<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Title>Estado de Variación en la Hacienda Pública</Title>
  <Created>2021-01-12T20:03:34Z</Created>
  <Version>14.00</Version>
 </DocumentProperties>
 <OfficeDocumentSettings xmlns="urn:schemas-microsoft-com:office:office">
  <AllowPNG/>
 </OfficeDocumentSettings>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>10005</WindowHeight>
  <WindowWidth>10005</WindowWidth>
  <WindowTopX>120</WindowTopX>
  <WindowTopY>135</WindowTopY>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s62">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="13" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s64">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="11" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s67">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s69">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s71">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" ss:Size="1" ss:Color="#FFFFFF"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s74">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s76">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="6" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s78">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="9" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s80">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s82">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" ss:Size="1" ss:Color="#FFFFFF"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s84">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s86">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s88">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Dot" ss:Weight="1" ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" ss:Size="1" ss:Color="#FFFFFF"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s90">
   <Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s93">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s95">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="&quot;$&quot;#,##0.00;\-&quot;$&quot;#,##0.00"/>
   <Protection/>
  </Style>
  <Style ss:ID="s97">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="&quot;$&quot;#,##0.00;\-&quot;$&quot;#,##0.00"/>
   <Protection/>
  </Style>
  <Style ss:ID="s99">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#FF0000"/>
   <Interior/>
   <NumberFormat ss:Format="&quot;$&quot;#,##0.00;\-&quot;$&quot;#,##0.00"/>
   <Protection/>
  </Style>
  <Style ss:ID="s101">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s103">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s104">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s107">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
 </Styles>
 <Worksheet ss:Name="DICIEMBRE">
  <Table ss:ExpandedColumnCount="51" ss:ExpandedRowCount="289" x:FullColumns="1"
   x:FullRows="1" ss:DefaultColumnWidth="60" ss:DefaultRowHeight="15">
   <Column ss:AutoFitWidth="0" ss:Width="3"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="1.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="2.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="34.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="34.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="69"/>
   <Column ss:AutoFitWidth="0" ss:Width="54.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="99.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="1.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="9"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="2.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="9.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="51"/>
   <Column ss:AutoFitWidth="0" ss:Width="7.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="3"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="2.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="1.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="81"/>
   <Column ss:AutoFitWidth="0" ss:Width="1.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="2.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="2.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="1.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="23.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="41.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="3"/>
   <Column ss:AutoFitWidth="0" ss:Width="3.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="2.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="7.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="51"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="5.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="1.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="2.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="3.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="27"/>
   <Column ss:AutoFitWidth="0" ss:Width="13.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="20.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="13.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="3"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.75"/>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:Index="7" ss:MergeAcross="39" ss:StyleID="s62"><Data ss:Type="String">Comisión de Agua y Alcantarillado de San Salvador, Hidalgo</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:Index="7" ss:StyleID="s62"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="33" ss:MergeDown="1" ss:StyleID="s64"><Data
      ss:Type="String">HIDALGO</Data></Cell>
    <Cell ss:MergeAcross="4" ss:StyleID="s62"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="8" ss:StyleID="s64"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="30" ss:MergeDown="1" ss:StyleID="s67"><Data
      ss:Type="String">Estado de Variación en la Hacienda Pública</Data></Cell>
    <Cell ss:MergeAcross="1" ss:StyleID="s64"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="9" ss:MergeAcross="23" ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="11" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String">Fecha y </Data></Cell>
    <Cell ss:MergeDown="7" ss:StyleID="s71"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="4" ss:StyleID="s74"><Data
      ss:Type="String">09/ene./2021</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="6" ss:MergeAcross="4" ss:MergeDown="3" ss:StyleID="s76"><Data
      ss:Type="String">Usr: supervisor</Data></Cell>
    <Cell ss:MergeAcross="21" ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="11" ss:MergeAcross="21" ss:MergeDown="2" ss:StyleID="s78"><Data
      ss:Type="String"> Del 01/ene/2020 Al 31/dic./2020</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="1"/>
   <Row ss:Index="12" ss:AutoFitHeight="0">
    <Cell ss:Index="6" ss:MergeAcross="2" ss:StyleID="s76"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="30" ss:MergeDown="4" ss:StyleID="s80"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="4" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:Index="46" ss:MergeAcross="1" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String">03:16 p. m.</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="6" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s76"><Data
      ss:Type="String">Rep: rptEstadoVariacionHacienda</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="45" ss:MergeDown="1" ss:StyleID="s69"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:MergeAcross="49" ss:StyleID="s82"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="24" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String">Hacienda Publica/ Patrimonio Generado De Ejercicios Anteriores&#10;</Data></Cell>
    <Cell ss:Index="30" ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s86"><Data
      ss:Type="String">Hacienda Publica/ Patrimonio Generado Del Ejercicio</Data></Cell>
    <Cell ss:MergeAcross="9" ss:StyleID="s84"><Data ss:Type="String">Exceso o&#10;Insuficiencia en la&#10;Actualización de la&#10;Hacienda Pública /&#10;Patrimonio </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="15" ss:MergeDown="1" ss:StyleID="s88"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="17" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String">Hacienda Publica/ &#10;Patrimonio&#10;Contribuido</Data></Cell>
    <Cell ss:Index="22" ss:MergeDown="1" ss:StyleID="s88"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="28" ss:MergeDown="1" ss:StyleID="s88"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="34" ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s88"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="7" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="45" ss:MergeDown="1" ss:StyleID="s88"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:MergeAcross="9" ss:StyleID="s90"><Data ss:Type="String">Concepto</Data></Cell>
    <Cell ss:Index="36" ss:MergeAcross="5" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s86"><Data ss:Type="String">Total*</Data></Cell>
    <Cell ss:Index="46" ss:MergeAcross="3" ss:StyleID="s86"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:MergeAcross="49" ss:StyleID="s82"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="17" ss:MergeAcross="2" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:Index="25" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s93"><Data
      ss:Type="String">HACIENDA PÚBLICA/PATRIMONIO CONTRIBUIDO NETO DE 2019 </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="33" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        APORTACIONES</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="41" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        DONACIONES DE CAPITAL</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="49" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        ACTUALIZACIÓN DE LA HACIENDA PÚBLICA/PATRIMONIO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="57" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s93"><Data
      ss:Type="String">HACIENDA PÚBLICA /PATRIMONIO GENERADO NETO DE 2019 </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">209856.43</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">154595.18</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">364451.61</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="65" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        RESULTADOS DEL EJERCICIO (AHORRO/ DESAHORRO)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">154595.18</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">154595.18</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="73" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        RESULTADOS DE EJERCICIOS ANTERIORES</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">209856.43</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">209856.43</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="81" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        REVALÚOS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="89" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        RESERVAS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="97" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s93"><Data
      ss:Type="String">RECTIFICACIONES DE RESULTADOS DE EJERCICIOS ANTERIORES</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="105" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s93"><Data
      ss:Type="String">EXCESO O INSUFICIENCIA EN LA ACTUALIZACIÓN DE LA HACIENDA PÚBLICA/ PATRIMONIO NETO DE 2019 </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="113" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        RESULTADO POR POSICIÓN MONETARIA</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="121" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        RESULTADO POR TENENCIA DE ACTIVOS NO MONETARIOS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="129" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s93"><Data
      ss:Type="String">HACIENDA PÚBLICA / PATRIMONIO  NETO  FINAL DE 2019 </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">209856.43</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">154595.18</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">364451.61</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="137" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s93"><Data
      ss:Type="String">CAMBIOS EN LA HACIENDA PÚBLICA/PATRIMONIO CONTRIBUIDO NETO DE 2020 </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="145" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        APORTACIONES</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="153" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        DONACIONES DE CAPITAL</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="161" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        ACTUALIZACIÓN DE LA HACIENDA PÚBLICA/PATRIMONIO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="169" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s93"><Data
      ss:Type="String">VARIACIONES DE LA HACIENDA PÚBLICA / PATRIMONIO GENERADO NETO DE 2020 </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">147381.25</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">456883.20000000001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">604264.44999999995</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="177" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        RESULTADOS DEL EJERCICIO (AHORRO/ DESAHORRO)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">140472.31</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">140472.31</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="185" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        RESULTADOS DE EJERCICIOS ANTERIORES</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">147381.25</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s99"><Data
      ss:Type="Number">-154595.18</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s99"><Data
      ss:Type="Number">-7213.93</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="193" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        REVALÚOS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="201" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        RESERVAS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="209" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s93"><Data
      ss:Type="String">RECTIFICACIONES DE RESULTADOS DE EJERCICIOS ANTERIORES</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">471006.07</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">471006.07</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="217" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s93"><Data
      ss:Type="String">CAMBIOS EN EL EXCESO O INSUFICIENCIA EN LA ACTUALIZACIÓN DE LA HACIENDA PÚBLICA/ PATRIMONIO NETO DE 2020 </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="225" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        RESULTADO POR POSICIÓN MONETARIA</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="233" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s74"><Data
      ss:Type="String">        RESULTADO POR TENENCIA DE ACTIVOS NO MONETARIOS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s97"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="241" ss:AutoFitHeight="0">
    <Cell ss:Index="4" ss:MergeAcross="9" ss:MergeDown="6" ss:StyleID="s93"><Data
      ss:Type="String">HACIENDA PÚBLICA / PATRIMONIO NETO FINAL DE 2020 </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="25" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">357237.68</Data></Cell>
    <Cell ss:Index="31" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">611478.38</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="38" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="43" ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s95"><Data
      ss:Type="Number">968716.06</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="2"/>
   <Row ss:Index="249" ss:AutoFitHeight="0">
    <Cell ss:Index="5" ss:MergeAcross="6" ss:StyleID="s107"><Data ss:Type="String">*Importe Basados en Saldos Iniciales</Data></Cell>
   </Row>
   <Row ss:Index="251" ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:Index="7" ss:MergeAcross="39" ss:StyleID="s62"><Data ss:Type="String">Comisión de Agua y Alcantarillado de San Salvador, Hidalgo</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.5">
    <Cell ss:Index="7" ss:StyleID="s62"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="33" ss:MergeDown="1" ss:StyleID="s64"><Data
      ss:Type="String">HIDALGO</Data></Cell>
    <Cell ss:MergeAcross="4" ss:StyleID="s62"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="8" ss:StyleID="s64"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="30" ss:MergeDown="1" ss:StyleID="s67"><Data
      ss:Type="String">Estado de Variación en la Hacienda Pública</Data></Cell>
    <Cell ss:MergeAcross="1" ss:StyleID="s64"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="9" ss:MergeAcross="23" ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="11" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String">Fecha y </Data></Cell>
    <Cell ss:MergeDown="7" ss:StyleID="s71"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="4" ss:StyleID="s74"><Data
      ss:Type="String">09/ene./2021</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="6" ss:MergeAcross="4" ss:MergeDown="3" ss:StyleID="s76"><Data
      ss:Type="String">Usr: supervisor</Data></Cell>
    <Cell ss:MergeAcross="21" ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="11" ss:MergeAcross="21" ss:MergeDown="2" ss:StyleID="s78"><Data
      ss:Type="String"> Del 01/ene/2020 Al 31/dic./2020</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Span="1"/>
   <Row ss:Index="261" ss:AutoFitHeight="0">
    <Cell ss:Index="6" ss:MergeAcross="2" ss:StyleID="s76"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="30" ss:MergeDown="4" ss:StyleID="s80"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="4" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:Index="46" ss:MergeAcross="1" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String">03:16 p. m.</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="6" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s76"><Data
      ss:Type="String">Rep: rptEstadoVariacionHacienda</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="45" ss:MergeDown="1" ss:StyleID="s69"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:MergeAcross="49" ss:StyleID="s82"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="24" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String">Hacienda Publica/ Patrimonio Generado De Ejercicios Anteriores&#10;</Data></Cell>
    <Cell ss:Index="30" ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s86"><Data
      ss:Type="String">Hacienda Publica/ Patrimonio Generado Del Ejercicio</Data></Cell>
    <Cell ss:MergeAcross="9" ss:StyleID="s84"><Data ss:Type="String">Exceso o&#10;Insuficiencia en la&#10;Actualización de la&#10;Hacienda Pública /&#10;Patrimonio </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="15" ss:MergeDown="1" ss:StyleID="s88"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="17" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String">Hacienda Publica/ &#10;Patrimonio&#10;Contribuido</Data></Cell>
    <Cell ss:Index="22" ss:MergeDown="1" ss:StyleID="s88"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="28" ss:MergeDown="1" ss:StyleID="s88"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="34" ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s88"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="7" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="45" ss:MergeDown="1" ss:StyleID="s88"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:MergeAcross="9" ss:StyleID="s90"><Data ss:Type="String">Concepto</Data></Cell>
    <Cell ss:Index="36" ss:MergeAcross="5" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s86"><Data ss:Type="String">Total*</Data></Cell>
    <Cell ss:Index="46" ss:MergeAcross="3" ss:StyleID="s86"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="2" ss:MergeAcross="49" ss:StyleID="s82"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="17" ss:MergeAcross="2" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:Index="274" ss:AutoFitHeight="0">
    <Cell ss:Index="6" ss:MergeAcross="25" ss:StyleID="s101"><Data ss:Type="String">“Bajo protesta de decir verdad declaramos que los Estados Financieros y sus notas, son razonablemente correctos y son responsabilidad del emisor”.</Data></Cell>
   </Row>
   <Row ss:Index="276" ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:MergeDown="1" ss:StyleID="s103"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="22" ss:MergeDown="1" ss:StyleID="s104"><Data
      ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:MergeDown="1" ss:StyleID="s104"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="22" ss:MergeDown="1" ss:StyleID="s104"><Data
      ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:Index="281" ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s82"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="22" ss:StyleID="s82"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s104"><Data ss:Type="String">Ing. Anselmo Jose Luis  Perez Cervantes</Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="22" ss:StyleID="s104"><Data
      ss:Type="String">L.C. Yesenia Garcia Perez</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:MergeDown="1" ss:StyleID="s104"><Data
      ss:Type="String">Director General</Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="22" ss:MergeDown="1" ss:StyleID="s104"><Data
      ss:Type="String">Subdirectora de Administracíon y  Finanzas</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
   <Row ss:Index="286" ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s82"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="22" ss:MergeDown="1" ss:StyleID="s104"><Data
      ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s104"><Data ss:Type="String">L.C. Eduardo Ruiz Perez</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:MergeDown="1" ss:StyleID="s104"><Data
      ss:Type="String">Comisario</Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="22" ss:MergeDown="1" ss:StyleID="s104"><Data
      ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0"/>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Layout x:Orientation="Landscape"/>
    <PageMargins x:Bottom="0.2" x:Left="0.16" x:Right="0.16" x:Top="0.2"/>
   </PageSetup>
   <Unsynced/>
   <Print>
    <ValidPrinterInfo/>
    <VerticalResolution>0</VerticalResolution>
   </Print>
   <Selected/>
   <TopRowVisible>24</TopRowVisible>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>56</ActiveRow>
     <ActiveCol>3</ActiveCol>
     <RangeSelection>R57C4:R63C13</RangeSelection>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>249</Row>
    </RowBreak>
    <RowBreak>
     <Row>289</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
</Workbook>
