{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Hoja1"],"not_rendered":{"images":2},"read":"whole","date_system":"1900"}

{"sheet":"Hoja1","index":0,"n_rows":54,"n_cols":8,"rows_kept":54,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,7],[45,2,45,4],[45,5,45,7],[52,2,52,4],[52,5,52,7],[53,2,53,4],[53,5,53,7]]}
["CONGRESO DEL ESTADO DE MICHOACÁN"]
["PROYECCIONES DE INGRESOS - LDF"]
["(PESOS)"]
[]
[]
[]
[]
[null,"CONCEPTO","AÑO DEL EJERCICIO VIGENTE","AÑO  1","AÑO  2","AÑO  3","AÑO  4","AÑO  5"]
[]
[null,"1.   INGRESOS DE LIBRE DISPOSICIÓN (1=A+B+C+D+E+F+G+H+I+J+K+L)",{"$f":"SUM(C11:C22)","v":{"v":1322715433,"d":"1,322,715,433.00"}},{"v":1388851204.65,"d":"1,388,851,204.65"},{"v":1458293764.88,"d":"1,458,293,764.88"},{"v":1531208453.12,"d":"1,531,208,453.12"},{"$f":"SUM(G11:G22)","v":{"v":1607768875.78,"d":"1,607,768,875.78"}},{"$f":"SUM(H11:H22)","v":{"v":1688157319.57,"d":"1,688,157,319.57"}}]
[null,"A.    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"}]
[null,"B.    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"}]
[null,"C.    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"}]
[null,"D.    DERECHOS",{"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"}]
[null,"E.    PRODUCTOS",{"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"}]
[null,"F.    APROVECHAMIENTOS",{"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"}]
[null,"G.    INGRESOS POR VENTA DE BIENES Y PRESTACIÓN DE SERVICIOS",{"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"}]
[null,"H.    PARTICIPACIONES",{"v":1211515433,"d":"1,211,515,433.00"},{"v":1272091204.65,"d":"1,272,091,204.65"},{"v":1335695764.88,"d":"1,335,695,764.88"},{"v":1402480553.12,"d":"1,402,480,553.12"},{"v":1472604580.78,"d":"1,472,604,580.78"},{"v":1546234809.82,"d":"1,546,234,809.82"}]
[null,"I.     INCENTIVOS DERIVADOS DE LA COLABORACIÓN FISCAL",{"v":101000000,"d":"101,000,000.00"},{"v":106050000,"d":"106,050,000.00"},{"v":111352500,"d":"111,352,500.00"},{"v":116920125,"d":"116,920,125.00"},{"v":122766131.25,"d":"122,766,131.25"},{"v":128904437.81,"d":"128,904,437.81"}]
[null,"J.     TRANSFERENCIAS Y ASIGNACIONES",{"v":10200000,"d":"10,200,000.00"},{"v":10710000,"d":"10,710,000.00"},{"v":11245500,"d":"11,245,500.00"},{"v":11807775,"d":"11,807,775.00"},{"v":12398163.75,"d":"12,398,163.75"},{"v":13018071.94,"d":"13,018,071.94"}]
[null,"K.    CONVENIOS",{"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"}]
[null,"L.     OTROS INGRESOS DE LIBRE DISPOSICIÓN",{"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"}]
[null,""]
[null,"2.   TRANSFERENCIAS FEDERALES ETIQUETADAS (2=A+B+C+D+E)",{"$f":"SUM(C25:C29)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"SUM(G25:G29)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(H25:H29)","v":{"v":0,"d":"0.00"}}]
[null,"A.    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"}]
[null,"B.    CONVENIOS",{"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"}]
[null,"C.    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"}]
[null,"D.    TRANSFERENCIAS, ASIGNACIONES, SUBSIDIOS Y\nSUBVENCIONES, 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"}]
[null,"E.    OTRAS TRANSFERENCIAS FEDERALES ETIQUETADAS",{"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"}]
[null,""]
[null,"3.   INGRESOS DERIVADOS DE FINANCIAMIENTOS (3=A)",{"$f":"+C32","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"+G32","v":{"v":0,"d":"0.00"}},{"$f":"+H32","v":{"v":0,"d":"0.00"}}]
[null,"A.    INGRESOS DERIVADOS DE FINANCIAMIENTOS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,""]
[null,"4.   TOTAL DE INGRESOS PROYECTADOS (4=1+2+3)",{"$f":"+C10+C24+C31","v":{"v":1322715433,"d":"1,322,715,433.00"}},{"v":1388851204.65,"d":"1,388,851,204.65"},{"v":1458293764.88,"d":"1,458,293,764.88"},{"v":1531208453.12,"d":"1,531,208,453.12"},{"$f":"+G10+G24+G31","v":{"v":1607768875.78,"d":"1,607,768,875.78"}},{"$f":"+H10+H24+H31","v":{"v":1688157319.57,"d":"1,688,157,319.57"}}]
[null,""]
[null,"DATOS INFORMATIVOS"]
[null,"1. INGRESOS DERIVADOS DE FINANCIAMIENTOS CON FUENTE DE PAGO DE RECURSOS DE LIBRE DISPOSICIÓN",{"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"}]
[null,"2. INGRESOS DERIVADOS DE FINANCIAMIENTOS CON FUENTE DE PAGO DE TRANSFERENCIAS FEDERALES ETIQUETADAS",{"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"}]
[null,"3. INGRESOS DERIVADOS DE FINANCIAMIENTO (3 = 1 + 2)",{"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"}]
[]
[]
[null,"\"Bajo protesta de decir verdad declaramos que los estadfos financieos y sus notas, son razonablemente correctos y son responsabilidad del emisos\""]
[]
[]
[]
[null,"AUTORIZA:","REVISA:",null,null,"ELABORA:"]
[]
[]
[]
[]
[]
[]
[null,"ALEJANDRO ESTRADA SALINAS","M.G.P.P. BRENDA ALIPIO MENDOZA",null,null,"L.C. TERESA LÓPEZ VALDIVIA"]
[null,"SECRETARIO DE ADMINISTRACION Y FINANZAS","DIRECTORA GENERAL DE FINANZAS",null,null,"JEFA DEL DEPARTAMENTO DE CONTABILIDAD"]