"},{"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"}]
[]
["  No Petroleros",{"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"},{"v":6725.903151663349,"d":"6,725.9"},{"v":9157.243236904262,"d":"9,157.2"},{"v":9284.753256695103,"d":"9,284.8"},{"v":10664.725281094054,"d":"10,664.7"},{"v":11227.046491085615,"d":"11,227.0"},{"v":13437.275310655472,"d":"13,437.3"},{"v":15723.188220210328,"d":"15,723.2"}]
["      Tributarios",{"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"},{"v":4749.424535911575,"d":"4,749.4"},{"v":6569.773929571349,"d":"6,569.8"},{"v":7256.698399216141,"d":"7,256.7"},{"v":8793.791779951936,"d":"8,793.8"},{"v":9765.299889159065,"d":"9,765.3"},{"v":12254.68579454,"d":"12,254.7"},{"v":13667.55409702,"d":"13,667.6"}]
["          A los bienes y servicios",{"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"},{"v":2728.5756266666667,"d":"2,728.6"},{"v":3298.5202580399996,"d":"3,298.5"},{"v":3466.6739850365634,"d":"3,466.7"},{"v":4416.366628141936,"d":"4,416.4"},{"v":4818.2606884,"d":"4,818.3"},{"v":6099.4808,"d":"6,099.5"},{"v":6799.70688,"d":"6,799.7"}]
["                IVA",{"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"},{"v":2508.76926,"d":"2,508.8"},{"v":2824.9175580399997,"d":"2,824.9"},{"v":3018.5437420365633,"d":"3,018.5"},{"v":3886.1261158219368,"d":"3,886.1"},{"v":4200.3900883999995,"d":"4,200.4"},{"v":5414.978,"d":"5,415.0"},{"v":6056.08069,"d":"6,056.1"}]
["                ICE",{"v":180.5048,"d":"180.5"},{"v":202.10897081764958,"d":"202.1"},{"v":220.6286,"d":"220.6"},{"v":257.3615,"d":"257.4"},{"v":219.8063666666667,"d":"219.8"},{"v":473.60269999999997,"d":"473.6"},{"v":448.130243,"d":"448.1"},{"v":530.24051232,"d":"530.2"},{"v":617.8706,"d":"617.9"},{"v":684.5028,"d":"684.5"},{"v":743.6261900000001,"d":"743.6"}]
["                      Bienes y productos alcohólicos",{"v":61.87,"d":"61.9"},71.4,88.6,{"v":87.35,"d":"87.4"},{"v":70.17736666666669,"d":"70.2"},0,0,0,0,0,0]
["                      Bebidas gaseosas y aguas minerales",{"v":9.729,"d":"9.7"},13.4,{"v":15,"d":"15.0"},{"v":11.58,"d":"11.6"},{"v":15.139,"d":"15.1"},0,0,0,0,0,0]
["                      Cigarrillos",{"v":43.642,"d":"43.6"},48.5,71.4,{"v":68.42,"d":"68.4"},{"v":73.743,"d":"73.7"},0,0,0,0,0,0]
["                      Suntuarios y vehículos",65.3,68.8,45.6,{"v":89.99999999999997,"d":"90.0"},{"v":60.747,"d":"60.7"},0,0,0,0,0,0]
["          A la Renta",{"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"},{"v":1268.0165334736546,"d":"1,268.0"},{"v":2338.64092737,"d":"2,338.6"},{"v":2517.5042,"d":"2,517.5"},{"v":2353.1113,"d":"2,353.1"},{"v":3030.20288525193,"d":"3,030.2"},{"v":3312.9325999999996,"d":"3,312.9"},{"v":3847.44021,"d":"3,847.4"}]
["          A la circulación de capitales",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,0,0,0,0,0,0,0]
["          Al comercio y a las transacciones internacionales:",{"v":382.1109596328494,"d":"382.1"},{"v":453.677106777091,"d":"453.7"},{"v":546.5426610051309,"d":"546.5"},{"v":618.1936051292543,"d":"618.2"},{"v":678.5819285212542,"d":"678.6"},{"v":789.2599348213487,"d":"789.3"},{"v":923.4012037000001,"d":"923.4"},{"v":1580.16325181,"d":"1,580.2"},{"v":1714.3936695071352,"d":"1,714.4"},{"v":2536.42649454,"d":"2,536.4"},{"v":2674.672395,"d":"2,674.7"}]
["                 Arancelarios",{"v":382.1109596328494,"d":"382.1"},{"v":453.677106777091,"d":"453.7"},{"v":546.5426610051309,"d":"546.5"},{"v":618.1936051292543,"d":"618.2"},{"v":678.5819285212542,"d":"678.6"},{"v":789.2599348213487,"d":"789.3"},{"v":923.4012037000001,"d":"923.4"},{"v":1152.44265181,"d":"1,152.4"},{"v":1155.9677585071352,"d":"1,156.0"},{"v":1261.11139454,"d":"1,261.1"},{"v":1352.2356650000002,"d":"1,352.2"}]
["                 A la salida del país",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,0,0,0,0,{"v":427.7206,"d":"427.7"},{"v":558.425911,"d":"558.4"},{"v":1275.3151,"d":"1,275.3"},{"v":1322.43673,"d":"1,322.4"}]
["                 A la compra de divisas",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,0,0,0,0,0,0,0,0]
["          A las operaciones de crédito en m/n",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,0,0,0,0,0,0,0,0]
["          A los vehículos",{"v":51.95569999999999,"d":"52.0"},{"v":56.363,"d":"56.4"},{"v":60.09377310000001,"d":"60.1"},{"v":69.5653,"d":"69.6"},{"v":71.61813578,"d":"71.6"},{"v":95.36999999999999,"d":"95.4"},{"v":118.095448,"d":"118.1"},{"v":155.62830000000002,"d":"155.6"},{"v":174.3963,"d":"174.4"},{"v":194.4612,"d":"194.5"},{"v":213.98926202,"d":"214.0"}]
["          Otros",{"v":0,"d":"0.0"},31.8,{"v":2.2850719500000003,"d":"2.3"},{"v":2.57238688,"d":"2.6"},{"v":2.63231147,"d":"2.6"},{"v":47.98280934,"d":"48.0"},{"v":231.02356247957744,"d":"231.0"},{"v":288.5223,"d":"288.5"},{"v":28.046346,"d":"28.0"},{"v":111.38470000000001,"d":"111.4"},{"v":131.74535,"d":"131.7"}]
["      No Tributarios",{"v":374.9110197057573,"d":"374.9"},{"v":445.3192394222222,"d":"445.3"},{"v":356.3774345655555,"d":"356.4"},{"v":452.5577047465666,"d":"452.6"},{"v":505.3148010017736,"d":"505.3"},{"v":969.2667499144128,"d":"969.3"},{"v":752.4381509358946,"d":"752.4"},{"v":1511.5877296221167,"d":"1,511.6"},{"v":1209.9233768541847,"d":"1,209.9"},{"v":1128.2335593824073,"d":"1,128.2"},{"v":1960.5060025499993,"d":"1,960.5"}]
["           Entidades y organismos (Ingresos propios)",294.1,{"v":375.6462222222222,"d":"375.6"},{"v":319.84403515555556,"d":"319.8"},{"v":396.2891930865667,"d":"396.3"},{"v":417.84904160232924,"d":"417.8"},753.1,671.1,{"v":741.3942150721168,"d":"741.4"},{"v":882.97186674,"d":"883.0"},{"v":829.1317951724072,"d":"829.1"},{"v":1672.3476165999991,"d":"1,672.3"}]
["           Otros",80.8,{"v":69.6730172,"d":"69.7"},{"v":36.599999999999966,"d":"36.6"},{"v":56.26,"d":"56.3"},{"v":87.46575939944438,"d":"87.5"},216.2,81.3,{"v":770.1935145499999,"d":"770.2"},{"v":326.95151011418466,"d":"327.0"},{"v":299.10176421000006,"d":"299.1"},{"v":288.15838595000014,"d":"288.2"}]
["      Transferencias",{"v":45.12599878079882,"d":"45.1"},{"v":9.827799999999995,"d":"9.8"},{"v":386.94626252,"d":"386.9"},{"v":479.91272044666664,"d":"479.9"},{"v":1471.1638147499998,"d":"1,471.2"},{"v":1618.2025574184993,"d":"1,618.2"},{"v":1275.6167065430668,"d":"1,275.6"},{"v":359.34577151999997,"d":"359.3"},{"v":251.82322507236492,"d":"251.8"},{"v":54.3559567330645,"d":"54.4"},{"v":95.12812064032966,"d":"95.1"}]
[]
["TOTAL GASTOS (2)",{"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"},{"v":8627.345883360227,"d":"8,627.3"},{"v":14413.861656607525,"d":"14,413.9"},{"v":14217.92791632273,"d":"14,217.9"},{"v":16207.102436623629,"d":"16,207.1"},{"v":18434.756446446183,"d":"18,434.8"},{"v":21239.724278706046,"d":"21,239.7"},{"v":25861.2840550791,"d":"25,861.3"}]
[]
["  Gastos Corrientes",{"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"},{"v":5999.89088670918,"d":"5,999.9"},{"v":8485.270357184665,"d":"8,485.3"},{"v":8934.036694117729,"d":"8,934.0"},{"v":9775.428178186088,"d":"9,775.4"},{"v":10399.274732414418,"d":"10,399.3"},{"v":11996.079671726573,"d":"11,996.1"},{"v":14275.5825170791,"d":"14,275.6"}]
["       Intereses",{"v":826.8813848074384,"d":"826.9"},{"v":813.5213515909958,"d":"813.5"},{"v":855.2444219897699,"d":"855.2"},{"v":941.7644230989241,"d":"941.8"},{"v":915.2640000000001,"d":"915.3"},{"v":796.926,"d":"796.9"},{"v":474.09599999999995,"d":"474.1"},{"v":529.7850000000001,"d":"529.8"},{"v":672.99531379,"d":"673.0"},{"v":827.8895346845013,"d":"827.9"},{"v":1168.6098830134347,"d":"1,168.6"}]
["            Externos",{"v":614.3663848074384,"d":"614.4"},{"v":598.1223515909958,"d":"598.1"},{"v":630.7434219897699,"d":"630.7"},{"v":714.2314230989241,"d":"714.2"},{"v":733.6790000000001,"d":"733.7"},{"v":652.1830000000001,"d":"652.2"},{"v":293.703,"d":"293.7"},{"v":305.59599999999995,"d":"305.6"},{"v":357.26099999999997,"d":"357.3"},{"v":464.877745,"d":"464.9"},{"v":652.308618,"d":"652.3"}]
["            Internos",{"v":212.515,"d":"212.5"},{"v":215.399,"d":"215.4"},{"v":224.501,"d":"224.5"},{"v":227.533,"d":"227.5"},{"v":181.585,"d":"181.6"},{"v":144.743,"d":"144.7"},{"v":180.39299999999997,"d":"180.4"},{"v":224.204,"d":"224.2"},{"v":315.73431379,"d":"315.7"},{"v":363.0117896845013,"d":"363.0"},{"v":516.3012650134348,"d":"516.3"}]
["       Sueldos",{"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"},{"v":2913.94056716694,"d":"2,913.9"},{"v":3928.607726893578,"d":"3,928.6"},{"v":4707.82895114,"d":"4,707.8"},{"v":6017.1715796,"d":"6,017.2"},{"v":6466.17202153,"d":"6,466.2"},{"v":7352.926032,"d":"7,352.9"},{"v":7897.127859,"d":"7,897.1"}]
["       Compra de bienes y servicios",{"v":329.06,"d":"329.1"},{"v":363.42466778,"d":"363.4"},{"v":355.18210128,"d":"355.2"},{"v":458.4604638299,"d":"458.5"},{"v":537.4067005581667,"d":"537.4"},{"v":844.5545953955659,"d":"844.6"},{"v":823.99086506,"d":"824.0"},{"v":1094.56874951,"d":"1,094.6"},{"v":1279.1545635018922,"d":"1,279.2"},{"v":1657.559089,"d":"1,657.6"},{"v":2034.7526951099999,"d":"2,034.8"}]
["       Otros",{"v":257.2626666666667,"d":"257.3"},{"v":286.46493017333336,"d":"286.5"},{"v":489.0090769008333,"d":"489.0"},{"v":584.3481645676779,"d":"584.3"},{"v":833.308239148653,"d":"833.3"},{"v":1034.6018564380001,"d":"1,034.6"},{"v":966.007923233175,"d":"966.0"},{"v":842.5988714338603,"d":"842.6"},{"v":983.2016530664807,"d":"983.2"},{"v":900.24365740349,"d":"900.2"},{"v":1663.7079441743708,"d":"1,663.7"}]
["       Transferencias:",{"v":415.6132282650457,"d":"415.6"},{"v":591.0728111038018,"d":"591.1"},{"v":722.0509585859209,"d":"722.1"},{"v":775.9612148521501,"d":"776.0"},{"v":799.9713798354209,"d":"800.0"},{"v":1880.5801784575224,"d":"1,880.6"},{"v":1962.1129546845546,"d":"1,962.1"},{"v":1291.3039776422274,"d":"1,291.3"},{"v":997.7511805260451,"d":"997.8"},{"v":1257.4613586385826,"d":"1,257.5"},{"v":1511.3841357812967,"d":"1,511.4"}]
["             Al Fodesec",{"v":7.257705565381926,"d":"7.3"},{"v":12.989333333333333,"d":"13.0"},{"v":13.190011972499999,"d":"13.2"},{"v":19.032,"d":"19.0"},{"v":28.896000000000004,"d":"28.9"},{"v":138.91791555999998,"d":"138.9"},259.1,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["             Al Banco del Estado",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["             A gobiernos seccionales",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["  Gastos de Capital",{"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"},{"v":2627.4549966510463,"d":"2,627.5"},{"v":5928.591299422858,"d":"5,928.6"},{"v":5283.891222205,"d":"5,283.9"},{"v":6431.674258437541,"d":"6,431.7"},{"v":8035.481714031765,"d":"8,035.5"},{"v":9243.644606979473,"d":"9,243.6"},{"v":11585.701538,"d":"11,585.7"}]
["       Formación bruta de capital fijo",{"v":659.825,"d":"659.8"},{"v":709.7483335466667,"d":"709.7"},{"v":828.62748387,"d":"828.6"},{"v":829.3603106366668,"d":"829.4"},{"v":1671.7820680510463,"d":"1,671.8"},{"v":4307.909015493056,"d":"4,307.9"},{"v":3507.0963961449997,"d":"3,507.1"},{"v":3896.083098933666,"d":"3,896.1"},{"v":5208.8043132217645,"d":"5,208.8"},{"v":6191.2024808634715,"d":"6,191.2"},{"v":8537.570758405,"d":"8,537.6"}]
["       Otros",{"v":14.84,"d":"14.8"},{"v":26.65,"d":"26.7"},11.8,{"v":26,"d":"26.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":136.2317438899994,"d":"136.2"},{"v":158.77783109,"d":"158.8"},{"v":328.27044000000006,"d":"328.3"},{"v":0,"d":"0.0"}]
["       Transferencias",642.4,{"v":658.1498301418808,"d":"658.1"},{"v":671.1603410420189,"d":"671.2"},{"v":813.6675,"d":"813.7"},{"v":955.6729286000001,"d":"955.7"},{"v":1620.6822839298025,"d":"1,620.7"},{"v":1776.79482606,"d":"1,776.8"},{"v":2399.359415613875,"d":"2,399.4"},{"v":2667.8995697200003,"d":"2,667.9"},{"v":2724.1716861160003,"d":"2,724.2"},{"v":3048.130779595,"d":"3,048.1"}]
[]
["AJUSTE DEL TESORO NACIONAL (3)",-130.4,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":-28.305599,"d":"-28.3"},{"v":-73.40097197,"d":"-73.4"},{"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"}]
[]
["DEFICIT (-) O SUPERAVIT (+)",{"v":-108.48715444957142,"d":"-108.5"},{"v":-319.2136883070052,"d":"-319.2"},{"v":-180.44461368049542,"d":"-180.4"},{"v":-87.68511984171644,"d":"-87.7"},{"v":-63.76737046687845,"d":"-63.8"},{"v":-614.9062001532657,"d":"-614.9"},{"v":-2634.9845629076262,"d":"-2,635.0"},{"v":-1131.3919464773699,"d":"-1,131.4"},{"v":-1236.3450653573636,"d":"-1,236.3"},{"v":-1716.8871511452453,"d":"-1,716.9"},{"v":-5461.252975601012,"d":"-5,461.3"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) A partir del 2010 los datos corresponden al Presupuesto General del Estado -PGE-, los mismos que no son comparables porque se incorporan los datos de las Entidades Autónomas. "]
["(2) Los registros de gastos corresponden a valores devengados."]
["(3) Corresponden a gastos no ejecutados y reversados al Gobierno Central."]
["FUENTE: Ministerio de Finanzas y Entidades del Sector Público no Financiero"]

{"sheet":"2.1.4","index":4,"n_rows":63,"n_cols":12,"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",2003,2004,2005,2006,2007,"2008 (p)","2009 (p)","2010(p)","2011 (p)","2012 (p)","2013(p)"]
[]
["TOTAL INGRESOS",{"v":14.70944983693722,"d":"14.7"},{"v":14.152394593507417,"d":"14.2"},{"v":14.579767870000035,"d":"14.6"},{"v":14.732251285186608,"d":"14.7"},{"v":14.152394593507417,"d":"14.2"},{"v":22.34191506961168,"d":"22.3"},{"v":18.52687384484801,"d":"18.5"},{"v":21.674402911491015,"d":"21.7"},{"v":21.694166370432562,"d":"21.7"},{"v":22.28038934430526,"d":"22.3"},{"v":21.593577418798603,"d":"21.6"}]
[]
["  Petroleros",{"v":4.813544189860043,"d":"4.8"},{"v":4.257618721762862,"d":"4.3"},{"v":3.7760574832465355,"d":"3.8"},{"v":3.6721626689637743,"d":"3.7"},{"v":4.257618721762863,"d":"4.3"},{"v":7.515405098163316,"d":"7.5"},{"v":3.675946319883948,"d":"3.7"},{"v":6.341689217242151,"d":"6.3"},{"v":7.53231100895366,"d":"7.5"},{"v":6.94513229678462,"d":"6.9"},{"v":4.950471298974977,"d":"5.0"}]
["      Por exportaciones",{"v":3.0620625965920687,"d":"3.1"},{"v":2.9524033449588414,"d":"3.0"},{"v":3.5871451565919408,"d":"3.6"},{"v":3.6721626689637743,"d":"3.7"},{"v":2.9524033449588414,"d":"3.0"},{"v":7.515405098163316,"d":"7.5"},{"v":3.675946319883948,"d":"3.7"},{"v":6.341689217242151,"d":"6.3"},{"v":7.53231100895366,"d":"7.5"},{"v":6.94513229678462,"d":"6.9"},{"v":4.950471298974977,"d":"5.0"}]
["      Por venta de derivados",{"v":1.7514815932679744,"d":"1.8"},{"v":1.3052153768040209,"d":"1.3"},{"v":0.18891232665459406,"d":"0.2"},{"v":0,"d":"0.0"},{"v":1.3052153768040209,"d":"1.3"},{"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"}]
[]
["  No Petroleros",{"v":9.895905647077177,"d":"9.9"},{"v":9.894775871744555,"d":"9.9"},{"v":10.8037103867535,"d":"10.8"},{"v":11.060088616222835,"d":"11.1"},{"v":9.894775871744557,"d":"9.9"},{"v":14.82650997144837,"d":"14.8"},{"v":14.85092752496406,"d":"14.9"},{"v":15.332713694248861,"d":"15.3"},{"v":14.161855361478903,"d":"14.2"},{"v":15.335257047520637,"d":"15.3"},{"v":16.64310611982362,"d":"16.6"}]
["      Tributarios",{"v":8.600808217990902,"d":"8.6"},{"v":8.650921324058888,"d":"8.7"},{"v":9.012874684642508,"d":"9.0"},{"v":9.06771745996899,"d":"9.1"},{"v":8.650921324058888,"d":"8.7"},{"v":10.637133486243501,"d":"10.6"},{"v":11.607061492945023,"d":"11.6"},{"v":12.64286590559135,"d":"12.6"},{"v":12.318000526812108,"d":"12.3"},{"v":13.985629701792826,"d":"14.0"},{"v":14.467202837573812,"d":"14.5"}]
["          A los bienes y servicios",{"v":5.4378892098288345,"d":"5.4"},{"v":5.251864272621157,"d":"5.3"},{"v":5.28947520646174,"d":"5.3"},{"v":5.310847321112727,"d":"5.3"},{"v":5.251864272621157,"d":"5.3"},{"v":5.340640434204272,"d":"5.3"},{"v":5.544931855602351,"d":"5.5"},{"v":6.349426102721788,"d":"6.3"},{"v":6.077779317757366,"d":"6.1"},{"v":6.961017301643279,"d":"7.0"},{"v":7.19753790405372,"d":"7.2"}]
["                IVA",{"v":4.88134006317482,"d":"4.9"},{"v":4.699528124727653,"d":"4.7"},{"v":4.757930772541603,"d":"4.8"},{"v":4.760953602795639,"d":"4.8"},{"v":4.699528124727653,"d":"4.7"},{"v":4.573829400316226,"d":"4.6"},{"v":4.828149236124704,"d":"4.8"},{"v":5.587097420996912,"d":"5.6"},{"v":5.298394100437929,"d":"5.3"},{"v":6.17983018259812,"d":"6.2"},{"v":6.410404313822834,"d":"6.4"}]
["                ICE",{"v":0.5565491466540152,"d":"0.6"},{"v":0.5523361478935038,"d":"0.6"},{"v":0.5315444339201368,"d":"0.5"},{"v":0.5498937183170888,"d":"0.5"},{"v":0.5523361478935038,"d":"0.6"},{"v":0.7668110338880456,"d":"0.8"},{"v":0.7167826194776474,"d":"0.7"},{"v":0.7623286817248769,"d":"0.8"},{"v":0.7793852173194371,"d":"0.8"},{"v":0.7811871190451602,"d":"0.8"},{"v":0.7871335902308858,"d":"0.8"}]
["                      Bienes y productos alcohólicos",{"v":0.19076332431871024,"d":"0.2"},{"v":0.19512642511636738,"d":"0.2"},{"v":0.21345753381621477,"d":"0.2"},{"v":0.1866371477279924,"d":"0.2"},{"v":0.19512642511636738,"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"}]
["                      Bebidas gaseosas y aguas minerales",{"v":0.02999735545978231,"d":"0.0"},{"v":0.03662036549802973,"d":"0.0"},{"v":0.036138408659630035,"d":"0.0"},{"v":0.024742509109217537,"d":"0.0"},{"v":0.03662036549802973,"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"}]
["                      Cigarrillos",{"v":0.13456106351894542,"d":"0.1"},{"v":0.13254386019809267,"d":"0.1"},{"v":0.172018825219839,"d":"0.2"},{"v":0.1461901963085202,"d":"0.1"},{"v":0.13254386019809267,"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"}]
["                      Suntuarios y vehículos",{"v":0.20133901855522512,"d":"0.2"},{"v":0.18802098106451084,"d":"0.2"},{"v":0.10986076232527531,"d":"0.1"},{"v":0.19229929359495487,"d":"0.2"},{"v":0.18802098106451084,"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"}]
["          A la Renta",{"v":1.8245644103362966,"d":"1.8"},{"v":1.9182822192236617,"d":"1.9"},{"v":2.2563691963502546,"d":"2.3"},{"v":2.2818676966354596,"d":"2.3"},{"v":1.9182822192236622,"d":"1.9"},{"v":3.7864979811337385,"d":"3.8"},{"v":4.026738394047596,"d":"4.0"},{"v":3.3830765352729717,"d":"3.4"},{"v":3.822313821444265,"d":"3.8"},{"v":3.7808760948600826,"d":"3.8"},{"v":4.072542718937821,"d":"4.1"}]
["          A la circulación de capitales",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["          Al comercio y a las transacciones internacionales:",{"v":1.1781599631190374,"d":"1.2"},{"v":1.2398374230049054,"d":"1.2"},{"v":1.3167454688883378,"d":"1.3"},{"v":1.3208688174586014,"d":"1.3"},{"v":1.2398374230049054,"d":"1.2"},{"v":1.2778922641842412,"d":"1.3"},{"v":1.4769767137026248,"d":"1.5"},{"v":2.2718063608376906,"d":"2.3"},{"v":2.1625451715616273,"d":"2.2"},{"v":2.894690432149463,"d":"2.9"},{"v":2.8311596784505286,"d":"2.8"}]
["                 Arancelarios",{"v":1.1781599631190374,"d":"1.2"},{"v":1.2398374230049054,"d":"1.2"},{"v":1.3167454688883378,"d":"1.3"},{"v":1.3208688174586014,"d":"1.3"},{"v":1.2398374230049054,"d":"1.2"},{"v":1.2778922641842412,"d":"1.3"},{"v":1.4769767137026248,"d":"1.5"},{"v":1.6568709238641497,"d":"1.7"},{"v":1.4581437969023712,"d":"1.5"},{"v":1.4392402442995516,"d":"1.4"},{"v":1.431351031127211,"d":"1.4"}]
["                 A la salida del país",{"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":0.6149354369735408,"d":"0.6"},{"v":0.7044013746592567,"d":"0.7"},{"v":1.4554501878499115,"d":"1.5"},{"v":1.3998086473233176,"d":"1.4"}]
["                 A la compra de divisas",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["          A las operaciones de crédito en m/n",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["          A los vehículos",{"v":0.16019463470673367,"d":"0.2"},{"v":0.1540323627287649,"d":"0.2"},{"v":0.1447795553457922,"d":"0.1"},{"v":0.1486373116524569,"d":"0.1"},{"v":0.15403236272876492,"d":"0.2"},{"v":0.15441374870097427,"d":"0.2"},{"v":0.188893219969147,"d":"0.2"},{"v":0.22374736373686308,"d":"0.2"},{"v":0.2199844080220126,"d":"0.2"},{"v":0.22192836113170714,"d":"0.2"},{"v":0.2265091498252103,"d":"0.2"}]
["          Otros",{"v":0,"d":"0.0"},{"v":0.08690504648039891,"d":"0.1"},{"v":0.005505257596383847,"d":"0.0"},{"v":0.005496313109743667,"d":"0.0"},{"v":0.08690504648039891,"d":"0.1"},{"v":0.07768905802027391,"d":"0.1"},{"v":0.369521309623304,"d":"0.4"},{"v":0.41480954302203593,"d":"0.4"},{"v":0.035377808026836245,"d":"0.0"},{"v":0.12711751200829197,"d":"0.1"},{"v":0.13945338630653206,"d":"0.1"}]
["      No Tributarios",{"v":1.1559604403230606,"d":"1.2"},{"v":1.2169965157422677,"d":"1.2"},{"v":0.858594224493374,"d":"0.9"},{"v":0.966961410374655,"d":"1.0"},{"v":1.2169965157422677,"d":"1.2"},{"v":1.5693416414542753,"d":"1.6"},{"v":1.2035219609642547,"d":"1.2"},{"v":2.1732150872298854,"d":"2.2"},{"v":1.526203697035214,"d":"1.5"},{"v":1.2875937452177104,"d":"1.3"},{"v":2.075209492630138,"d":"2.1"}]
["           Entidades y organismos (Ingresos propios)",{"v":0.9067964066935944,"d":"0.9"},{"v":1.0265896981889457,"d":"1.0"},{"v":0.7705769633197695,"d":"0.8"},{"v":0.8467347987762386,"d":"0.8"},{"v":1.026589698188946,"d":"1.0"},{"v":1.2193456448223106,"d":"1.2"},{"v":1.0734218978642982,"d":"1.1"},{"v":1.0659051156643553,"d":"1.1"},{"v":1.1137853463914678,"d":"1.1"},{"v":0.9462446002842863,"d":"0.9"},{"v":1.7701917996842231,"d":"1.8"}]
["           Otros",{"v":0.24913005665026325,"d":"0.2"},{"v":0.19040681755332178,"d":"0.2"},{"v":0.08817771712949721,"d":"0.1"},{"v":0.12020842508502406,"d":"0.1"},{"v":0.19040681755332178,"d":"0.2"},{"v":0.35004983190888794,"d":"0.4"},{"v":0.1300390408230777,"d":"0.1"},{"v":1.10730997156553,"d":"1.1"},{"v":0.4124183506437464,"d":"0.4"},{"v":0.34134914493342433,"d":"0.3"},{"v":0.30501769294591524,"d":"0.3"}]
["      Transferencias",{"v":0.13913666624579354,"d":"0.1"},{"v":0.026858031943398235,"d":"0.0"},{"v":0.9322414776176164,"d":"0.9"},{"v":1.0254097458791898,"d":"1.0"},{"v":0.026858031943398232,"d":"0.0"},{"v":2.6200348437505934,"d":"2.6"},{"v":2.040344071054782,"d":"2.0"},{"v":0.5166327014276267,"d":"0.5"},{"v":0.3176511376315796,"d":"0.3"},{"v":0.062033600510101705,"d":"0.1"},{"v":0.1006937896196737,"d":"0.1"}]
[]
["TOTAL GASTOS (1)",{"v":15.446008875563976,"d":"15.4"},{"v":15.02476190229672,"d":"15.0"},{"v":15.01449994930769,"d":"15.0"},{"v":14.980083877373644,"d":"15.0"},{"v":15.02476190229672,"d":"15.0"},{"v":23.33751086981235,"d":"23.3"},{"v":22.741521632598616,"d":"22.7"},{"v":23.30100916098053,"d":"23.3"},{"v":23.253698524002196,"d":"23.3"},{"v":24.239782537917918,"d":"24.2"},{"v":27.37435238295624,"d":"27.4"}]
[]
["  Gastos Corrientes",{"v":11.38511186984518,"d":"11.4"},{"v":11.213652688947407,"d":"11.2"},{"v":11.372741379868232,"d":"11.4"},{"v":11.41394088875403,"d":"11.4"},{"v":11.213652688947406,"d":"11.2"},{"v":13.738517401637196,"d":"13.7"},{"v":14.289957716866539,"d":"14.3"},{"v":14.054168067557013,"d":"14.1"},{"v":13.117699721086169,"d":"13.1"},{"v":13.690496106944039,"d":"13.7"},{"v":15.110805227698792,"d":"15.1"}]
["       Intereses",{"v":2.5495174039619464,"d":"2.5"},{"v":2.2232424802771202,"d":"2.2"},{"v":2.0604781617156926,"d":"2.1"},{"v":2.0122292588309265,"d":"2.0"},{"v":2.2232424802771202,"d":"2.2"},{"v":1.2903044049205479,"d":"1.3"},{"v":0.758314749053602,"d":"0.8"},{"v":0.7616737900326226,"d":"0.8"},{"v":0.8489198205792312,"d":"0.8"},{"v":0.9448268735903256,"d":"0.9"},{"v":1.2369818400232249,"d":"1.2"}]
["            Externos",{"v":1.8942714387511703,"d":"1.9"},{"v":1.6345865020748738,"d":"1.6"},{"v":1.5196042362159856,"d":"1.5"},{"v":1.52606886805825,"d":"1.5"},{"v":1.6345865020748738,"d":"1.6"},{"v":1.0559507378530726,"d":"1.1"},{"v":0.4697768315726985,"d":"0.5"},{"v":0.43935646260050637,"d":"0.4"},{"v":0.4506509002447428,"d":"0.5"},{"v":0.5305405709439912,"d":"0.5"},{"v":0.6904732933423006,"d":"0.7"}]
["            Internos",{"v":0.6552459652107759,"d":"0.7"},{"v":0.5886559782022467,"d":"0.6"},{"v":0.5408739254997069,"d":"0.5"},{"v":0.4861603907726765,"d":"0.5"},{"v":0.5886559782022467,"d":"0.6"},{"v":0.23435366706747535,"d":"0.2"},{"v":0.28853791748090346,"d":"0.3"},{"v":0.322338892985785,"d":"0.3"},{"v":0.3982689203344883,"d":"0.4"},{"v":0.4142863026463343,"d":"0.4"},{"v":0.5465085466809243,"d":"0.5"}]
["       Sueldos",{"v":5.746332754691777,"d":"5.7"},{"v":5.599029836357767,"d":"5.6"},{"v":5.538829991591932,"d":"5.5"},{"v":5.515621006937218,"d":"5.5"},{"v":5.599029836357766,"d":"5.6"},{"v":6.360816255481291,"d":"6.4"},{"v":7.530154503878986,"d":"7.5"},{"v":8.650909108998016,"d":"8.7"},{"v":8.156463321324923,"d":"8.2"},{"v":8.391508556999682,"d":"8.4"},{"v":8.359165784850878,"d":"8.4"}]
["       Compra de bienes y servicios",{"v":1.0145883222937577,"d":"1.0"},{"v":0.993189863067435,"d":"1.0"},{"v":0.855714394976183,"d":"0.9"},{"v":0.9795735926189462,"d":"1.0"},{"v":0.993189863067435,"d":"1.0"},{"v":1.3674199544685324,"d":"1.4"},{"v":1.3179702550969306,"d":"1.3"},{"v":1.5736654074587804,"d":"1.6"},{"v":1.613532279186082,"d":"1.6"},{"v":1.8916851901599678,"d":"1.9"},{"v":2.1538001426952227,"d":"2.2"}]
["       Otros",{"v":0.7932161227805008,"d":"0.8"},{"v":0.7828694362175397,"d":"0.8"},{"v":1.1781339906207178,"d":"1.2"},{"v":1.2485526584430329,"d":"1.2"},{"v":0.7828694362175398,"d":"0.8"},{"v":1.675125836904465,"d":"1.7"},{"v":1.5451259995662405,"d":"1.5"},{"v":1.2114074122186147,"d":"1.2"},{"v":1.2402157248524996,"d":"1.2"},{"v":1.027400836294184,"d":"1.0"},{"v":1.761046645215143,"d":"1.8"}]
["       Transferencias:",{"v":1.2814572661171983,"d":"1.3"},{"v":1.6153210730275454,"d":"1.6"},{"v":1.7395848409637076,"d":"1.7"},{"v":1.6579643719239057,"d":"1.7"},{"v":1.6153210730275451,"d":"1.6"},{"v":3.0448509498623597,"d":"3.0"},{"v":3.1383922092707803,"d":"3.1"},{"v":1.8565123488489785,"d":"1.9"},{"v":1.2585685751434306,"d":"1.3"},{"v":1.4350746498998799,"d":"1.4"},{"v":1.5998108149143275,"d":"1.6"}]
["             Al Fodesec",{"v":0.022377631171466954,"d":"0.0"},{"v":0.035498069719582644,"d":"0.0"},{"v":0.03177773619250786,"d":"0.0"},{"v":0.04066489061887981,"d":"0.0"},{"v":0.03549806971958265,"d":"0.0"},{"v":0.22492226175259522,"d":"0.2"},{"v":0.4144294646649377,"d":"0.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["             Al Banco del Estado",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["             A gobiernos seccionales",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["  Gastos de Capital",{"v":4.0608970057187985,"d":"4.1"},{"v":3.8111092133493134,"d":"3.8"},{"v":3.6417585694394554,"d":"3.6"},{"v":3.566142988619614,"d":"3.6"},{"v":3.8111092133493134,"d":"3.8"},{"v":9.598993468175149,"d":"9.6"},{"v":8.451563915732079,"d":"8.5"},{"v":9.246841093423518,"d":"9.2"},{"v":10.135998802916031,"d":"10.1"},{"v":10.54928643097388,"d":"10.5"},{"v":12.263547155257447,"d":"12.3"}]
["      Formación bruta de capital fijo",{"v":2.0344336587779694,"d":"2.0"},{"v":1.939645028813168,"d":"1.9"},{"v":1.996351909246337,"d":"2.0"},{"v":1.7720600207902604,"d":"1.8"},{"v":1.9396450288131677,"d":"1.9"},{"v":6.974943694505677,"d":"7.0"},{"v":5.609587348447334,"d":"5.6"},{"v":5.601412611242014,"d":"5.6"},{"v":6.570413095613817,"d":"6.6"},{"v":7.065694441937979,"d":"7.1"},{"v":9.037079130999343,"d":"9.0"}]
["       Otros",{"v":0.04575606486002359,"d":"0.0"},{"v":0.07283080153152928,"d":"0.1"},{"v":0.028428881478908964,"d":"0.0"},{"v":0.055553129260764764,"d":"0.1"},{"v":0.07283080153152927,"d":"0.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.1958608656180326,"d":"0.2"},{"v":0.20028318937587988,"d":"0.2"},{"v":0.3746378236747712,"d":"0.4"},{"v":0,"d":"0.0"}]
["       Transferencias",{"v":1.9807072820808058,"d":"2.0"},{"v":1.7986333830046164,"d":"1.8"},{"v":1.6169777787142094,"d":"1.6"},{"v":1.738529838568589,"d":"1.7"},{"v":1.7986333830046164,"d":"1.8"},{"v":2.6240497736694723,"d":"2.6"},{"v":2.841976567284743,"d":"2.8"},{"v":3.449567616563471,"d":"3.4"},{"v":3.365302517926335,"d":"3.4"},{"v":3.1089541653611277,"d":"3.1"},{"v":3.2264680242581036,"d":"3.2"}]
[]
["AJUSTE DEL TESORO NACIONAL (2)",{"v":-0.40206137855438523,"d":"-0.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":-0.06047940769424515,"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"},{"v":0,"d":"0.0"}]
[]
["DEFICIT (-) O SUPERAVIT (+)",{"v":-0.33449766007237114,"d":"-0.3"},{"v":-0.8723673087893037,"d":"-0.9"},{"v":-0.4347320793076542,"d":"-0.4"},{"v":-0.18735318449278932,"d":"-0.2"},{"v":-0.8723673087893038,"d":"-0.9"},{"v":-0.9955958002006644,"d":"-1.0"},{"v":-4.214647787750607,"d":"-4.2"},{"v":-1.6266062494895182,"d":"-1.6"},{"v":-1.5595321535696351,"d":"-1.6"},{"v":-1.9593931936126585,"d":"-2.0"},{"v":-5.780774964157639,"d":"-5.8"}]
[]
[]
[]
["(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 Finanzas y Entidades del Sector Público no Financiero"]

{"sheet":"2.1.5","index":5,"n_rows":45,"n_cols":12,"rows_kept":45,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.5   CONSOLIDADO DE ENTIDADES DEL RESTO DEL SECTOR PÚBLICO (BASE DEVENGADO) "]
["Millones de dólares"]
[]
["Concepto   /    Años",2003,2004,2005,2006,2007,"2008 (p)","2009 (p)","2010 (p)(1)","2011 (p)(1)","2012 (p)(1)","2013 (p)(1)"]
[]
["TOTAL INGRESOS",{"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"},{"v":8272.748018550745,"d":"8,272.7"},{"v":11771.67445604982,"d":"11,771.7"},{"v":9200.768109115006,"d":"9,200.8"},{"v":9955.814847852536,"d":"9,955.8"},{"v":15768.378133575206,"d":"15,768.4"},{"v":16997.794262649055,"d":"16,997.8"},{"v":19068.601551624302,"d":"19,068.6"}]
[]
["  Petroleros",{"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"},{"v":2043.0945816,"d":"2,043.1"},{"v":4298.62881649,"d":"4,298.6"},{"v":2756.5199438966665,"d":"2,756.5"},{"v":3284.16106532,"d":"3,284.2"},{"v":6393.30823598,"d":"6,393.3"},{"v":4436.610303721376,"d":"4,436.6"},{"v":3953.9753848489636,"d":"3,954.0"}]
[]
["  No Petroleros",{"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"},{"v":6229.653436950745,"d":"6,229.7"},{"v":7473.045639559819,"d":"7,473.0"},{"v":6444.24816521834,"d":"6,444.2"},{"v":6671.653782532537,"d":"6,671.7"},{"v":9375.069897595205,"d":"9,375.1"},{"v":12561.183958927679,"d":"12,561.2"},{"v":15114.626166775339,"d":"15,114.6"}]
[]
["  Contribuciones a la Seguridad Social",{"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"},{"v":1808.44632362,"d":"1,808.4"},{"v":2108.543394541836,"d":"2,108.5"},{"v":2069.4028551628094,"d":"2,069.4"},{"v":2545.6443983133086,"d":"2,545.6"},{"v":3973.371264823983,"d":"3,973.4"},{"v":4752.900829646079,"d":"4,752.9"},{"v":4551.18976099375,"d":"4,551.2"}]
["   Intereses y utilidades",{"v":208.60596186874238,"d":"208.6"},{"v":215.03777211,"d":"215.0"},{"v":230.34229565999996,"d":"230.3"},{"v":211.71242842420156,"d":"211.7"},{"v":286.95106676,"d":"287.0"},{"v":356.82074853999995,"d":"356.8"},{"v":385.15030558,"d":"385.2"},{"v":382.92770813219624,"d":"382.9"},{"v":595.8095855588638,"d":"595.8"},{"v":497.4890657756,"d":"497.5"},{"v":1012.7645147157259,"d":"1,012.8"}]
["   Otros",{"v":659.190039567649,"d":"659.2"},{"v":923.142305364053,"d":"923.1"},{"v":830.74296582773,"d":"830.7"},{"v":825.825149431,"d":"825.8"},{"v":1308.6217794384,"d":"1,308.6"},{"v":1725.6316150890718,"d":"1,725.6"},{"v":1400.1555246426585,"d":"1,400.2"},{"v":355.7310773,"d":"355.7"},{"v":719.60993562,"d":"719.6"},{"v":1545.391649,"d":"1,545.4"},{"v":2680.180883445546,"d":"2,680.2"}]
[]
["  Transferencias",{"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"},{"v":2825.6342671323455,"d":"2,825.6"},{"v":3282.049881388911,"d":"3,282.0"},{"v":2589.539479832871,"d":"2,589.5"},{"v":3387.350598787032,"d":"3,387.4"},{"v":4086.2791115923583,"d":"4,086.3"},{"v":5765.402414506,"d":"5,765.4"},{"v":6870.491007620318,"d":"6,870.5"}]
["        Del Presupuesto",{"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"},{"v":2209.10103538,"d":"2,209.1"},{"v":2454.182275505822,"d":"2,454.2"},{"v":2256.3140946293397,"d":"2,256.3"},{"v":3302.0368252609833,"d":"3,302.0"},{"v":3999.8663678789108,"d":"3,999.9"},{"v":5729.733915506,"d":"5,729.7"},{"v":6840.940188620318,"d":"6,840.9"}]
["        Del resto sector público",{"v":186.70955241117565,"d":"186.7"},{"v":230.79227745136305,"d":"230.8"},{"v":381.9275547353674,"d":"381.9"},{"v":453.2275936532367,"d":"453.2"},{"v":616.5332317523452,"d":"616.5"},{"v":827.8676058830893,"d":"827.9"},{"v":333.2253852035316,"d":"333.2"},{"v":85.31377352604885,"d":"85.3"},{"v":86.4127437134476,"d":"86.4"},{"v":35.668499,"d":"35.7"},{"v":29.550819000000004,"d":"29.6"}]
[]
["TOTAL GASTOS  (2)",{"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"},{"v":7345.532316377738,"d":"7,345.5"},{"v":10994.432864874238,"d":"10,994.4"},{"v":8611.700048189006,"d":"8,611.7"},{"v":9734.02041678087,"d":"9,734.0"},{"v":14482.350982479773,"d":"14,482.4"},{"v":15965.664293745376,"d":"15,965.7"},{"v":17112.0897019037,"d":"17,112.1"}]
[]
["  Gastos Corrientes",{"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"},{"v":6205.022403967739,"d":"6,205.0"},{"v":9609.505701505635,"d":"9,609.5"},{"v":7148.006803448056,"d":"7,148.0"},{"v":7967.15409751944,"d":"7,967.2"},{"v":12582.626914316448,"d":"12,582.6"},{"v":13794.036451455466,"d":"13,794.0"},{"v":14974.848494776488,"d":"14,974.8"}]
["       Sueldos",{"v":425.32,"d":"425.3"},{"v":537.24359026,"d":"537.2"},{"v":607.7992846833333,"d":"607.8"},{"v":580.1007381266667,"d":"580.1"},{"v":778.6826761453333,"d":"778.7"},{"v":941.0762506460128,"d":"941.1"},{"v":1222.0374898482783,"d":"1,222.0"},{"v":768.64241996,"d":"768.6"},{"v":798.4676285424223,"d":"798.5"},{"v":992.1169864,"d":"992.1"},{"v":999.2981899499999,"d":"999.3"}]
["       Compra bienes y servicios",{"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"},{"v":1038.70274686,"d":"1,038.7"},{"v":4549.881313704582,"d":"4,549.9"},{"v":3066.1483974282155,"d":"3,066.1"},{"v":4462.10146516,"d":"4,462.1"},{"v":7880.127117741615,"d":"7,880.1"},{"v":9064.01839195175,"d":"9,064.0"},{"v":9870.396945326489,"d":"9,870.4"}]
["        Intereses",{"v":8.54459807910106,"d":"8.5"},{"v":6.515106623187405,"d":"6.5"},{"v":5.260862822404669,"d":"5.3"},{"v":4.832073293914757,"d":"4.8"},{"v":19.764,"d":"19.8"},{"v":15.915999999999997,"d":"15.9"},{"v":21.97054168463645,"d":"22.0"},{"v":14.396999999999998,"d":"14.4"},{"v":17.468974706096958,"d":"17.5"},{"v":11.726543000000001,"d":"11.7"},{"v":21.355542,"d":"21.4"}]
["             Externos",{"v":6.045615192561557,"d":"6.0"},{"v":4.100443293914758,"d":"4.1"},{"v":4.105822,"d":"4.1"},{"v":1.1400732939147573,"d":"1.1"},{"v":18.31,"d":"18.3"},{"v":13.357,"d":"13.4"},{"v":14.173219055056618,"d":"14.2"},{"v":5.136,"d":"5.1"},{"v":14.873540803278688,"d":"14.9"},{"v":0.631052,"d":"0.6"},{"v":0.564258,"d":"0.6"}]
["             Internos",{"v":2.498982886539504,"d":"2.5"},{"v":2.4146633292726474,"d":"2.4"},{"v":1.1550408224046695,"d":"1.2"},{"v":3.6919999999999997,"d":"3.7"},{"v":1.4540000000000002,"d":"1.5"},{"v":2.559,"d":"2.6"},{"v":7.797322629579833,"d":"7.8"},{"v":9.261,"d":"9.3"},{"v":2.5954339028182702,"d":"2.6"},{"v":11.095491,"d":"11.1"},{"v":20.791284,"d":"20.8"}]
["       Transferencias:",{"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"},{"v":4367.872980962406,"d":"4,367.9"},{"v":4102.632137155041,"d":"4,102.6"},{"v":2837.8503744869267,"d":"2,837.9"},{"v":2722.0132123994404,"d":"2,722.0"},{"v":3883.3631933263127,"d":"3,883.4"},{"v":3685.366870103715,"d":"3,685.4"},{"v":4045.9881502,"d":"4,046.0"}]
["            Al sector público",{"v":61.58310278157289,"d":"61.6"},{"v":75.33116025834978,"d":"75.3"},{"v":135.01435274736835,"d":"135.0"},{"v":112.53167206686686,"d":"112.5"},{"v":2840.0020388268667,"d":"2,840.0"},{"v":2244.8214794234264,"d":"2,244.8"},{"v":732.8901683781369,"d":"732.9"},{"v":178.8847651294406,"d":"178.9"},{"v":174.05118156631258,"d":"174.1"},{"v":39.0085517,"d":"39.0"},{"v":47.009772999999996,"d":"47.0"}]
["            Al sector privado",{"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"},{"v":1527.870942135539,"d":"1,527.9"},{"v":1857.8106577316148,"d":"1,857.8"},{"v":2104.96020610879,"d":"2,105.0"},{"v":2543.12844727,"d":"2,543.1"},{"v":3709.31201176,"d":"3,709.3"},{"v":3646.358318403715,"d":"3,646.4"},{"v":3998.9783772,"d":"3,999.0"}]
["       Otros gastos corrientes",23.7,{"v":150,"d":"150.0"},160.1,{"v":499.44691654999997,"d":"499.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":3.1999999999999997,"d":"3.2"},{"v":40.80766,"d":"40.8"},{"v":37.8096673,"d":"37.8"}]
[]
["  Gastos de Capital",{"v":585.2146514746411,"d":"585.2"},{"v":675.6361051899999,"d":"675.6"},{"v":709.12045964,"d":"709.1"},{"v":740.109571,"d":"740.1"},{"v":1140.50991241,"d":"1,140.5"},{"v":1384.9271633686003,"d":"1,384.9"},{"v":1463.6932447409504,"d":"1,463.7"},{"v":1766.8663192614285,"d":"1,766.9"},{"v":1899.7240681633243,"d":"1,899.7"},{"v":2171.6278422899104,"d":"2,171.6"},{"v":2137.2412071272133,"d":"2,137.2"}]
["       Formación bruta de capital fijo",{"v":517.8426514746411,"d":"517.8"},{"v":587.4205999999999,"d":"587.4"},{"v":708.136747,"d":"708.1"},{"v":722.6495709999999,"d":"722.6"},{"v":907.7931057999999,"d":"907.8"},{"v":1313.8659790086003,"d":"1,313.9"},{"v":1118.2150096609503,"d":"1,118.2"},{"v":1156.314,"d":"1,156.3"},{"v":1566.0945573641666,"d":"1,566.1"},{"v":1624.2829234,"d":"1,624.3"},{"v":1545.26368665,"d":"1,545.3"}]
["       Concesión neta de préstamos",{"v":10.451999999999995,"d":"10.5"},{"v":-18.036994810000003,"d":"-18.0"},{"v":-2.439764759999992,"d":"-2.4"},{"v":17.46,"d":"17.5"},{"v":232.71680661,"d":"232.7"},{"v":71.06118436,"d":"71.1"},{"v":345.40923508000003,"d":"345.4"},{"v":609.8203192614285,"d":"609.8"},{"v":333.6295107991577,"d":"333.6"},{"v":547.3449188899103,"d":"547.3"},{"v":591.9775204772134,"d":"592.0"}]
["       Otros",{"v":56.92,"d":"56.9"},{"v":106.2525,"d":"106.3"},{"v":3.4234774,"d":"3.4"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.069,"d":"0.1"},{"v":0.732,"d":"0.7"}]
[]
["DEFICIT(-) O SUPERAVIT(+)",{"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"},{"v":927.2157021730063,"d":"927.2"},{"v":777.2415911755829,"d":"777.2"},{"v":589.0680609259998,"d":"589.1"},{"v":221.79443107166662,"d":"221.8"},{"v":1286.0271510954335,"d":"1,286.0"},{"v":1032.1299689036787,"d":"1,032.1"},{"v":1956.5118497206022,"d":"1,956.5"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) A partir del 2010 los datos correspondientes a este sector no son comparables porque no se incluyen las Entidades Autónomas. Debido al cambio en la organización Administrativa del Estado."]
["(2) Los registros de gastos corresponden a valores devengados."]
["FUENTE: Ministerio de Finanzas y Entidades del Sector Público no Financiero"]

{"sheet":"2.1.6","index":6,"n_rows":44,"n_cols":12,"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 PÚBLICO (BASE DEVENGADO)"]
["Porcentaje del PIB"]
[]
["Concepto   /    Años",2003,2004,2005,2006,2007,"2008 (p)","2009 (p)","2010 (p)","2011(p)","2012(p)","2013 (p)"]
[]
["TOTAL INGRESOS",{"v":8.952995170080953,"d":"9.0"},{"v":10.822136997592684,"d":"10.8"},{"v":10.68859737605588,"d":"10.7"},{"v":12.811717176322455,"d":"12.8"},{"v":16.218601368475134,"d":"16.2"},{"v":19.05954053943751,"d":"19.1"},{"v":14.716593600798006,"d":"14.7"},{"v":14.313510627946993,"d":"14.3"},{"v":19.764869045434125,"d":"19.8"},{"v":19.427227764874456,"d":"19.4"},{"v":20.340620782204365,"d":"20.3"}]
[]
["  Petroleros",{"v":0.31598428400222134,"d":"0.3"},{"v":1.5234407108722883,"d":"1.5"},{"v":1.552089239704499,"d":"1.6"},{"v":3.692068616276674,"d":"3.7"},{"v":4.005457014133355,"d":"4.0"},{"v":6.959918106618994,"d":"7.0"},{"v":4.409043167453954,"d":"4.4"},{"v":4.721650114102626,"d":"4.7"},{"v":8.013690373278076,"d":"8.0"},{"v":5.070719032279392,"d":"5.1"},{"v":4.2177352999718245,"d":"4.2"}]
[]
["  No Petroleros",{"v":8.637010886078732,"d":"8.6"},{"v":9.298696286720395,"d":"9.3"},{"v":9.13650813635138,"d":"9.1"},{"v":9.11964856004578,"d":"9.1"},{"v":12.21314435434178,"d":"12.2"},{"v":12.099622432818515,"d":"12.1"},{"v":10.30755043334405,"d":"10.3"},{"v":9.591860513844368,"d":"9.6"},{"v":11.751178672156048,"d":"11.8"},{"v":14.356508732595064,"d":"14.4"},{"v":16.12288548223254,"d":"16.1"}]
[]
["  Contribuciones a la Seguridad Social",{"v":2.823741220744675,"d":"2.8"},{"v":2.837613293273802,"d":"2.8"},{"v":2.700268467299017,"d":"2.7"},{"v":3.3594344950394786,"d":"3.4"},{"v":3.5454325398654403,"d":"3.5"},{"v":3.4139466273448917,"d":"3.4"},{"v":3.3100019970714656,"d":"3.3"},{"v":3.6598820595875923,"d":"3.7"},{"v":4.980421071392137,"d":"5.0"},{"v":5.432215823690344,"d":"5.4"},{"v":4.8547883695403735,"d":"4.9"}]
["   Intereses y utilidades",{"v":0.643193256162654,"d":"0.6"},{"v":0.5876687918321063,"d":"0.6"},{"v":0.5549469341438936,"d":"0.6"},{"v":0.4523572270138492,"d":"0.5"},{"v":0.5625633651119515,"d":"0.6"},{"v":0.5777291537836751,"d":"0.6"},{"v":0.6160464490816541,"d":"0.6"},{"v":0.5505365360694542,"d":"0.6"},{"v":0.7468173539998242,"d":"0.7"},{"v":0.5685933858250473,"d":"0.6"},{"v":1.080323529742591,"d":"1.1"}]
["   Otros",{"v":2.03247588986111,"d":"2.0"},{"v":2.5228215394869693,"d":"2.5"},{"v":2.001448586013039,"d":"2.0"},{"v":1.7645065874281047,"d":"1.8"},{"v":2.5655338389642033,"d":"2.6"},{"v":2.7939734357011674,"d":"2.8"},{"v":2.2395434369946425,"d":"2.2"},{"v":0.5114358426144168,"d":"0.5"},{"v":0.9019948672487704,"d":"0.9"},{"v":1.7662689103744318,"d":"1.8"},{"v":2.8589691189617152,"d":"2.9"}]
[]
["  Transferencias",{"v":3.1376005193102947,"d":"3.1"},{"v":3.3505926621275193,"d":"3.4"},{"v":3.879844148895431,"d":"3.9"},{"v":3.543350250564348,"d":"3.5"},{"v":5.539614610400186,"d":"5.5"},{"v":5.313973215988779,"d":"5.3"},{"v":4.141958550196287,"d":"4.1"},{"v":4.870006075572906,"d":"4.9"},{"v":5.121945379515315,"d":"5.1"},{"v":6.589430612705241,"d":"6.6"},{"v":7.3288044639878605,"d":"7.3"}]
["        Del Presupuesto",{"v":2.561920304343197,"d":"2.6"},{"v":2.7198689640385934,"d":"2.7"},{"v":2.9596938788021028,"d":"3.0"},{"v":2.574957516150363,"d":"2.6"},{"v":4.3309102362567184,"d":"4.3"},{"v":3.9735711980323085,"d":"4.0"},{"v":3.6089658137907787,"d":"3.6"},{"v":4.747350158127961,"d":"4.7"},{"v":5.0136313507112815,"d":"5.0"},{"v":6.548664143633023,"d":"6.5"},{"v":7.29728238296607,"d":"7.3"}]
["        Del resto sector público",{"v":0.5756802149670975,"d":"0.6"},{"v":0.6307236980889254,"d":"0.6"},{"v":0.9201502700933284,"d":"0.9"},{"v":0.9683927344139855,"d":"1.0"},{"v":1.2087043741434667,"d":"1.2"},{"v":1.3404020179564702,"d":"1.3"},{"v":0.5329927364055085,"d":"0.5"},{"v":0.12265591744494547,"d":"0.1"},{"v":0.10831402880403322,"d":"0.1"},{"v":0.04076646907221738,"d":"0.0"},{"v":0.031522081021791465,"d":"0.0"}]
[]
["TOTAL GASTOS  (1)",{"v":7.1316287483671985,"d":"7.1"},{"v":8.249211471818697,"d":"8.2"},{"v":9.399009583318561,"d":"9.4"},{"v":9.606055885260952,"d":"9.6"},{"v":14.400808559796163,"d":"14.4"},{"v":17.801107198347736,"d":"17.8"},{"v":13.774381477522146,"d":"13.8"},{"v":13.994635980830738,"d":"14.0"},{"v":18.15289868202993,"d":"18.2"},{"v":18.247579177592424,"d":"18.2"},{"v":18.253594867728427,"d":"18.3"}]
[]
["  Gastos Corrientes",{"v":5.327240638535003,"d":"5.3"},{"v":6.402790493033394,"d":"6.4"},{"v":7.690577252693561,"d":"7.7"},{"v":8.02469424430356,"d":"8.0"},{"v":12.164855574803306,"d":"12.2"},{"v":15.558768989544625,"d":"15.6"},{"v":11.433209698858782,"d":"11.4"},{"v":11.454405951907983,"d":"11.5"},{"v":15.771690094080235,"d":"15.8"},{"v":15.76556839073319,"d":"15.8"},{"v":15.973783587568125,"d":"16.0"}]
["       Sueldos",{"v":1.311386085327846,"d":"1.3"},{"v":1.4682131818503676,"d":"1.5"},{"v":1.4643265955278078,"d":"1.5"},{"v":1.2394773572852218,"d":"1.2"},{"v":1.526595985834343,"d":"1.5"},{"v":1.5236983503796637,"d":"1.5"},{"v":1.9546443177086303,"d":"2.0"},{"v":1.105079957323782,"d":"1.1"},{"v":1.0008390198073662,"d":"1.0"},{"v":1.1339166933292346,"d":"1.1"},{"v":1.0659588997696967,"d":"1.1"}]
["       Compra bienes y servicios",{"v":1.9092602085246475,"d":"1.9"},{"v":1.8305605599623123,"d":"1.8"},{"v":1.8851493689571308,"d":"1.9"},{"v":2.2399433644393825,"d":"2.2"},{"v":2.0363615274980518,"d":"2.0"},{"v":7.3667215035507825,"d":"7.4"},{"v":4.904292701387233,"d":"4.9"},{"v":6.415179241538614,"d":"6.4"},{"v":9.877343073851295,"d":"9.9"},{"v":10.359505889090274,"d":"10.4"},{"v":10.528826704526345,"d":"10.5"}]
["        Intereses",{"v":0.026345497568071505,"d":"0.0"},{"v":0.017804894462668433,"d":"0.0"},{"v":0.01267461403855431,"d":"0.0"},{"v":0.01032449201132061,"d":"0.0"},{"v":0.03874703263386679,"d":"0.0"},{"v":0.025769625923505363,"d":"0.0"},{"v":0.03514179787249164,"d":"0.0"},{"v":0.02069861841143042,"d":"0.0"},{"v":0.021896481331128696,"d":"0.0"},{"v":0.013402575548063497,"d":"0.0"},{"v":0.022780117369615726,"d":"0.0"}]
["             Externos",{"v":0.018640401675848423,"d":"0.0"},{"v":0.011205950158739058,"d":"0.0"},{"v":0.009891858221313301,"d":"0.0"},{"v":0.002435947656292014,"d":"0.0"},{"v":0.03589648692198446,"d":"0.0"},{"v":0.021626344148043552,"d":"0.0"},{"v":0.022670009979027437,"d":"0.0"},{"v":0.007384045576238568,"d":"0.0"},{"v":0.018643235450624684,"d":"0.0"},{"v":0.0007212459890998194,"d":"0.0"},{"v":0.0006018982551107638,"d":"0.0"}]
["             Internos",{"v":0.0077050958922230805,"d":"0.0"},{"v":0.006598944303929377,"d":"0.0"},{"v":0.0027827558172410075,"d":"0.0"},{"v":0.007888544355028596,"d":"0.0"},{"v":0.0028505457118823277,"d":"0.0"},{"v":0.004143281775461814,"d":"0.0"},{"v":0.012471787893464202,"d":"0.0"},{"v":0.013314572835191853,"d":"0.0"},{"v":0.0032532458805040135,"d":"0.0"},{"v":0.012681329558963676,"d":"0.0"},{"v":0.022178219114504964,"d":"0.0"}]
["       Transferencias:",{"v":2.007174808220735,"d":"2.0"},{"v":2.6762823922278622,"d":"2.7"},{"v":3.942709392409617,"d":"3.9"},{"v":3.4678013723371546,"d":"3.5"},{"v":8.563151028837044,"d":"8.6"},{"v":6.642579509690674,"d":"6.6"},{"v":4.539130881890428,"d":"4.5"},{"v":3.9134481346341543,"d":"3.9"},{"v":4.867600480008959,"d":"4.9"},{"v":4.2121030809246465,"d":"4.2"},{"v":4.315886009244364,"d":"4.3"}]
["            Al sector público",{"v":0.18987873619643858,"d":"0.2"},{"v":0.2058697479142851,"d":"0.2"},{"v":0.3252802569666561,"d":"0.3"},{"v":0.24044178939464025,"d":"0.2"},{"v":5.5677824164477245,"d":"5.6"},{"v":3.634594734216612,"d":"3.6"},{"v":1.1722550372024212,"d":"1.2"},{"v":0.2571832668634192,"d":"0.3"},{"v":0.21816440357530056,"d":"0.2"},{"v":0.04458390347264242,"d":"0.0"},{"v":0.05014567864674155,"d":"0.1"}]
["            Al sector privado",{"v":1.8172960720242965,"d":"1.8"},{"v":2.4704126443135777,"d":"2.5"},{"v":3.617429135442961,"d":"3.6"},{"v":3.2273595829425146,"d":"3.2"},{"v":2.9953686123893206,"d":"3.0"},{"v":3.0079847754740623,"d":"3.0"},{"v":3.3668758446880074,"d":"3.4"},{"v":3.656264867770736,"d":"3.7"},{"v":4.649436076433659,"d":"4.6"},{"v":4.167519177452004,"d":"4.2"},{"v":4.265740330597623,"d":"4.3"}]
["       Otros gastos corrientes",{"v":0.07307403889370345,"d":"0.1"},{"v":0.40992946453018353,"d":"0.4"},{"v":0.3857172817604513,"d":"0.4"},{"v":1.0671476582304822,"d":"1.1"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.0040110390814840835,"d":"0.0"},{"v":0.04664015184097212,"d":"0.0"},{"v":0.0403318566581041,"d":"0.0"}]
[]
["  Gastos de Capital",{"v":1.8043881098321954,"d":"1.8"},{"v":1.8464209787853025,"d":"1.8"},{"v":1.7084323306250007,"d":"1.7"},{"v":1.5813616409573905,"d":"1.6"},{"v":2.2359529849928568,"d":"2.2"},{"v":2.242338208803106,"d":"2.2"},{"v":2.341171778663364,"d":"2.3"},{"v":2.5402300289227555,"d":"2.5"},{"v":2.381208587949696,"d":"2.4"},{"v":2.4820107868592336,"d":"2.5"},{"v":2.279811280160303,"d":"2.3"}]
["       Formación bruta de capital fijo",{"v":1.596660508636137,"d":"1.6"},{"v":1.605340080079994,"d":"1.6"},{"v":1.7060623433324698,"d":"1.7"},{"v":1.5440555779999694,"d":"1.5"},{"v":1.7797150928573104,"d":"1.8"},{"v":2.127282909818534,"d":"2.1"},{"v":1.7885806554769808,"d":"1.8"},{"v":1.6624367750083184,"d":"1.7"},{"v":1.9630207734022465,"d":"2.0"},{"v":1.8564358304316908,"d":"1.9"},{"v":1.6483444039440485,"d":"1.6"}]
["       Concesión neta de préstamos",{"v":0.0322265761399573,"d":"0.0"},{"v":-0.04929263749464667,"d":"-0.0"},{"v":-0.005877947728682927,"d":"-0.0"},{"v":0.03730606295742126,"d":"0.0"},{"v":0.45623789213554633,"d":"0.5"},{"v":0.11505529898457215,"d":"0.1"},{"v":0.5524807579487844,"d":"0.6"},{"v":0.8767408548953937,"d":"0.9"},{"v":0.41818781454744924,"d":"0.4"},{"v":0.625574956427543,"d":"0.6"},{"v":0.6314668762162542,"d":"0.6"}]
["       Otros",{"v":0.17550102505610127,"d":"0.2"},{"v":0.2903735361999555,"d":"0.3"},{"v":0.008247935021213848,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0.00011036523759892204,"d":"0.0"},{"v":0.001052399019043347,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["DEFICIT(-) O SUPERAVIT(+)",{"v":1.8213664217137555,"d":"1.8"},{"v":2.5729255257739863,"d":"2.6"},{"v":1.2895877927373185,"d":"1.3"},{"v":3.2056612910615034,"d":"3.2"},{"v":1.8177928086789714,"d":"1.8"},{"v":1.2584333410897752,"d":"1.3"},{"v":0.9422121232758587,"d":"0.9"},{"v":0.3188746471162558,"d":"0.3"},{"v":1.611970363404194,"d":"1.6"},{"v":1.1796485872820301,"d":"1.2"},{"v":2.087025914475937,"d":"2.1"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) Los registros de gastos corresponden a valores devengados."]
["FUENTE: Ministerio de Finanzas y Entidades del Sector Público no Financiero"]

{"sheet":"2.1.7","index":7,"n_rows":35,"n_cols":12,"rows_kept":35,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.7   CONSOLIDADO DE EMPRESAS PÚBLICAS NO FINANCIERAS (BASE DEVENGADO) (1)"]
["Millones de dólares"]
[]
["Concepto   /    Años",2003,2004,2005,2006,2007,"2008 (p)","2009 (p)","2010 (p)","2011 (p)","2012 (p)","2013 (p)"]
[]
["Ingresos Operacionales",{"v":1717.9766788225295,"d":"1,718.0"},{"v":2126.699913502811,"d":"2,126.7"},{"v":2903.6430313676387,"d":"2,903.6"},{"v":3281.965917196485,"d":"3,282.0"},{"v":5148.0243507808045,"d":"5,148.0"},{"v":3241.610203593924,"d":"3,241.6"},{"v":2871.512405231104,"d":"2,871.5"},{"v":3256.0613913589686,"d":"3,256.1"},{"v":4167.991562510977,"d":"4,168.0"},{"v":5188.600150258444,"d":"5,188.6"},{"v":6359.80210364498,"d":"6,359.8"}]
[]
["Egresos Operacionales",{"v":1627.2591780451842,"d":"1,627.3"},{"v":1890.3616593746078,"d":"1,890.4"},{"v":2840.0156240357674,"d":"2,840.0"},{"v":3587.4661680357676,"d":"3,587.5"},{"v":4572.8435366923,"d":"4,572.8"},{"v":2348.959723941152,"d":"2,349.0"},{"v":2100.005,"d":"2,100.0"},{"v":1801.8849906743758,"d":"1,801.9"},{"v":2401.753607786195,"d":"2,401.8"},{"v":2940.831066713109,"d":"2,940.8"},{"v":3163.8033027815195,"d":"3,163.8"}]
["      Sueldos",{"v":160.55822925525734,"d":"160.6"},{"v":149.25735021477638,"d":"149.3"},{"v":189.20633333333333,"d":"189.2"},{"v":196.89633333333333,"d":"196.9"},{"v":236.49328666666668,"d":"236.5"},{"v":261.80322,"d":"261.8"},{"v":288.06899999999996,"d":"288.1"},{"v":284.1922462,"d":"284.2"},{"v":334.26522284099906,"d":"334.3"},{"v":392.57184599029756,"d":"392.6"},{"v":395.48444401401946,"d":"395.5"}]
["      Aportes al IESS",{"v":15.621337149105749,"d":"15.6"},{"v":13.526004761904762,"d":"13.5"},{"v":14.8871,"d":"14.9"},{"v":15.5841,"d":"15.6"},{"v":29.0641,"d":"29.1"},{"v":32.679100000000005,"d":"32.7"},{"v":42.242999999999995,"d":"42.2"},{"v":41.1290298,"d":"41.1"},{"v":65.8408405669199,"d":"65.8"},{"v":71.78007612319755,"d":"71.8"},{"v":79.9285784575,"d":"79.9"}]
["      Compra de bienes y servicios",{"v":1451.079611640821,"d":"1,451.1"},{"v":1727.5783043979268,"d":"1,727.6"},{"v":2635.922190702434,"d":"2,635.9"},{"v":3374.9857347024345,"d":"3,375.0"},{"v":4307.286150025634,"d":"4,307.3"},{"v":2054.477403941152,"d":"2,054.5"},{"v":1769.693,"d":"1,769.7"},{"v":1476.563714674376,"d":"1,476.6"},{"v":2001.647544378276,"d":"2,001.6"},{"v":2476.479144599614,"d":"2,476.5"},{"v":2688.39028031,"d":"2,688.4"}]
[]
["Deficit (-) o Superavit (+)",{"v":90.71750077734532,"d":"90.7"},{"v":236.33825412820306,"d":"236.3"},{"v":63.62740733187138,"d":"63.6"},{"v":-305.50025083928267,"d":"-305.5"},{"v":575.1808140885041,"d":"575.2"},{"v":892.6504796527717,"d":"892.7"},{"v":771.5074052311038,"d":"771.5"},{"v":1454.1764006845929,"d":"1,454.2"},{"v":1766.237954724782,"d":"1,766.2"},{"v":2247.769083545335,"d":"2,247.8"},{"v":3195.9988008634605,"d":"3,196.0"}]
[]
["Ingresos no Operacionales",{"v":176.27070142046082,"d":"176.3"},{"v":128.49258016274257,"d":"128.5"},{"v":230.2115898666667,"d":"230.2"},{"v":751.2419531500001,"d":"751.2"},{"v":240.649652,"d":"240.6"},{"v":782.0265493099998,"d":"782.0"},{"v":987.8184176500001,"d":"987.8"},{"v":388.5594112129449,"d":"388.6"},{"v":553.2622027384699,"d":"553.3"},{"v":295.0456052552814,"d":"295.0"},{"v":174.10162423408514,"d":"174.1"}]
["       Participación petróleo",{"v":0,"d":"0.0"},0]
["       Transferencias del sector público",{"v":92.09870142046083,"d":"92.1"},{"v":87.66458016274258,"d":"87.7"},{"v":187.4155898666667,"d":"187.4"},{"v":560.2274401500001,"d":"560.2"},{"v":139.399652,"d":"139.4"},{"v":552.21554931,"d":"552.2"},{"v":750.0335580512655,"d":"750.0"},{"v":317.77700484,"d":"317.8"},{"v":550.12073882,"d":"550.1"},{"v":242.86951956785356,"d":"242.9"},{"v":168.94465623408513,"d":"168.9"}]
["       Otros",{"v":84.172,"d":"84.2"},{"v":40.828,"d":"40.8"},{"v":42.79600000000001,"d":"42.8"},{"v":191.014513,"d":"191.0"},{"v":101.25,"d":"101.3"},{"v":229.811,"d":"229.8"},{"v":237.7848595987346,"d":"237.8"},{"v":70.78240637294489,"d":"70.8"},{"v":3.1414639184698543,"d":"3.1"},{"v":52.1760856874278,"d":"52.2"},{"v":5.156967999999999,"d":"5.2"}]
[]
["Egresos no Operacionales",{"v":84.71898997784547,"d":"84.7"},{"v":108.00887197326887,"d":"108.0"},{"v":101.45792746596106,"d":"101.5"},{"v":146.868675062892,"d":"146.9"},{"v":172.91717145573088,"d":"172.9"},{"v":254.46864092836768,"d":"254.5"},{"v":260.66532445516475,"d":"260.7"},{"v":275.08999218021836,"d":"275.1"},{"v":317.9709854578532,"d":"318.0"},{"v":136.46277551335533,"d":"136.5"},{"v":70.41335103408167,"d":"70.4"}]
["       Intereses",{"v":14.192444444444444,"d":"14.2"},{"v":20.801538448422846,"d":"20.8"},{"v":26.80475601023018,"d":"26.8"},{"v":36.90650360716113,"d":"36.9"},{"v":15.194,"d":"15.2"},{"v":32.50701182359605,"d":"32.5"},{"v":54.863604800039546,"d":"54.9"},{"v":56.31424672690212,"d":"56.3"},{"v":95.87179438598336,"d":"95.9"},{"v":102.55527181963416,"d":"102.6"},{"v":70.41335103408167,"d":"70.4"}]
["             Externos",{"v":14.192444444444444,"d":"14.2"},{"v":20.801538448422846,"d":"20.8"},{"v":26.80475601023018,"d":"26.8"},{"v":36.90650360716113,"d":"36.9"},{"v":15.194,"d":"15.2"},{"v":32.50701182359605,"d":"32.5"},{"v":54.863604800039546,"d":"54.9"},{"v":56.31424672690212,"d":"56.3"},{"v":95.87179438598336,"d":"95.9"},{"v":102.55527181963416,"d":"102.6"},{"v":70.41335103408167,"d":"70.4"}]
["             Internos",{"v":0,"d":"0.0"},0,0,0,0,0,0,0,0,0,0]
["      Transferencias al sector público",{"v":2.3216579105142605,"d":"2.3"},{"v":1.5229850241673177,"d":"1.5"},{"v":4.008195439014168,"d":"4.0"},{"v":2.1351954390141676,"d":"2.1"},{"v":2.008195439014168,"d":"2.0"},{"v":112.96015896083308,"d":"113.0"},{"v":2.101719655125221,"d":"2.1"},{"v":1.5106429029899386,"d":"1.5"},{"v":0.044398391875989006,"d":"0.0"},0,0]
["      Otros",{"v":68.20488762288676,"d":"68.2"},{"v":85.68434850067871,"d":"85.7"},{"v":70.64497601671671,"d":"70.6"},{"v":107.82697601671673,"d":"107.8"},{"v":155.71497601671672,"d":"155.7"},{"v":109.00147014393856,"d":"109.0"},203.7,{"v":217.26510255032628,"d":"217.3"},{"v":222.05479267999382,"d":"222.1"},{"v":33.90750369372117,"d":"33.9"},0]
[]
["Egresos de Capital",{"v":210.3938762288676,"d":"210.4"},{"v":195.7500098250645,"d":"195.8"},{"v":281.0634737671671,"d":"281.1"},{"v":348.0748437671671,"d":"348.1"},{"v":536.1382725168454,"d":"536.1"},{"v":1307.8754845364138,"d":"1,307.9"},{"v":1684.6947970309138,"d":"1,684.7"},{"v":1600.4949609494342,"d":"1,600.5"},{"v":2151.5912188421735,"d":"2,151.6"},{"v":2545.3662773183232,"d":"2,545.4"},{"v":3987.8080728143177,"d":"3,987.8"}]
[]
["Déficit (-) o Superávit (+)",{"v":-28.12466400890696,"d":"-28.1"},{"v":61.07195249261227,"d":"61.1"},{"v":-88.68240403459009,"d":"-88.7"},{"v":-49.20181651934172,"d":"-49.2"},{"v":106.77502211592787,"d":"106.8"},{"v":112.3329034979902,"d":"112.3"},{"v":-186.03429860497454,"d":"-186.0"},{"v":-32.84914123211479,"d":"-32.8"},{"v":-150.0620468367747,"d":"-150.1"},{"v":-139.0143640310621,"d":"-139.0"},{"v":-688.1209987508537,"d":"-688.1"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) Los registros de gastos corresponden a valores devengados."]
["FUENTE: Entidades del Sector Público no Financiero"]

{"sheet":"2.1.8","index":8,"n_rows":35,"n_cols":12,"rows_kept":35,"merged":[[0,0,0,10],[1,0,1,10]],"flags":["formulas_cached_only"]}
["2.1.8   CONSOLIDADO DE EMPRESAS PÚBLICAS NO FINANCIERAS (BASE DEVENGADO) (1)"]
["Porcentaje del PIB"]
[]
["Concepto   /    Años",2003,2004,2005,2006,2007,"2008 (p)","2009 (p)","2010 (p)","2011 (p)","2012 (p)","2013 (p)"]
[]
["Ingresos Operacionales",{"v":5.297025090580296,"d":"5.3"},{"v":5.811979711723966,"d":"5.8"},{"v":6.995535897950045,"d":"7.0"},{"v":7.012441416440027,"d":"7.0"},{"v":10.092626367114184,"d":"10.1"},{"v":5.248497256624372,"d":"5.2"},{"v":4.592973172051925,"d":"4.6"},{"v":4.681251112310239,"d":"4.7"},{"v":5.257526429859583,"d":"5.3"},{"v":5.921477024283436,"d":"5.9"},{"v":6.731895581837982,"d":"6.7"}]
[]
["Egresos Operacionales",{"v":5.0173164753843755,"d":"5.0"},{"v":5.166099618638815,"d":"5.2"},{"v":6.842243014742586,"d":"6.8"},{"v":7.665191221211979,"d":"7.7"},{"v":8.964992802356981,"d":"9.0"},{"v":3.803205164321684,"d":"3.8"},{"v":3.358950011361222,"d":"3.4"},{"v":2.590576498107437,"d":"2.6"},{"v":3.029584604854456,"d":"3.0"},{"v":3.3562161449217145,"d":"3.4"},{"v":3.3489082095168694,"d":"3.3"}]
["      Sueldos",{"v":0.49504802908450757,"d":"0.5"},{"v":0.407899904338249,"d":"0.4"},{"v":0.4558410529993454,"d":"0.5"},{"v":0.420700286793742,"d":"0.4"},{"v":0.4636416259949276,"d":"0.5"},{"v":0.4238860922951231,"d":"0.4"},{"v":0.4607652699983169,"d":"0.5"},{"v":0.4085842091811549,"d":"0.4"},{"v":0.42164390625846593,"d":"0.4"},{"v":0.4480216434284869,"d":"0.4"},{"v":0.4186230857431485,"d":"0.4"}]
["      Aportes al IESS",{"v":0.048165156050861094,"d":"0.0"},{"v":0.03696471926186888,"d":"0.0"},{"v":0.035866406903785224,"d":"0.0"},{"v":0.03329790468125708,"d":"0.0"},{"v":0.05697974252043958,"d":"0.1"},{"v":0.052910793070923876,"d":"0.1"},{"v":0.06756751785349657,"d":"0.1"},{"v":0.0591313533001702,"d":"0.1"},{"v":0.0830519818126049,"d":"0.1"},{"v":0.08191883345330798,"d":"0.1"},{"v":0.08460496654011472,"d":"0.1"}]
["      Compra de bienes y servicios",{"v":4.4741032902490065,"d":"4.5"},{"v":4.721234995038697,"d":"4.7"},{"v":6.350535554839455,"d":"6.4"},{"v":7.21119302973698,"d":"7.2"},{"v":8.444371433841615,"d":"8.4"},{"v":3.3264082789556366,"d":"3.3"},{"v":2.8306172235094076,"d":"2.8"},{"v":2.122860935626112,"d":"2.1"},{"v":2.5248887167833853,"d":"2.5"},{"v":2.8262756680399193,"d":"2.8"},{"v":2.845680157233606,"d":"2.8"}]
[]
["Deficit (-) o Superavit (+)",{"v":0.27970861519592005,"d":"0.3"},{"v":0.6458800930851514,"d":"0.6"},{"v":0.15329288320746057,"d":"0.2"},{"v":-0.6527498047719511,"d":"-0.7"},{"v":1.1276335647572018,"d":"1.1"},{"v":1.4452920923026868,"d":"1.4"},{"v":1.2340231606907044,"d":"1.2"},{"v":2.090674614202802,"d":"2.1"},{"v":2.2279418250051264,"d":"2.2"},{"v":2.5652608793617215,"d":"2.6"},{"v":3.3829873723211135,"d":"3.4"}]
[]
["Ingresos no Operacionales",{"v":0.5434941810725377,"d":"0.5"},{"v":0.35115263054809825,"d":"0.4"},{"v":0.5546320341856499,"d":"0.6"},{"v":1.6051477434404362,"d":"1.6"},{"v":0.4717901193772863,"d":"0.5"},{"v":1.2661806759216148,"d":"1.3"},{"v":1.580011802442514,"d":"1.6"},{"v":0.5586332557384751,"d":"0.6"},{"v":0.6978878459599029,"d":"0.7"},{"v":0.33672006360866436,"d":"0.3"},{"v":0.18428780265042036,"d":"0.2"}]
["       Participación petróleo",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["       Transferencias del sector público",{"v":0.28396726116701837,"d":"0.3"},{"v":0.23957529602917613,"d":"0.2"},{"v":0.4515267450524813,"d":"0.5"},{"v":1.1970148999261658,"d":"1.2"},{"v":0.2732909767857556,"d":"0.3"},{"v":0.8940932479807573,"d":"0.9"},{"v":1.1996758237897507,"d":"1.2"},{"v":0.45686913684173364,"d":"0.5"},{"v":0.6939251868872788,"d":"0.7"},{"v":0.27717423551093395,"d":"0.3"},{"v":0.1788291154886008,"d":"0.2"}]
["       Otros",{"v":0.25952691990551924,"d":"0.3"},{"v":0.11157733451892222,"d":"0.1"},{"v":0.10310528913316848,"d":"0.1"},{"v":0.4081328435142704,"d":"0.4"},{"v":0.1984991425915307,"d":"0.2"},{"v":0.37208742794085775,"d":"0.4"},{"v":0.38033597865276325,"d":"0.4"},{"v":0.1017641188967415,"d":"0.1"},{"v":0.0039626590726242646,"d":"0.0"},{"v":0.059545828097730416,"d":"0.1"},{"v":0.0054586871618195545,"d":"0.0"}]
[]
["Egresos no Operacionales",{"v":0.2612134501551204,"d":"0.3"},{"v":0.295173460350075,"d":"0.3"},{"v":0.24443520296826687,"d":"0.2"},{"v":0.31380824962023457,"d":"0.3"},{"v":0.33900158294632377,"d":"0.3"},{"v":0.4120106613462455,"d":"0.4"},{"v":0.4169331951781792,"d":"0.4"},{"v":0.3954978660097047,"d":"0.4"},{"v":0.4010902697139895,"d":"0.4"},{"v":0.1557378033518409,"d":"0.2"},{"v":0.07453303090312668,"d":"0.1"}]
["       Intereses",{"v":0.04375946149071978,"d":"0.0"},{"v":0.05684775678377335,"d":"0.1"},{"v":0.06457874844795818,"d":"0.1"},{"v":0.07885660636351935,"d":"0.1"},{"v":0.02978761454356264,"d":"0.0"},{"v":0.05263216477664214,"d":"0.1"},{"v":0.08775412723608296,"d":"0.1"},{"v":0.08096319400759128,"d":"0.1"},{"v":0.12093318455729085,"d":"0.1"},{"v":0.11704094904458144,"d":"0.1"},{"v":0.07453303090312668,"d":"0.1"}]
["             Externos",{"v":0.04375946149071978,"d":"0.0"},{"v":0.05684775678377335,"d":"0.1"},{"v":0.06457874844795818,"d":"0.1"},{"v":0.07885660636351935,"d":"0.1"},{"v":0.02978761454356264,"d":"0.0"},{"v":0.05263216477664214,"d":"0.1"},{"v":0.08775412723608296,"d":"0.1"},{"v":0.08096319400759128,"d":"0.1"},{"v":0.12093318455729085,"d":"0.1"},{"v":0.11704094904458144,"d":"0.1"},{"v":0.07453303090312668,"d":"0.1"}]
["             Internos",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["      Transferencias al sector público",{"v":0.007158351073873137,"d":"0.0"},{"v":0.004162109569629314,"d":"0.0"},{"v":0.009656653650850616,"d":"0.0"},{"v":0.0045621841623288235,"d":"0.0"},{"v":0.003937037756054665,"d":"0.0"},{"v":0.18289400858760815,"d":"0.2"},{"v":0.0033616925957133258,"d":"0.0"},{"v":0.0021718567066002807,"d":"0.0"},{"v":5.600436450755421e-05,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["      Otros",{"v":0.21029563759052744,"d":"0.2"},{"v":0.2341635939966724,"d":"0.2"},{"v":0.1701998008694581,"d":"0.2"},{"v":0.2303894590943864,"d":"0.2"},{"v":0.3052769306467065,"d":"0.3"},{"v":0.1764844879819952,"d":"0.2"},{"v":0.3258173753463829,"d":"0.3"},{"v":0.31236281529551313,"d":"0.3"},{"v":0.280101080792191,"d":"0.3"},{"v":0.03869685430725947,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
["Egresos de Capital",{"v":0.6487059196010675,"d":"0.6"},{"v":0.5349579780624456,"d":"0.5"},{"v":0.6771457782862061,"d":"0.7"},{"v":0.7437171841622282,"d":"0.7"},{"v":1.0510912336306,"d":"1.1"},{"v":2.117583688805398,"d":"2.1"},{"v":2.694662921101225,"d":"2.7"},{"v":2.3010373318128483,"d":"2.3"},{"v":2.714028454630953,"d":"2.7"},{"v":2.9048929370237864,"d":"2.9"},{"v":4.221123096143296,"d":"4.2"}]
[]
["Déficit (-) o Superávit (+)",{"v":-0.08671657348773033,"d":"-0.1"},{"v":0.16690128522072903,"d":"0.2"},{"v":-0.21365606386136268,"d":"-0.2"},{"v":-0.10512749511397775,"d":"-0.1"},{"v":0.20933086755756453,"d":"0.2"},{"v":0.18187841807265867,"d":"0.2"},{"v":-0.29756115314618586,"d":"-0.3"},{"v":-0.04722732788127592,"d":"-0.0"},{"v":-0.18928905337991353,"d":"-0.2"},{"v":-0.1586497974052415,"d":"-0.2"},{"v":-0.7283809520748888,"d":"-0.7"}]
[]
[]
[]
["(p)cifras provisionales"]
["(1) Los registros de gastos corresponden a valores devengados."]
["FUENTE: Entidades del Sector Público no Financiero"]