{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Datos"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Datos","index":0,"n_rows":98,"n_cols":7,"rows_kept":98,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["#Año","Id Artículo","Nombre Artículo","Id Concepto","Nombre Concepto","Presupuesto Ingresos","Ingresos Reales"]
[2016,"1","Impuestos directos",null,null,105000,108927.68]
[2016,"3","Tasas, precios públicos y otros ingresos",null,null,59600,47957.66]
[2016,"2","Impuestos indirectos",null,null,15000,4043.7]
[2016,"5","Ingresos patrimoniales",null,null,63000,44273.41]
[2016,"4","Transferencias corrientes (cap. 4)",null,null,100300,84871.43]
[2016,"7","Transferencias de capital (cap. 7)",null,null,549355,52516.32]
[2017,"1","Impuestos directos",null,null,125000,110518.75]
[2017,"3","Tasas, precios públicos y otros ingresos",null,null,56600,49763.63]
[2017,"2","Impuestos indirectos",null,null,5000,9795.81]
[2017,"5","Ingresos patrimoniales",null,null,48000,22640.02]
[2017,"4","Transferencias corrientes (cap. 4)",null,null,104000,85391.41]
[2017,"7","Transferencias de capital (cap. 7)",null,null,332270,175070.92]
[2018,"1","Impuestos directos",null,null,105000,101000.67]
[2018,"3","Tasas, precios públicos y otros ingresos",null,null,58600,52552.99]
[2018,"2","Impuestos indirectos",null,null,10000,4824.65]
[2018,"5","Ingresos patrimoniales",null,null,47970,30787.86]
[2018,"4","Transferencias corrientes (cap. 4)",null,null,105000,91561.09]
[2018,"7","Transferencias de capital (cap. 7)",null,null,332700,72083.09]
[2019,"1","Impuestos directos",null,null,106000,101446.98]
[2019,"3","Tasas, precios públicos y otros ingresos",null,null,61600,50201.55]
[2019,"2","Impuestos indirectos",null,null,10000,9285.08]
[2019,"5","Ingresos patrimoniales",null,null,41000,29019.13]
[2019,"4","Transferencias corrientes (cap. 4)",null,null,101000,98631.17]
[2019,"7","Transferencias de capital (cap. 7)",null,null,329220,61606.02]
[2020,"1","Impuestos directos",null,null,108000,92985.51]
[2020,"3","Tasas, precios públicos y otros ingresos",null,null,69000,36434.86]
[2020,"2","Impuestos indirectos",null,null,10000,3403.81]
[2020,"5","Ingresos patrimoniales",null,null,43100,29847.75]
[2020,"4","Transferencias corrientes (cap. 4)",null,null,108740,105392.69]
[2020,"7","Transferencias de capital (cap. 7)",null,null,198780,92710.84]
[2021,"1","Impuestos directos",null,null,108000,96565.19]
[2021,"3","Tasas, precios públicos y otros ingresos",null,null,69000,51889.39]
[2021,"2","Impuestos indirectos",null,null,10000,543.26]
[2021,"5","Ingresos patrimoniales",null,null,43100,25899.56]
[2021,"4","Transferencias corrientes (cap. 4)",null,null,104740,122988.65]
[2021,"7","Transferencias de capital (cap. 7)",null,null,214517.9,198363.67]
[2022,"1","Impuestos directos",null,null,108000]
[2022,"3","Tasas, precios públicos y otros ingresos",null,null,71000]
[2022,"2","Impuestos indirectos",null,null,10000]
[2022,"5","Ingresos patrimoniales",null,null,93000]
[2022,"4","Transferencias corrientes (cap. 4)",null,null,117053.46]
[2022,"7","Transferencias de capital (cap. 7)",null,null,410852.69]
[2023,"1","Impuestos directos",null,null,108000]
[2023,"3","Tasas, precios públicos y otros ingresos",null,null,79000]
[2023,"2","Impuestos indirectos",null,null,39517]
[2023,"5","Ingresos patrimoniales",null,null,66000]
[2023,"4","Transferencias corrientes (cap. 4)",null,null,135053]
[2023,"7","Transferencias de capital (cap. 7)",null,null,484653]
[2011,"1","Impuestos directos",null,null,95000,76427.58]
[2011,"1","Impuestos directos","11","Impuestos sobre el capital",80000,61335.37]
[2011,"1","Impuestos directos","13","Impuesto sobre las actividades economicas",15000,15092.21]
[2011,"3","Tasas, precios públicos y otros ingresos",null,null,65300,48149.22]
[2011,"3","Tasas, precios públicos y otros ingresos","33","Tasas por la utilizacion privativa o el aprovechamiento especial del dominio público local",10000,6438.27]
[2011,"3","Tasas, precios públicos y otros ingresos","31","Tasas por la prestación de servicios públicos de carácter social y preferente",300,300]
[2011,"3","Tasas, precios públicos y otros ingresos","30","Tasas por la prestación de servicios públicos básicos",34000,28773.4]
[2011,"3","Tasas, precios públicos y otros ingresos","39","Otros ingresos",21000,12637.55]
[2011,"2","Impuestos indirectos",null,null,22270,27861.42]
[2011,"2","Impuestos indirectos","29","Otros impuestos indirectos",22270,27861.42]
[2011,"5","Ingresos patrimoniales",null,null,56000,21717.61]
[2011,"5","Ingresos patrimoniales","55","Productos de concesiones y aprovechamientos especiales",40000,6875.57]
[2011,"5","Ingresos patrimoniales","54","Rentas de bienes inmuebles",14000,14745.52]
[2011,"5","Ingresos patrimoniales","53","Dividendos y participacion beneficios",2000,96.52]
[2011,"4","Transferencias corrientes (cap. 4)",null,null,108000,70244.3]
[2011,"4","Transferencias corrientes (cap. 4)","46","De Entidades Locales (cap. 4)",19000,13864.33]
[2011,"4","Transferencias corrientes (cap. 4)","45","De Comunidades Autónomas (cap. 4)",38000,10006.04]
[2011,"4","Transferencias corrientes (cap. 4)","42","De la Administracion del Estado (cap. 4)",40000,37583.26]
[2011,"4","Transferencias corrientes (cap. 4)","48","De familias e instituciones sin fines de lucro (cap. 4)",11000,8790.67]
[2011,"7","Transferencias de capital (cap. 7)",null,null,100100,63960.01]
[2011,"7","Transferencias de capital (cap. 7)","76","De Entidades Locales (cap. 7)",95100,63960.01]
[2011,"7","Transferencias de capital (cap. 7)","78","De familias e instituciones sin fines de lucro (cap. 7)",5000]
[2011,"6","Enajenacion de inversiones reales",null,null,61000]
[2011,"6","Enajenacion de inversiones reales","60","De terrenos",61000]
[2012,"1","Impuestos directos",null,null,95000,83200.24]
[2012,"3","Tasas, precios públicos y otros ingresos",null,null,65300,48154.25]
[2012,"2","Impuestos indirectos",null,null,25000,5414.56]
[2012,"5","Ingresos patrimoniales",null,null,33700,26496.37]
[2012,"4","Transferencias corrientes (cap. 4)",null,null,85000,94499.4]
[2012,"7","Transferencias de capital (cap. 7)",null,null,455600,79782.2]
[2012,"9","Pasivos financieros",null,null,null,104376.77]
[2013,"1","Impuestos directos",null,null,107850,87124.15]
[2013,"3","Tasas, precios públicos y otros ingresos",null,null,61259,52474.11]
[2013,"2","Impuestos indirectos",null,null,15000,13265.12]
[2013,"5","Ingresos patrimoniales",null,null,33700,24309.14]
[2013,"4","Transferencias corrientes (cap. 4)",null,null,84850,84935.09]
[2013,"7","Transferencias de capital (cap. 7)",null,null,126000,43073.17]
[2014,"1","Impuestos directos",null,null,99985.5]
[2014,"3","Tasas, precios públicos y otros ingresos",null,null,66876.77]
[2014,"2","Impuestos indirectos",null,null,15000]
[2014,"5","Ingresos patrimoniales",null,null,26700]
[2014,"4","Transferencias corrientes (cap. 4)",null,null,85708.5]
[2014,"7","Transferencias de capital (cap. 7)",null,null,144486.34]
[2015,"1","Impuestos directos",null,null,90000]
[2015,"3","Tasas, precios públicos y otros ingresos",null,null,54600]
[2015,"2","Impuestos indirectos",null,null,15000]
[2015,"5","Ingresos patrimoniales",null,null,36000]
[2015,"4","Transferencias corrientes (cap. 4)",null,null,85300]
[2015,"7","Transferencias de capital (cap. 7)",null,null,665255]