{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["EAEPE_CA_DEP"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"EAEPE_CA_DEP","index":0,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[[1,1,1,7],[2,1,2,7],[3,1,3,7],[4,1,4,7],[5,1,7,1],[5,2,5,6],[5,7,6,7]]}
[]
[null,"JUNTA MUNICIPAL DE AGUA Y SANEAMIENTO DE OJINAGA"]
[null,"Estado Analítico del Ejercicio del Presupuesto de Egresos "]
[null,"Clasificación Administrativa"]
[null,"Del 1 de Enero al 31 de Diciembre de 2022"]
[null,"Concepto","Egresos",null,null,null,null,"Subejercicio "]
[null,null,"Aprobado ","Ampliaciones/ (Reducciones) ","Modificado ","Devengado","Pagado "]
[null,null,1,2,"3 = (1+2)",4,5,"6 = ( 3 - 4)"]
[]
[null,"     ADMINISTRACION",7383215,1527315,8910529,8963242,8693432.8100000005,{"$f":"E10-F10","v":-52713}]
[null,"     COMERCIALIZACION",5344938,213708,5558646,5544567,4814191.08,14079]
[null,"     OPERACION",29232625,-1533527,27699097,27265961,26620102.309999999,433136]
[null,"     SANEAMIENTO",955948,-207496,748453,747630,667393.49,823]
[]
[null,"Total del Gasto ",{"$f":"SUM(C9:C14)","v":42916726},{"$f":"SUM(D9:D14)","v":0},{"$f":"SUM(C15,D15)","v":42916726},{"$f":"SUM(F9:F14)","v":42521400},{"$f":"SUM(G9:G14)","v":40795119.690000005},{"$f":"E15-F15","v":395326}]