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

{"sheet":"PPI","index":0,"n_rows":9,"n_cols":17,"rows_kept":9,"merged":[[0,0,0,16],[1,6,1,8],[1,9,1,12],[1,13,1,14],[1,15,1,16]]}
["INSTITUTO MUNICIPAL DE PLANEACIÓN DE IRAPUATO, GTO.\nProgramas y Proyectos de Inversión\nDel 1 de Enero al 31 de Diciembre de 2025\n(Cifras en Pesos)"]
[{"$nulls":6},"Inversión",null,null,"Metas",{"$nulls":3},"% Avance Financiero",null,"% Avance Metas"]
["Clave del Programa/ Proyecto","Nombre","Partida","Descripción","Clave UR","Descripción UR","Aprobado","Modificado","Devengado","Programado","Modificado","Alcanzado","Unidad de medida","Devengado/ Aprobado","Devengado/ Modificado","Alcanzado/ Programado","Alcanzado/ Modificado"]
["P00030501","INST PLANEACION Y PROGRAMAS DERIVADOS ACTULIZADS","5110","BIENES MUEBLES","31120M15P030000","DIRECCION GESTION DE PLANEACION",{"v":85000,"d":"85,000"},{"v":85000,"d":"85,000"},0,100,100,0,"Porcentaje",{"$f":"IF(G4>0,I4/G4,0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(H4>0,I4/H4,0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(J4=0,0,L4/J4)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(L4=0,0,L4/K4)","v":{"v":0,"d":"0.00%"}}]
["","INST PLANEACION Y PROGRAMAS DERIVADOS ACTULIZADS","5150","BIENES MUEBLES","31120M15P030000","DIRECCION GESTION DE PLANEACION",0,{"v":156544,"d":"156,544"},0,0,0,0,"Porcentaje",{"$f":"IF(G5>0,I5/G5,0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(H5>0,I5/H5,0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(J5=0,0,L5/J5)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(L5=0,0,L5/K5)","v":{"v":0,"d":"0.00%"}}]
["P00030502","SICAMI FORTALECIDO Y USO EFICIENTE","5150","BIENES MUEBLES","31120M15P050000","DIRECCION DE GEOSTADISTICA",{"v":125000,"d":"125,000"},0,{"v":154360.74,"d":"154,361"},{"$nulls":3},"Porcentaje",{"$f":"IF(G6>0,I6/G6,0)","v":{"v":1.23488592,"d":"123.49%"}},{"$f":"IF(H6>0,I6/H6,0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(J6=0,0,L6/J6)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(L6=0,0,L6/K6)","v":{"v":0,"d":"0.00%"}}]
["P00030501","INST PLANEACION Y PROGRAMAS DERIVADOS ACTULIZADS","5410","BIENES MUEBLES","31120M15P030000","DIRECCION GESTION DE PLANEACION",0,{"v":840000,"d":"840,000"},{"v":717990,"d":"717,990"},0,100,{"$f":"+I7/H7","v":{"v":0.85475,"d":"85%"}},"Porcentaje",{"$f":"IF(G7>0,I7/G7,0)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(H7>0,I7/H7,0)","v":{"v":0.85475,"d":"85.48%"}},{"$f":"IF(J7=0,0,L7/J7)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(L7=0,0,L7/K7)","v":{"v":0.0085475,"d":"0.85%"}}]
[{"$nulls":6},{"$f":"SUM(G4:G7)","v":{"v":210000,"d":"210,000"}},{"$f":"SUM(H4:H7)","v":{"v":1081544,"d":"1,081,544"}},{"$f":"SUM(I4:I7)","v":{"v":872350.74,"d":"872,351"}},{"$nulls":6},{"$f":"IF(J8=0,0,L8/J8)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(L8=0,0,L8/K8)","v":{"v":0,"d":"0.00%"}}]
["\"Bajo protesta de decir verdad declaramos que los Estados Financieros y sus notas, son razonablemente correctos y son responsabilidad del emisor\""]