{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Sheet"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"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":"Sheet","index":0,"n_rows":90,"n_cols":16,"rows_kept":90,"cut":false,"hidden":false,"merged":[[0,1,0,2],[0,3,0,4],[0,5,0,6],[0,7,0,15],[1,1,1,2],[1,5,1,6],[1,7,1,15],[2,1,2,2],[2,5,2,6],[2,7,2,15],[3,1,3,2],[3,5,3,6],[3,7,3,15],[4,1,4,2],[4,3,4,4],[4,5,4,6],[4,7,4,15],[6,3,8,8],[6,10,6,13],[6,15,6,17],[8,10,10,13],[8,15,10,17],[10,3,11,8],[13,2,13,5],[13,6,13,7],[13,8,13,17],[15,2,15,6],[15,7,15,11],[15,12,15,17],[16,2,16,6],[16,7,16,11],[16,12,16,17],[17,2,17,6],[17,7,17,11],[17,12,17,17],[18,2,18,6],[18,7,18,11],[18,12,18,17],[19,2,19,6],[19,7,19,11],[19,12,19,17],[20,2,20,6],[20,7,20,11],[20,12,20,17],[21,2,21,6],[21,7,21,11],[21,12,21,17],[22,2,22,6],[22,7,22,11],[22,12,22,17],[23,2,23,6],[23,7,23,11],[23,12,23,17],[24,2,24,6],[24,7,24,11],[24,12,24,17],[25,2,25,6],[25,7,25,11],[25,12,25,17],[26,2,26,6],[26,7,26,11],[26,12,26,17],[27,2,27,6],[27,7,27,11],[27,12,27,17],[28,2,28,6],[28,7,28,11],[28,12,28,17],[29,2,29,6],[29,7,29,11],[29,12,29,17],[30,2,30,6],[30,7,30,11],[30,12,30,17],[31,2,31,6],[31,7,31,11],[31,12,31,17],[32,2,32,6],[32,7,32,11],[32,12,32,17],[33,2,33,6],[33,7,33,11],[33,12,33,17],[34,2,34,6],[34,7,34,11],[34,12,34,17],[35,2,35,6],[35,7,35,11],[35,12,35,17],[36,2,36,6],[36,7,36,11],[36,12,36,17],[37,2,37,6],[37,7,37,11],[37,12,37,17],[38,2,38,6],[38,7,38,11],[38,12,38,17],[39,2,39,6],[39,7,39,11],[39,12,39,17],[40,2,40,6],[40,7,40,11],[40,12,40,17],[41,2,41,6],[41,7,41,11],[41,12,41,17],[42,2,42,6],[42,7,42,11],[42,12,42,17],[43,2,43,6],[43,7,43,11],[43,12,43,17],[44,2,44,6],[44,7,44,11],[44,12,44,17],[45,2,45,6],[45,7,45,11],[45,12,45,17],[47,2,47,5],[47,6,47,7],[47,8,47,17],[49,2,49,6],[49,7,49,11],[49,12,49,17],[50,2,50,6],[50,7,50,11],[50,12,50,17],[51,2,51,6],[51,7,51,11],[51,12,51,17],[52,2,52,6],[52,7,52,11],[52,12,52,17],[53,2,53,6],[53,7,53,11],[53,12,53,17],[54,2,54,6],[54,7,54,11],[54,12,54,17],[55,2,55,6],[55,7,55,11],[55,12,55,17],[56,2,56,6],[56,7,56,11],[56,12,56,17],[57,2,57,6],[57,7,57,11],[57,12,57,17],[58,2,58,6],[58,7,58,11],[58,12,58,17],[59,2,59,6],[59,7,59,11],[59,12,59,17],[60,2,60,6],[60,7,60,11],[60,12,60,17],[61,2,61,6],[61,7,61,11],[61,12,61,17],[62,2,62,6],[62,7,62,11],[62,12,62,17],[63,2,63,6],[63,7,63,11],[63,12,63,17],[64,2,64,6],[64,7,64,11],[64,12,64,17],[65,2,65,6],[65,7,65,11],[65,12,65,17],[66,2,66,6],[66,7,66,11],[66,12,66,17],[67,2,67,6],[67,7,67,11],[67,12,67,17],[68,2,68,6],[68,7,68,11],[68,12,68,17],[69,2,69,6],[69,7,69,11],[69,12,69,17],[70,2,70,6],[70,7,70,11],[70,12,70,17],[71,2,71,6],[71,7,71,11],[71,12,71,17],[72,2,72,6],[72,7,72,11],[72,12,72,17],[73,2,73,6],[73,7,73,11],[73,12,73,17],[74,2,74,6],[74,7,74,11],[74,12,74,17],[75,2,75,6],[75,7,75,11],[75,12,75,17],[76,2,76,6],[76,7,76,11],[76,12,76,17],[77,2,77,6],[77,7,77,11],[77,12,77,17],[78,2,78,6],[78,7,78,11],[78,12,78,17],[80,2,80,5],[80,6,80,7],[80,8,80,17],[82,2,82,6],[82,7,82,11],[82,12,82,17],[83,2,83,6],[83,7,83,11],[83,12,83,17],[84,2,84,6],[84,7,84,11],[84,12,84,17],[85,2,85,6],[85,7,85,11],[85,12,85,17],[86,2,86,6],[86,7,86,11],[86,12,86,17],[87,2,87,11],[87,12,87,17],[89,4,89,10],[89,11,89,12],[89,13,89,15]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":7},"Comarca Hoya de Huesca / Plana de Uesca"]
[{"$nulls":7}," "]
[{"$nulls":7}," "]
[]
[]
[null,null,null,"ESTADO DE INGRESOS POR ECONÓMICA",{"$nulls":6},"Ejercicio:",{"$nulls":4},2026]
[]
[{"$nulls":10},"Importe:",{"$nulls":4},"euros"]
[]
[null,null,null,"Presupuesto Inicial"]
[]
[]
[null,null,"Económica:",null,null,null,"3",null,"TASAS, PRECIOS PÚBLICOS Y OTROS INGRESOS"]
[]
[null,null,"Aplicación",{"$nulls":4},"Estado de Ingresos"]
[null,null,"Económica",{"$nulls":4},"Denominación",{"$nulls":4},"Importe"]
[null,null,"30200",{"$nulls":4},"Tasas Servicio Recogida de Basuras",{"$nulls":4},1327597.38]
[null,null,"30",{"$nulls":4},"Total   Artículo 30",{"$nulls":4},1327597.38]
[null,null,"31100",{"$nulls":4},"Tasa Servicio Ayuda a Domicilio",{"$nulls":4},343000]
[null,null,"31101",{"$nulls":4},"Tasas transporte social adaptado",{"$nulls":4},27000]
[null,null,"31102",{"$nulls":4},"Tasa prestación servicio de Teleasistencia",{"$nulls":4},52000]
[null,null,"31",{"$nulls":4},"Total   Artículo 31",{"$nulls":4},422000]
[null,null,"32300",{"$nulls":4},"Otras tasas. Servicios urbanísticos",{"$nulls":4},31500]
[null,null,"32500",{"$nulls":4},"Tasa Tramitación Expedientes Administrativos Empresas Turisticas",{"$nulls":4},3000]
[null,null,"32900",{"$nulls":4},"Otras tasas por la realización de actividades de competencia local",{"$nulls":4},100]
[null,null,"32903",{"$nulls":4},"Tasa utilización infraestructura comarcal",{"$nulls":4},45000]
[null,null,"32908",{"$nulls":4},"Tasas Derechos de Examen",{"$nulls":4},1500]
[null,null,"32",{"$nulls":4},"Total   Artículo 32",{"$nulls":4},81100]
[null,null,"34301",{"$nulls":4},"Precio Publico Servicio Comarcal de Deportes",{"$nulls":4},120000]
[null,null,"34302",{"$nulls":4},"Precio Publico Deportes -Actividad SKI-",{"$nulls":4},81500]
[null,null,"34303",{"$nulls":4},"Precio Publico Deportes (actividades específicas)",{"$nulls":4},45000]
[null,null,"34901",{"$nulls":4},"Precio Publico Servicio Guia Turistico -Ruta Bus-",{"$nulls":4},100]
[null,null,"34902",{"$nulls":4},"Precio Publico por prestacion servicio monitor medioambiental (puntos de encuentro)",{"$nulls":4},1250]
[null,null,"34904",{"$nulls":4},"Otros precios públicos por venta de material promocional y de protocolo",{"$nulls":4},100]
[null,null,"34905",{"$nulls":4},"Precio Publico Programa \"Formacion y Viajes Culturales\"",{"$nulls":4},100]
[null,null,"34906",{"$nulls":4},"Precio público servicios educativos (educación de adultos)",{"$nulls":4},2875]
[null,null,"34907",{"$nulls":4},"Precio público enseñanzas especiales comarcales (servicio de cultura)",{"$nulls":4},50000]
[null,null,"34",{"$nulls":4},"Total   Artículo 34",{"$nulls":4},300925]
[null,null,"38900",{"$nulls":4},"Otros reintegros de operaciones corrientes",{"$nulls":4},1000]
[null,null,"38",{"$nulls":4},"Total   Artículo 38",{"$nulls":4},1000]
[null,null,"39191",{"$nulls":4},"Otras multas y sanciones. Turismo",{"$nulls":4},500]
[null,null,"39300",{"$nulls":4},"Intereses de demora",{"$nulls":4},100]
[null,null,"39900",{"$nulls":4},"Otros ingresos diversos",{"$nulls":4},274336.06]
[null,null,"39",{"$nulls":4},"Total   Artículo 39",{"$nulls":4},274936.06]
[{"$nulls":7},"Total Económica",{"$nulls":4},2407558.44]
[]
[null,null,"Económica:",null,null,null,"4",null,"TRANSFERENCIAS CORRIENTES"]
[]
[null,null,"Aplicación",{"$nulls":4},"Estado de Ingresos"]
[null,null,"Económica",{"$nulls":4},"Denominación",{"$nulls":4},"Importe"]
[null,null,"42090",{"$nulls":4},"Otras transferencias corrientes de la Administración General del Estado",{"$nulls":4},500]
[null,null,"42",{"$nulls":4},"Total   Artículo 42",{"$nulls":4},500]
[null,null,"45001",{"$nulls":4},"Traspaso de Funciones y Servicios -Costes Asociados al 1º bloque de Competencias-",{"$nulls":4},3502353.94]
[null,null,"45003",{"$nulls":4},"Traspaso de Funciones y Servicios -Dotación fondo para Gastos de personal",{"$nulls":4},269841.21]
[null,null,"45004",{"$nulls":4},"Transferencias Basicas -Gastos de manto. y Funcionamiento de Inversiones supramunicipales- ",{"$nulls":4},355827]
[null,null,"45031",{"$nulls":4},"Subvencion DGA Educacion de Adultos",{"$nulls":4},17300]
[null,null,"45101",{"$nulls":4},"Transferencias IASS Convenio Mantenimiento Programa Iseal ",{"$nulls":4},83088.97]
[null,null,"45123",{"$nulls":4},"INAEM. Programa experiencial \"Hoya, atención social 2026\"",{"$nulls":4},297004.4]
[null,null,"45514",{"$nulls":4},"Transferencia DGA -Convenio IAM Mujer-",{"$nulls":4},30806.37]
[null,null,"45516",{"$nulls":4},"Convenio DGA en Programas Especificos de Accion Social",{"$nulls":4},671019.7]
[null,null,"45519",{"$nulls":4},"Convenio Colaboración IAM VG",{"$nulls":4},7500]
[null,null,"45520",{"$nulls":4},"Convenio Consumo",{"$nulls":4},16500]
[null,null,"45",{"$nulls":4},"Total   Artículo 45",{"$nulls":4},5251241.59]
[null,null,"46101",{"$nulls":4},"Convenio DPH Proteccion Civil -Vialidad Invernal-",{"$nulls":4},23000]
[null,null,"46103",{"$nulls":4},"Transferencia DPH Servicio Educacion de Adultos",{"$nulls":4},24159.29]
[null,null,"46107",{"$nulls":4},"Convenio DPH. Encomienda de gestión teleasistencia",{"$nulls":4},15100]
[null,null,"46111",{"$nulls":4},"De Diputación Provincial de Huesca. Campaña de esquí",{"$nulls":4},120000]
[null,null,"46112",{"$nulls":4},"Subvenciones de cultura DPH",{"$nulls":4},7000]
[null,null,"46203",{"$nulls":4},"Aportaciones Ayuntamientos Servicio de Ayuda a Domicilio",{"$nulls":4},47000]
[null,null,"46204",{"$nulls":4},"Aportaciones Ayuntamientos Servicio Comarcal de Deportes",{"$nulls":4},77468.84]
[null,null,"46205",{"$nulls":4},"Aportaciones Ayuntamientos Servicio de Educacion",{"$nulls":4},20000]
[null,null,"46206",{"$nulls":4},"Convenio Ayuntamiento de Huesca protección civil",{"$nulls":4},25000]
[null,null,"46209",{"$nulls":4},"Aportacion Ayuntamiento de Huesca - Convenio Educacion de Adultos -",{"$nulls":4},73100]
[null,null,"46211",{"$nulls":4},"Aportaciones Ayuntamientos Servicio Archivos Municipales",{"$nulls":4},28007.39]
[null,null,"46214",{"$nulls":4},"Aportación Ayuntamiento de Huesca. Servicio de teleasistencia",{"$nulls":4},11500]
[null,null,"46215",{"$nulls":4},"Aportación Ayuntamientos. Calidad del agua.",{"$nulls":4},200000]
[null,null,"46",{"$nulls":4},"Total   Artículo 46",{"$nulls":4},671335.52]
[{"$nulls":7},"Total Económica",{"$nulls":4},5923077.11]
[]
[null,null,"Económica:",null,null,null,"5",null,"INGRESOS PATRIMONIALES"]
[]
[null,null,"Aplicación",{"$nulls":4},"Estado de Ingresos"]
[null,null,"Económica",{"$nulls":4},"Denominación",{"$nulls":4},"Importe"]
[null,null,"52100",{"$nulls":4},"Intereses de depósitos en cuentas corrientes",{"$nulls":4},15000]
[null,null,"52",{"$nulls":4},"Total   Artículo 52",{"$nulls":4},15000]
[{"$nulls":7},"Total Económica",{"$nulls":4},15000]
[null,null,"Total Presupuesto",{"$nulls":9},8345635.55]
[]
[null,null,null,"Modelo:","P_EI_E",{"$nulls":6},"Página:"]