{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Ingresos"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Ingresos","index":0,"n_rows":89,"n_cols":7,"rows_kept":89,"merged":[[0,0,0,6],[1,0,1,6],[2,0,2,6],[3,0,3,6],[4,0,4,6],[5,0,6,0],[5,1,5,5],[5,6,6,6]],"flags":["formulas_cached_only"]}
["MUNICIPIO DE SOLIDARIDAD, Q.ROO"]
[""]
["Estado Analítico de Ingresos Detallado - LDF"]
["Del 1 de Enero al 31 de Diciembre de 2023"]
[""]
["CONCEPTO ( c )","Ingresos",{"$nulls":4},"Diferencia ( e )"]
[null,"Estimado (d)","Ampliaciones / Reducciones","Modificado","Devengado","Recaudado"]
["Ingresos de Libre Disposición",0,0,0,0,0,0]
["   A. Impuestos",{"v":1097340389,"d":"1,097,340,389.00"},0,{"v":1097340389,"d":"1,097,340,389.00"},{"v":1442704308.42,"d":"1,442,704,308.42"},{"v":1442704308.42,"d":"1,442,704,308.42"},{"v":345363919.42,"d":"345,363,919.42"}]
["   B. Cuotas y Aportaciones de Seguridad Social",0,0,0,0,0,0]
["   C. Contribuciones de Mejoras",0,0,0,0,0,0]
["   D. Derechos",{"v":958190031,"d":"958,190,031.00"},0,{"v":958190031,"d":"958,190,031.00"},{"v":1065296037.85,"d":"1,065,296,037.85"},{"v":1065296037.85,"d":"1,065,296,037.85"},{"v":107106006.85,"d":"107,106,006.85"}]
["   E. Productos",{"v":33693584,"d":"33,693,584.00"},0,{"v":33693584,"d":"33,693,584.00"},{"v":112567555.42,"d":"112,567,555.42"},{"v":112567555.42,"d":"112,567,555.42"},{"v":78873971.42,"d":"78,873,971.42"}]
["   F. Aprovechamientos",{"v":92901977,"d":"92,901,977.00"},0,{"v":92901977,"d":"92,901,977.00"},{"v":219007732.35,"d":"219,007,732.35"},{"v":219007732.35,"d":"219,007,732.35"},{"v":126105755.35,"d":"126,105,755.35"}]
["   G. Ingresos por Ventas de Bienes y Servicios",0,0,0,0,0,0]
["   H. Participaciones",{"v":437385831,"d":"437,385,831.00"},0,{"v":437385831,"d":"437,385,831.00"},{"v":532213074,"d":"532,213,074.00"},{"v":532213074,"d":"532,213,074.00"},{"v":94827243,"d":"94,827,243.00"}]
["      h1) Fondo General de Participaciones",{"v":282715888,"d":"282,715,888.00"},0,{"v":282715888,"d":"282,715,888.00"},{"v":356051245,"d":"356,051,245.00"},{"v":356051245,"d":"356,051,245.00"},{"v":73335357,"d":"73,335,357.00"}]
["      h2) Fondo de Fomento Municipal",{"v":72410190,"d":"72,410,190.00"},0,{"v":72410190,"d":"72,410,190.00"},{"v":72628200,"d":"72,628,200.00"},{"v":72628200,"d":"72,628,200.00"},{"v":218010,"d":"218,010.00"}]
["      h3) Fondo de Fiscalización y Recaudación",{"v":26103848,"d":"26,103,848.00"},0,{"v":26103848,"d":"26,103,848.00"},{"v":25822610,"d":"25,822,610.00"},{"v":25822610,"d":"25,822,610.00"},{"v":-281238,"d":"-281,238.00"}]
["      h4) Fondo de Compensación",0,0,0,0,0,0]
["      h5) Fondo de Extracción de Hidrocarburos",0,0,0,0,0,0]
["      h6) Impuesto Especial Sobre Producción y Servicios",{"v":9951789,"d":"9,951,789.00"},0,{"v":9951789,"d":"9,951,789.00"},{"v":12315004,"d":"12,315,004.00"},{"v":12315004,"d":"12,315,004.00"},{"v":2363215,"d":"2,363,215.00"}]
["      h7) 0.136% de la Recaudación Federal Participable",0,0,0,0,0,0]
["      h8) 3.17% Sobre Extracción de Petróleo",0,0,0,0,0,0]
["      h9) Gasolinas y Diésel",{"v":11648633,"d":"11,648,633.00"},0,{"v":11648633,"d":"11,648,633.00"},{"v":19037444,"d":"19,037,444.00"},{"v":19037444,"d":"19,037,444.00"},{"v":7388811,"d":"7,388,811.00"}]
["      h10) Fondo del Impuesto Sobre la Renta",{"v":34555483,"d":"34,555,483.00"},0,{"v":34555483,"d":"34,555,483.00"},{"v":46358571,"d":"46,358,571.00"},{"v":46358571,"d":"46,358,571.00"},{"v":11803088,"d":"11,803,088.00"}]
["      h11) Fondo de Estabilización de los Ingresos de las",0,0,0,0,0,0]
["      Entidades Federativas"]
["   I. Incentivos Derivados de la Colaboración Fiscal",{"v":121755464,"d":"121,755,464.00"},0,{"v":121755464,"d":"121,755,464.00"},{"v":91074809,"d":"91,074,809.00"},{"v":91074809,"d":"91,074,809.00"},{"v":-30680655,"d":"-30,680,655.00"}]
["      i1) Tenencia o Uso de Vehículos",{"v":1065,"d":"1,065.00"},0,{"v":1065,"d":"1,065.00"},{"v":4182,"d":"4,182.00"},{"v":4182,"d":"4,182.00"},{"v":3117,"d":"3,117.00"}]
["      i2) Fondo de Compensación ISAN",{"v":1549621,"d":"1,549,621.00"},0,{"v":1549621,"d":"1,549,621.00"},{"v":1542571,"d":"1,542,571.00"},{"v":1542571,"d":"1,542,571.00"},{"v":-7050,"d":"-7,050.00"}]
["      i3) Impuesto Sobre Automóviles Nuevos",{"v":7287488,"d":"7,287,488.00"},0,{"v":7287488,"d":"7,287,488.00"},{"v":8657851,"d":"8,657,851.00"},{"v":8657851,"d":"8,657,851.00"},{"v":1370363,"d":"1,370,363.00"}]
["      i4) Fondo Compensación de Repecos-Intermedios",0,0,0,0,0,0]
["      i5) Otros Incentivos Económicos",{"v":112917290,"d":"112,917,290.00"},0,{"v":112917290,"d":"112,917,290.00"},{"v":80870205,"d":"80,870,205.00"},{"v":80870205,"d":"80,870,205.00"},{"v":-32047085,"d":"-32,047,085.00"}]
["   J. Transferencias",0,0,0,0,0,0]
["   K. Convenios",0,0,0,{"v":110742,"d":"110,742.00"},{"v":110742,"d":"110,742.00"},{"v":110742,"d":"110,742.00"}]
["      k1) Otros Convenios y Subsidios",0,0,0,{"v":110742,"d":"110,742.00"},{"v":110742,"d":"110,742.00"},{"v":110742,"d":"110,742.00"}]
["   L. Otros Ingresos de Libre Disposición",0,0,0,{"v":2036354,"d":"2,036,354.00"},{"v":2036354,"d":"2,036,354.00"},{"v":2036354,"d":"2,036,354.00"}]
["      l1) Participaciones en Ingresos Locales",0,0,0,0,0,0]
["      l2) Otros Ingresos de Libre Disposición",0,0,0,{"v":2036354,"d":"2,036,354.00"},{"v":2036354,"d":"2,036,354.00"},{"v":2036354,"d":"2,036,354.00"}]
[]
["I. Total de Ingresos de Libre Disposición",{"v":2741267276,"d":"2,741,267,276.00"},0,{"v":2741267276,"d":"2,741,267,276.00"},{"v":3465010613.04,"d":"3,465,010,613.04"},{"v":3465010613.04,"d":"3,465,010,613.04"},{"v":723743337.04,"d":"723,743,337.04"}]
[]
["Ingresos Excedentes de Ingresos de Libre Disp.",0,0,0,0,0,0]
[]
["Transferencias Federales Etiquetadas",0,0,0,0,0,0]
["    A. Aportaciones",{"v":389334044,"d":"389,334,044.00"},0,{"v":389334044,"d":"389,334,044.00"},{"v":390902389,"d":"390,902,389.00"},{"v":390902389,"d":"390,902,389.00"},{"v":1568345,"d":"1,568,345.00"}]
["      a1) Fondo de Aportaciones para la Nómina Educativa y Gasto Operativo",0,0,0,0,0,0]
["      a2) Fondo de Aportaciones para los Servicios Salud",0,0,0,0,0,0]
["      a3) Fondo de Aportaciones para la Infr. Social",{"v":88867413,"d":"88,867,413.00"},0,{"v":88867413,"d":"88,867,413.00"},{"v":91189704,"d":"91,189,704.00"},{"v":91189704,"d":"91,189,704.00"},{"v":2322291,"d":"2,322,291.00"}]
["      a4) Fondo de Aportaciones para el Fortalecimiento",{"v":300466631,"d":"300,466,631.00"},0,{"v":300466631,"d":"300,466,631.00"},{"v":299712685,"d":"299,712,685.00"},{"v":299712685,"d":"299,712,685.00"},{"v":-753946,"d":"-753,946.00"}]
["      de los Municipios y de las Demarcaciones"]
["      Territoriales del Distrito Federal"]
["      a5) Fondo de Aportaciones Múltiples",0,0,0,0,0,0]
["      a6) Fondo de Aportaciones para la Educación",0,0,0,0,0,0]
["      Tecnológica y de Adultos"]
["      a7) Fondo de Aportaciones para la Seguridad",0,0,0,0,0,0]
["      Pública de Estados y del Distrito Federal"]
["      a8) Fondo de Aportaciones para el Fortalecimiento",0,0,0,0,0,0]
["      de las Entidades Federativas"]
["   B. Convenios",0,0,0,222.75,222.75,222.75]
["      b1) Convenios de Protección Social en Salud",0,0,0,0,0,0]
["      b2) Convenios de Descentralización",0,0,0,0,0,0]
["      b3) Convenios de Reasignación",0,0,0,0,0,0]
["      b4) Otros Convenios y Subsidios",0,0,0,222.75,222.75,222.75]
["      C. Fondos Distintos de Aportaciones",0,0,0,0,0,0]
["      c1) Fondo para Entidades Federativas y Municipios",0,0,0,0,0,0]
["      Productores de Hidrocarburos"]
["      c2) Fondo Minero",0,0,0,0,0,0]
["      D. Transferencias, Subsidios y Subvenciones, y",0,0,0,0,0,0]
["      Pensiones y Jubilaciones"]
["   E. Otras Transferencias Federales Etiquetadas",{"v":19251083,"d":"19,251,083.00"},0,{"v":19251083,"d":"19,251,083.00"},{"v":31771920,"d":"31,771,920.00"},{"v":31771920,"d":"31,771,920.00"},{"v":12520837,"d":"12,520,837.00"}]
[]
["II. Total de Transferencias Federales Etiquetadas",{"v":408585127,"d":"408,585,127.00"},0,{"v":408585127,"d":"408,585,127.00"},{"v":422674531.75,"d":"422,674,531.75"},{"v":422674531.75,"d":"422,674,531.75"},{"v":14089404.75,"d":"14,089,404.75"}]
[]
["III. Ingresos Derivados de Financiamientos",0,0,0,0,0,0]
["   A. Ingresos Derivados de Financiamientos",0,0,0,0,0,0]
[]
["IV. Total de Ingresos",{"v":3149852403,"d":"3,149,852,403.00"},0,{"v":3149852403,"d":"3,149,852,403.00"},{"v":3887685144.79,"d":"3,887,685,144.79"},{"v":3887685144.79,"d":"3,887,685,144.79"},{"v":737832741.79,"d":"737,832,741.79"}]
[]
["   Datos Informativos",0,0,0,0,0,0]
["   1. Ingresos Derivados de Financiamientos con Fuente",0,0,0,0,0,0]
["   de Pago de Ingresos de Libre Disposición"]
["   2. Ingresos Derivados de Financiamientos con Fuente",0,0,0,0,0,0]
["   de Pago de Transferencias Federales Etiquetadas"]
["   3. Ingresos Derivados de Financiamientos",0,0,0,0,0,0]
[]
[""]
["\"BAJO PROTESTA DE DECIR VERDAD DECLARAMOS QUE LOS ESTADOS FINANCIEROS Y SUS NOTAS SON RAZONABLEMENTE CORRECTOS Y SON RESPONSABILIDAD DEL EMISOR\""]