{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["PARTIDAS_GASTOS","PARTIDAS_INGRESOS"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"PARTIDAS_GASTOS","index":0,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["CODPARTIDA","DESCECGTOS","LIQUIDACION 2024","PRESUPUESTO  2024","PRESUPUESTO 2025 "]
["G2023     338  22609","ACTIVIDADES CULTURALES ",61.54,1500,400]
["G2023     342  22799","CONTRATO SERVICOS PISCINAS FAÑANAS",3509,5700,4300]
["G2023     920  13101","LABORAL TEMPORAL LIMPIEZAS",1526.52,1500,1600]
["G2023     920  14300","OTRO PERSONAL (ACUMULACIÓN SUELDO+S.S)",9949.81,11000,10000]
["G2023     920  16000","SEGURIDAD SOCIAL LIMPIEZAS",675.23,750,750]
["G2023     920  21000","INFRAESTRUCTURAS Y BIENES NATURALES.",9117.54,6400,9000]
["G2023     920  21200","EDIFICIOS Y OTRAS CONSTRUCCIONES.",222.65,1500,500]
["G2023     920  22000","ORDINARIO NO INVENTARIABLE.",550.76,600,600]
["G2023     920  22100","ENERGÍA ELÉCTRICA",5874.35,7000,6000]
["G2023     920  22103","COMBUSTIBLES Y CARBURANTES. AYTO",1149,700,1100]
["G2023     920  22200","SERVICIOS DE TELECOMUNICACIONES.",625.15,900,700]
["G2023     920  22400","PRIMA DE SEGUROS",2620.58,2500,2700]
["G2023     920  22502","TRIBUTOS DE LAS ENTIDADES LOCALES",827.75,900,900]
["G2023     920  22799","OTROS TRABAJOS REALIZADOS POR EMPRESAS",12815.87,3550,11000]
["G2023     934  35900","OTROS GASTOS FINANCIEROS",0.24,100,100]
[null,null,49525.990000000005,44600,49650]

{"sheet":"PARTIDAS_INGRESOS","index":1,"n_rows":13,"n_cols":5,"rows_kept":13,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["CODPARTIDA","DESCECGTOS","LIQUIDACION 2024","PTO 2024","PRESUPUESTO 2025"]
["I2023          30000","SERVICIO DE ABASTECIMIENTO DE AGUA.",0,0,0]
["I2023          30900","OTRAS TASAS POR  PRESTACIÓN DE SERVICIOS",0,100,0]
["I2023          31300","SERVICIOS DEPORTIVOS (PISCINAS)",2906,2500,2900]
["I2023          32100","LICENCIAS URBANÍSTICAS",125.81,1000,500]
["I2023          32500","TASA POR EXPEDICIÓN DE DOCUMENTOS.",0,0,0]
["I2023          39900","OTROS INGRESOS",1621.32,1800,1700]
["I2023          46200","AYTO ALCALA DEL OBISPO (IBI, IAE…)",75241.34,35000,40220]
["I2023          46201","AYO ALCALÁ DEL OBISPO (DPH PLANES)",0,0,0]
["I2023          54100","ARRENDAMIENTOS DE FINCAS URBANAS.",600,600,600]
["I2023          54200","ARRENDAMIENTOS FINCAS RÚSTICAS. (COMUNAL",2230,2100,2230]
["I2023          55900","OTRAS CONCESIONES Y APROV. (CAZA)",1500,1500,1500]
[null,null,84224.47,44600,49650]