{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Hoja1","Hoja2","Hoja3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Hoja1","index":0,"n_rows":58,"n_cols":23,"rows_kept":58,"merged":[[4,0,5,0],[4,1,4,10],[4,11,4,20],[4,21,4,22]],"flags":["formulas_cached_only"]}
[]
["2.1 OPERACIONES DEL SECTOR PUBLICO NO FINANCIERO -base devengado-"]
["Porcentajes del PIB"]
[]
["Transacciones \\  Período","Años",{"$nulls":9},"Trimestres",{"$nulls":9},"Mes"]
[null,2003,2004,2005,2006,2007,"2008 (p)","2009 (p)","2010 (p)","2011 (p)","2012 (p)","2011.II (p)","2011.III (p)","2011.IV (p)","2012.I (p)","2012.II (p)","2011.III (p)","2011.IV (p)","2013.I (p)","2013.II (p)","2013.III (p)","Oct-13 (p)","Nov-13 (p)"]
[]
["INGRESOS TOTALES",{"v":21.30630194582262,"d":"21.31"},{"v":22.346648777780224,"d":"22.35"},{"v":22.034176190267548,"d":"22.03"},{"v":24.064407553257546,"d":"24.06"},{"v":26.369940235612457,"d":"26.37"},{"v":35.72022929298026,"d":"35.72"},{"v":29.396201617710474,"d":"29.40"},{"v":33.334119050801235,"d":"33.33"},{"v":39.094812035056236,"d":"39.09"},{"v":39.46478708298453,"d":"39.46"},{"v":10.292074913151417,"d":"10.29"},{"v":9.891887705832124,"d":"9.89"},{"v":10.148305916679323,"d":"10.15"},{"v":9.769914643282306,"d":"9.77"},{"v":10.53475482167162,"d":"10.53"},{"v":9.846394453923008,"d":"9.85"},{"v":9.313723164107596,"d":"9.31"},{"v":9.819989605711248,"d":"9.82"},{"v":10.744103591126429,"d":"10.74"},{"v":10.204248968149523,"d":"10.20"},{"v":3.6752957823495667,"d":"3.68"},{"v":3.363253267143605,"d":"3.36"}]
[]
["Petroleros",{"v":5.129528473862265,"d":"5.13"},{"v":5.781098556854252,"d":"5.78"},{"v":5.328241167965338,"d":"5.33"},{"v":6.912105404648278,"d":"6.91"},{"v":6.504857123767616,"d":"6.50"},{"v":14.04614914833216,"d":"14.05"},{"v":8.335776286389326,"d":"8.34"},{"v":11.278822278790626,"d":"11.28"},{"v":16.212872839294505,"d":"16.21"},{"v":14.18577390898212,"d":"14.19"},{"v":4.378019103357271,"d":"4.38"},{"v":4.138248500485708,"d":"4.14"},{"v":4.04004335136953,"d":"4.04"},{"v":3.535879123178786,"d":"3.54"},{"v":4.257979452583515,"d":"4.26"},{"v":3.303690923854609,"d":"3.30"},{"v":3.0882244093652123,"d":"3.09"},{"v":3.390138933770634,"d":"3.39"},{"v":3.2017962312514787,"d":"3.20"},{"v":3.0846607576265788,"d":"3.08"},{"v":1.1383036516552842,"d":"1.14"},{"v":1.0204027235857402,"d":"1.02"}]
["      Por exportaciones (1)",{"v":3.37804688059429,"d":"3.38"},{"v":4.47588318005023,"d":"4.48"},{"v":5.139328841310744,"d":"5.14"},{"v":6.912105404648278,"d":"6.91"},{"v":6.504857123767616,"d":"6.50"},{"v":14.04614914833216,"d":"14.05"},{"v":8.335776286389326,"d":"8.34"},{"v":11.278822278790626,"d":"11.28"},{"v":16.212872839294505,"d":"16.21"},{"v":14.18577390898212,"d":"14.19"},{"v":4.378019103357271,"d":"4.38"},{"v":4.138248500485708,"d":"4.14"},{"v":4.04004335136953,"d":"4.04"},{"v":3.535879123178786,"d":"3.54"},{"v":4.257979452583515,"d":"4.26"},{"v":3.303690923854609,"d":"3.30"},{"v":3.0882244093652123,"d":"3.09"},{"v":3.390138933770634,"d":"3.39"},{"v":3.2017962312514787,"d":"3.20"},{"v":3.0846607576265788,"d":"3.08"},{"v":1.1383036516552842,"d":"1.14"},{"v":1.0204027235857402,"d":"1.02"}]
["      Por venta de derivados",{"v":1.7514815932679746,"d":"1.75"},{"v":1.3052153768040209,"d":"1.31"},{"v":0.1889123266545941,"d":"0.19"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["No Petroleros",{"v":15.897064856764436,"d":"15.90"},{"v":15.642935639423373,"d":"15.64"},{"v":16.55264213909475,"d":"16.55"},{"v":17.805051953381216,"d":"17.81"},{"v":18.737449547087643,"d":"18.74"},{"v":20.228786766778498,"d":"20.23"},{"v":19.79002862276589,"d":"19.79"},{"v":20.119673712313713,"d":"20.12"},{"v":20.66801577692346,"d":"20.67"},{"v":22.618329933235827,"d":"22.62"},{"v":5.433701334168703,"d":"5.43"},{"v":5.174449137755191,"d":"5.17"},{"v":5.511940005903229,"d":"5.51"},{"v":5.250324925384241,"d":"5.25"},{"v":5.923553242990481,"d":"5.92"},{"v":5.699667096216125,"d":"5.70"},{"v":5.744784668644979,"d":"5.74"},{"v":5.685916843990075,"d":"5.69"},{"v":6.6932864288245355,"d":"6.69"},{"v":6.139011278212119,"d":"6.14"},{"v":2.043807746200363,"d":"2.04"},{"v":2.0075097789419045,"d":"2.01"}]
["      IVA",{"v":5.355914791539037,"d":"5.36"},{"v":5.156426692409507,"d":"5.16"},{"v":5.2205073754275935,"d":"5.22"},{"v":5.223824091956325,"d":"5.22"},{"v":5.396583706245422,"d":"5.40"},{"v":5.025352461735157,"d":"5.03"},{"v":5.259431500895995,"d":"5.26"},{"v":5.404985786359232,"d":"5.40"},{"v":5.26491006435637,"d":"5.26"},{"v":6.188921298979739,"d":"6.19"},{"v":1.25908509752829,"d":"1.26"},{"v":1.2847578639742836,"d":"1.28"},{"v":1.5582796583186331,"d":"1.56"},{"v":1.5125475374519264,"d":"1.51"},{"v":1.4826483543037086,"d":"1.48"},{"v":1.557774392226601,"d":"1.56"},{"v":1.6359510149975027,"d":"1.64"},{"v":1.6612045670778983,"d":"1.66"},{"v":1.653207456776441,"d":"1.65"},{"v":1.6833108339992426,"d":"1.68"},{"v":0.5889250932759099,"d":"0.59"},{"v":0.5684960662155198,"d":"0.57"}]
["      ICE",{"v":0.7486382868682653,"d":"0.75"},{"v":0.7381469172636325,"d":"0.74"},{"v":0.741147204145991,"d":"0.74"},{"v":0.7370650307495117,"d":"0.74"},{"v":0.6850060661664723,"d":"0.69"},{"v":0.7668621975082507,"d":"0.77"},{"v":0.7167826194776474,"d":"0.72"},{"v":0.7624259965445945,"d":"0.76"},{"v":0.7744697262187561,"d":"0.77"},{"v":0.7823363193961763,"d":"0.78"},{"v":0.18894651387181516,"d":"0.19"},{"v":0.19134574196739915,"d":"0.19"},{"v":0.21875630563546222,"d":"0.22"},{"v":0.1731999806433985,"d":"0.17"},{"v":0.19985988179535172,"d":"0.20"},{"v":0.2059663089528008,"d":"0.21"},{"v":0.20331014800462538,"d":"0.20"},{"v":0.20613989643357444,"d":"0.21"},{"v":0.2011486633633053,"d":"0.20"},{"v":0.20097505958862938,"d":"0.20"},{"v":0.06919894506562574,"d":"0.07"},{"v":0.0712552657791201,"d":"0.07"}]
["      A la renta",{"v":2.2688224208567562,"d":"2.27"},{"v":2.4055952281333153,"d":"2.41"},{"v":2.856463696521116,"d":"2.86"},{"v":3.104238741463383,"d":"3.10"},{"v":3.3106970172308148,"d":"3.31"},{"v":3.7864979811337385,"d":"3.79"},{"v":4.026738394047596,"d":"4.03"},{"v":3.3830765352729717,"d":"3.38"},{"v":3.798206936741038,"d":"3.80"},{"v":3.7864381222277026,"d":"3.79"},{"v":1.325523447494107,"d":"1.33"},{"v":0.9074480809221118,"d":"0.91"},{"v":0.7083690556056115,"d":"0.71"},{"v":0.7926168280505408,"d":"0.79"},{"v":1.3870914783887818,"d":"1.39"},{"v":0.8920988560929713,"d":"0.89"},{"v":0.7146309596954091,"d":"0.71"},{"v":0.873365705789351,"d":"0.87"},{"v":1.5067896501594438,"d":"1.51"},{"v":1.0647315235504244,"d":"1.06"},{"v":0.2552555606210133,"d":"0.26"},{"v":0.2528852673898345,"d":"0.25"}]
["      Arancelarios",{"v":1.220477414763888,"d":"1.22"},{"v":1.2831779831314447,"d":"1.28"},{"v":1.3509943521951921,"d":"1.35"},{"v":1.3630050087027274,"d":"1.36"},{"v":1.372787938689534,"d":"1.37"},{"v":1.321754258916045,"d":"1.32"},{"v":1.5203230606436506,"d":"1.52"},{"v":1.657087139713824,"d":"1.66"},{"v":1.4486122636567293,"d":"1.45"},{"v":1.441357503216938,"d":"1.44"},{"v":0.35876681197574933,"d":"0.36"},{"v":0.375375950443913,"d":"0.38"},{"v":0.4013630119223374,"d":"0.40"},{"v":0.3345275756023525,"d":"0.33"},{"v":0.3559197616065833,"d":"0.36"},{"v":0.3852195603898193,"d":"0.39"},{"v":0.36569060561818273,"d":"0.37"},{"v":0.34645601361825906,"d":"0.35"},{"v":0.37910501381008566,"d":"0.38"},{"v":0.37903605167292387,"d":"0.38"},{"v":0.13229804512141566,"d":"0.13"},{"v":0.13335058595342536,"d":"0.13"}]
["      A la salida del país",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      A la compra-venta de divisas",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      A las operaciones de crédito en m/n",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["      Contribuciones Seguridad Social",{"v":2.773452572124788,"d":"2.77"},{"v":2.797370139754274,"d":"2.80"},{"v":2.671761570030755,"d":"2.67"},{"v":3.3245247048418975,"d":"3.32"},{"v":3.520004497653629,"d":"3.52"},{"v":3.395011132502575,"d":"3.40"},{"v":3.296501588602152,"d":"3.30"},{"v":3.664437497429881,"d":"3.66"},{"v":4.9772454577256315,"d":"4.98"},{"v":5.431744656503439,"d":"5.43"},{"v":1.2629958051114685,"d":"1.26"},{"v":1.3872245150539477,"d":"1.39"},{"v":1.2814313167024811,"d":"1.28"},{"v":1.2873975394607635,"d":"1.29"},{"v":1.3316058044191363,"d":"1.33"},{"v":1.478384225492187,"d":"1.48"},{"v":1.3343570871313528,"d":"1.33"},{"v":1.121370541097841,"d":"1.12"},{"v":1.2476356429527613,"d":"1.25"},{"v":1.1950670578593574,"d":"1.20"},{"v":0.4310366015213266,"d":"0.43"},{"v":0.4182097156265999,"d":"0.42"}]
["      Otros (2)",{"v":3.529759370611702,"d":"3.53"},{"v":3.2622186787312004,"d":"3.26"},{"v":3.7117679407741035,"d":"3.71"},{"v":4.052394375667371,"d":"4.05"},{"v":4.452370321101769,"d":"4.45"},{"v":5.9333087349827345,"d":"5.93"},{"v":4.97025145909885,"d":"4.97"},{"v":5.247660756993208,"d":"5.25"},{"v":4.404571328224935,"d":"4.40"},{"v":4.987532032911831,"d":"4.99"},{"v":1.0383836581872719,"d":"1.04"},{"v":1.028296985393537,"d":"1.03"},{"v":1.3437406577187043,"d":"1.34"},{"v":1.1500354641752595,"d":"1.15"},{"v":1.16642796247692,"d":"1.17"},{"v":1.1802237530617448,"d":"1.18"},{"v":1.4908448531979064,"d":"1.49"},{"v":1.4773801199731504,"d":"1.48"},{"v":1.7054000017624982,"d":"1.71"},{"v":1.6158907515415415,"d":"1.62"},{"v":0.5670935005950718,"d":"0.57"},{"v":0.5633128779774048,"d":"0.56"}]
[{"$nulls":9},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Superávit operacional de empresas públicas no financieras",{"v":0.2797086151959208,"d":"0.28"},{"v":0.9226145815025998,"d":"0.92"},{"v":0.15329288320746054,"d":"0.15"},{"v":-0.6527498047719497,"d":"-0.65"},{"v":1.1276335647572016,"d":"1.13"},{"v":1.4452933778695995,"d":"1.45"},{"v":1.2703967085552554,"d":"1.27"},{"v":1.9356230596968917,"d":"1.94"},{"v":2.2139234188382737,"d":"2.21"},{"v":2.660683240766583,"d":"2.66"},{"v":0.48035447562544376,"d":"0.48"},{"v":0.5791900675912259,"d":"0.58"},{"v":0.596322559406565,"d":"0.60"},{"v":0.9837105947192779,"d":"0.98"},{"v":0.3532221260976245,"d":"0.35"},{"v":0.8430364338522742,"d":"0.84"},{"v":0.480714086097406,"d":"0.48"},{"v":0.7439338279505379,"d":"0.74"},{"v":0.8490209310504154,"d":"0.85"},{"v":0.9805769323108258,"d":"0.98"},{"v":0.4931843844939195,"d":"0.49"},{"v":0.33534076461595996,"d":"0.34"}]
[]
["GASTOS TOTALES  (3)",{"v":20.308293676330322,"d":"20.31"},{"v":20.415274646751648,"d":"20.42"},{"v":21.392867995256918,"d":"21.39"},{"v":21.211871871004178,"d":"21.21"},{"v":24.611910525979134,"d":"24.61"},{"v":35.23519045564789,"d":"35.24"},{"v":32.96619655194133,"d":"32.97"},{"v":34.68110766734099,"d":"34.68"},{"v":39.10119726405482,"d":"39.10"},{"v":40.549792418986335,"d":"40.55"},{"v":9.284958671497204,"d":"9.28"},{"v":9.49099242903284,"d":"9.49"},{"v":12.15456805029406,"d":"12.15"},{"v":8.582335873252381,"d":"8.58"},{"v":9.498749477622606,"d":"9.50"},{"v":9.908357623178507,"d":"9.91"},{"v":12.560349444932843,"d":"12.56"},{"v":9.48401673569264,"d":"9.48"},{"v":10.68018529503533,"d":"10.68"},{"v":11.282405290484409,"d":"11.28"},{"v":3.8669605478947706,"d":"3.87"},{"v":4.392373144598231,"d":"4.39"}]
[]
["Gastos corrientes",{"v":15.805534521784283,"d":"15.81"},{"v":16.010325842851582,"d":"16.01"},{"v":16.982509095620465,"d":"16.98"},{"v":17.0593807417624,"d":"17.06"},{"v":17.934428570672807,"d":"17.93"},{"v":23.900225742312113,"d":"23.90"},{"v":22.281324529524483,"d":"22.28"},{"v":24.30439250683507,"d":"24.30"},{"v":27.538768046948036,"d":"27.54"},{"v":27.966382359668465,"d":"27.97"},{"v":6.899763917113347,"d":"6.90"},{"v":6.893660108267828,"d":"6.89"},{"v":7.980636337949418,"d":"7.98"},{"v":6.088205583719018,"d":"6.09"},{"v":6.812995478798334,"d":"6.81"},{"v":6.821791436394735,"d":"6.82"},{"v":8.243389860756377,"d":"8.24"},{"v":6.427645156429743,"d":"6.43"},{"v":7.160494295147566,"d":"7.16"},{"v":7.128549873874174,"d":"7.13"},{"v":2.1885552966219732,"d":"2.19"},{"v":2.4280822635820427,"d":"2.43"}]
["      Intereses",{"v":2.5269447486297274,"d":"2.53"},{"v":2.176975821520116,"d":"2.18"},{"v":1.9435037985018813,"d":"1.94"},{"v":1.9147143536419016,"d":"1.91"},{"v":1.6884163037286581,"d":"1.69"},{"v":1.1408088394868516,"d":"1.14"},{"v":0.5582830704666368,"d":"0.56"},{"v":0.5932378138606414,"d":"0.59"},{"v":0.6293451277724448,"d":"0.63"},{"v":0.7453103620312783,"d":"0.75"},{"v":0.20259367743669343,"d":"0.20"},{"v":0.10756334460066802,"d":"0.11"},{"v":0.22307792076070315,"d":"0.22"},{"v":0.14046346121715073,"d":"0.14"},{"v":0.244273356878123,"d":"0.24"},{"v":0.1528966678161864,"d":"0.15"},{"v":0.20767687611981825,"d":"0.21"},{"v":0.18659373314236405,"d":"0.19"},{"v":0.3105406342255088,"d":"0.31"},{"v":0.19461878148700962,"d":"0.19"},{"v":0.044048750022246466,"d":"0.04"},{"v":0.07422621389865573,"d":"0.07"}]
["            Externos",{"v":1.9551159520041077,"d":"1.96"},{"v":1.7015926114969198,"d":"1.70"},{"v":1.5940748428852565,"d":"1.59"},{"v":1.6073614220780612,"d":"1.61"},{"v":1.499308625035747,"d":"1.50"},{"v":1.0688274553052992,"d":"1.07"},{"v":0.5161462263262167,"d":"0.52"},{"v":0.5423647754337172,"d":"0.54"},{"v":0.5660936333881418,"d":"0.57"},{"v":0.6096702043334292,"d":"0.61"},{"v":0.18563976362171664,"d":"0.19"},{"v":0.10227529729517719,"d":"0.10"},{"v":0.19131428146509977,"d":"0.19"},{"v":0.133730739538404,"d":"0.13"},{"v":0.18902627820325288,"d":"0.19"},{"v":0.1095775288290056,"d":"0.11"},{"v":0.1773356577627668,"d":"0.18"},{"v":0.15087453526470335,"d":"0.15"},{"v":0.23560056548581157,"d":"0.24"},{"v":0.1635528573179842,"d":"0.16"},{"v":0.030291800515902096,"d":"0.03"},{"v":0.02690272095576948,"d":"0.03"}]
["            Internos",{"v":0.5718287966256196,"d":"0.57"},{"v":0.4753832100231962,"d":"0.48"},{"v":0.3494289556166247,"d":"0.35"},{"v":0.30735293156384036,"d":"0.31"},{"v":0.1891076786929112,"d":"0.19"},{"v":0.07198138418155248,"d":"0.07"},{"v":0.04213684414042018,"d":"0.04"},{"v":0.05087303842692424,"d":"0.05"},{"v":0.063251494384303,"d":"0.06"},{"v":0.13564015769784912,"d":"0.14"},{"v":0.016953913814976792,"d":"0.02"},{"v":0.005288047305490834,"d":"0.01"},{"v":0.03176363929560338,"d":"0.03"},{"v":0.006732721678746736,"d":"0.01"},{"v":0.05524707867487011,"d":"0.06"},{"v":0.04331913898718081,"d":"0.04"},{"v":0.03034121835705144,"d":"0.03"},{"v":0.035719197877660716,"d":"0.04"},{"v":0.07494006873969726,"d":"0.07"},{"v":0.03106592416902543,"d":"0.03"},{"v":0.013756949506344367,"d":"0.01"},{"v":0.04732349294288626,"d":"0.05"}]
["      Sueldos",{"v":7.057718840019624,"d":"7.06"},{"v":7.067243018208134,"d":"7.07"},{"v":7.003156587119739,"d":"7.00"},{"v":6.755159732354139,"d":"6.76"},{"v":7.239333804553516,"d":"7.24"},{"v":7.884126672584505,"d":"7.88"},{"v":9.483767632259505,"d":"9.48"},{"v":9.755989066321797,"d":"9.76"},{"v":9.105860487252029,"d":"9.11"},{"v":9.538280591969912,"d":"9.54"},{"v":2.229471820106501,"d":"2.23"},{"v":2.213575527768665,"d":"2.21"},{"v":2.724165997880216,"d":"2.72"},{"v":2.1576034052943416,"d":"2.16"},{"v":2.142809678593325,"d":"2.14"},{"v":2.2995402429261325,"d":"2.30"},{"v":2.9383272651561123,"d":"2.94"},{"v":2.262307477028554,"d":"2.26"},{"v":2.2140678716694238,"d":"2.21"},{"v":2.3951771046346737,"d":"2.40"},{"v":0.7753696581896562,"d":"0.78"},{"v":0.7854015352569715,"d":"0.79"}]
["      Compra de bienes y servicios",{"v":2.923848530818405,"d":"2.92"},{"v":2.820902779682811,"d":"2.82"},{"v":2.740863763933314,"d":"2.74"},{"v":3.2194706193385483,"d":"3.22"},{"v":3.0899394957325153,"d":"3.09"},{"v":3.3779010476418305,"d":"3.38"},{"v":3.077680489921014,"d":"3.08"},{"v":3.0051310493983876,"d":"3.01"},{"v":3.187748346860906,"d":"3.19"},{"v":3.969098460457569,"d":"3.97"},{"v":0.7540739548891624,"d":"0.75"},{"v":0.7908602480802791,"d":"0.79"},{"v":1.0563697894001423,"d":"1.06"},{"v":0.796215111228797,"d":"0.80"},{"v":1.001855523062666,"d":"1.00"},{"v":0.9976714863339491,"d":"1.00"},{"v":1.1733563398321578,"d":"1.17"},{"v":0.6087909747005573,"d":"0.61"},{"v":0.7980519205812938,"d":"0.80"},{"v":0.7986501089598669,"d":"0.80"},{"v":0.28312261307679815,"d":"0.28"},{"v":0.3197159929264073,"d":"0.32"}]
["      Otros (4)",{"v":3.297022402316527,"d":"3.30"},{"v":3.945204223440523,"d":"3.95"},{"v":5.294984946065533,"d":"5.29"},{"v":5.1700360364278115,"d":"5.17"},{"v":5.916738966658117,"d":"5.92"},{"v":11.497389182598926,"d":"11.50"},{"v":9.161593336877326,"d":"9.16"},{"v":10.950034577254243,"d":"10.95"},{"v":14.61581408506266,"d":"14.62"},{"v":13.713692945209704,"d":"13.71"},{"v":3.7136244646809904,"d":"3.71"},{"v":3.781660987818216,"d":"3.78"},{"v":3.9770226299083564,"d":"3.98"},{"v":2.993923605978729,"d":"2.99"},{"v":3.4240569202642206,"d":"3.42"},{"v":3.3716830393184667,"d":"3.37"},{"v":3.9240293796482897,"d":"3.92"},{"v":3.369952971558268,"d":"3.37"},{"v":3.837833868671339,"d":"3.84"},{"v":3.740103878792625,"d":"3.74"},{"v":1.0860142753332724,"d":"1.09"},{"v":1.2487385215000082,"d":"1.25"}]
[]
["Gastos de capital",{"v":4.502759154546038,"d":"4.50"},{"v":4.404948803900065,"d":"4.40"},{"v":4.410358899636453,"d":"4.41"},{"v":4.152491129241778,"d":"4.15"},{"v":6.6774819553063285,"d":"6.68"},{"v":11.334964713335777,"d":"11.33"},{"v":10.684872022416847,"d":"10.68"},{"v":10.376715160505915,"d":"10.38"},{"v":11.562429217106784,"d":"11.56"},{"v":12.583410059317872,"d":"12.58"},{"v":2.385194754383857,"d":"2.39"},{"v":2.5973323207650125,"d":"2.60"},{"v":4.173931712344641,"d":"4.17"},{"v":2.494130289533363,"d":"2.49"},{"v":2.6857539988242727,"d":"2.69"},{"v":3.086566186783773,"d":"3.09"},{"v":4.316959584176465,"d":"4.32"},{"v":3.0563715792628963,"d":"3.06"},{"v":3.5196909998877635,"d":"3.52"},{"v":4.1538554166102335,"d":"4.15"},{"v":1.6784052512727974,"d":"1.68"},{"v":1.964290881016189,"d":"1.96"}]
["      Formación bruta de capital fijo",{"v":4.2798000870151744,"d":"4.28"},{"v":4.374614023524831,"d":"4.37"},{"v":4.379528710910841,"d":"4.38"},{"v":4.05959561382369,"d":"4.06"},{"v":6.221171721261038,"d":"6.22"},{"v":11.219909031708852,"d":"11.22"},{"v":10.092789338124415,"d":"10.09"},{"v":9.447063938535612,"d":"9.45"},{"v":11.144227506815817,"d":"11.14"},{"v":11.840398179900905,"d":"11.84"},{"v":2.365256129799742,"d":"2.37"},{"v":2.4913872708568863,"d":"2.49"},{"v":3.9446358746640207,"d":"3.94"},{"v":2.5308753732183193,"d":"2.53"},{"v":2.5507161020136566,"d":"2.55"},{"v":2.859408422321291,"d":"2.86"},{"v":3.899398282347639,"d":"3.90"},{"v":2.7696606653512266,"d":"2.77"},{"v":3.1942604681174034,"d":"3.19"},{"v":3.7090875960598755,"d":"3.71"},{"v":1.5816736974322176,"d":"1.58"},{"v":1.8053926668212368,"d":"1.81"}]
["           Gobierno Central",{"v":2.03443365877797,"d":"2.03"},{"v":1.9396450288131677,"d":"1.94"},{"v":1.9963519092463373,"d":"2.00"},{"v":1.7720600207902601,"d":"1.77"},{"v":3.277504267733617,"d":"3.28"},{"v":6.975008212993719,"d":"6.98"},{"v":5.609587348447334,"d":"5.61"},{"v":5.316751183778048,"d":"5.32"},{"v":6.484857003999513,"d":"6.48"},{"v":7.076082724673752,"d":"7.08"},{"v":1.3383031393690217,"d":"1.34"},{"v":1.448571541634025,"d":"1.45"},{"v":2.377261557848215,"d":"2.38"},{"v":1.5807942426294221,"d":"1.58"},{"v":1.5928975727763524,"d":"1.59"},{"v":1.5031643573305435,"d":"1.50"},{"v":2.399226551937434,"d":"2.40"},{"v":1.6005066656234048,"d":"1.60"},{"v":1.9569531818054942,"d":"1.96"},{"v":2.1394283319556457,"d":"2.14"},{"v":1.0770728499054345,"d":"1.08"},{"v":1.2238416833764143,"d":"1.22"}]
["           Empresas públicas no financieras",{"v":0.6487059196010675,"d":"0.65"},{"v":0.8184924975119331,"d":"0.82"},{"v":0.6771457782862061,"d":"0.68"},{"v":0.7437171841622282,"d":"0.74"},{"v":1.0510912336306,"d":"1.05"},{"v":2.1177245377183365,"d":"2.12"},{"v":2.694662921101225,"d":"2.69"},{"v":2.1482722193809063,"d":"2.15"},{"v":2.6969044891651843,"d":"2.70"},{"v":2.908347722188061,"d":"2.91"},{"v":0.591334612421222,"d":"0.59"},{"v":0.5545855656223542,"d":"0.55"},{"v":0.9411591205079071,"d":"0.94"},{"v":0.5426699348842156,"d":"0.54"},{"v":0.5189258711930418,"d":"0.52"},{"v":0.8555708401971719,"d":"0.86"},{"v":0.991181075913632,"d":"0.99"},{"v":0.8075029584157141,"d":"0.81"},{"v":0.8430621988553402,"d":"0.84"},{"v":1.1031853118167378,"d":"1.10"},{"v":0.3569197397148314,"d":"0.36"},{"v":0.4485924816331093,"d":"0.45"}]
["           Gobiernos seccionales",{"v":1.480597193112084,"d":"1.48"},{"v":1.5123664378066903,"d":"1.51"},{"v":1.5555031147092118,"d":"1.56"},{"v":1.3908553310193035,"d":"1.39"},{"v":1.638075699711438,"d":"1.64"},{"v":2.0030913512676394,"d":"2.00"},{"v":1.5576805680054118,"d":"1.56"},{"v":1.6618775083165043,"d":"1.66"},{"v":1.9365177369526976,"d":"1.94"},{"v":1.7826503029932166,"d":"1.78"},{"v":0.4298637151702988,"d":"0.43"},{"v":0.48155925910392433,"d":"0.48"},{"v":0.6185432943912412,"d":"0.62"},{"v":0.40170448842511586,"d":"0.40"},{"v":0.43326259952345914,"d":"0.43"},{"v":0.4485451667025584,"d":"0.45"},{"v":0.4991380483420836,"d":"0.50"},{"v":0.36114767229067546,"d":"0.36"},{"v":0.392835965290626,"d":"0.39"},{"v":0.46511230822420796,"d":"0.47"},{"v":0.14569266184560908,"d":"0.15"},{"v":0.1304211360099166,"d":"0.13"}]
["           Otros",{"v":0.11606331552405254,"d":"0.12"},{"v":0.10411005939304006,"d":"0.10"},{"v":0.1505279086690859,"d":"0.15"},{"v":0.152963077851899,"d":"0.15"},{"v":0.2545005201853827,"d":"0.25"},{"v":0.12408492972915712,"d":"0.12"},{"v":0.23085850057044502,"d":"0.23"},{"v":0.32016302706015487,"d":"0.32"},{"v":0.02594827669842249,"d":"0.03"},{"v":0.07331743004587542,"d":"0.07"},{"v":0.005754662839199473,"d":"0.01"},{"v":0.006670904496582879,"d":"0.01"},{"v":0.007671901916657502,"d":"0.01"},{"v":0.005706707279565649,"d":"0.01"},{"v":0.005630058520803199,"d":"0.01"},{"v":0.052128058091017074,"d":"0.05"},{"v":0.0098526061544895,"d":"0.01"},{"v":0.0005033690214321279,"d":"0.00"},{"v":0.001409122165942745,"d":"0.00"},{"v":0.001361644063283986,"d":"0.00"},{"v":0.001988445966342707,"d":"0.00"},{"v":0.002537365801796738,"d":"0.00"}]
["      Otros de capital",{"v":0.22295906753086428,"d":"0.22"},{"v":0.030334780375233582,"d":"0.03"},{"v":0.030830188725611544,"d":"0.03"},{"v":0.0928955154180873,"d":"0.09"},{"v":0.4563102340452908,"d":"0.46"},{"v":0.11505568162692538,"d":"0.12"},{"v":0.5920826842924323,"d":"0.59"},{"v":0.9296512219703025,"d":"0.93"},{"v":0.4182017102909671,"d":"0.42"},{"v":0.7430118794169677,"d":"0.74"},{"v":0.019938624584114766,"d":"0.02"},{"v":0.10594504990812643,"d":"0.11"},{"v":0.22929583768062026,"d":"0.23"},{"v":-0.03674508368495654,"d":"-0.04"},{"v":0.1350378968106159,"d":"0.14"},{"v":0.22715776446248204,"d":"0.23"},{"v":0.41756130182882634,"d":"0.42"},{"v":0.28671091391166953,"d":"0.29"},{"v":0.32543053177035985,"d":"0.33"},{"v":0.4447678205503582,"d":"0.44"},{"v":0.09673155384057971,"d":"0.10"},{"v":0.15889821419495218,"d":"0.16"}]
[]
["AJUSTE DEL TESORO NACIONAL (5)",{"v":-0.40206137855438523,"d":"-0.40"},null,null,{"v":-0.06047940769424515,"d":"-0.06"},{"v":-0.14390153087832078,"d":"-0.14"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["RESULTADO GLOBAL ",{"v":1.4000696480466843,"d":"1.40"},{"v":1.9313741310285764,"d":"1.93"},{"v":0.6413081950106303,"d":"0.64"},{"v":2.913015089947613,"d":"2.91"},{"v":1.901931240511644,"d":"1.90"},{"v":0.48503883733236547,"d":"0.49"},{"v":-3.5699949342308592,"d":"-3.57"},{"v":-1.3469886165397587,"d":"-1.35"},{"v":-0.0063852289985745995,"d":"-0.01"},{"v":-1.0850053360018082,"d":"-1.09"},{"v":1.0071162416542137,"d":"1.01"},{"v":0.40089527679928644,"d":"0.40"},{"v":-2.0062621336147357,"d":"-2.01"},{"v":1.1875787700299254,"d":"1.19"},{"v":1.0360053440490156,"d":"1.04"},{"v":-0.06196316925550208,"d":"-0.06"},{"v":-3.2466262808252466,"d":"-3.25"},{"v":0.3359728700186073,"d":"0.34"},{"v":0.06391829609109968,"d":"0.06"},{"v":-1.078156322334887,"d":"-1.08"},{"v":-0.19166476554520379,"d":"-0.19"},{"v":-1.0291198774546275,"d":"-1.03"}]
[]
["RESULTADO PRIMARIO",{"v":3.9270143966764115,"d":"3.93"},{"v":4.108349952548693,"d":"4.11"},{"v":2.5848119935125116,"d":"2.58"},{"v":4.827729443589515,"d":"4.83"},{"v":3.590347544240302,"d":"3.59"},{"v":1.6258476768192172,"d":"1.63"},{"v":-3.0117118637642224,"d":"-3.01"},{"v":-0.7537508026791172,"d":"-0.75"},{"v":0.6229598987738701,"d":"0.62"},{"v":-0.33969497397052983,"d":"-0.34"},{"v":1.209709919090907,"d":"1.21"},{"v":0.5084586213999545,"d":"0.51"},{"v":-1.7831842128540325,"d":"-1.78"},{"v":1.328042231247076,"d":"1.33"},{"v":1.2802787009271386,"d":"1.28"},{"v":0.09093349856068433,"d":"0.09"},{"v":-3.0389494047054284,"d":"-3.04"},{"v":0.5225666031609714,"d":"0.52"},{"v":0.3744589303166085,"d":"0.37"},{"v":-0.8835375408478773,"d":"-0.88"},{"v":-0.14761601552295733,"d":"-0.15"},{"v":-0.9548936635559718,"d":"-0.95"}]
[]
["(1) Incluye recursos de los Fondos CEREPS y FEISEH. Hasta abril 2008 y se incluye desde enero de 2008 fondos de CFDD"]
["(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) A partir de 2008, incluye financiamiento CFDD con ingresos petroleros"]
["(5) Corresponden a gastos no ejecutados y reversados al Gobierno Central."]
["(p) Cifras provisionales"]
[]
["FUENTE: Ministerio de Economía y Finanzas, Entidades del Sector Público y Banco Central del Ecuador."]

{"sheet":"Hoja2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Hoja3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}