{"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"]
["RESULTADOS DE INGRESOS - LDF"]
["(PESOS)"]
[]
[]
[]
[]
[null,"CONCEPTO",2020,2021,2022,2023,2024,"AÑO DEL EJERCICIO VIGENTE"]
[]
[null,"1. INGRESOS DE LIBRE DISPOSICIÓN (1=A+B+C+D+E+F+G+H+I+J+K+L)",{"$f":"SUM(C11:C22)","v":{"v":801819435,"d":"801,819,435.00"}},{"v":900366445,"d":"900,366,445.00"},{"v":952492957,"d":"952,492,957.00"},{"v":1199806145,"d":"1,199,806,145.00"},{"$f":"SUM(G11:G22)","v":{"v":1324542441,"d":"1,324,542,441.00"}},{"$f":"SUM(H11:H22)","v":{"v":1363571601.85,"d":"1,363,571,601.85"}}]
[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":280958,"d":"280,958.00"},{"v":0,"d":"0.00"},{"v":2045916,"d":"2,045,916.00"},{"v":1827008,"d":"1,827,008.00"},{"v":856168.85,"d":"856,168.85"}]
[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 PRESTACION DE SERVICIOS",{"v":832798,"d":"832,798.00"},{"v":92530,"d":"92,530.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"    H. PARTICIPACIONES",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":952492957,"d":"952,492,957.00"},{"v":1187760229,"d":"1,187,760,229.00"},{"v":1312515433,"d":"1,312,515,433.00"},{"v":0,"d":"0.00"}]
[null,"    I. INCENTIVOS DERIVADOS DE LA COLABORACIÓN FISCAL",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,{"v":0,"d":"0.00"}]
[null,"    J. TRANSFERENCIAS Y ASIGNACIONES",{"v":800986637,"d":"800,986,637.00"},{"v":899992957,"d":"899,992,957.00"},{"v":0,"d":"0.00"},{"v":10000000,"d":"10,000,000.00"},{"v":10200000,"d":"10,200,000.00"},{"v":1362715433,"d":"1,362,715,433.00"}]
[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,"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 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"}]
[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,"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"}},{"$f":"+H32","v":{"v":0,"d":"0.00"}}]
[null,"    A. INGRESOS DERIVADOS DE FINANCIAMIENTOS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
[null,"4. TOTAL DE INGRESOS PROYECTADOS (4=1+2+3)",{"$f":"+C10+C24+C31","v":{"v":801819435,"d":"801,819,435.00"}},{"v":900366445,"d":"900,366,445.00"},{"v":952492957,"d":"952,492,957.00"},{"v":1199806145,"d":"1,199,806,145.00"},{"$f":"+G10+G24+G31","v":{"v":1324542441,"d":"1,324,542,441.00"}},{"$f":"+H10+H24+H31","v":{"v":1363571601.85,"d":"1,363,571,601.85"}}]
[]
[null,"DATOS INFORMATIVOS"]
[null,"1. INGRESOS DERIVADOS DE FINANCIAMIENTOS CON FUENTE DE PAGO DE 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,"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"]