{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Finanzas Públicas","GraficosFinanzasPublicas"],"not_rendered":{"charts":4,"external_links":2,"defined_names":14},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Finanzas Públicas","index":0,"n_rows":54,"n_cols":17,"rows_kept":54,"flags":["formulas_cached_only"]}
[{"$nulls":7},"      A las","       A la","A la cc","     Al valor   ","A los consumos","Otros (1)"]
[null,null,"Ingresos","Egresos","Déf. / Sup.","Ingresos","Ingresos","importaciones","   renta",null," agregado ","  especiales"]
[null,null,"Totales","Totales","Global","Petroleros","No Petroleros","Import.","Renta","Circ. Cap.","IVA","ICE","Otros"]
[null,"2004-01-01",{"v":319.77799999999996,"d":"319.78"},{"v":277.72900000000004,"d":"277.73"},{"v":42.04899999999992,"d":"42.05"},{"v":96.337,"d":"96.34"},{"v":223.44099999999995,"d":"223.44"},{"v":27.497,"d":"27.50"},{"v":43.308,"d":"43.31"},null,{"v":130.464,"d":"130.46"},{"v":14.431999999999999,"d":"14.43"},{"v":7.739999999999952,"d":"7.74"}]
[null,"Feb",{"v":273.7683,"d":"273.77"},{"v":410.16780000000006,"d":"410.17"},{"v":-136.39950000000005,"d":"-136.40"},{"v":65.259,"d":"65.26"},{"v":208.5093,"d":"208.51"},{"v":30.477,"d":"30.48"},{"v":32.751,"d":"32.75"},null,{"v":123.479,"d":"123.48"},{"v":13.279,"d":"13.28"},{"v":8.523300000000006,"d":"8.52"}]
[null,"Mar",{"v":318.874,"d":"318.87"},{"v":351.42819999999995,"d":"351.43"},{"v":-32.55419999999992,"d":"-32.55"},{"v":90.20700000000001,"d":"90.21"},{"v":228.66700000000003,"d":"228.67"},{"v":31.585,"d":"31.59"},{"v":44.061,"d":"44.06"},null,{"v":128.949,"d":"128.95"},12.68,{"v":11.391999999999996,"d":"11.39"}]
[null,"Abr",{"v":422.594,"d":"422.59"},{"v":373.06399999999996,"d":"373.06"},49.53,{"v":106.259,"d":"106.26"},{"v":316.335,"d":"316.34"},{"v":28.518,"d":"28.52"},{"v":128.352,"d":"128.35"},null,{"v":137.161,"d":"137.16"},{"v":12.455,"d":"12.46"},{"v":9.84899999999999,"d":"9.85"}]
[null,"May",{"v":399.62239999999997,"d":"399.62"},{"v":440.4960000000001,"d":"440.50"},{"v":-40.873600000000124,"d":"-40.87"},{"v":98.06340000000002,"d":"98.06"},{"v":301.55899999999997,"d":"301.56"},{"v":33.537,"d":"33.54"},{"v":61.191,"d":"61.19"},null,{"v":142.211,"d":"142.21"},{"v":13.375,"d":"13.38"},{"v":51.24499999999995,"d":"51.24"}]
[null,"Jun",{"v":330.181,"d":"330.18"},{"v":340.765,"d":"340.77"},{"v":-10.584000000000003,"d":"-10.58"},97.91,{"v":232.271,"d":"232.27"},{"v":35.977,"d":"35.98"},{"v":33.983,"d":"33.98"},null,{"v":136.717,"d":"136.72"},14.28,{"v":11.313999999999965,"d":"11.31"}]
[null,"Jul",{"v":407.07559999999995,"d":"407.08"},{"v":398.19799999999987,"d":"398.20"},{"v":8.877600000000086,"d":"8.88"},{"v":155.9176,"d":"155.92"},{"v":251.15799999999996,"d":"251.16"},{"v":34.244,"d":"34.24"},58.71,null,{"v":134.291,"d":"134.29"},{"v":12.396999999999998,"d":"12.40"},{"v":11.515999999999963,"d":"11.52"}]
[null,"Ago",{"v":404.40900000000005,"d":"404.41"},{"v":512.9219999999998,"d":"512.92"},{"v":-108.51299999999975,"d":"-108.51"},{"v":101.06800000000001,"d":"101.07"},{"v":303.341,"d":"303.34"},{"v":41.041,"d":"41.04"},{"v":42.169,"d":"42.17"},null,{"v":150.601,"d":"150.60"},{"v":17.857,"d":"17.86"},{"v":51.67300000000006,"d":"51.67"}]
[null,"Sep",{"v":371.33299999999997,"d":"371.33"},{"v":375.5730000000007,"d":"375.57"},{"v":-4.240000000000748,"d":"-4.24"},{"v":114.22800000000001,"d":"114.23"},{"v":257.105,"d":"257.11"},{"v":40.998,"d":"41.00"},{"v":49.752,"d":"49.75"},null,{"v":146.571,"d":"146.57"},{"v":12.3,"d":"12.30"},{"v":7.483999999999924,"d":"7.48"}]
[null,"Oct",{"v":364.96299999999997,"d":"364.96"},{"v":358.71900000000005,"d":"358.72"},{"v":6.2439999999999145,"d":"6.24"},{"v":123.653,"d":"123.65"},241.31,{"v":42.213,"d":"42.21"},{"v":29.136,"d":"29.14"},null,{"v":148.426,"d":"148.43"},{"v":14.099,"d":"14.10"},{"v":7.435999999999979,"d":"7.44"}]
[null,"Nov",{"v":559.28048,"d":"559.28"},{"v":417.905,"d":"417.91"},{"v":141.37548000000004,"d":"141.38"},{"v":104.21748,"d":"104.22"},{"v":455.063,"d":"455.06"},{"v":51.741,"d":"51.74"},{"v":33.566,"d":"33.57"},null,179.69,{"v":17.171000000000003,"d":"17.17"},{"v":172.895,"d":"172.90"}]
[null,"Dic",{"v":735.776653,"d":"735.78"},{"v":1125.9659999999988,"d":"1,125.97"},{"v":-390.18934699999875,"d":"-390.19"},{"v":159.729653,"d":"159.73"},{"v":576.047,"d":"576.05"},{"v":50.822,"d":"50.82"},{"v":47.642,"d":"47.64"},null,{"v":158.432,"d":"158.43"},{"v":17.896,"d":"17.90"},{"v":301.255,"d":"301.26"}]
[null,"2005-01-01",{"v":451.0521,"d":"451.05"},{"v":365.165,"d":"365.17"},{"v":85.88709999999998,"d":"85.89"},{"v":95.61299999999999,"d":"95.61"},{"v":355.4391,"d":"355.44"},{"v":42.682,"d":"42.68"},{"v":42.519,"d":"42.52"},null,{"v":169.346,"d":"169.35"},{"v":22.186999999999998,"d":"22.19"},{"v":78.70510000000002,"d":"78.71"}]
[null,"Feb",{"v":412.16610000000003,"d":"412.17"},{"v":360.203,"d":"360.20"},{"v":51.963100000000054,"d":"51.96"},{"v":106.729,"d":"106.73"},{"v":305.43710000000004,"d":"305.44"},{"v":35.106,"d":"35.11"},{"v":28.394,"d":"28.39"},null,143.98,{"v":18.628,"d":"18.63"},{"v":79.32910000000004,"d":"79.33"}]
[null,"Mar",{"v":463.6260000000001,"d":"463.63"},{"v":502.302,"d":"502.30"},{"v":-38.67599999999993,"d":"-38.68"},{"v":90.828,"d":"90.83"},{"v":372.79800000000006,"d":"372.80"},{"v":44.009,"d":"44.01"},{"v":38.225,"d":"38.23"},null,{"v":159.336,"d":"159.34"},{"v":18.211,"d":"18.21"},{"v":113.01700000000005,"d":"113.02"}]
[null,"Abr",580.92,{"v":417.715,"d":"417.72"},{"v":163.205,"d":"163.21"},{"v":98.288,"d":"98.29"},{"v":482.63199999999995,"d":"482.63"},{"v":42.017,"d":"42.02"},206.55,null,{"v":129.974,"d":"129.97"},{"v":20.095,"d":"20.10"},{"v":83.99599999999998,"d":"84.00"}]
[null,"May",{"v":594.49195,"d":"594.49"},{"v":542.5169999999999,"d":"542.52"},{"v":51.974950000000035,"d":"51.97"},{"v":110.75394999999999,"d":"110.75"},{"v":483.738,"d":"483.74"},{"v":47.819,"d":"47.82"},{"v":104.669,"d":"104.67"},null,{"v":168.659,"d":"168.66"},19.38,{"v":143.211,"d":"143.21"}]
[null,"Jun",{"v":469.4576170000001,"d":"469.46"},{"v":398.28399999999993,"d":"398.28"},{"v":71.17361700000015,"d":"71.17"},{"v":119.485017,"d":"119.49"},{"v":349.9726000000001,"d":"349.97"},{"v":45.328,"d":"45.33"},36.12,null,{"v":161.358,"d":"161.36"},{"v":18.481,"d":"18.48"},{"v":88.68560000000008,"d":"88.69"}]
[null,"Jul",{"v":501.5446,"d":"501.54"},447.32,{"v":54.22460000000001,"d":"54.22"},{"v":129.0957,"d":"129.10"},{"v":372.44890000000004,"d":"372.45"},{"v":39.323,"d":"39.32"},{"v":68.009,"d":"68.01"},null,{"v":141.221,"d":"141.22"},{"v":18.006,"d":"18.01"},{"v":105.88990000000007,"d":"105.89"}]
[null,"Ago",{"v":494.8740000000001,"d":"494.87"},{"v":588.415000000001,"d":"588.42"},{"v":-93.5410000000009,"d":"-93.54"},{"v":99.48800000000001,"d":"99.49"},{"v":395.38599999999997,"d":"395.39"},{"v":52.637,"d":"52.64"},{"v":48.924,"d":"48.92"},null,172.85,20.64,{"v":100.335,"d":"100.34"}]
[null,"Sep",{"v":418.99940000000004,"d":"419.00"},{"v":430.69199999999904,"d":"430.69"},{"v":-11.692599999999004,"d":"-11.69"},{"v":58.8754,"d":"58.88"},{"v":360.124,"d":"360.12"},{"v":42.491,"d":"42.49"},{"v":60.623,"d":"60.62"},null,{"v":160.322,"d":"160.32"},{"v":18.797,"d":"18.80"},{"v":77.89099999999996,"d":"77.89"}]
[null,"Oct",{"v":509.59125900000004,"d":"509.59"},{"v":453.77700000000004,"d":"453.78"},{"v":55.81425899999999,"d":"55.81"},{"v":116.68825900000002,"d":"116.69"},{"v":392.903,"d":"392.90"},{"v":49.228,"d":"49.23"},{"v":47.082,"d":"47.08"},null,{"v":196.145,"d":"196.15"},19.55,{"v":80.89799999999997,"d":"80.90"}]
[null,"Nov",{"v":457.03099999999995,"d":"457.03"},{"v":442.767000000001,"d":"442.77"},{"v":14.26399999999893,"d":"14.26"},{"v":90.46900000000001,"d":"90.47"},{"v":366.56199999999995,"d":"366.56"},{"v":49.323,"d":"49.32"},{"v":32.123,"d":"32.12"},null,{"v":184.063,"d":"184.06"},{"v":18.027,"d":"18.03"},{"v":83.02599999999995,"d":"83.03"}]
[null,"Dic",889.89,992.91,-103.02,{"v":457.655,"d":"457.66"},{"v":432.235,"d":"432.24"},{"v":52.2,"d":"52.20"},{"v":55.632999999999996,"d":"55.63"},null,{"v":179.269,"d":"179.27"},{"v":17.576999999999998,"d":"17.58"},{"v":127.55600000000004,"d":"127.56"}]
[null,"2006-01-01",{"v":496.76399999999995,"d":"496.76"},253.87,{"v":242.89399999999995,"d":"242.89"},{"v":152.624,"d":"152.62"},344.14,47.71,57.48,null,{"v":207.326,"d":"207.33"},{"v":20.931,"d":"20.93"},{"v":10.69300000000004,"d":"10.69"}]
[null,"Feb",{"v":330.93699999999995,"d":"330.94"},{"v":444.1070000000001,"d":"444.11"},-113.17,{"v":111.081,"d":"111.08"},{"v":219.85599999999994,"d":"219.86"},{"v":36.386,"d":"36.39"},{"v":40.173,"d":"40.17"},null,{"v":123.121,"d":"123.12"},{"v":12.091000000000001,"d":"12.09"},{"v":8.084999999999923,"d":"8.08"}]
[null,"Mar",{"v":486.31200000000007,"d":"486.31"},504.92,{"v":-18.607999999999947,"d":"-18.61"},{"v":159.444,"d":"159.44"},{"v":326.86800000000005,"d":"326.87"},{"v":52.963,"d":"52.96"},{"v":53.827,"d":"53.83"},null,{"v":188.074,"d":"188.07"},{"v":19.498,"d":"19.50"},{"v":12.506000000000029,"d":"12.51"}]
[null,"Abr",{"v":560.855,"d":"560.86"},{"v":418.879,"d":"418.88"},{"v":141.976,"d":"141.98"},{"v":108.672,"d":"108.67"},{"v":452.183,"d":"452.18"},{"v":43.535,"d":"43.54"},{"v":229.415,"d":"229.42"},null,{"v":152.099,"d":"152.10"},{"v":15.895,"d":"15.90"},{"v":11.239000000000033,"d":"11.24"}]
[null,"May",{"v":603.006744,"d":"603.01"},{"v":512.5329999999998,"d":"512.53"},{"v":90.47374400000024,"d":"90.47"},{"v":127.548744,"d":"127.55"},{"v":475.45799999999997,"d":"475.46"},58.29,{"v":154.536,"d":"154.54"},null,{"v":202.783,"d":"202.78"},{"v":18.011,"d":"18.01"},{"v":41.837999999999965,"d":"41.84"}]
[null,"Jun",{"v":424.9702560000002,"d":"424.97"},{"v":444.06600000000014,"d":"444.07"},{"v":-19.095743999999968,"d":"-19.10"},{"v":130.239256,"d":"130.24"},{"v":294.73100000000017,"d":"294.73"},49.64,{"v":46.861999999999966,"d":"46.86"},null,{"v":169.1310000000002,"d":"169.13"},17.62,{"v":11.478000000000009,"d":"11.48"}]
[null,"Jul",{"v":440.5988,"d":"440.60"},{"v":425.6890000000004,"d":"425.69"},{"v":14.909799999999564,"d":"14.91"},93.05,{"v":347.54879999999997,"d":"347.55"},{"v":51.559,"d":"51.56"},{"v":75.956,"d":"75.96"},null,{"v":188.368,"d":"188.37"},{"v":18.313,"d":"18.31"},{"v":13.352800000000002,"d":"13.35"}]
[null,"Ago",{"v":369.85080000000005,"d":"369.85"},{"v":586.7130000000006,"d":"586.71"},{"v":-216.8622000000006,"d":"-216.86"},{"v":39.510999999999996,"d":"39.51"},{"v":330.3398000000001,"d":"330.34"},{"v":57.279,"d":"57.28"},{"v":55.817,"d":"55.82"},null,{"v":187.975,"d":"187.98"},{"v":17.471,"d":"17.47"},{"v":11.797800000000052,"d":"11.80"}]
[null,"Sep",{"v":435.81639999999993,"d":"435.82"},{"v":344.6959999999995,"d":"344.70"},{"v":91.12040000000042,"d":"91.12"},{"v":53.6357,"d":"53.64"},{"v":382.18069999999994,"d":"382.18"},{"v":53.099,"d":"53.10"},{"v":65.322,"d":"65.32"},null,{"v":190.286,"d":"190.29"},{"v":25.316,"d":"25.32"},{"v":48.15769999999998,"d":"48.16"}]
[null,"Oct",{"v":466.308,"d":"466.31"},{"v":492.2230000000003,"d":"492.22"},{"v":-25.915000000000305,"d":"-25.92"},{"v":78.525,"d":"78.53"},{"v":387.78299999999996,"d":"387.78"},{"v":60.183,"d":"60.18"},{"v":59.395,"d":"59.40"},null,{"v":214.099,"d":"214.10"},{"v":16.219,"d":"16.22"},{"v":37.886999999999944,"d":"37.89"}]
[null,"Nov",{"v":393.5913,"d":"393.59"},{"v":498.7439999999999,"d":"498.74"},{"v":-105.15269999999992,"d":"-105.15"},{"v":14.0163,"d":"14.02"},{"v":379.575,"d":"379.58"},{"v":62.853,"d":"62.85"},{"v":42.521,"d":"42.52"},null,{"v":213.493,"d":"213.49"},{"v":19.553,"d":"19.55"},{"v":41.155,"d":"41.16"}]
[]
[]
[]
["Operaciones del SPNF"]
[null,"Trimestre","2003-I","2003-II","2003-III","2003-IV","2004-I","2004-II","2004-III","2004-IV","2005-I","2005-II","2005-III","2005-IV","2006-I","2006-II","2006-III"]
[null,"Ingresos",{"v":1605.5879640110868,"d":"1,606"},{"v":1729.5040917480912,"d":"1,730"},{"v":1821.8590501352705,"d":"1,822"},{"v":1753.3043271870758,"d":"1,753"},{"v":1842.5838616394212,"d":"1,843"},{"v":2046.8497329171703,"d":"2,047"},{"v":2167.8369266544028,"d":"2,168"},{"v":2119.260864263487,"d":"2,119"},{"v":2012.5914059813276,"d":"2,013"},{"v":2428.0783702594754,"d":"2,428"},{"v":2379.057540827054,"d":"2,379"},{"v":2326.0169232762555,"d":"2,326"},{"v":2543.952856841227,"d":"2,544"},{"v":3083.214358837544,"d":"3,083"},{"v":2354.320378514232,"d":"2,354"}]
[null,"Gastos",{"v":1371.565961795704,"d":"1,372"},{"v":1543.354289481998,"d":"1,543"},{"v":1769.8554508506618,"d":"1,770"},{"v":1901.6571947615325,"d":"1,902"},{"v":1632.6039860199999,"d":"1,633"},{"v":1861.1735015174997,"d":"1,861"},{"v":1834.5921116190584,"d":"1,835"},{"v":2164.755336816818,"d":"2,165"},{"v":1959.2834596421462,"d":"1,959"},{"v":1926.2057889400894,"d":"1,926"},{"v":2408.63489321186,"d":"2,409"},{"v":2585.4317609349905,"d":"2,585"},{"v":2186.0933556339082,"d":"2,186"},{"v":2358.5451393342814,"d":"2,359"},{"v":2410.7760572230627,"d":"2,411"}]
[null,"Resultado global",{"v":234.02200221538283,"d":"234"},{"v":186.14980226609327,"d":"186"},{"v":52.003599284608754,"d":"52"},{"v":-148.3528675744567,"d":"(148)"},{"v":209.97987561942136,"d":"210"},{"v":185.67623139967054,"d":"186"},{"v":333.24481503534435,"d":"333"},{"v":-45.49447255333098,"d":"(45)"},{"v":53.3079463391814,"d":"53"},{"v":501.872581319386,"d":"502"},{"v":-29.57735238480609,"d":"(30)"},{"v":-259.414837658735,"d":"(259)"},{"v":357.8595012073188,"d":"358"},{"v":724.6692195032624,"d":"725"},{"v":-56.455678708830874,"d":"(56)"}]
[]
[]
[]
["Déficit(-) o Superavit(+)"]
[null,"Trimestre","2003-I","2003-II","2003-III","2003-IV","2004-I","2004-II","2004-III","2004-IV","2005-I","2005-II","2005-III","2005-IV","2006-I","2006-II","2006-III"]
[null,"Gobierno \ncentral",{"v":74.9,"d":"74.90"},{"v":-65.43494940267469,"d":"(65.43)"},{"v":-10.99596117366491,"d":"(11.00)"},{"v":-106.96375172468979,"d":"(106.96)"},{"v":-153.65345724206486,"d":"(153.65)"},{"v":-46.15960955025048,"d":"(46.16)"},{"v":10.444762674906997,"d":"10.44"},{"v":-129.84538418959687,"d":"(129.85)"},{"v":-175.6760468376408,"d":"(175.68)"},{"v":208.35290943344285,"d":"208.35"},{"v":-26.495765522860438,"d":"(26.50)"},{"v":-186.6257107534368,"d":"(186.63)"},{"v":81.89887955515482,"d":"81.90"},{"v":321.4431383535872,"d":"321.44"},{"v":39.765294082838864,"d":"39.77"}]
[null,"Resto de entidades \ndel sector público",{"v":213.9,"d":"213.90"},{"v":197.4622595946879,"d":"197.46"},{"v":95.71036666398277,"d":"95.71"},{"v":83.75799790605276,"d":"83.76"},{"v":296.7329274153325,"d":"296.73"},{"v":219.808989488792,"d":"219.81"},{"v":316.5906977150397,"d":"316.59"},{"v":108.38350255451974,"d":"108.38"},{"v":188.229190333489,"d":"188.23"},{"v":354.78895956512076,"d":"354.79"},{"v":89.71331137423499,"d":"89.71"},{"v":-97.49115999174592,"d":"(97.49)"},{"v":120.4952764721645,"d":"120.50"},{"v":190.89558792435605,"d":"190.90"},{"v":138.3096726445101,"d":"138.31"}]
[null,"Empresas públicas \nno finacieras",{"v":-28,"d":"(28.00)"},{"v":52.83037234580599,"d":"52.83"},{"v":0.30384715997408307,"d":"0.30"},{"v":-53.26786324295436,"d":"(53.27)"},{"v":66.87511132850688,"d":"66.88"},{"v":12.003952908209953,"d":"12.00"},{"v":6.2346330275851685,"d":"6.23"},{"v":-24.041744771689935,"d":"(24.04)"},{"v":40.73483333333337,"d":"40.73"},{"v":-61.283153481059145,"d":"(61.28)"},{"v":-92.83437358808295,"d":"(92.83)"},{"v":24.700289701218644,"d":"24.70"},{"v":-30.63463099999983,"d":"(30.63)"},{"v":-84.08487801095085,"d":"(84.08)"},{"v":-90.05853021808306,"d":"(90.06)"}]

{"sheet":"GraficosFinanzasPublicas","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}