{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["IADP"],"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":"IADP","index":0,"n_rows":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,1,1,8],[2,1,2,8],[3,1,3,8],[4,1,4,8]]}
[null,null,null,null,null,null,null,null,null,null,"ASEC_IADPOPD_2doTRIM_I4"]
[null,"Instituto Municipal de Pensiones (a)"]
[null,"Informe Analítico de la Deuda Pública y Otros Pasivos - LDF"]
[null,"Del 1 de Enero al 30 de Septiembre de 2022 (b)"]
[null,"(PESOS)"]
[null,"Denominación de la Deuda Pública y Otros Pasivos (c)","Saldo al 31 de diciembre de 2021 (d)","Disposiciones del Periodo (e)","Amortizaciones del Periodo (f)","Revaluaciones, Reclasificaciones y Otros Ajustes (g)","Saldo Final del Periodo (h)  h=d+e-f+g","Pago de Intereses del Periodo (i)","Pago de Comisiones y demás costos asociados durante el Periodo (j)"]
[]
[null,"1. Deuda Pública (1=A+B)",{"$f":"SUM(C9,C13)","v":0},{"$f":"SUM(D9,D13)","v":0},0,0,{"$f":"SUM(C8+D8-E8+F8)","v":0},{"$f":"SUM(H9,H13)","v":0},0]
[null,"A. Corto Plazo (A=a1+a2+a3)",{"$f":"SUM(C10:C12)","v":0},{"$f":"SUM(D10:D12)","v":0},0,0,0,{"$f":"SUM(H10:H12)","v":0},0]
[null,"a1) Instituciones de Crédito",0,0,0,0,0,0,0]
[null,"a2) Títulos y Valores",0,0,0,0,0,0,0]
[null,"a3) Arrendamientos Financieros",0,0,0,0,0,0,0]
[null,"B. Largo Plazo (B=b1+b2+b3)",{"$f":"SUM(C14:C16)","v":0},{"$f":"SUM(D14:D16)","v":0},0,0,0,{"$f":"SUM(H14:H16)","v":0},0]
[null,"b1) Instituciones de Crédito",0,0,0,0,0,0,0]
[null,"b2) Títulos y Valores",0,0,0,0,{"$f":"SUM(C15+D15-E15+F15)","v":0},0,0]
[null,"b3) Arrendamientos Financieros",0,0,0,0,0,0,0]
[]
[null,"2. Otros Pasivos ",1061319.02,595250528.00999999,561295950.88,0,{"$f":"+C18+D18-E18","v":35015896.149999976},0,0]
[]
[null,"3. Total de la Deuda Pública y Otros Pasivos (3=1+2)",{"$f":"SUM(C8+C18)","v":1061319.02},595250528.00999999,561295950.88,0,35015896.149999976,0,0]
[]
[null,"4. Deuda Contingente 1 (informativo)",{"$f":"SUM(C23:C25)","v":0},{"$f":"SUM(D23:D25)","v":0},{"$f":"SUM(E23:E25)","v":0},{"$f":"SUM(F23:F25)","v":0},{"$f":"SUM(C22+D22-E22+F22)","v":0},{"$f":"SUM(H23:H25)","v":0},{"$f":"SUM(I23:I25)","v":0}]
[null,"A. Deuda Contingente 1",0,0,0,0,{"$f":"SUM(C23+D23-E23+F23)","v":0},0,0]
[null,"B. Deuda Contingente 2",0,0,0,0,{"$f":"SUM(C24+D24-E24+F24)","v":0},0,0]
[null,"C. Deuda Contingente XX",0,0,0,0,0,0]
[null,"5. Valor de Instrumentos Bono Cupón Cero 2 (Informativo)",{"$f":"SUM(C27:C29)","v":0},{"$f":"SUM(D27:D29)","v":0},0,0,{"$f":"SUM(C26+D26-E26+F26)","v":0},0,0]
[null,"A. Instrumento Bono Cupón Cero 1",0,0,0,0,{"$f":"SUM(C27+D27-E27+F27)","v":0},0,0]
[null,"B. Instrumento Bono Cupón Cero 2",0,0,0,0,{"$f":"SUM(C28+D28-E28+F28)","v":0},0,0]
[null,"C. Instrumento Bono Cupón Cero XX",0,0,0,0,0,0,0]
[]
[]
[null,"Obligaciones a Corto Plazo (k)","Monto  Contratado (l)","Plazo Pactado (m)","Tasa de Interés (n)","Comisiones y Costos Relacionados (o)","Tasa Efectiva (p)"]
[null,"6. Obligaciones a Corto Plazo (Informativo)",{"$f":"SUM(C34:C36)","v":0},null,null,{"$f":"SUM(F34:F36)","v":0}]
[null,"A. Crédito 1",0,null,0,0,0]
[null,"B. Crédito 2",0,null,0,0,0]
[null,"C. Crédito XX",0,null,0,0,0]