{"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":24,"rows_kept":58,"merged":[[4,0,5,0],[4,1,4,10],[4,11,4,20],[4,21,4,23]],"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,2004,2005,2006,2007,"2008 (p)","2009 (p)","2010 (p)","2011 (p)","2012 (p)","2013 (p)","2012.I (p)","2012.II (p)","2011.III (p)","2011.IV (p)","2013.I (p)","2013.II (p)","2013.III (p)","2013.IV (p)","2014.I (p)","2014.II (p)","Julio-2014 (p)","Agosto-2014 (p)","Septiembre-2014 (p)"]
[]
["INGRESOS TOTALES",{"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":39.34294336173748,"d":"39.34"},{"v":39.45245615940279,"d":"39.45"},{"v":39.43971439119464,"d":"39.44"},{"v":9.777092753230145,"d":"9.78"},{"v":10.536957617981729,"d":"10.54"},{"v":9.846537641136916,"d":"9.85"},{"v":9.348149448718523,"d":"9.35"},{"v":9.380331654735855,"d":"9.38"},{"v":10.165230667561929,"d":"10.17"},{"v":10.364249806058524,"d":"10.36"},{"v":9.759837514854022,"d":"9.76"},{"v":9.285723955125016,"d":"9.29"},{"v":10.532520115007106,"d":"10.53"},{"v":3.3426166052804103,"d":"3.34"},{"v":2.9224894143003657,"d":"2.92"},{"v":3.456075089072691,"d":"3.46"}]
[]
["Petroleros",{"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":16.315774514415004,"d":"16.32"},{"v":13.945709054832763,"d":"13.95"},{"v":12.102322345910231,"d":"12.10"},{"v":3.5357218851498584,"d":"3.54"},{"v":4.257790103266693,"d":"4.26"},{"v":3.3035440110697096,"d":"3.30"},{"v":2.868547448107992,"d":"2.87"},{"v":3.137290536218239,"d":"3.14"},{"v":2.8842728282872163,"d":"2.88"},{"v":3.29332241981113,"d":"3.29"},{"v":2.859045858272695,"d":"2.86"},{"v":2.8103905726377554,"d":"2.81"},{"v":3.0292125565062147,"d":"3.03"},{"v":0.951153263228439,"d":"0.95"},{"v":0.6362908806057178,"d":"0.64"},{"v":1.0845978167030341,"d":"1.08"}]
["      Por exportaciones (1)",{"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":16.315774514415004,"d":"16.32"},{"v":13.945709054832763,"d":"13.95"},{"v":12.102322345910231,"d":"12.10"},{"v":3.5357218851498584,"d":"3.54"},{"v":4.257790103266693,"d":"4.26"},{"v":3.3035440110697096,"d":"3.30"},{"v":2.868547448107992,"d":"2.87"},{"v":3.137290536218239,"d":"3.14"},{"v":2.8842728282872163,"d":"2.88"},{"v":3.29332241981113,"d":"3.29"},{"v":2.859045858272695,"d":"2.86"},{"v":2.8103905726377554,"d":"2.81"},{"v":3.0292125565062147,"d":"3.03"},{"v":0.951153263228439,"d":"0.95"},{"v":0.6362908806057178,"d":"0.64"},{"v":1.0845978167030341,"d":"1.08"}]
["      Por venta de derivados",{"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":15.642935639423373,"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":20.799193851651083,"d":"20.80"},{"v":22.576766191913173,"d":"22.58"},{"v":23.954404672963303,"d":"23.95"},{"v":5.25009144717027,"d":"5.25"},{"v":5.92328982679221,"d":"5.92"},{"v":5.699413636075511,"d":"5.70"},{"v":5.736178396776275,"d":"5.74"},{"v":5.523896701359902,"d":"5.52"},{"v":6.462072336832907,"d":"6.46"},{"v":6.022035250336919,"d":"6.02"},{"v":6.084839067585883,"d":"6.08"},{"v":5.3704399689559015,"d":"5.37"},{"v":6.231145835819801,"d":"6.23"},{"v":2.0790622563343253,"d":"2.08"},{"v":1.8421932602289315,"d":"1.84"},{"v":1.8063773400629028,"d":"1.81"}]
["      IVA",{"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":5.298325984554547,"d":"5.30"},{"v":6.17983018259812,"d":"6.18"},{"v":6.410404313822834,"d":"6.41"},{"v":1.5124802755390716,"d":"1.51"},{"v":1.482582421986256,"d":"1.48"},{"v":1.557705119107692,"d":"1.56"},{"v":1.6358782654197996,"d":"1.64"},{"v":1.6006009360849227,"d":"1.60"},{"v":1.592895574272077,"d":"1.59"},{"v":1.62190072795215,"d":"1.62"},{"v":1.6320260167492444,"d":"1.63"},{"v":1.5614211617006224,"d":"1.56"},{"v":1.5227324862872083,"d":"1.52"},{"v":0.5348914513874476,"d":"0.53"},{"v":0.5179357730137208,"d":"0.52"},{"v":0.5234674478440452,"d":"0.52"}]
["      ICE",{"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":0.7793852173194371,"d":"0.78"},{"v":0.7811871190451602,"d":"0.78"},{"v":0.7871335902308858,"d":"0.79"},{"v":0.1731922785634863,"d":"0.17"},{"v":0.19985099416860308,"d":"0.20"},{"v":0.20595714977758098,"d":"0.21"},{"v":0.20330110694699316,"d":"0.20"},{"v":0.19861955459008568,"d":"0.20"},{"v":0.19381041038062588,"d":"0.19"},{"v":0.19364313997350022,"d":"0.19"},{"v":0.20556599225898947,"d":"0.21"},{"v":0.18941443004547823,"d":"0.19"},{"v":0.18800786011920093,"d":"0.19"},{"v":0.06536401549443255,"d":"0.07"},{"v":0.06841127372595092,"d":"0.07"},{"v":0.0700146304965372,"d":"0.07"}]
["      A la renta",{"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":3.822313821444265,"d":"3.82"},{"v":3.7808760948600826,"d":"3.78"},{"v":4.072542718937821,"d":"4.07"},{"v":0.7925815809441223,"d":"0.79"},{"v":1.3870297954176152,"d":"1.39"},{"v":0.8920591850915446,"d":"0.89"},{"v":0.7145991805650717,"d":"0.71"},{"v":0.8415038062951297,"d":"0.84"},{"v":1.451819343821479,"d":"1.45"},{"v":1.0258882662908186,"d":"1.03"},{"v":0.7788481366131259,"d":"0.78"},{"v":0.8438743949869204,"d":"0.84"},{"v":1.4545601779068293,"d":"1.45"},{"v":0.3993349513972482,"d":"0.40"},{"v":0.250516952930559,"d":"0.25"},{"v":0.38032138948627187,"d":"0.38"}]
["      Arancelarios",{"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":0,"d":"0.00"},{"v":1.4392402442995516,"d":"1.44"},{"v":1.431351031127211,"d":"1.43"},{"v":0.3345126993990726,"d":"0.33"},{"v":0.35590393410801174,"d":"0.36"},{"v":0.3852024299500418,"d":"0.39"},{"v":0.36567434361712964,"d":"0.37"},{"v":0.3338166958480511,"d":"0.33"},{"v":0.3652746037450885,"d":"0.37"},{"v":0.3652081574665969,"d":"0.37"},{"v":0.37523350322266186,"d":"0.38"},{"v":0.2836239208887754,"d":"0.28"},{"v":0.3358302700408619,"d":"0.34"},{"v":0.11221655053193526,"d":"0.11"},{"v":0.12225713680283623,"d":"0.12"},{"v":0.12211141239634338,"d":"0.12"}]
["      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":1.4578064780324258,"d":"1.46"},{"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"},{"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"},{"v":0,"d":"0.00"}]
["      Contribuciones Seguridad Social",{"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":5.008835596016518,"d":"5.01"},{"v":5.427704083702385,"d":"5.43"},{"v":4.812526861859977,"d":"4.81"},{"v":1.2873402898081314,"d":"1.29"},{"v":1.3315465888564149,"d":"1.33"},{"v":1.4783184827975087,"d":"1.48"},{"v":1.3382416685767087,"d":"1.34"},{"v":1.0810247332507024,"d":"1.08"},{"v":1.205822411857114,"d":"1.21"},{"v":1.2001214004358793,"d":"1.20"},{"v":1.3523648033597162,"d":"1.35"},{"v":1.1313776347019306,"d":"1.13"},{"v":1.1928677101402818,"d":"1.19"},{"v":0.3583351069042181,"d":"0.36"},{"v":0.3899525104403366,"d":"0.39"},{"v":0.24019164159169754,"d":"0.24"}]
["      Otros (2)",{"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":4.432526754283886,"d":"4.43"},{"v":4.967928467407874,"d":"4.97"},{"v":6.440446156984575,"d":"6.44"},{"v":1.149984322916386,"d":"1.15"},{"v":1.16637609225531,"d":"1.17"},{"v":1.1801712693511428,"d":"1.18"},{"v":1.478483831650571,"d":"1.48"},{"v":1.4683309752910105,"d":"1.47"},{"v":1.652449992756523,"d":"1.65"},{"v":1.6152735582179742,"d":"1.62"},{"v":1.7408006153821456,"d":"1.74"},{"v":1.3607284266321744,"d":"1.36"},{"v":1.5371473313254185,"d":"1.54"},{"v":0.6089201806190437,"d":"0.61"},{"v":0.493119613315528,"d":"0.49"},{"v":0.4702708182480076,"d":"0.47"}]
[]
["Superávit operacional de empresas públicas no financieras",{"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":2.2279749956713943,"d":"2.23"},{"v":2.929980912656862,"d":"2.93"},{"v":3.3829873723211126,"d":"3.38"},{"v":0.9912794209100174,"d":"0.99"},{"v":0.3558776879228254,"d":"0.36"},{"v":0.843579993991694,"d":"0.84"},{"v":0.7434236038342561,"d":"0.74"},{"v":0.7191444171577138,"d":"0.72"},{"v":0.8188855024418058,"d":"0.82"},{"v":1.0488921359104735,"d":"1.05"},{"v":0.8159525889954435,"d":"0.82"},{"v":1.1048934135313593,"d":"1.10"},{"v":1.2721617226810906,"d":"1.27"},{"v":0.31240108571764563,"d":"0.31"},{"v":0.4440052734657164,"d":"0.44"},{"v":0.5650999323067535,"d":"0.57"}]
[]
["GASTOS TOTALES  (3)",{"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":39.46967171842611,"d":"39.47"},{"v":40.39285231662888,"d":"40.39"},{"v":44.04156289005247,"d":"44.04"},{"v":8.58017408394761,"d":"8.58"},{"v":9.496819342906749,"d":"9.50"},{"v":9.94234180766048,"d":"9.94"},{"v":12.431139915459003,"d":"12.43"},{"v":9.405236462847238,"d":"9.41"},{"v":10.183941286663647,"d":"10.18"},{"v":10.823934263590333,"d":"10.82"},{"v":13.862255306925709,"d":"13.86"},{"v":9.261971995613397,"d":"9.26"},{"v":10.020191105176078,"d":"10.02"},{"v":3.5899968549272363,"d":"3.59"},{"v":3.6246927482564715,"d":"3.62"},{"v":3.90317892636833,"d":"3.90"}]
[]
["Gastos corrientes",{"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":27.67851388796928,"d":"27.68"},{"v":27.881913003705975,"d":"27.88"},{"v":28.55494473457862,"d":"28.55"},{"v":6.086154706613717,"d":"6.09"},{"v":6.811184777651965,"d":"6.81"},{"v":6.8559128782790255,"d":"6.86"},{"v":8.168435867078891,"d":"8.17"},{"v":6.5480524502706725,"d":"6.55"},{"v":6.916475403010383,"d":"6.92"},{"v":6.9705713894140935,"d":"6.97"},{"v":8.276942757294904,"d":"8.28"},{"v":6.004440228810053,"d":"6.00"},{"v":6.608643378960464,"d":"6.61"},{"v":2.3287787012712005,"d":"2.33"},{"v":2.369426578872507,"d":"2.37"},{"v":2.2638418701200322,"d":"2.26"}]
["      Intereses",{"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":0.6333395258361705,"d":"0.63"},{"v":0.7442155503647008,"d":"0.74"},{"v":1.0274146719055284,"d":"1.03"},{"v":0.14045721490696628,"d":"0.14"},{"v":0.24426249421573637,"d":"0.24"},{"v":0.15288986861015036,"d":"0.15"},{"v":0.20766764087689354,"d":"0.21"},{"v":0.17978646932123632,"d":"0.18"},{"v":0.3276659951942523,"d":"0.33"},{"v":0.18751874994887804,"d":"0.19"},{"v":0.33778613163302035,"d":"0.34"},{"v":0.241843359725329,"d":"0.24"},{"v":0.2541649258928469,"d":"0.25"},{"v":0.027151179247726177,"d":"0.03"},{"v":0.04284437239017912,"d":"0.04"},{"v":0.1479309329921306,"d":"0.15"}]
["            Externos",{"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":0.5696865797911695,"d":"0.57"},{"v":0.6087746390944732,"d":"0.61"},{"v":0.7554882451576336,"d":"0.76"},{"v":0.13372479262756246,"d":"0.13"},{"v":0.18901787233914816,"d":"0.19"},{"v":0.10957265599425994,"d":"0.11"},{"v":0.1773277717722355,"d":"0.18"},{"v":0.14537036988818836,"d":"0.15"},{"v":0.2270054472111524,"d":"0.23"},{"v":0.15758616470878845,"d":"0.16"},{"v":0.22960040936295437,"d":"0.23"},{"v":0.2106837524075595,"d":"0.21"},{"v":0.17171580067422626,"d":"0.17"},{"v":0.020314134730713914,"d":"0.02"},{"v":0.03187662012372423,"d":"0.03"},{"v":0.12819082564396223,"d":"0.13"}]
["            Internos",{"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":0.06365294604500095,"d":"0.06"},{"v":0.13544091127022762,"d":"0.14"},{"v":0.27192642674789486,"d":"0.27"},{"v":0.006732422279403828,"d":"0.01"},{"v":0.05524462187658821,"d":"0.06"},{"v":0.043317212615890416,"d":"0.04"},{"v":0.030339869104658038,"d":"0.03"},{"v":0.03441609943304795,"d":"0.03"},{"v":0.1006605479830999,"d":"0.10"},{"v":0.0299325852400896,"d":"0.03"},{"v":0.10818572227006597,"d":"0.11"},{"v":0.031159607317769518,"d":"0.03"},{"v":0.08244912521862065,"d":"0.08"},{"v":0.006837044517012263,"d":"0.01"},{"v":0.010967752266454892,"d":"0.01"},{"v":0.019740107348168372,"d":"0.02"}]
["      Sueldos",{"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":9.163654581293205,"d":"9.16"},{"v":9.524269488135639,"d":"9.52"},{"v":9.416929998301413,"d":"9.42"},{"v":2.157507458205983,"d":"2.16"},{"v":2.1427143893714673,"d":"2.14"},{"v":2.299437984007589,"d":"2.30"},{"v":2.9381965998331694,"d":"2.94"},{"v":2.183614713817998,"d":"2.18"},{"v":2.1371349731380107,"d":"2.14"},{"v":2.3116370263846586,"d":"2.31"},{"v":2.83553054973703,"d":"2.84"},{"v":2.056786710943831,"d":"2.06"},{"v":2.053061546505925,"d":"2.05"},{"v":0.8209665674295735,"d":"0.82"},{"v":0.8389700051779003,"d":"0.84"},{"v":0.6734908295340343,"d":"0.67"}]
["      Compra de bienes y servicios",{"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":3.2079807046919977,"d":"3.21"},{"v":3.9632681171245436,"d":"3.96"},{"v":4.694581313693877,"d":"4.69"},{"v":0.7961797041092856,"d":"0.80"},{"v":1.0018109712603478,"d":"1.00"},{"v":0.9976271205927675,"d":"1.00"},{"v":1.173304161510536,"d":"1.17"},{"v":0.925303529173048,"d":"0.93"},{"v":1.1210850802189127,"d":"1.12"},{"v":1.1701479769001073,"d":"1.17"},{"v":1.5027722364684928,"d":"1.50"},{"v":0.6508278839847237,"d":"0.65"},{"v":0.9889525130018763,"d":"0.99"},{"v":0.371544260102014,"d":"0.37"},{"v":0.3955759388703252,"d":"0.40"},{"v":0.42187629723745934,"d":"0.42"}]
["      Otros (4)",{"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":14.673539076147907,"d":"14.67"},{"v":13.650159848081092,"d":"13.65"},{"v":13.416018750677802,"d":"13.42"},{"v":2.9920103293914817,"d":"2.99"},{"v":3.4223969228044133,"d":"3.42"},{"v":3.4059579050685187,"d":"3.41"},{"v":3.849267464858292,"d":"3.85"},{"v":3.259347737958391,"d":"3.26"},{"v":3.3305893544592076,"d":"3.33"},{"v":3.3012676361804503,"d":"3.30"},{"v":3.6008538394563616,"d":"3.60"},{"v":3.0549822741561696,"d":"3.05"},{"v":3.3124643935598157,"d":"3.31"},{"v":1.1091166944918869,"d":"1.11"},{"v":1.0920362624341022,"d":"1.09"},{"v":1.0205438103564082,"d":"1.02"}]
[]
["Gastos de capital",{"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":11.791157830456836,"d":"11.79"},{"v":12.510939312922908,"d":"12.51"},{"v":15.486618155473849,"d":"15.49"},{"v":2.4940193773338915,"d":"2.49"},{"v":2.685634565254784,"d":"2.69"},{"v":3.0864289293814533,"d":"3.09"},{"v":4.262704048380113,"d":"4.26"},{"v":2.857184012576565,"d":"2.86"},{"v":3.267465883653263,"d":"3.27"},{"v":3.8533628741762396,"d":"3.85"},{"v":5.585312549630805,"d":"5.59"},{"v":3.257531766803343,"d":"3.26"},{"v":3.4115477262156144,"d":"3.41"},{"v":1.2612181536560358,"d":"1.26"},{"v":1.2552661693839642,"d":"1.26"},{"v":1.6393370562482976,"d":"1.64"}]
["      Formación bruta de capital fijo",{"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":11.370301830765479,"d":"11.37"},{"v":11.769018868853458,"d":"11.77"},{"v":14.860005756266652,"d":"14.86"},{"v":2.5307628269911198,"d":"2.53"},{"v":2.550602673483364,"d":"2.55"},{"v":2.85928126646314,"d":"2.86"},{"v":3.8451613152052957,"d":"3.85"},{"v":2.785364995070262,"d":"2.79"},{"v":3.1356822224794736,"d":"3.14"},{"v":3.6550419276136785,"d":"3.66"},{"v":5.357533939806891,"d":"5.36"},{"v":2.8284339773789386,"d":"2.83"},{"v":3.0425383674306716,"d":"3.04"},{"v":1.181985087258379,"d":"1.18"},{"v":1.1453400163332688,"d":"1.15"},{"v":1.4946973529015475,"d":"1.49"}]
["           Gobierno Central",{"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":6.681358713983757,"d":"6.68"},{"v":7.0656884267875295,"d":"7.07"},{"v":9.003313490279025,"d":"9.00"},{"v":1.5807239458341436,"d":"1.58"},{"v":1.5928267377545935,"d":"1.59"},{"v":1.5030975126810329,"d":"1.50"},{"v":2.399119860039653,"d":"2.40"},{"v":1.5684110454620186,"d":"1.57"},{"v":1.9116284127427219,"d":"1.91"},{"v":2.0874793198265333,"d":"2.09"},{"v":3.4785956776244262,"d":"3.48"},{"v":1.4736037602177035,"d":"1.47"},{"v":1.6629090315501371,"d":"1.66"},{"v":0.6471135461963263,"d":"0.65"},{"v":0.7183202992683793,"d":"0.72"},{"v":1.0207587831473959,"d":"1.02"}]
["           Empresas públicas no financieras",{"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":2.7140215042880373,"d":"2.71"},{"v":2.8500890029715293,"d":"2.85"},{"v":4.221123096143296,"d":"4.22"},{"v":0.5426458027383059,"d":"0.54"},{"v":0.5189027949287512,"d":"0.52"},{"v":0.8555327935706233,"d":"0.86"},{"v":0.9370734351213423,"d":"0.94"},{"v":0.8665881206621981,"d":"0.87"},{"v":0.8421763513692535,"d":"0.84"},{"v":1.1161493619208422,"d":"1.12"},{"v":1.4179261245886965,"d":"1.42"},{"v":1.0227885846633116,"d":"1.02"},{"v":1.0448349312132366,"d":"1.04"},{"v":0.42851136762015074,"d":"0.43"},{"v":0.3367679247530427,"d":"0.34"},{"v":0.3605763021677601,"d":"0.36"}]
["           Gobiernos seccionales",{"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":1.9488086443697983,"d":"1.95"},{"v":1.7800317075079402,"d":"1.78"},{"v":1.6178929254245027,"d":"1.62"},{"v":0.40168662491231716,"d":"0.40"},{"v":0.4332433326439127,"d":"0.43"},{"v":0.4485252202181225,"d":"0.45"},{"v":0.4991158520281967,"d":"0.50"},{"v":0.3479723772672722,"d":"0.35"},{"v":0.3785046262412035,"d":"0.38"},{"v":0.4481442025155331,"d":"0.45"},{"v":0.452301760173436,"d":"0.45"},{"v":0.3308058765991712,"d":"0.33"},{"v":0.3319424388316903,"d":"0.33"},{"v":0.10552092513033101,"d":"0.11"},{"v":0.08996302982484394,"d":"0.09"},{"v":0.11256535901191206,"d":"0.11"}]
["           Otros",{"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":0.026112968123885746,"d":"0.03"},{"v":0.0732097315864592,"d":"0.07"},{"v":0.017676244419828506,"d":"0.02"},{"v":0.005706453506353092,"d":"0.01"},{"v":0.00562980815610641,"d":"0.01"},{"v":0.05212573999336143,"d":"0.05"},{"v":0.009852168016103665,"d":"0.01"},{"v":0.0023934516787731033,"d":"0.00"},{"v":0.003372832126295108,"d":"0.00"},{"v":0.0032690433507698412,"d":"0.00"},{"v":0.008710377420333332,"d":"0.01"},{"v":0.0012357558987523853,"d":"0.00"},{"v":0.0028519658356077958,"d":"0.00"},{"v":0.0008392483115709213,"d":"0.00"},{"v":0.0002887624870029557,"d":"0.00"},{"v":0.0007969085744795429,"d":"0.00"}]
["      Otros de capital",{"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":0.42085599969135634,"d":"0.42"},{"v":0.7419204440694509,"d":"0.74"},{"v":0.6266123992071966,"d":"0.63"},{"v":-0.03674344965722818,"d":"-0.04"},{"v":0.13503189177142044,"d":"0.14"},{"v":0.2271476629183129,"d":"0.23"},{"v":0.41754273317481727,"d":"0.42"},{"v":0.07181901750630268,"d":"0.07"},{"v":0.1317836611737897,"d":"0.13"},{"v":0.19832094656256102,"d":"0.20"},{"v":0.2277786098239135,"d":"0.23"},{"v":0.42909778942440474,"d":"0.43"},{"v":0.36900935878494284,"d":"0.37"},{"v":0.07923306639765684,"d":"0.08"},{"v":0.10992615305069535,"d":"0.11"},{"v":0.1446397033467502,"d":"0.14"}]
[]
["AJUSTE DEL TESORO NACIONAL (5)",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"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["RESULTADO GLOBAL ",{"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":-0.1267283566886278,"d":"-0.13"},{"v":-0.9403961572260876,"d":"-0.94"},{"v":-4.601848498857816,"d":"-4.60"},{"v":1.1969186692825384,"d":"1.20"},{"v":1.0401382750749815,"d":"1.04"},{"v":-0.09580416652356362,"d":"-0.10"},{"v":-3.0829904667404815,"d":"-3.08"},{"v":-0.0249048081113845,"d":"-0.02"},{"v":-0.018710619101720567,"d":"-0.02"},{"v":-0.4596844575318075,"d":"-0.46"},{"v":-4.102417792071689,"d":"-4.10"},{"v":0.02456362205462157,"d":"0.02"},{"v":0.5123290098310277,"d":"0.51"},{"v":-0.24738024964682595,"d":"-0.25"},{"v":-0.7022033339561053,"d":"-0.70"},{"v":-0.4471038372956401,"d":"-0.45"}]
[]
["RESULTADO PRIMARIO",{"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":0.5066111691475427,"d":"0.51"},{"v":-0.19618060686138683,"d":"-0.20"},{"v":-3.5744338269522875,"d":"-3.57"},{"v":1.3373758841895047,"d":"1.34"},{"v":1.2844007692907178,"d":"1.28"},{"v":0.05708570208658674,"d":"0.06"},{"v":-2.875322825863588,"d":"-2.88"},{"v":0.1548816612098518,"d":"0.15"},{"v":0.30895537609253176,"d":"0.31"},{"v":-0.27216570758292946,"d":"-0.27"},{"v":-3.7646316604386687,"d":"-3.76"},{"v":0.26640698177995054,"d":"0.27"},{"v":0.7664939357238746,"d":"0.77"},{"v":-0.22022907039909978,"d":"-0.22"},{"v":-0.6593589615659262,"d":"-0.66"},{"v":-0.2991729043035095,"d":"-0.30"}]
[]
["(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"]}