{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Page1"],"not_rendered":{"charts":0,"images":2,"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"}

{"sheet":"Page1","index":0,"n_rows":143,"n_cols":35,"rows_kept":143,"cut":false,"hidden":false,"merged":[[1,5,1,31],[2,25,2,31],[0,0,3,4],[2,5,4,24],[4,4,5,4],[5,5,6,23],[7,7,7,19],[7,2,10,6],[8,7,10,19],[7,20,10,25],[7,27,10,34],[7,26,12,26],[11,2,13,6],[14,5,14,6],[11,7,14,23],[11,24,14,25],[13,26,14,26],[11,27,14,32],[15,10,15,30],[15,0,16,9],[16,11,16,13],[16,14,16,17],[16,18,16,20],[16,21,16,30],[15,31,16,36],[17,28,17,36],[17,0,18,9],[17,10,18,10],[17,11,18,13],[17,14,18,17],[17,18,18,20],[17,21,18,27],[19,6,19,7],[19,0,20,5],[20,6,20,7],[19,8,20,9],[19,10,20,10],[19,11,20,11],[19,12,20,13],[19,14,20,17],[19,18,20,20],[19,21,20,27],[18,28,20,36],[21,28,21,36],[21,0,22,9],[21,10,22,10],[21,11,22,13],[21,14,22,17],[21,18,22,20],[21,21,22,27],[23,6,23,7],[23,0,24,5],[24,6,24,7],[23,8,24,9],[23,10,24,10],[23,11,24,11],[23,12,24,13],[23,14,24,17],[23,18,24,20],[23,21,24,27],[22,28,24,36],[25,28,25,36],[25,0,26,9],[25,10,26,10],[25,11,26,13],[25,14,26,17],[25,18,26,20],[25,21,26,27],[27,6,27,7],[27,0,28,5],[28,6,28,7],[27,8,28,9],[27,10,28,10],[27,11,28,11],[27,12,28,13],[27,14,28,17],[27,18,28,20],[27,21,28,27],[26,28,28,36],[29,28,29,36],[29,0,30,9],[29,10,30,10],[29,11,30,13],[29,14,30,17],[29,18,30,20],[29,21,30,27],[31,6,31,7],[31,0,32,5],[32,6,32,7],[31,8,32,9],[31,10,32,10],[31,11,32,11],[31,12,32,13],[31,14,32,17],[31,18,32,20],[31,21,32,27],[30,28,32,36],[33,28,33,36],[33,0,34,9],[33,10,34,10],[33,11,34,13],[33,14,34,17],[33,18,34,20],[33,21,34,27],[35,6,35,7],[35,0,36,5],[36,6,36,7],[35,8,36,9],[35,10,36,10],[35,11,36,11],[35,12,36,13],[35,14,36,17],[35,18,36,20],[35,21,36,27],[34,28,36,36],[37,28,37,36],[37,0,38,9],[37,10,38,10],[37,11,38,13],[37,14,38,17],[37,18,38,20],[37,21,38,27],[39,6,39,7],[39,0,40,5],[40,6,40,7],[39,8,40,9],[39,10,40,10],[39,11,40,11],[39,12,40,13],[39,14,40,17],[39,18,40,20],[39,21,40,27],[38,28,40,36],[41,28,41,36],[41,0,42,9],[41,10,42,10],[41,11,42,13],[41,14,42,17],[41,18,42,20],[41,21,42,27],[43,6,43,7],[43,0,44,5],[44,6,44,7],[43,8,44,9],[43,10,44,10],[43,11,44,11],[43,12,44,13],[43,14,44,17],[43,18,44,20],[43,21,44,27],[42,28,44,36],[45,28,45,36],[45,0,46,9],[45,10,46,10],[45,11,46,13],[45,14,46,17],[45,18,46,20],[45,21,46,27],[47,6,47,7],[47,0,48,5],[48,6,48,7],[47,8,48,9],[47,10,48,10],[47,11,48,11],[47,12,48,13],[47,14,48,17],[47,18,48,20],[47,21,48,27],[46,28,48,36],[49,28,49,36],[49,0,50,9],[49,10,50,10],[49,11,50,13],[49,14,50,17],[49,18,50,20],[49,21,50,27],[51,6,51,7],[51,0,52,5],[52,6,52,7],[51,8,52,9],[51,10,52,10],[51,11,52,11],[51,12,52,13],[51,14,52,17],[51,18,52,20],[51,21,52,27],[50,28,52,36],[53,28,53,36],[53,0,54,9],[53,10,54,10],[53,11,54,13],[53,14,54,17],[53,18,54,20],[53,21,54,27],[55,6,55,7],[55,0,56,5],[56,6,56,7],[55,8,56,9],[55,10,56,10],[55,11,56,11],[55,12,56,13],[55,14,56,17],[55,18,56,20],[55,21,56,27],[54,28,56,36],[57,28,57,36],[57,0,58,9],[57,10,58,10],[57,11,58,13],[57,14,58,17],[57,18,58,20],[57,21,58,27],[59,6,59,7],[59,0,60,5],[60,6,60,7],[59,8,60,9],[59,10,60,10],[59,11,60,11],[59,12,60,13],[59,14,60,17],[59,18,60,20],[59,21,60,27],[58,28,60,36],[61,17,61,28],[61,29,61,36],[61,0,62,9],[63,6,63,7],[63,0,64,5],[64,6,64,7],[63,8,64,9],[61,10,64,10],[61,11,64,13],[61,14,64,16],[62,17,64,27],[62,28,64,36],[65,0,66,9],[65,10,66,10],[65,11,66,13],[65,14,66,17],[65,18,66,20],[65,21,66,27],[65,28,66,36],[67,0,67,9],[67,11,67,13],[67,14,67,17],[67,18,67,20],[67,21,67,27],[67,28,67,36],[68,0,68,9],[68,11,68,13],[68,14,68,17],[68,18,68,20],[68,21,68,27],[68,28,68,36],[69,0,69,9],[69,11,69,13],[69,14,69,17],[69,18,69,20],[69,21,69,27],[69,28,69,36],[70,0,70,9],[70,11,70,13],[70,14,70,17],[70,18,70,20],[70,21,70,27],[70,28,70,36],[71,0,71,9],[71,11,71,13],[71,14,71,17],[71,18,71,20],[71,21,71,27],[71,28,71,36],[72,0,72,9],[72,11,72,13],[72,14,72,17],[72,18,72,20],[72,21,72,27],[72,28,72,36],[73,0,73,9],[73,11,73,13],[73,14,73,17],[73,18,73,20],[73,21,73,27],[73,28,73,36],[74,0,74,9],[74,11,74,13],[74,14,74,17],[74,18,74,20],[74,21,74,27],[74,28,74,36],[75,0,75,9],[75,11,75,13],[75,14,75,17],[75,18,75,20],[75,21,75,27],[75,28,75,36],[76,0,76,9],[76,11,76,13],[76,14,76,17],[76,18,76,20],[76,21,76,27],[76,28,76,36],[77,0,77,9],[77,11,77,13],[77,14,77,17],[77,18,77,20],[77,21,77,27],[77,28,77,36],[78,0,78,9],[78,11,78,13],[78,14,78,17],[78,18,78,20],[78,21,78,27],[78,28,78,36],[79,0,79,9],[79,11,79,13],[79,14,79,17],[79,18,79,20],[79,21,79,27],[79,28,79,36],[80,0,80,9],[80,11,80,13],[80,14,80,17],[80,18,80,20],[80,21,80,27],[80,28,80,36],[82,34,82,36],[84,5,84,31],[85,25,85,31],[83,0,86,4],[85,5,87,24],[87,4,88,4],[88,5,89,23],[90,7,90,19],[90,2,93,6],[91,7,93,19],[90,20,93,25],[90,27,93,34],[90,26,95,26],[94,2,96,6],[97,5,97,6],[94,7,97,23],[94,24,97,25],[96,26,97,26],[94,27,97,32],[99,0,99,36],[100,28,100,36],[100,10,101,27],[102,10,102,27],[101,32,103,35],[103,10,104,10],[103,11,104,13],[103,14,104,17],[103,18,104,20],[103,21,104,27],[100,0,105,9],[105,10,106,27],[101,28,106,29],[106,0,107,9],[107,16,107,17],[107,19,107,20],[107,22,107,27],[101,30,107,31],[104,32,107,35],[101,36,107,36],[108,0,109,9],[107,11,109,12],[107,14,109,15],[107,18,109,18],[107,21,109,21],[107,28,109,29],[110,0,110,1],[110,2,110,8],[110,11,110,13],[110,14,110,17],[110,18,110,20],[110,21,110,27],[110,28,110,36],[111,0,111,1],[111,2,111,8],[111,11,111,13],[111,14,111,17],[111,18,111,20],[111,21,111,27],[111,28,111,36],[112,0,112,1],[112,2,112,8],[112,11,112,13],[112,14,112,17],[112,18,112,20],[112,21,112,27],[112,28,112,36],[113,0,113,1],[113,2,113,8],[113,11,113,13],[113,14,113,17],[113,18,113,20],[113,21,113,27],[113,28,113,36],[114,0,114,1],[114,2,114,8],[114,11,114,13],[114,14,114,17],[114,18,114,20],[114,21,114,27],[114,28,114,36],[115,0,115,1],[115,2,115,8],[115,11,115,13],[115,14,115,17],[115,18,115,20],[115,21,115,27],[115,28,115,36],[116,0,116,1],[116,2,117,8],[116,9,117,9],[116,10,117,10],[116,11,117,13],[116,14,117,17],[116,18,117,20],[116,21,117,27],[116,28,117,36],[118,0,118,1],[118,2,119,8],[118,9,119,9],[118,10,119,10],[118,11,119,13],[118,14,119,17],[118,18,119,20],[118,21,119,27],[118,28,119,36],[120,11,121,12],[120,14,121,15],[120,18,121,18],[120,21,121,21],[120,28,121,29],[121,0,122,9],[123,9,123,27],[123,1,124,8],[124,11,124,13],[124,14,124,17],[124,18,124,20],[124,21,124,27],[123,28,124,36],[125,9,125,27],[125,1,126,8],[126,11,126,13],[126,14,126,17],[126,18,126,20],[126,21,126,27],[125,28,126,36],[127,9,127,27],[127,1,128,8],[128,11,128,13],[128,14,128,17],[128,18,128,20],[128,21,128,27],[127,28,128,36],[129,9,129,27],[129,1,130,8],[130,11,130,13],[130,14,130,17],[130,18,130,20],[130,21,130,27],[129,28,130,36],[131,0,131,9],[131,11,131,12],[131,14,131,15],[131,28,131,29],[133,10,134,10],[133,11,134,13],[133,14,134,17],[133,18,134,20],[133,21,134,27],[134,0,135,0],[132,1,135,8],[132,28,135,36],[137,11,137,13],[137,14,137,17],[137,18,137,20],[137,21,137,27],[137,0,138,2],[137,3,138,8],[137,28,138,36],[140,0,140,2],[140,3,140,8],[140,28,140,36],[142,34,142,36]]}
[]
[{"$nulls":5},"Municipio de San Salvador"]
[{"$nulls":5},"HIDALGO"]
[]
[]
[{"$nulls":5},"Estado Analítico de Ingresos"]
[]
[null,null,"Usr: supervisor",{"$nulls":17},"Fecha y ",{"$nulls":6},"21/mar./2025"]
[{"$nulls":7},"Del 01/ene./2024 Al 31/dic./2024"]
[]
[]
[null,null,"Rep: rptEstadoPresupuestoIngresosRB_CP_2019",{"$nulls":4},"(Cifras en Pesos)",{"$nulls":19},"10:04 a. m."]
[]
[]
[]
["Rubro de Ingresos / Fuente de Financiamiento",{"$nulls":9},"Ingresos",{"$nulls":20},"Diferencia"]
[{"$nulls":10},"Estimado","Ampliaciones / (Reducciones)",null,null,"Modificado",null,null,null,"Devengado",null,null,"Recaudado"]
["IMPUESTOS"]
[{"$nulls":28},435886.92]
[{"$nulls":10},2778855.00,null,1289694.02,null,4068549.02,null,null,null,3214741.92,null,null,3214741.92]
[]
["CUOTAS Y APORTACIONES DE SEGURIDAD SOCIAL"]
[{"$nulls":28},0.00]
[{"$nulls":10},0.00,null,0.00,null,0.00,null,null,null,0.00,null,null,0.00]
[]
["CONTRIBUCIONES DE MEJORAS"]
[{"$nulls":28},0.00]
[{"$nulls":10},0.00,null,0.00,null,0.00,null,null,null,0.00,null,null,0.00]
[]
["DERECHOS"]
[{"$nulls":28},-6265827.72]
[{"$nulls":10},10183616.00,null,998159.08,null,11181775.08,null,null,null,3917788.28,null,null,3917788.28]
[]
["PRODUCTOS"]
[{"$nulls":28},-201720.00]
[{"$nulls":10},206301.00,null,0.00,null,206301.00,null,null,null,4581.00,null,null,4581.00]
[]
["APROVECHAMIENTOS"]
[{"$nulls":28},156091.98]
[{"$nulls":10},144218.00,null,181979.56,null,326197.56,null,null,null,300309.98,null,null,300309.98]
[]
["INGRESOS POR VENTA DE BIENES, PRESTACIÓN DE SERVICIOS Y OTROS INGRESOS"]
[{"$nulls":28},0.00]
[{"$nulls":10},0.00,null,0.00,null,0.00,null,null,null,0.00,null,null,0.00]
[]
["PARTICIPACIONES, APORTACIONES, CONVENIOS, INCENTIVOS DERIVADOS DE LA COLABORACIÓN FISCAL Y FONDOS DISTINTOS DE APORTACIONES"]
[{"$nulls":28},-364383.49]
[{"$nulls":10},122838923.00,null,5813796.61,null,128652719.61,null,null,null,122474539.51,null,null,122474539.51]
[]
["TRANSFERENCIAS, ASIGNACIONES, SUBSIDIOS Y SUBVENCIONES, Y PENSIONES Y JUBILACIONES"]
[{"$nulls":28},0.00]
[{"$nulls":10},0.00,null,0.00,null,0.00,null,null,null,0.00,null,null,0.00]
[]
["INGRESOS DERIVADOS DE FINANCIAMIENTOS"]
[{"$nulls":28},0.00]
[{"$nulls":10},0.00,null,0.00,null,0.00,null,null,null,0.00,null,null,0.00]
[]
["         Total"]
[{"$nulls":28},-6239952.31]
[{"$nulls":10},136151913.00,null,8283629.27,null,144435542.27,null,null,null,129911960.69,null,null,129911960.69]
[]
[{"$nulls":17},"              Ingresos Excedentes"]
[{"$nulls":28},-6239952.31]
{"$rows_empty":19}
[{"$nulls":34},"Page 1"]
[]
[{"$nulls":5},"Municipio de San Salvador"]
[{"$nulls":5},"HIDALGO"]
[]
[]
[{"$nulls":5},"Estado Analítico de Ingresos"]
[]
[null,null,"Usr: supervisor",{"$nulls":17},"Fecha y ",{"$nulls":6},"21/mar./2025"]
[{"$nulls":7},"Del 01/ene./2024 Al 31/dic./2024"]
[]
[]
[null,null,"Rep: rptEstadoPresupuestoIngresosRB_CP_2019",{"$nulls":4},"(Cifras en Pesos)",{"$nulls":19},"10:04 a. m."]
[]
[]
[]
[]
[]
["Rubro de Ingresos / Fuente de Financiamiento ",{"$nulls":9},"Ingreso"]
[{"$nulls":32},"Diferencia"]
[]
[{"$nulls":10},"Estimado\n","Ampliaciones / (Reducciones)",null,null,"Modificado",null,null,null,"Devengado",null,null,"Recaudado"]
[]
[]
[]
[]
["Ingresos del Poder Ejecutivo Federal o Estatal y de los Municipios"]
[]
[null,null,"IMPUESTOS",{"$nulls":7},2778855.00,1289694.02,null,null,4068549.02,null,null,null,3214741.92,null,null,3214741.92,{"$nulls":6},435886.92]
[null,null,"CUOTAS Y APORTACIONES DE SEGURIDAD SOCIAL",{"$nulls":7},0.00,0.00,null,null,0.00,null,null,null,0.00,null,null,0.00,{"$nulls":6},0.00]
[null,null,"CONTRIBUCIONES DE MEJORAS",{"$nulls":7},0.00,0.00,null,null,0.00,null,null,null,0.00,null,null,0.00,{"$nulls":6},0.00]
[null,null,"DERECHOS",{"$nulls":7},10183616.00,998159.08,null,null,11181775.08,null,null,null,3917788.28,null,null,3917788.28,{"$nulls":6},-6265827.72]
[null,null,"PRODUCTOS",{"$nulls":7},206301.00,0.00,null,null,206301.00,null,null,null,4581.00,null,null,4581.00,{"$nulls":6},-201720.00]
[null,null,"APROVECHAMIENTOS",{"$nulls":7},144218.00,181979.56,null,null,326197.56,null,null,null,300309.98,null,null,300309.98,{"$nulls":6},156091.98]
[null,null,"PARTICIPACIONES, APORTACIONES, CONVENIOS, INCENTIVOS DERIVADOS DE LA COLABORACIÓN FISCAL Y FONDOS DISTINTOS DE APORTACIONES",{"$nulls":7},122838923.00,5813796.61,null,null,128652719.61,null,null,null,122474539.51,null,null,122474539.51,{"$nulls":6},-364383.49]
[]
[null,null,"TRANSFERENCIAS, ASIGNACIONES, SUBSIDIOS Y SUBVENCIONES, Y PENSIONES Y JUBILACIONES",{"$nulls":7},0.00,0.00,null,null,0.00,null,null,null,0.00,null,null,0.00,{"$nulls":6},0.00]
[]
[]
["Ingresos de los Entes Públicos de los Poderes Legislativo y Judicial, de los Órganos Autónomos\ny del Sector Paraestatal o Paramunicipal, así como de las Empresas Productivas del Estado "]
[]
[null,"CUOTAS Y APORTACIONES DE SEGURIDAD SOCIAL",{"$nulls":26},0.00]
[20,{"$nulls":9},0.00,0.00,null,null,0.00,null,null,null,0.00,null,null,0.00]
[null,"PRODUCTOS",{"$nulls":26},0.00]
[50,{"$nulls":9},0.00,0.00,null,null,0.00,null,null,null,0.00,null,null,0.00]
[null,"INGRESOS POR VENTA DE BIENES, PRESTACIÓN DE SERVICIOS Y OTROS INGRESOS",{"$nulls":26},0.00]
[70,{"$nulls":9},0.00,0.00,null,null,0.00,null,null,null,0.00,null,null,0.00]
[null,"TRANSFERENCIAS, ASIGNACIONES, SUBSIDIOS Y SUBVENCIONES, Y PENSIONES Y JUBILACIONES",{"$nulls":26},0.00]
[90,{"$nulls":9},0.00,0.00,null,null,0.00,null,null,null,0.00,null,null,0.00]
["Ingresos Derivados de Financiamiento"]
[null,"INGRESOS DERIVADOS DE FINANCIAMIENTOS",{"$nulls":26},0.00]
[{"$nulls":10},0.00,0.00,null,null,0.00,null,null,null,0.00,null,null,0.00]
[98]
[]
[]
["Z",null,null,"         Total",{"$nulls":6},136151913.00,8283629.27,null,null,144435542.27,null,null,null,129911960.69,null,null,129911960.69,{"$nulls":6},-6239952.31]
[]
[]
["Z",null,null,"         Ingresos Excedentes",{"$nulls":24},-6239952.31]
[]
[{"$nulls":34},"Page 2"]