{"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":30,"n_cols":12,"rows_kept":30,"cut":false,"hidden":false,"merged":[[1,1,1,11],[2,1,2,11],[3,1,3,11],[4,1,4,11]]}
[]
[null,"COMISION ESTATAL DE VIVIENDA, SUELO E INFRAESTRUCTURA DEL ESTADO DE CHIHUAHUA"]
[null,"Informe Analítico de Obligaciones Diferentes de Financiamientos – LDF"]
[null,"Del 01 de enero al 31 de diciembre 2024 (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 2024","Monto pagado de la inversión actualizado al 31 de diciembre de 2024","Saldo pendiente por pagar de la inversión al 31 de diciembre de 2024 (m = g – l)"]
[]
[null,"A. Asociaciones Público Privadas (APP’s) (A=a+b+c+d)",null,null,null,{"$f":"SUM(F9:F16)","v":17945000},null,{"$f":"SUM(H9:H16)","v":1005262.45},{"$f":"SUM(I9:I16)","v":1005262.45},{"$f":"SUM(J9:J16)","v":11234862},{"$f":"SUM(K9:K16)","v":11234862},{"$f":"F8-K8","v":6710138}]
[null,"San Fco de Borja Coesvi-CCP-019/2020","2020-04-30","2020-04-30","Contrato Abierto",3325000,"Contrato Abierto",216071.43,216071.43,3025000,3025000,{"$f":"F9-K9","v":300000}]
[null,"Madera Coesvi-CCP-008/2020","2020-03-25","2020-03-25","Contrato Abierto",1900000,"Contrato Abierto",105555.56,105555.56,950000,950000,{"$f":"F10-K10","v":950000}]
[null,"Guerrero Coesvi-CCP-006/2020","2020-03-25","2020-03-25","Contrato Abierto",4820000,"Contrato Abierto",267762.44,267762.44,2409862,2409862,2410138]
[null,"Coronado Coesvi-CCP-014/2020","2020-04-30","2020-04-30","Contrato Abierto",4400000,"Contrato Abierto",221428.58,221428.58,3100000,3100000,1300000]
[null,"Uriachi Coesvi-CCP-010/2020","2020-04-30","2020-04-30","Contrato Abierto",3500000,"Contrato Abierto",194444.44,194444.44,1750000,1750000,{"$f":"F13-K13","v":1750000}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"F14-K14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"F15-K15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"F17-K17","v":0}]
[]
[]
[]
[]
[]
[null,"B. Otros Instrumentos (B=a+b+c+d)",null,null,null,{"$f":"SUM(F25:F28)","v":0},null,{"$f":"SUM(H25:H28)","v":0},0,0,0,{"$f":"F23-K23","v":0}]
[null,"Nueva celda",null,null,null,{"$f":"SUM(F26:F29)","v":0},null,0,0,0,0,{"$f":"F24-K24","v":0}]
[null,"a) Otro Instrumento 1",null,null,null,0,null,0,0,0,0,{"$f":"F25-K25","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,{"$f":"F8+F23","v":17945000},null,{"$f":"H8+H23","v":1005262.45},{"$f":"I8+I23","v":1005262.45},{"$f":"J8+J23","v":11234862},{"$f":"K8+K23","v":11234862},{"$f":"F30-K30","v":6710138}]