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

{"sheet":"Hoja1","index":0,"n_rows":72,"n_cols":11,"rows_kept":72,"merged":[[5,1,6,10],[7,7,7,10],[9,1,11,2],[9,3,9,10],[10,3,11,3],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,7,11,7],[10,8,11,8],[10,9,11,9],[10,10,11,10],[65,1,65,2],[67,1,67,10],[70,3,70,4],[70,5,70,7],[71,3,71,4],[71,5,71,7]]}
[]
[]
[]
[]
[]
[null,"Cuenta Pública 2022\nEstado Analítico del Ejercicio del Presupuesto de Egresos \nClasificación Administrativa\n(Pesos)"]
[]
[null,null,"Entidad Municipal: (1)     TEXCALTITLAN     No. 4052",{"$nulls":4},"Al 31 de Diciembre de 2022 (2)"]
[]
[null,"Dependencia (3)",null,"Egresos "]
[{"$nulls":3},"Aprobado\n (4)","Ampliaciones / Reducciones\n (5)","Modificado \n(6)","Comprometido\n (7)","Devengado \n(8)","Ejercido\n (9)","Pagado\n (10)","Subejercicio                                      (11)"]
[]
[null,"A00","DIRECCION GENERAL",{"v":816828,"d":"816,828.00"},{"v":-6661.48,"d":"-6,661.48"},{"v":810166.52,"d":"810,166.52"},0,0,{"v":680112.74,"d":"680,112.74"},{"v":680112.74,"d":"680,112.74"},{"$f":"F13-I13","v":{"v":130053.78000000003,"d":"130,053.78"}}]
[null,"B00","ADMINISTRACION Y FINANZAS",{"v":288900,"d":"288,900.00"},{"v":-52303.12,"d":"-52,303.12"},{"v":236596.88,"d":"236,596.88"},0,0,{"v":185358.16,"d":"185,358.16"},{"v":185358.16,"d":"185,358.16"},{"$f":"F14-I14","v":{"v":51238.72,"d":"51,238.72"}}]
[null,"C00","DIFUSION Y OPERACION",{"v":152200,"d":"152,200.00"},{"v":70503.32,"d":"70,503.32"},{"v":222703.32,"d":"222,703.32"},0,0,{"v":186503.32,"d":"186,503.32"},{"v":186503.32,"d":"186,503.32"},{"v":36200,"d":"36,200.00"}]
[null,"D00","CONTRALORIA INTERNA",0,0,0,0,0,0,0,0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[null,"TOTAL: (12)",null,{"$f":"SUM(D13:D65)","v":{"v":1257928,"d":"1,257,928.00"}},{"$f":"SUM(E13:E65)","v":{"v":11538.720000000001,"d":"11,538.72"}},{"v":1269466.72,"d":"1,269,466.72"},0,0,{"v":1051974.22,"d":"1,051,974.22"},{"v":1051974.22,"d":"1,051,974.22"},{"v":217492.50000000003,"d":"217,492.50"}]
[]
[null,"\"Bajo protesta de decir verdad declaramos que los Estados Financieros y sus notas, son razonablemente correctos y son responsabilidad del emisor\""]
[]
[]
[null,null,"_______________________________","______________________",null,"________________________________",{"$nulls":3},"______________________"]
[null,null,"PRESIDENTE MUNICIPAL (13)","SINDICO (13)",null,"SECRETARIO  (13)",{"$nulls":3},"TESORERO  (13)"]