{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Page1"],"not_rendered":{"charts":0,"images":3,"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":107,"n_cols":27,"rows_kept":107,"cut":false,"hidden":false,"merged":[[0,5,0,21],[1,5,1,20],[0,0,2,4],[2,5,2,19],[0,22,2,27],[3,8,3,17],[3,25,4,27],[3,1,5,7],[4,8,5,17],[3,18,5,24],[6,1,6,4],[6,20,7,24],[5,25,7,27],[6,5,8,19],[9,10,9,22],[9,0,10,9],[10,10,10,11],[10,12,10,13],[10,14,10,15],[10,17,10,22],[9,23,10,27],[11,7,11,8],[11,0,12,6],[12,7,12,8],[11,9,12,9],[11,10,12,11],[11,12,12,13],[11,14,12,15],[11,16,12,16],[11,17,12,22],[11,23,12,27],[13,7,13,8],[13,0,14,6],[14,7,14,8],[13,9,14,9],[13,10,14,11],[13,12,14,13],[13,14,14,15],[13,16,14,16],[13,17,14,22],[13,23,14,27],[15,7,15,8],[15,0,16,6],[16,7,16,8],[15,9,16,9],[15,10,16,11],[15,12,16,13],[15,14,16,15],[15,16,16,16],[15,17,16,22],[15,23,16,27],[17,7,17,8],[17,0,18,6],[18,7,18,8],[17,9,18,9],[17,10,18,11],[17,12,18,13],[17,14,18,15],[17,16,18,16],[17,17,18,22],[17,23,18,27],[19,7,19,8],[19,0,20,6],[20,7,20,8],[19,9,20,9],[19,10,20,11],[19,12,20,13],[19,14,20,15],[19,16,20,16],[19,17,20,22],[19,23,20,27],[21,7,21,8],[21,0,22,6],[22,7,22,8],[21,9,22,9],[21,10,22,11],[21,12,22,13],[21,14,22,15],[21,16,22,16],[21,17,22,22],[21,23,22,27],[23,7,23,8],[23,0,24,6],[24,7,24,8],[23,9,24,9],[23,10,24,11],[23,12,24,13],[23,14,24,15],[23,16,24,16],[23,17,24,22],[23,23,24,27],[25,7,25,8],[25,0,26,6],[26,7,26,8],[25,9,26,9],[25,10,26,11],[25,12,26,13],[25,14,26,15],[25,16,26,16],[25,17,26,22],[25,23,26,27],[27,7,27,8],[27,0,28,6],[28,7,28,8],[27,9,28,9],[27,10,28,11],[27,12,28,13],[27,14,28,15],[27,16,28,16],[27,17,28,22],[27,23,28,27],[29,7,29,8],[29,0,30,6],[30,7,30,8],[29,9,30,9],[29,10,30,11],[29,12,30,13],[29,14,30,15],[29,16,30,16],[29,17,30,22],[29,23,30,27],[31,7,31,8],[31,0,32,6],[32,7,32,8],[31,9,32,9],[31,10,32,11],[31,12,32,13],[31,14,32,15],[31,16,32,16],[31,17,32,22],[31,23,32,27],[33,7,33,8],[33,0,34,6],[34,7,34,8],[33,9,34,9],[33,10,34,11],[33,12,34,13],[33,14,34,14],[33,15,34,22],[33,23,34,27],[35,0,35,9],[35,10,35,11],[35,12,35,13],[35,14,35,15],[35,17,35,22],[35,23,35,27],[36,0,36,9],[36,10,36,11],[36,12,36,13],[36,14,36,15],[36,17,36,22],[36,23,36,27],[37,0,37,9],[37,10,37,11],[37,12,37,13],[37,14,37,15],[37,17,37,22],[37,23,37,27],[38,0,38,9],[38,10,38,11],[38,12,38,13],[38,14,38,15],[38,17,38,22],[38,23,38,27],[39,0,39,9],[39,10,39,11],[39,12,39,13],[39,14,39,15],[39,17,39,22],[39,23,39,27],[40,0,40,9],[40,10,40,11],[40,12,40,13],[40,14,40,15],[40,17,40,22],[40,23,40,27],[41,0,41,9],[41,10,41,11],[41,12,41,13],[41,14,41,15],[41,17,41,22],[41,23,41,27],[42,0,42,9],[42,10,42,11],[42,12,42,13],[42,14,42,15],[42,17,42,22],[42,23,42,27],[43,0,43,9],[43,10,43,11],[43,12,43,13],[43,14,43,15],[43,17,43,22],[43,23,43,27],[44,0,44,9],[44,10,44,11],[44,12,44,13],[44,14,44,15],[44,17,44,22],[44,23,44,27],[45,0,45,9],[45,10,45,11],[45,12,45,13],[45,14,45,15],[45,17,45,22],[45,23,45,27],[46,0,46,9],[46,10,46,11],[46,12,46,13],[46,14,46,15],[46,17,46,22],[46,23,46,27],[47,0,47,9],[47,10,47,11],[47,12,47,13],[47,14,47,15],[47,17,47,22],[47,23,47,27],[48,0,48,9],[48,10,48,11],[48,12,48,13],[48,14,48,15],[48,17,48,22],[48,23,48,27],[49,0,49,9],[49,10,49,11],[49,12,49,13],[49,14,49,15],[49,17,49,22],[49,23,49,27],[50,26,50,27],[51,5,51,21],[52,5,52,20],[51,0,53,4],[53,5,53,19],[51,22,53,27],[54,8,54,17],[54,25,55,27],[54,1,56,7],[55,8,56,17],[54,18,56,24],[57,1,57,4],[57,20,58,24],[56,25,58,27],[57,5,59,19],[61,10,61,22],[61,24,62,26],[61,0,63,9],[62,10,63,11],[62,12,63,13],[62,14,63,15],[62,16,63,16],[62,17,63,22],[61,23,63,23],[63,24,63,26],[61,27,63,27],[64,0,65,9],[66,1,66,9],[66,10,66,11],[66,12,66,13],[66,14,66,15],[66,17,66,22],[66,23,66,27],[67,1,67,9],[67,10,67,11],[67,12,67,13],[67,14,67,15],[67,17,67,22],[67,23,67,27],[68,1,68,9],[68,10,68,11],[68,12,68,13],[68,14,68,15],[68,17,68,22],[68,23,68,27],[69,1,69,9],[69,10,69,11],[69,12,69,13],[69,14,69,15],[69,17,69,22],[69,23,69,27],[70,1,70,9],[70,10,70,11],[70,12,70,13],[70,14,70,15],[70,17,70,22],[70,23,70,27],[71,1,71,9],[71,10,71,11],[71,12,71,13],[71,14,71,15],[71,17,71,22],[71,23,71,27],[72,1,73,9],[72,10,73,11],[72,12,73,13],[72,14,73,15],[72,16,73,16],[72,17,73,22],[72,23,73,27],[74,1,74,9],[74,10,74,11],[74,12,74,13],[74,14,74,15],[74,17,74,22],[74,23,74,27],[75,0,75,9],[76,1,76,9],[76,10,76,11],[76,12,76,13],[76,14,76,15],[76,17,76,22],[76,23,76,27],[77,1,77,9],[77,10,77,11],[77,12,77,13],[77,14,77,15],[77,17,77,22],[77,23,77,27],[78,1,78,9],[78,10,78,11],[78,12,78,13],[78,14,78,15],[78,17,78,22],[78,23,78,27],[79,1,79,9],[79,10,79,11],[79,12,79,13],[79,14,79,15],[79,17,79,22],[79,23,79,27],[80,0,80,9],[81,1,81,9],[81,10,81,11],[81,12,81,13],[81,14,81,15],[81,17,81,22],[81,23,81,27],[82,0,82,1],[82,2,82,9],[82,10,82,11],[82,12,82,13],[82,14,82,15],[82,17,82,22],[82,23,82,27],[83,0,83,1],[83,2,83,9],[83,23,83,27],[85,26,85,27],[86,5,86,21],[87,5,87,20],[86,0,88,4],[88,5,88,19],[86,22,88,27],[89,8,89,17],[89,25,90,27],[89,1,91,7],[90,8,91,17],[89,18,91,24],[92,1,92,4],[92,20,93,24],[91,25,93,27],[92,5,94,19],[96,6,96,10],[96,13,96,18],[97,6,97,10],[97,13,97,18],[99,6,99,10],[99,13,99,18],[100,6,101,10],[100,13,101,18],[103,6,103,10],[103,13,103,18],[104,6,104,10],[104,13,104,18],[106,26,106,27]]}
[{"$nulls":5},"Municipio de Santiago de Anaya"]
[{"$nulls":5},"Estado de Hidalgo"]
[{"$nulls":5},"Estado Analítico de Ingresos"]
[null,"Usr: DIANA",{"$nulls":16},"Fecha y ",{"$nulls":6},"28/abr./2025"]
[{"$nulls":8},"Del 01/ene./2024 Al 31/dic./2024"]
[{"$nulls":25},"06:01 p. m."]
[null,"Rep: rptEstadoPresupuestoIngresosRB_CP_2019",null,null,null,"(Cifras en Pesos)",{"$nulls":14},"hora de Impresión"]
[]
[]
["Rubro de Ingresos / Fuente de Financiamiento",{"$nulls":9},"Ingresos",{"$nulls":12},"Diferencia"]
[{"$nulls":10},"Estimado",null,"Ampliaciones / (Reducciones)",null,"Modificado",null,"Devengado","Recaudado"]
["IMPUESTOS",{"$nulls":9},10451705.08,null,521073.71,null,10972778.79,null,10972778.79,10972778.79,{"$nulls":5},521073.71]
[]
["CUOTAS Y APORTACIONES DE SEGURIDAD SOCIAL",{"$nulls":9},0.00,null,0.00,null,0.00,null,0.00,0.00,{"$nulls":5},0.00]
[]
["CONTRIBUCIONES DE MEJORAS",{"$nulls":9},0.00,null,0.00,null,0.00,null,0.00,0.00,{"$nulls":5},0.00]
[]
["DERECHOS",{"$nulls":9},4205198.56,null,-2587691.70,null,1617506.86,null,1617506.86,1617506.86,{"$nulls":5},-2587691.70]
[]
["PRODUCTOS",{"$nulls":9},1315315.96,null,-214205.52,null,1101110.44,null,1101110.44,1101110.44,{"$nulls":5},-214205.52]
[]
["APROVECHAMIENTOS",{"$nulls":9},8454075.18,null,-294115.93,null,8159959.25,null,8159959.25,8159959.25,{"$nulls":5},-294115.93]
[]
["INGRESOS POR VENTA DE BIENES, PRESTACIÓN DE SERVICIOS Y OTROS INGRESOS",{"$nulls":9},0.00,null,928983.48,null,928983.48,null,117780.00,117780.00,{"$nulls":5},117780.00]
[]
["PARTICIPACIONES, APORTACIONES, CONVENIOS, INCENTIVOS DERIVADOS DE LA COLABORACIÓN FISCAL Y FONDOS DISTINTOS DE APORTACIONES",{"$nulls":9},78824266.99,null,6864957.00,null,85689223.99,null,85689223.99,85689223.99,{"$nulls":5},6864957.00]
[]
["TRANSFERENCIAS, ASIGNACIONES, SUBSIDIOS Y SUBVENCIONES, Y PENSIONES Y JUBILACIONES",{"$nulls":9},0.00,null,0.00,null,0.00,null,0.00,0.00,{"$nulls":5},0.00]
[]
["INGRESOS DERIVADOS DE FINANCIAMIENTOS",{"$nulls":9},0.00,null,0.00,null,0.00,null,0.00,0.00,{"$nulls":5},0.00]
[]
["         Total",{"$nulls":9},103250561.77,null,5219001.04,null,108469562.81,null,107658359.33,107658359.33,{"$nulls":5},4407797.56]
[]
[{"$nulls":15},"              Ingresos Excedentes",{"$nulls":7},4407797.56]
{"$rows_empty":16}
[{"$nulls":26},"Page 1"]
[{"$nulls":5},"Municipio de Santiago de Anaya"]
[{"$nulls":5},"Estado de Hidalgo"]
[{"$nulls":5},"Estado Analítico de Ingresos"]
[null,"Usr: DIANA",{"$nulls":16},"Fecha y ",{"$nulls":6},"28/abr./2025"]
[{"$nulls":8},"Del 01/ene./2024 Al 31/dic./2024"]
[{"$nulls":25},"06:01 p. m."]
[null,"Rep: rptEstadoPresupuestoIngresosRB_CP_2019",null,null,null,"(Cifras en Pesos)",{"$nulls":14},"hora de Impresión"]
[]
[]
[]
["Rubro de Ingresos / Fuente de Financiamiento ",{"$nulls":9},"Ingreso",{"$nulls":13},"Diferencia"]
[{"$nulls":10},"Estimado\n",null,"Ampliaciones / (Reducciones)",null,"Modificado",null,"Devengado","Recaudado"]
[]
["Ingresos del Poder Ejecutivo Federal o Estatal y de los Municipios"]
[]
[null,"IMPUESTOS",{"$nulls":8},10451705.08,null,521073.71,null,10972778.79,null,10972778.79,10972778.79,{"$nulls":5},521073.71]
[null,"CUOTAS Y APORTACIONES DE SEGURIDAD SOCIAL",{"$nulls":8},0.00,null,0.00,null,0.00,null,0.00,0.00,{"$nulls":5},0.00]
[null,"CONTRIBUCIONES DE MEJORAS",{"$nulls":8},0.00,null,0.00,null,0.00,null,0.00,0.00,{"$nulls":5},0.00]
[null,"DERECHOS",{"$nulls":8},4205198.56,null,-2587691.70,null,1617506.86,null,1617506.86,1617506.86,{"$nulls":5},-2587691.70]
[null,"PRODUCTOS",{"$nulls":8},1315315.96,null,-214205.52,null,1101110.44,null,1101110.44,1101110.44,{"$nulls":5},-214205.52]
[null,"APROVECHAMIENTOS",{"$nulls":8},8454075.18,null,-294115.93,null,8159959.25,null,8159959.25,8159959.25,{"$nulls":5},-294115.93]
[null,"PARTICIPACIONES, APORTACIONES, CONVENIOS, INCENTIVOS DERIVADOS DE LA COLABORACIÓN FISCAL Y FONDOS DISTINTOS DE APORTACIONES",{"$nulls":8},78824266.99,null,6864957.00,null,85689223.99,null,85689223.99,85689223.99,{"$nulls":5},6864957.00]
[]
[null,"TRANSFERENCIAS, ASIGNACIONES, SUBSIDIOS Y SUBVENCIONES, Y PENSIONES Y JUBILACIONES",{"$nulls":8},0.00,null,0.00,null,0.00,null,0.00,0.00,{"$nulls":5},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 "]
[20,"CUOTAS Y APORTACIONES DE SEGURIDAD SOCIAL",{"$nulls":8},0.00,null,0.00,null,0.00,null,0.00,0.00,{"$nulls":5},0.00]
[50,"PRODUCTOS",{"$nulls":8},0.00,null,0.00,null,0.00,null,0.00,0.00,{"$nulls":5},0.00]
[70,"INGRESOS POR VENTA DE BIENES, PRESTACIÓN DE SERVICIOS Y OTROS INGRESOS",{"$nulls":8},0.00,null,928983.48,null,928983.48,null,117780.00,117780.00,{"$nulls":5},117780.00]
[90,"TRANSFERENCIAS, ASIGNACIONES, SUBSIDIOS Y SUBVENCIONES, Y PENSIONES Y JUBILACIONES",{"$nulls":8},0.00,null,0.00,null,0.00,null,0.00,0.00,{"$nulls":5},0.00]
["Ingresos Derivados de Financiamiento"]
[98,"INGRESOS DERIVADOS DE FINANCIAMIENTOS",{"$nulls":8},0.00,null,0.00,null,0.00,null,0.00,0.00,{"$nulls":5},0.00]
["Z",null,"         Total",{"$nulls":7},103250561.77,null,5219001.04,null,108469562.81,null,107658359.33,107658359.33,{"$nulls":5},4407797.56]
["Z",null,"         Ingresos Excedentes",{"$nulls":20},4407797.56]
[]
[{"$nulls":26},"Page 2"]
[{"$nulls":5},"Municipio de Santiago de Anaya"]
[{"$nulls":5},"Estado de Hidalgo"]
[{"$nulls":5},"Estado Analítico de Ingresos"]
[null,"Usr: DIANA",{"$nulls":16},"Fecha y ",{"$nulls":6},"28/abr./2025"]
[{"$nulls":8},"Del 01/ene./2024 Al 31/dic./2024"]
[{"$nulls":25},"06:01 p. m."]
[null,"Rep: rptEstadoPresupuestoIngresosRB_CP_2019",null,null,null,"(Cifras en Pesos)",{"$nulls":14},"hora de Impresión"]
[]
[]
[]
[{"$nulls":6},"Ing. Arq. Danay Sarai Ángeles Hernandez",{"$nulls":6},"Ing. Rommel Monter Hernández"]
[{"$nulls":6},"Presidenta Municipal",{"$nulls":6},"Tesorero Municipal"]
[]
[{"$nulls":6},"C. Heblen Ángeles Hernández"]
[{"$nulls":6},"Sindico Propietario"]
[]
[]
[]
[]
[]
[{"$nulls":26},"Page 3"]