{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Hoja1","Hoja3"],"not_rendered":{"images":2},"read":"whole","date_system":"1900"}

{"sheet":"Hoja1","index":0,"n_rows":75,"n_cols":11,"rows_kept":75,"merged":[[0,4,0,8],[5,4,5,10],[6,4,6,10],[72,4,72,10],[73,4,73,8]]}
[]
[]
[]
[]
[]
[{"$nulls":4},"PRESUPUESTO  DE GASTOS Y APLICACIONES FINANCIERAS 2025"]
[{"$nulls":4},"EN RD$"]
[{"$nulls":4},"DESCRIPCION","0001 - Dirección y administración","0003 - Legislación parlacen","0002 - Discusión de iniciativas legislativas y fiscalización","PRESSUPUETO APROBADO  RD$","MODIFICACIONES PRESUPUESTARIA","PRESUPUESTO MODIFICADO"]
[{"$nulls":4},"PRESUPUESTO TOTAL",{"$f":"+F10+F16+F25+F35+F45+F48+F54","v":{"v":4699872430,"d":"4,699,872,430.00"}},{"$f":"+G10+G48+G16+G25+G35","v":{"v":189787529,"d":"189,787,529.00"}},{"$f":"+H10","v":{"v":1006715219,"d":"1,006,715,219.00"}},{"v":5896375178,"d":"5,896,375,178.00"},{"$f":"+I9-I68","v":0}]
[21,{"$nulls":3},"2.1-REMUNERACIONES Y CONTRIBUCIONES",{"$f":"SUM(F11:F15)","v":{"v":2659226731,"d":"2,659,226,731.00"}},{"$f":"+G11","v":{"v":41309809,"d":"41,309,809.00"}},{"$f":"+H11+H16","v":{"v":1006715219,"d":"1,006,715,219.00"}},{"$f":"SUM(I11:I15)","v":{"v":2659226731,"d":"2,659,226,731.00"}},{"$f":"SUM(J11:J15)","v":{"v":40323105.33,"d":"40,323,105.33"}},{"$f":"+I10+J10","v":{"v":2699549836.33,"d":"2,699,549,836.33"}}]
[{"$nulls":4},"2.1.1 - REMUNERACIONES",{"v":1707490766,"d":"1,707,490,766.00"},{"v":41309809,"d":"41,309,809.00"},{"v":799715219,"d":"799,715,219.00"},{"v":1707490766,"d":"1,707,490,766.00"},{"v":28693213.33,"d":"28,693,213.33"},{"$f":"+I11+J11","v":{"v":1736183979.33,"d":"1,736,183,979.33"}}]
[{"$nulls":4},"2.1.2 - SOBRESUELDOS",{"v":124798662,"d":"124,798,662.00"},{"v":31506316,"d":"31,506,316.00"},{"v":400715219,"d":"400,715,219.00"},{"v":124798662,"d":"124,798,662.00"},{"v":8425396,"d":"8,425,396.00"},{"$f":"+I12+J12","v":{"v":133224058,"d":"133,224,058.00"}}]
[{"$nulls":4},"2.1.3 - DIETAS Y GASTOS DE REPRESENTACIÓN",{"v":220723990,"d":"220,723,990.00"},{"v":2625693,"d":"2,625,693.00"},null,{"v":220723990,"d":"220,723,990.00"},null,{"v":220723990,"d":"220,723,990.00"}]
[{"$nulls":4},"2.1.4 - GRATIFICACIONES Y BONIFICACIONES",{"v":432302000,"d":"432,302,000.00"},null,null,{"v":432302000,"d":"432,302,000.00"},null,{"v":432302000,"d":"432,302,000.00"}]
[{"$nulls":4},"2.1.5 - CONTRIBUCIONES A LA SEGURIDAD SOCIAL",{"v":173911313,"d":"173,911,313.00"},{"v":7177800,"d":"7,177,800.00"},{"v":399000000,"d":"399,000,000.00"},{"v":173911313,"d":"173,911,313.00"},{"v":3204496,"d":"3,204,496.00"},{"v":177115809,"d":"177,115,809.00"}]
[22,{"$nulls":3},"2.2-CONTRATACION DE SERVICIOS",{"$f":"SUM(F17:F24)","v":{"v":857491392,"d":"857,491,392.00"}},{"v":43273758,"d":"43,273,758.00"},{"v":207000000,"d":"207,000,000.00"},{"$f":"SUM(I17:I24)","v":{"v":882448565,"d":"882,448,565.00"}},{"$f":"SUM(J17:J24)","v":{"v":8021782.17,"d":"8,021,782.17"}},{"$f":"SUM(K17:K24)","v":{"v":890470347.1700001,"d":"890,470,347.17"}}]
[{"$nulls":4},"2.2.1 - SERVICIOS BÁSICOS",{"v":68742951,"d":"68,742,951.00"},{"v":851908,"d":"851,908.00"},null,{"v":68742951,"d":"68,742,951.00"},{"v":6938412.17,"d":"6,938,412.17"},{"v":75681363.17,"d":"75,681,363.17"}]
[{"$nulls":4},"2.2.2 - PUBLICIDAD, IMPRESIÓN Y ENCUADERNACIÓN",{"v":135365938,"d":"135,365,938.00"},null,null,{"v":185365938,"d":"185,365,938.00"},null,{"v":185365938,"d":"185,365,938.00"}]
[{"$nulls":4},"2.2.3 - VIATICOS",{"$nulls":5},0]
[{"$nulls":4},"2.2.4 - TRANSPORTE Y ALMACENAJE",{"v":19197060,"d":"19,197,060.00"},null,null,{"v":19197060,"d":"19,197,060.00"},{"v":1083370,"d":"1,083,370.00"},{"v":20280430,"d":"20,280,430.00"}]
[{"$nulls":4},"2.2.5 - ALQUILERES Y RENTAS",{"v":45161660,"d":"45,161,660.00"},{"v":459195,"d":"459,195.00"},null,{"v":45161660,"d":"45,161,660.00"},null,{"v":45161660,"d":"45,161,660.00"}]
[{"$nulls":4},"2.2.6 - SEGUROS",{"v":304125468,"d":"304,125,468.00"},null,null,{"v":333125468,"d":"333,125,468.00"},null,{"v":333125468,"d":"333,125,468.00"}]
[{"$nulls":4},"2.2.7 - SERVICIOS DE CONSERVACIÓN, REPARACIONES MENORES E INSTALACIONES TEMPORALES",{"v":93218202,"d":"93,218,202.00"},null,null,{"v":64218202,"d":"64,218,202.00"},null,{"v":64218202,"d":"64,218,202.00"}]
[{"$nulls":4},"2.2.8 - OTROS SERVICIOS NO INCLUIDOS EN CONCEPTOS ANTERIORES",{"v":191680113.00000003,"d":"191,680,113.00"},{"v":30962655,"d":"30,962,655.00"},null,{"v":166637286.00000003,"d":"166,637,286.00"},null,{"v":166637286.00000003,"d":"166,637,286.00"}]
[23,{"$nulls":3},"2.3-MATERIALES Y SUMINISTROS",{"$f":"SUM(F26:F34)","v":{"v":242134497,"d":"242,134,497.00"}},{"v":2844000,"d":"2,844,000.00"},null,{"$f":"SUM(I26:I34)","v":{"v":242134497,"d":"242,134,497.00"}},{"$f":"SUM(J26:J34)","v":0},{"$f":"SUM(K26:K34)","v":{"v":242134497,"d":"242,134,497.00"}}]
[{"$nulls":4},"2.3.1 - ALIMENTOS Y PRODUCTOS AGROFORESTALES",{"v":68000000,"d":"68,000,000.00"},null,null,{"v":68000000,"d":"68,000,000.00"},null,{"v":68000000,"d":"68,000,000.00"}]
[{"$nulls":4},"2.3.2 - TEXTILES Y VESTUARIOS",{"v":2300000,"d":"2,300,000.00"},null,null,{"v":2300000,"d":"2,300,000.00"},null,{"v":2300000,"d":"2,300,000.00"}]
[{"$nulls":4},"2.3.3 - PAPEL, CARTÓN E IMPRESOS",{"v":10823000,"d":"10,823,000.00"},null,null,{"v":10823000,"d":"10,823,000.00"},null,{"v":10823000,"d":"10,823,000.00"}]
[{"$nulls":4},"2.3.4 - PRODUCTOS MEDICINALES PARA USO HUMANO",{"v":10000000,"d":"10,000,000.00"},null,null,{"v":10000000,"d":"10,000,000.00"},null,{"v":10000000,"d":"10,000,000.00"}]
[{"$nulls":4},"2.3.5 - CUERO, CAUCHO Y PLÁSTICO",{"v":10600000,"d":"10,600,000.00"},null,null,{"v":10600000,"d":"10,600,000.00"},null,{"v":10600000,"d":"10,600,000.00"}]
[{"$nulls":4},"2.3.6 - PRODUCTOS DE MINERALES, METÁLICOS Y NO METÁLICOS",{"v":1330747.0000000002,"d":"1,330,747.00"},null,null,{"v":1330747.0000000002,"d":"1,330,747.00"},null,{"v":1330747.0000000002,"d":"1,330,747.00"}]
[{"$nulls":4},"2.3.7 - COMBUSTIBLES, LUBRICANTES, PRODUCTOS QUÍMICOS Y CONEXOS",{"v":113480750.00000001,"d":"113,480,750.00"},{"v":2844000,"d":"2,844,000.00"},null,{"v":113480750.00000001,"d":"113,480,750.00"},null,{"v":113480750.00000001,"d":"113,480,750.00"}]
[{"$nulls":4},"2.3.8 - GASTOS QUE SE ASIGNARAN DURANTE EL EJERCICIO",{"$nulls":5},0]
[{"$nulls":4},"2.3.9 - PRODUCTOS Y ÚTILES VARIOS",{"v":25600000,"d":"25,600,000.00"},null,null,{"v":25600000,"d":"25,600,000.00"},null,{"v":25600000,"d":"25,600,000.00"}]
[26,{"$nulls":3},"2.6-BIENES MUEBLES, INMUEBLES E INTANGIBLES",{"$f":"SUM(F36:F44)","v":{"v":168905200,"d":"168,905,200.00"}},{"v":1610148,"d":"1,610,148.00"},null,{"$f":"SUM(I36:I44)","v":{"v":168905200,"d":"168,905,200.00"}},{"$f":"SUM(J36:J44)","v":0},{"$f":"SUM(K36:K44)","v":{"v":168905200,"d":"168,905,200.00"}}]
[{"$nulls":4},"2.6.1 - MOBILIARIO Y EQUIPO",{"v":35000000,"d":"35,000,000.00"},{"v":1610148,"d":"1,610,148.00"},null,{"v":35000000,"d":"35,000,000.00"},null,{"v":35000000,"d":"35,000,000.00"}]
[{"$nulls":4},"2.6.2 - MOBILIARIO Y EQUIPO DE AUDIO, AUDIOVISUAL, RECREATIVO Y EDUCACIONAL",{"v":12955200,"d":"12,955,200.00"},null,null,{"v":12955200,"d":"12,955,200.00"},null,{"v":12955200,"d":"12,955,200.00"}]
[{"$nulls":4},"2.6.3 - EQUIPO E INSTRUMENTAL, CIENTÍFICO Y LABORATORIO",{"v":100000,"d":"100,000.00"},null,null,{"v":100000,"d":"100,000.00"},null,{"v":100000,"d":"100,000.00"}]
[{"$nulls":4},"2.6.4 - VEHÍCULOS Y EQUIPO DE TRANSPORTE, TRACCIÓN Y ELEVACIÓN",{"v":500000,"d":"500,000.00"},null,null,{"v":500000,"d":"500,000.00"},null,{"v":500000,"d":"500,000.00"}]
[{"$nulls":4},"2.6.5 - MAQUINARIA, OTROS EQUIPOS Y HERRAMIENTAS",{"v":18100000,"d":"18,100,000.00"},null,null,{"v":18100000,"d":"18,100,000.00"},null,{"v":18100000,"d":"18,100,000.00"}]
[{"$nulls":4},"2.6.6 - EQUIPOS DE DEFENSA Y SEGURIDAD",{"v":750000,"d":"750,000.00"},null,null,{"v":750000,"d":"750,000.00"},null,{"v":750000,"d":"750,000.00"}]
[{"$nulls":4},"2.6.7 - ACTIVOS BIOLOGICOS CULTIVABLES",{"$nulls":5},0]
[{"$nulls":4},"2.6.8 - BIENES INTANGIBLES",{"v":1500000,"d":"1,500,000.00"},null,null,{"v":1500000,"d":"1,500,000.00"},null,{"v":1500000,"d":"1,500,000.00"}]
[{"$nulls":4},"2.6.9. - EDIFICIOS NO RESIDENCIALES",{"v":100000000,"d":"100,000,000.00"},null,null,{"v":100000000,"d":"100,000,000.00"},null,{"v":100000000,"d":"100,000,000.00"}]
[27,{"$nulls":3},"2.7-OBRAS",{"v":101300000,"d":"101,300,000.00"},null,null,{"$f":"SUM(I46:I47)","v":{"v":101300000,"d":"101,300,000.00"}},{"$f":"SUM(J46:J47)","v":{"v":1823695.83,"d":"1,823,695.83"}},{"$f":"SUM(K46:K47)","v":{"v":103123695.83,"d":"103,123,695.83"}}]
[{"$nulls":4},"2.7.1 - OBRAS EN EDIFICACIONES",{"v":100000000,"d":"100,000,000.00"},null,null,{"v":100000000,"d":"100,000,000.00"},null,{"v":100000000,"d":"100,000,000.00"}]
[{"$nulls":4},"2.7.2-  INFRAESTRUTURAS",{"v":1300000,"d":"1,300,000.00"},null,null,{"v":1300000,"d":"1,300,000.00"},{"v":1823695.83,"d":"1,823,695.83"},{"v":3123695.83,"d":"3,123,695.83"}]
["0000 - Administracion de Contribuciones Especiales",{"$nulls":4},{"$f":"+F52+F54","v":{"v":630702835,"d":"630,702,835.00"}},{"$f":"+G58","v":{"v":100749814.00000001,"d":"100,749,814.00"}},null,{"v":731452649,"d":"731,452,649.00"}]
[{"$nulls":4},"2.8. -ADQUIICION DE ACTIVO CON FINE DE POLITICA"]
[{"$nulls":4},"2.8.1 INTERESES DE LA DEUDA PUBLICA",{"$nulls":5},{"$f":"+I50+J50","v":0}]
[{"$nulls":4},"2.8.2 INTERESES DE LA DEUDA EXTERNA",{"$nulls":5},0]
[2.4,{"$nulls":3},"2.4-TRANSFERENCIAS CORRIENTES",{"$f":"+F53","v":{"v":590591060,"d":"590,591,060.00"}},null,null,{"$f":"SUM(I53:I58)","v":{"v":1842360185,"d":"1,842,360,185.00"}},{"$f":"SUM(J53:J58)","v":{"v":-50168583.33,"d":"(50,168,583.33)"}},{"$f":"SUM(K53:K58)","v":{"v":1792191601.67,"d":"1,792,191,601.67"}}]
[{"$nulls":4},"2.4.1 - TRANSFERENCIAS CORRIENTES AL SECTOR PRIVADO",{"v":590591060,"d":"590,591,060.00"},null,null,{"v":630702835,"d":"630,702,835.00"},{"v":-50168583.33,"d":"(50,168,583.33)"},{"$f":"+I53+J53","v":{"v":580534251.67,"d":"580,534,251.67"}}]
[{"$nulls":4},"2.4.2- TRANSFERENCIA CORRIENTES AL GOBIERNO GENERAL NACIONAL",{"v":40111775,"d":"40,111,775.00"},null,null,{"v":1018715219,"d":"1,018,715,219.00"},null,{"v":1018715219,"d":"1,018,715,219.00"}]
[{"$nulls":4},"2.4.3 - TRANSFERENCIA CORRIENTE AL GOBIERNO  GENERALES LOCALES",{"$nulls":5},0]
[{"$nulls":4},"2.4.4 - TRANSFERENCIA CORRIENTE A EMPRESAS PUBLICAS NO  FINANCIERAS",{"$nulls":5},0]
[{"$nulls":4},"2.4.5 - TRANSFERENCIA CORRIENTE A EMPRESAS PUBLICAS  FINANCIERAS",{"$nulls":5},0]
[{"$nulls":4},"2.4.7 - TRANSFERENCIAS CORRIENTE AL SECTOR EXTERNO",null,{"v":100749814.00000001,"d":"100,749,814.00"},null,{"v":192942131,"d":"192,942,131.00"},null,{"v":192942131,"d":"192,942,131.00"}]
[{"$nulls":4},"2.4.9 - TRANSFERENCIAS CORRIENTES A OTRAS INSTITUCIONES PÚBLICAS",{"$nulls":5},0]
[{"$nulls":4},"2.5 - TRANSFERENCIAS DE CAPITAL"]
[{"$nulls":4},"2.5.1 - TRANSFERENCIAS DE CAPITAL AL SECTOR PRIVADO",{"$nulls":5},{"$f":"+I61+J61","v":0}]
[{"$nulls":4},"2.5.2 - TRANSFERENCIAS DE CAPITAL AL GOBIERNO GENERAL  NACIONAL",{"$nulls":5},0]
[{"$nulls":4},"2.5.3 - TRANSFERENCIAS DE CAPITAL A GOBIERNOS GENERALES LOCALES",{"$nulls":5},0]
[{"$nulls":4},"2.5.4 - TRANSFERENCIAS DE CAPITAL  A EMPRESAS PÚBLICAS NO FINANCIERAS",{"$nulls":5},0]
[{"$nulls":4},"2.5.5 - TRANSFERENCIAS DE CAPITAL A INSTITUCIONES PÚBLICAS FINANCIERAS",{"$nulls":5},0]
[{"$nulls":4},"2.5.6 - TRANSFERENCIAS DE CAPITAL AL SECTOR EXTERNO",{"$nulls":5},0]
[{"$nulls":4},"2.5.9 - TRANSFERENCIAS DE CAPITAL A OTRAS INSTITUCIONES PÚBLICAS",{"$nulls":5},0]
[{"$nulls":4},"TOTAL GENERAL",{"$f":"+F9","v":{"v":4699872430,"d":"4,699,872,430.00"}},{"$f":"+G48+G35+G25+G16+G11","v":{"v":189787529,"d":"189,787,529.00"}},{"$f":"+H11+H16","v":{"v":1006715219,"d":"1,006,715,219.00"}},{"$f":"+I52+I45+I35+I25+I16+I10","v":{"v":5896375178,"d":"5,896,375,178.00"}},{"$f":"+J52+J45+J35+J25+J16+J10","v":0},{"v":5896375178,"d":"5,896,375,178.00"}]
[]
[{"$nulls":4},"Fuente SIGEF"]
[{"$nulls":4},"Presupuesto aprobado: Se refiere al propuesto aprobado en Ley de Presupuesto General del Etado"]
[{"$nulls":4},"Presupuesto Modificado: Se refiere al propuesto aprobado enen casso de que el Congreso Nacional Apruebe un presupuesto complementario"]
[{"$nulls":4},"Total Devengado:  Son los recursos financieros que surge con la obligacion de pago por la recepcion de conformidad de  obras, bienes y servicios oportunamente contratados, o en los casos de gastos sin contraprestacion, por haberse cumplido los requisitos administrativos dispuesto por el reglamento de la presente ley."]
[]
[{"$nulls":4},"PREPARADO POR:",{"$nulls":3},"APROBADO POR:"]

{"sheet":"Hoja3","index":1,"n_rows":0,"n_cols":0,"rows_kept":0}