{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["EAI"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"EAI","index":0,"n_rows":43,"n_cols":7,"rows_kept":43,"merged":[[0,0,0,6],[1,1,1,5],[1,6,2,6],[16,1,16,5],[16,6,17,6]]}
["Instituto Municipal de Planeación de Irapuato, Gto.\nEstado Analítico de Ingresos\nDel 1 de Enero al 31 de diciembre de 2025\n(Cifras en Pesos)"]
[null,"Ingreso",{"$nulls":4},"Diferencia"]
["Rubro de Ingresos / Fuente de Financiamiento","Estimado","Ampliaciones/ (Reducciones)","Modificado","Devengado","Recaudado"]
["Impuestos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Cuotas y Aportaciones de Seguridad Social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Contribuciones de Mejoras",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Derechos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Productos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Aprovechamientos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Ingresos por Venta de Bienes, Prestación de Servicios y Otros Ingresos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Participaciones, Aportaciones, Convenios, Incentivos Derivados de la Colaboración Fiscal y Fondos Distintos de Aportaciones",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Transferencias, Asignaciones, Subsidios y Subvenciones, y Pensiones y Jubilaciones",{"v":28340941.56,"d":"28,340,941.56"},{"v":5268703.92,"d":"5,268,703.92"},{"v":33609645.48,"d":"33,609,645.48"},{"v":29060264.42,"d":"29,060,264.42"},{"v":29060264.42,"d":"29,060,264.42"},{"$f":"+F12-B12","v":{"v":719322.8600000031,"d":"719,323"}}]
["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"}]
[]
["Total",{"$f":"SUM(B4:B13)","v":{"v":28340941.56,"d":"28,340,941.56"}},{"$f":"SUM(C4:C13)","v":{"v":5268703.92,"d":"5,268,703.92"}},{"v":33609645.48,"d":"33,609,645.48"},{"v":29060264.42,"d":"29,060,264.42"},{"v":29060264.42,"d":"29,060,264.42"},{"v":719322.8600000031,"d":"719,322.86"}]
[{"$nulls":4},"Ingresos excedentes",null,{"$f":"+G15","v":{"v":719322.8600000031,"d":"719,322.86"}}]
[null,"Ingreso",{"$nulls":4},"Diferencia"]
["Rubro de Ingresos / Fuente de Financiamiento","Estimado","Ampliaciones/ (Reducciones)","Modificado","Devengado","Recaudado"]
["Ingresos del Poder Ejecutivo Federal o Estatal y de los Municipios",{"$f":"SUM(B20+B21+B22+B23+B24+B25+B26+B27)","v":{"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"}]
["Impuestos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"B20+C20","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F20-B20","v":{"v":0,"d":"0.00"}}]
["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"}]
["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"}]
["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"}]
["Productos1",{"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"}]
["Aprovechamientos2",{"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"}]
["Participaciones, Aportaciones, Convenios, Incentivos Derivados de la Colaboración Fiscal y 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"}]
["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"}]
[]
["Ingresos de los Entes Públicos de los Poderes Legislativo y Judicial, de los Órganos Autónomos y del Sector Paraestatal o Paramunicipal, así como de las Empresas Productivas del Estado",{"$f":"SUM(B30:B33)","v":{"v":28340941.56,"d":"28,340,941.56"}},{"v":5268703.92,"d":"5,268,703.92"},{"v":33609645.48,"d":"33,609,645.48"},{"v":29060264.42,"d":"29,060,264.42"},{"v":29060264.42,"d":"29,060,264.42"},{"v":719322.8600000031,"d":"719,322.86"}]
["Cuotas y Aportaciones de Seguridad Social",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"B30+C30","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F30-B30","v":{"v":0,"d":"0.00"}}]
["Productos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"B31+C31","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F31-B31","v":{"v":0,"d":"0.00"}}]
["Ingresos por Venta de Bienes, Prestación de Servicios y Otros Ingresos3",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"B32+C32","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Transferencias, Asignaciones, Subsidios y Subvenciones, y Pensiones y Jubilaciones",{"v":28340941.56,"d":"28,340,942"},{"v":5268703.92,"d":"5,268,704"},{"v":33609645.48,"d":"33,609,645"},{"v":29060264.42,"d":"29,060,264"},{"v":29060264.42,"d":"29,060,264"},{"v":719322.8600000031,"d":"719,322.86"}]
[]
["Ingresos Derivados de Financiamientos",{"$f":"SUM(B36)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Ingresos Derivados de Financiamientos",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"B36+C36","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"F36-B36","v":{"v":0,"d":"0.00"}}]
[]
["Total",{"$f":"SUM(B35+B29+B19)","v":{"v":28340941.56,"d":"28,340,941.56"}},{"$f":"SUM(C35+C29+C19)","v":{"v":5268703.92,"d":"5,268,703.92"}},{"v":33609645.48,"d":"33,609,645.48"},{"v":29060264.42,"d":"29,060,264.42"},{"v":29060264.42,"d":"29,060,264.42"},{"v":719322.8600000031,"d":"719,322.86"}]
[{"$nulls":4},"Ingresos excedentes",null,{"$f":"+G38","v":{"v":719322.8600000031,"d":"719,322.86"}}]
[]
["1 Incluye intereses que generan las cuentas bancarias del Poder Ejecutivo de la Federación, de las Entidades Federativas, así como de los Municipios."]
["2 Incluye donativos en efectivo del Poder Ejecutivo, entre otros aprovechamientos."]
["3 Otros Ingresos se refiere a los ingresos propios obtenidos por los Poderes Legislativo y Judicial, los Órganos Autónomos y las Entidades de la Administración Pública Paraestatal y Paramunicipal, por sus actividades diversas no inherentes a su operación que generan recursos y que no sean ingresos por venta de bienes o prestación de servicios, tales como donativos en efectivo, entre otros."]