{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Hoja1"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Hoja1","index":0,"n_rows":17,"n_cols":14,"rows_kept":17,"flags":["formulas_cached_only"]}
["Cuenta","Categoría","Descripción","Asignado","Modificado","Codificado","Monto \ncertificado","Compromiso","Devengado","Pagado","Saldo\n por \ncomprometer","Saldo \npor\n devengar","SALDO \nPOR \nPAGAR","PORCENTAJE"]
["5.1",null,"GASTOS EN PERSONAL",{"v":6996594.360000001,"d":"6,996,594.36"},{"v":0,"d":"0.00"},{"v":6996594.360000001,"d":"6,996,594.36"},{"v":229140.66,"d":"229,140.66"},{"v":229140.66,"d":"229,140.66"},{"v":205425.5,"d":"205,425.50"},{"v":182114.66999999998,"d":"182,114.67"},{"v":6767453.69,"d":"6,767,453.69"},{"v":6791168.86,"d":"6,791,168.86"},{"v":23310.83,"d":"23,310.83"},{"v":0.7947723900245377,"d":"79.48%"}]
["5.2",null,"PRESTACIONES DE LA SEGURIDAD SOCIAL",{"v":71347.77,"d":"71,347.77"},{"v":0,"d":"0.00"},{"v":71347.77,"d":"71,347.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":71347.77,"d":"71,347.77"},{"v":71347.77,"d":"71,347.77"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["5.3",null,"BIENES Y SERVICIOS DE CONSUMO",{"v":1212280,"d":"1,212,280.00"},{"v":0,"d":"0.00"},{"v":1212280,"d":"1,212,280.00"},{"v":18800.78,"d":"18,800.78"},{"v":18800.78,"d":"18,800.78"},{"v":18800.78,"d":"18,800.78"},{"v":18800.78,"d":"18,800.78"},{"v":1193479.22,"d":"1,193,479.22"},{"v":1193479.22,"d":"1,193,479.22"},{"v":0,"d":"0.00"},{"v":1,"d":"100.00%"}]
["5.6",null,"GASTOS FINANCIEROS",{"v":337000,"d":"337,000.00"},{"v":0,"d":"0.00"},{"v":337000,"d":"337,000.00"},{"v":71731.35,"d":"71,731.35"},{"v":71731.35,"d":"71,731.35"},{"v":71731.35,"d":"71,731.35"},{"v":71731.35,"d":"71,731.35"},{"v":265268.65,"d":"265,268.65"},{"v":265268.65,"d":"265,268.65"},{"v":0,"d":"0.00"},{"v":1,"d":"100.00%"}]
["5.7",null,"OTROS GASTOS CORRIENTES",{"v":199200,"d":"199,200.00"},{"v":0,"d":"0.00"},{"v":199200,"d":"199,200.00"},{"v":217.7,"d":"217.70"},{"v":217.7,"d":"217.70"},{"v":217.7,"d":"217.70"},{"v":215.7,"d":"215.70"},{"v":198982.3,"d":"198,982.30"},{"v":198982.3,"d":"198,982.30"},{"v":2,"d":"2.00"},{"v":0.9908130454754249,"d":"99.08%"}]
["5.8",null,"TRANSFERENCIAS Y DONACIONES",{"v":166997.8,"d":"166,997.80"},{"v":0,"d":"0.00"},{"v":166997.8,"d":"166,997.80"},{"v":5017.7,"d":"5,017.70"},{"v":5017.7,"d":"5,017.70"},{"v":5017.7,"d":"5,017.70"},{"v":5017.7,"d":"5,017.70"},{"v":161980.1,"d":"161,980.10"},{"v":161980.1,"d":"161,980.10"},{"v":0,"d":"0.00"},{"v":1,"d":"100.00%"}]
["6.3",null,"BIENES Y SERVICIOS PARA LA PRODUCCIÓN",{"v":128000,"d":"128,000.00"},{"v":0,"d":"0.00"},{"v":128000,"d":"128,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":128000,"d":"128,000.00"},{"v":128000,"d":"128,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["7.1",null,"GASTOS EN PERSONAL PARA INVERSIÓN",{"v":359143.08,"d":"359,143.08"},{"v":0,"d":"0.00"},{"v":359143.08,"d":"359,143.08"},{"v":189906.44,"d":"189,906.44"},{"v":189906.44,"d":"189,906.44"},{"v":41293.63,"d":"41,293.63"},{"v":41293.63,"d":"41,293.63"},{"v":169236.64,"d":"169,236.64"},{"v":317849.45,"d":"317,849.45"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["7.3",null,"BIENES Y SERVICIOS PARA INVERSIÓN",{"v":4647613.57,"d":"4,647,613.57"},{"v":0,"d":"0.00"},{"v":4647613.57,"d":"4,647,613.57"},{"v":30848.33,"d":"30,848.33"},{"v":30848.33,"d":"30,848.33"},{"v":30848.33,"d":"30,848.33"},{"v":30848.33,"d":"30,848.33"},{"v":4616765.24,"d":"4,616,765.24"},{"v":4616765.24,"d":"4,616,765.24"},{"v":0,"d":"0.00"},{"v":1,"d":"100.00%"}]
["7.5",null,"OBRAS PÚBLICAS",{"v":9070273.53,"d":"9,070,273.53"},{"v":0,"d":"0.00"},{"v":9070273.53,"d":"9,070,273.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9070273.53,"d":"9,070,273.53"},{"v":9070273.53,"d":"9,070,273.53"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["7.7",null,"OTROS GASTOS DE INVERSIÓN",{"v":141852.23,"d":"141,852.23"},{"v":0,"d":"0.00"},{"v":141852.23,"d":"141,852.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":141852.23,"d":"141,852.23"},{"v":141852.23,"d":"141,852.23"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["7.8",null,"TRANSFERENCIAS Y DONACIONES PARA INVERSIÓN",{"v":711400,"d":"711,400.00"},{"v":0,"d":"0.00"},{"v":711400,"d":"711,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":711400,"d":"711,400.00"},{"v":711400,"d":"711,400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"}]
["8.4",null,"BIENES DE LARGA DURACIÓN",{"v":2919411,"d":"2,919,411.00"},{"v":0,"d":"0.00"},{"v":2919411,"d":"2,919,411.00"},{"v":1979894.74,"d":"1,979,894.74"},{"v":1979894.74,"d":"1,979,894.74"},{"v":1979894.74,"d":"1,979,894.74"},{"v":1575333.62,"d":"1,575,333.62"},{"v":939516.26,"d":"939,516.26"},{"v":939516.26,"d":"939,516.26"},{"v":404561.1199999999,"d":"404,561.12"},{"v":0.7956653392593993,"d":"79.57%"}]
["9.6",null,"AMORTIZACIÓN DE LA DEUDA PÚBLICA",{"v":670001,"d":"670,001.00"},{"v":0,"d":"0.00"},{"v":670001,"d":"670,001.00"},{"v":185936.01,"d":"185,936.01"},{"v":185936.01,"d":"185,936.01"},{"v":153218.98,"d":"153,218.98"},{"v":153218.98,"d":"153,218.98"},{"v":484064.99,"d":"484,064.99"},{"v":516782.02,"d":"516,782.02"},{"v":0,"d":"0.00"},{"v":0.8240414538313476,"d":"82.40%"}]
["9.7",null,"PASIVO CIRCULANTE",{"v":2913404.02,"d":"2,913,404.02"},{"v":0,"d":"0.00"},{"v":2913404.02,"d":"2,913,404.02"},{"v":1593936.48,"d":"1,593,936.48"},{"v":1593936.48,"d":"1,593,936.48"},{"v":1261393.44,"d":"1,261,393.44"},{"v":1258783.06,"d":"1,258,783.06"},{"v":1319467.54,"d":"1,319,467.54"},{"v":1652010.58,"d":"1,652,010.58"},{"v":2610.3799999998882,"d":"2,610.38"},{"v":0.7897322608489392,"d":"78.97%"}]
[{"$nulls":3},{"v":30544518.36,"d":"30,544,518.36"}]