{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["IAODF"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"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":"IAODF","index":0,"n_rows":20,"n_cols":12,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[3,1,3,11],[4,1,4,11]]}
[]
[null,"JUNTA MUNICIPAL DE AGUA Y SANEAMIENTO DE CAMARGO (a)"]
[null,"Informe Analítico de Obligaciones Diferentes de Financiamientos – LDF"]
[null,"Del 01 de enero al 31 de diciembre de 2022 (b)"]
[null,"(PESOS)"]
[null,"Denominación de las Obligaciones Diferentes de Financiamiento (c)","Fecha del Contrato (d)","Fecha de inicio de operación del proyecto (e)","Fecha de vencimiento (f)","Monto de la inversión pactado (g)","Plazo pactado (h)","Monto promedio mensual del pago de la contraprestación (i)","Monto promedio mensual del pago de la contraprestación correspondiente al pago de inversión (j)","Monto pagado de la inversión al 31 de diciembre de 2022 (k)","Monto pagado de la inversión actualizado al 31 de diciembre de 2022 (l)","Saldo pendiente por pagar de la inversión al 31 de diciembre de 2022 (m = g – l)"]
[]
[null,"A. Asociaciones Público Privadas (APP’s) (A=a+b+c+d)",null,null,null,{"$f":"SUM(F9:F12)","v":0},null,{"$f":"SUM(H9:H12)","v":0},{"$f":"SUM(I9:I12)","v":0},{"$f":"SUM(J9:J12)","v":0},0,{"$f":"F8-K8","v":0}]
[null,"a) APP 1",null,null,null,0,null,0,0,0,0,{"$f":"F9-K9","v":0}]
[null,"b) APP 2",null,null,null,0,null,0,0,0,0,0]
[null,"c) APP 3",null,null,null,0,null,0,0,0,0,0]
[null,"d) APP XX",null,null,null,0,null,0,0,0,0,0]
[]
[null,"B. Otros Instrumentos (B=a+b+c+d)",null,null,null,{"$f":"SUM(F15:F18)","v":0},null,{"$f":"SUM(H15:H18)","v":0},0,0,0,{"$f":"F14-K14","v":0}]
[null,"a) Otro Instrumento 1",null,null,null,0,null,0,0,0,0,{"$f":"F15-K15","v":0}]
[null,"b) Otro Instrumento 2",null,null,null,0,null,0,0,0,0,0]
[null,"c) Otro Instrumento 3",null,null,null,0,null,0,0,0,0,0]
[null,"d) Otro Instrumento XX",null,null,null,0,null,0,0,0,0,0]
[]
[null,"C. Total de Obligaciones Diferentes de Financiamiento (C=A+B)",null,null,null,{"$f":"F8+F14","v":0},null,{"$f":"H8+H14","v":0},0,0,0,{"$f":"F20-K20","v":0}]