{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["EAI"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"EAI","index":0,"n_rows":53,"n_cols":7,"rows_kept":53,"merged":[[0,0,0,6],[1,1,1,5],[1,6,2,6],[16,1,16,5],[16,6,17,6],[42,0,43,6],[50,1,50,2],[51,1,51,2],[52,1,52,2]]}
["Nombre del ente público\nEstado Analítico de Ingresos\nDel XXXX al XXXX\n(Cifras en Pesos)"]
[null,"Ingreso",{"$nulls":4},"Diferencia"]
["Rubro de Ingresos / Fuente de Financiamiento","Estimado","Ampliaciones/ (Reducciones)","Modificado","Devengado","Recaudado"]
["Impuestos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Cuotas y Aportaciones de Seguridad Social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Contribuciones de Mejoras",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Derechos",{"v":79256580.84,"d":"79,256,580.84"},{"v":0,"d":"0.00"},{"v":79256580.84,"d":"79,256,580.84"},{"v":49312879.03,"d":"49,312,879.03"},{"v":49312879.03,"d":"49,312,879.03"},{"$f":"F7-B7","v":{"v":-29943701.810000002,"d":"-29,943,701.81"}}]
["Productos",{"v":845249.11,"d":"845,249.11"},{"v":0,"d":"0.00"},{"v":845249.11,"d":"845,249.11"},{"v":7317960.66,"d":"7,317,960.66"},{"v":7317960.66,"d":"7,317,960.66"},{"$f":"F8-B8","v":{"v":6472711.55,"d":"6,472,711.55"}}]
["Aprovechamientos",{"v":1486488.43,"d":"1,486,488.43"},{"v":0,"d":"0.00"},{"v":1486488.43,"d":"1,486,488.43"},{"v":939479.98,"d":"939,479.98"},{"v":939479.98,"d":"939,479.98"},{"v":-547008.45,"d":"-547,008.45"}]
["Ingresos por Venta de Bienes, Prestación de Servicios y Otros Ingresos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Participaciones, Aportaciones, Convenios, Incentivos Derivados de la Colaboración Fiscal y Fondos Distintos de Aportaciones",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Transferencias, Asignaciones, Subsidios y Subvenciones, y Pensiones y Jubilaciones",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Ingresos Derivados de Financiamientos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["Total",{"v":81588318.38,"d":"81,588,318.38"},{"$f":"SUM(C4:C14)","v":{"v":0,"d":"0.00"}},{"$f":"B15+C15","v":{"v":81588318.38,"d":"81,588,318.38"}},{"v":57570319.67,"d":"57,570,319.67"},{"v":57570319.67,"d":"57,570,319.67"},{"$f":"F15-B15","v":{"v":-24017998.709999993,"d":"-24,017,998.71"}}]
[{"$nulls":4},"Ingresos excedentes",null,{"$f":"IF(G15>0,G15,0)","v":{"v":0,"d":"0.00"}}]
[null,"Ingreso",{"$nulls":4},"Diferencia"]
["Rubro de Ingresos / Fuente de Financiamiento","Estimado","Ampliaciones/ (Reducciones)","Modificado","Devengado","Recaudado"]
["Ingresos del Poder Ejecutivo Federal o Estatal y de los Municipios",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F19-B19","v":{"v":0,"d":"0.00"}}]
["Impuestos",{"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"},{"$f":"F20-B20","v":{"v":0,"d":"0.00"}}]
["Cuotas y Aportaciones de Seguridad Social",{"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 de Mejoras",{"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"}]
["Derechos",{"v":79256580.84,"d":"79,256,580.84"},{"v":0,"d":"0.00"},{"v":79256580.84,"d":"79,256,580.84"},{"v":49312879.03,"d":"49,312,879.03"},{"v":49312879.03,"d":"49,312,879.03"},{"v":-29943701.810000002,"d":"-29,943,701.81"}]
["Productos1",{"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"}]
["Aprovechamientos2",{"v":1486488.43,"d":"1,486,488.43"},{"v":0,"d":"0.00"},{"v":1486488.43,"d":"1,486,488.43"},{"v":939479.98,"d":"939,479.98"},{"v":939479.98,"d":"939,479.98"},{"v":-547008.45,"d":"-547,008.45"}]
["Participaciones, Aportaciones, Convenios, Incentivos Derivados de la Colaboración Fiscal y Fondos Distintos de Aportaciones",{"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"}]
["Transferencias, Asignaciones, Subsidios y Subvenciones, y Pensiones y Jubilaciones",{"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"}]
[]
["Ingresos de los Entes Públicos de los Poderes Legislativo y Judicial, de los Órganos Autónomos y del Sector Paraestatal o Paramunicipal, así como de las Empresas Productivas del Estado",{"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"}]
["Cuotas y Aportaciones de Seguridad Social",{"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"}]
["Productos",{"v":845249.11,"d":"845,249.11"},{"v":0,"d":"0.00"},{"v":845249.11,"d":"845,249.11"},{"v":7317960.66,"d":"7,317,960.66"},{"v":7317960.66,"d":"7,317,960.66"},{"v":6472711.55,"d":"6,472,711.55"}]
["Ingresos por Venta de Bienes, Prestación de Servicios y Otros Ingresos3",{"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"}]
["Transferencias, Asignaciones, Subsidios y Subvenciones, y Pensiones y Jubilaciones",{"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"}]
[]
["Ingresos Derivados de Financiamientos",{"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"},{"$f":"F35-B35","v":{"v":0,"d":"0.00"}}]
["Ingresos Derivados de Financiamientos",{"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"},{"$f":"F36-B36","v":{"v":0,"d":"0.00"}}]
[]
["Total",{"v":81588318.38,"d":"81,588,318.38"},{"$f":"SUM(C20:C27)+SUM(C30:C33)+C36","v":{"v":0,"d":"0.00"}},{"$f":"B38+C38","v":{"v":81588318.38,"d":"81,588,318.38"}},{"v":57570319.67,"d":"57,570,319.67"},{"v":57570319.67,"d":"57,570,319.67"},{"$f":"F38-B38","v":{"v":-24017998.709999993,"d":"-24,017,998.71"}}]
[{"$nulls":4},"Ingresos excedentes",null,{"$f":"IF(G38>0,G38,0)","v":{"v":0,"d":"0.00"}}]
[]
["1 Incluye intereses que generan las cuentas bancarias del Poder Ejecutivo de la Federación, de las Entidades Federativas, así como de los Municipios."]
["2 Incluye donativos en efectivo del Poder Ejecutivo, entre otros aprovechamientos."]
["3 Otros Ingresos se refiere a los ingresos propios obtenidos por los Poderes Legislativo y Judicial, los Órganos Autónomos y las Entidades de la Administración Pública Paraestatal y Paramunicipal, por sus actividades diversas no inherentes a su operación que generan recursos y que no sean ingresos por venta de bienes o prestación de servicios, tales como donativos en efectivo, entre otros."]
{"$rows_empty":7}
["____________________________________________","_________________________________________"]
["ING.JOSE ROBERTO REGALADO ARREOLA","C.P. JOSÉ JESÚS RIVERA MORALES "]
["DIRECTOR GENERAL DE LA JAPASP","ENCARAGADO DE CONTABILIDAD DE LA JAPASP"]