<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<?fr-application created="FastReport"?>
<?fr-application homesite="http://www.fast-report.com"?>
<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 Flujos de Efectivo</Title>
<Author></Author>
<Created>08/07/2021 12:00:00 a. m.T16:49:54.5996265Z</Created>
<Version></Version>
</DocumentProperties>
<ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
<ProtectStructure>False</ProtectStructure>
<ProtectWindows>False</ProtectWindows>
</ExcelWorkbook>
<Styles>
<Style ss:ID="s0">
<Font ss:FontName="Arial" ss:Size="12" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s1">
<Font ss:FontName="Arial" ss:Size="11" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s2">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s3">
<Font ss:FontName="Arial" ss:Size="9" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s4">
<Font ss:FontName="Arial" ss:Size="6" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s5">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s6">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s7">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s8">
<Font ss:FontName="Arial" ss:Size="1" ss:Color="#FFFFFF" />

<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>
</Style>
<Style ss:ID="s9">
<Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" />

<Alignment ss:Horizontal="Center" ss:Vertical="Bottom" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s10">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" ss:Bold="1" />
<Interior ss:Color="#DCDCDC" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s11">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" ss:Bold="1" />
<Interior ss:Color="#DCDCDC" ss:Pattern="Solid"/>
<Alignment ss:Horizontal="Center" ss:Vertical="Bottom" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s12">
<Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s13">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#FFFFFF" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s14">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s15">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
<NumberFormat ss:Format="&quot;$&quot;#,##0.00;-&quot;$&quot;#,##0.00"/>
</Style>
<Style ss:ID="s16">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s17">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
<NumberFormat ss:Format="&quot;$&quot;#,##0.00;-&quot;$&quot;#,##0.00"/>
</Style>
<Style ss:ID="s18">
<Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" />

<Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s19">
<Font ss:FontName="Arial" ss:Size="1" ss:Color="#FFFFFF" />

<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>
</Style>
<Style ss:ID="s20">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s21">
<Font ss:FontName="Tahoma" ss:Size="8" ss:Color="#FFFFFF" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
</Styles>
<Worksheet ss:Name="Page1">
<Table ss:ExpandedColumnCount="21" ss:ExpandedRowCount="160" x:FullColumns="1" x:FullRows="1">
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="34.34"/>
<Column ss:AutoFitWidth="0" ss:Width="20.6"/>
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="75.55"/>
<Column ss:AutoFitWidth="0" ss:Width="61.81"/>
<Column ss:AutoFitWidth="0" ss:Width="75.55"/>
<Column ss:AutoFitWidth="0" ss:Width="48.07"/>
<Column ss:AutoFitWidth="0" ss:Width="68.68"/>
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="34.34"/>
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="20.6"/>
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="0.73"/>
<Column ss:AutoFitWidth="0" ss:Width="13.01"/>
<Column ss:AutoFitWidth="0" ss:Width="13.74"/>
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Row ss:Height="30.95">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="13.43">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6" ss:MergeAcross="8" ss:StyleID="s0">
<Data ss:Type="String">Municipio de San Salvador</Data></Cell><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4" ss:MergeAcross="12" ss:MergeDown="1" ss:StyleID="s1">
<Data ss:Type="String">HIDALGO</Data></Cell><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="12.68">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4" ss:MergeAcross="2" ss:StyleID="s1">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="7" ss:MergeAcross="6" ss:MergeDown="1" ss:StyleID="s2">
<Data ss:Type="String">Estado de Flujos de Efectivo</Data></Cell><Cell ss:Index="14" ss:MergeAcross="2" ss:StyleID="s1">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="2.93">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s4">
<Data ss:Type="String">Usr: supervisor</Data></Cell><Cell ss:Index="8" ss:MergeAcross="5" ss:StyleID="s2">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="8" ss:MergeAcross="4" ss:MergeDown="1" ss:StyleID="s3">
<Data ss:Type="String"> Del 01/ene/2021 Al 30/jun./2021</Data></Cell><Cell ss:Index="13" ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s7">
<Data ss:Type="String">Fecha y </Data></Cell><Cell ss:Index="17" ss:MergeDown="5" ss:StyleID="s8">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s5">
<Data ss:Type="String">08/jul./2021</Data></Cell><Cell ss:Index="21"/></Row>
<Row ss:Height="6">
<Cell ss:Index="1"/><Cell ss:Index="21"/></Row>
<Row ss:Height="1.42">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s4">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="8" ss:MergeDown="3" ss:StyleID="s9">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="15" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="21"/></Row>
<Row ss:Height="3.08">
<Cell ss:Index="1"/><Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s6">
<Data ss:Type="String">04:49 p. m.</Data></Cell><Cell ss:Index="21"/></Row>
<Row ss:Height="2.93">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s4">
<Data ss:Type="String">Rep: rptEstadoFlujosEfectivo</Data></Cell><Cell ss:Index="21"/></Row>
<Row ss:Height="6.75">
<Cell ss:Index="1"/><Cell ss:Index="15" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String">hora de Impresión</Data></Cell><Cell ss:Index="21"/></Row>
<Row ss:Height="7.09">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="14.18">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s11">
<Data ss:Type="String">Concepto</Data></Cell><Cell ss:Index="11" ss:StyleID="s10">
<Data ss:Type="String">2021</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s10">
<Data ss:Type="String">2020</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="3" ss:StyleID="s13">
<Data ss:Type="String">-</Data></Cell><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="10.69">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s12">
<Data ss:Type="String">FLUJOS DE EFECTIVO DE LAS ACTIVIDADES DE OPERACIÓN</Data></Cell><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s14">
<Data ss:Type="String">ORIGEN
 </Data></Cell><Cell ss:Index="11" ss:StyleID="s15">
<Data ss:Type="Number">50656440.69</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s15">
<Data ss:Type="Number">96649939.05</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="7.8">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        ENDEUDAMIENTO EXTERNO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        IMPUESTOS</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">1340325.52</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">1388272.68</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        CUOTAS Y APORTACIONES DE SEGURIDAD SOCIAL</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        CONTRIBUCIONES DE MEJORAS</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        DERECHOS</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">1619865.03</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">2474396.50</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        PRODUCTOS</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">6000.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        APROVECHAMIENTOS</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">1303150.88</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">733779.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        INGRESOS POR VENTA DE BIENES Y PRESTACIÓN DE SERVICIOS</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s16">
<Data ss:Type="String">        PARTICIPACIONES, APORTACIONES, CONVENIOS, INCENTIVOS DERIVADOS DE LA COLABORACIÓN FISCAL Y FONDOS DISTINTOS DE APORTACIONES</Data></Cell><Cell ss:Index="11" ss:StyleID="s17">
<Data ss:Type="Number">46393099.26</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s17">
<Data ss:Type="Number">92047490.87</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="7.8">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s16">
<Data ss:Type="String">        TRANSFERENCIAS, ASIGNACIONES, SUBSIDIOS Y SUBVENCIONES, Y PENSIONES Y JUBILACIONES</Data></Cell><Cell ss:Index="11" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="7.8">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        OTROS ORÍGENES DE OPERACIÓN</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s14">
<Data ss:Type="String">APLICACIÓN
 </Data></Cell><Cell ss:Index="11" ss:StyleID="s15">
<Data ss:Type="Number">28466919.57</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s15">
<Data ss:Type="Number">77832636.37</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="7.8">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        SERVICIOS PERSONALES</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">11564383.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">27825622.77</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        MATERIALES Y SUMINISTROS</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">1912511.20</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">5257247.06</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        SERVICIOS GENERALES</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">8614056.96</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">15429285.44</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Transferencias internas y asignaciones al sector público</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">1786124.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">3167395.91</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Transferencias al resto del sector público</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Subsidios y subvenciones</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Ayudas sociales</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">2855162.12</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">10504306.32</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Pensiones y jubilaciones</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">518252.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">1024016.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Transferencias a fideicomisos, mandatos y otros análogos</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Transferencias a la Seguridad Social</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Donativos</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Transferencias al exterior</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Participaciones</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Aportaciones</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        Convenios</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">911678.04</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">1521549.26</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        OTRAS APLICACIONES DE OPERACIÓN</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">304752.25</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">13103213.61</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s14">
<Data ss:Type="String">FLUJOS NETOS DE EFECTIVO POR ACTIVIDADES DE OPERACIÓN
 </Data></Cell><Cell ss:Index="11" ss:StyleID="s15">
<Data ss:Type="Number">22189521.12</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s15">
<Data ss:Type="Number">18817302.68</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="7.8">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="3" ss:StyleID="s13">
<Data ss:Type="String">-</Data></Cell><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="10.69">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s12">
<Data ss:Type="String">FLUJOS DE EFECTIVO DE LAS ACTIVIDADES DE INVERSIÓN</Data></Cell><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s14">
<Data ss:Type="String">ORIGEN
 </Data></Cell><Cell ss:Index="11" ss:StyleID="s15">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s15">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="7.8">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        BIENES INMUEBLES, INFRAESTRUCTURA Y CONSTRUCCIONES EN PROCESO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        BIENES MUEBLES</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        OTROS ORIGENES DE INVERSION</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s14">
<Data ss:Type="String">APLICACIÓN
 </Data></Cell><Cell ss:Index="11" ss:StyleID="s15">
<Data ss:Type="Number">309737.49</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s15">
<Data ss:Type="Number">31637922.16</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="7.8">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        BIENES INMUEBLES, INFRAESTRUCTURA Y CONSTRUCCIONES EN PROCESO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">28723504.40</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        BIENES MUEBLES</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">309737.49</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">2889094.96</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        OTRAS APLICACIONES DE INVERSIÓN</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">25322.80</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s14">
<Data ss:Type="String">FLUJOS NETOS DE EFECTIVO POR ACTIVIDADES DE INVERSIÓN
 </Data></Cell><Cell ss:Index="11" ss:StyleID="s15">
<Data ss:Type="Number">-309737.49</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s15">
<Data ss:Type="Number">-31637922.16</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="7.8">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="3" ss:StyleID="s13">
<Data ss:Type="String">-</Data></Cell><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="10.69">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s12">
<Data ss:Type="String">FLUJO DE EFECTIVO DE LAS ACTIVIDADES DE FINANCIAMIENTO</Data></Cell><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s14">
<Data ss:Type="String">ORIGEN
 </Data></Cell><Cell ss:Index="11" ss:StyleID="s15">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s15">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="7.8">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        ENDEUDAMIENTO NETO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        INTERNO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        EXTERNO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        OTROS ORIGENES DE FINANCIAMIENTO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s14">
<Data ss:Type="String">APLICACIÓN
 </Data></Cell><Cell ss:Index="11" ss:StyleID="s15">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s15">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="7.8">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        SERVICIOS DE LA DEUDA</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        INTERNO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        EXTERNO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        OTRAS APLICACIONES DE FINANCIAMIENTO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s14">
<Data ss:Type="String">FLUJOS NETOS DE EFECTIVO POR ACTIVIDADES DE FINANCIAMIENTO
 </Data></Cell><Cell ss:Index="11" ss:StyleID="s15">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s15">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="7.8">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="2.59">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="13.43">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6" ss:MergeAcross="8" ss:StyleID="s0">
<Data ss:Type="String">Municipio de San Salvador</Data></Cell><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4" ss:MergeAcross="12" ss:MergeDown="1" ss:StyleID="s1">
<Data ss:Type="String">HIDALGO</Data></Cell><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="12.68">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4" ss:MergeAcross="2" ss:StyleID="s1">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="7" ss:MergeAcross="6" ss:MergeDown="1" ss:StyleID="s2">
<Data ss:Type="String">Estado de Flujos de Efectivo</Data></Cell><Cell ss:Index="14" ss:MergeAcross="2" ss:StyleID="s1">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="2.93">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s4">
<Data ss:Type="String">Usr: supervisor</Data></Cell><Cell ss:Index="8" ss:MergeAcross="5" ss:StyleID="s2">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="8" ss:MergeAcross="4" ss:MergeDown="1" ss:StyleID="s3">
<Data ss:Type="String"> Del 01/ene/2021 Al 30/jun./2021</Data></Cell><Cell ss:Index="13" ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s7">
<Data ss:Type="String">Fecha y </Data></Cell><Cell ss:Index="17" ss:MergeDown="5" ss:StyleID="s8">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s5">
<Data ss:Type="String">08/jul./2021</Data></Cell><Cell ss:Index="21"/></Row>
<Row ss:Height="6">
<Cell ss:Index="1"/><Cell ss:Index="21"/></Row>
<Row ss:Height="1.42">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s4">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="8" ss:MergeDown="3" ss:StyleID="s9">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="15" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="21"/></Row>
<Row ss:Height="3.08">
<Cell ss:Index="1"/><Cell ss:Index="18" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s6">
<Data ss:Type="String">04:49 p. m.</Data></Cell><Cell ss:Index="21"/></Row>
<Row ss:Height="2.93">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s4">
<Data ss:Type="String">Rep: rptEstadoFlujosEfectivo</Data></Cell><Cell ss:Index="21"/></Row>
<Row ss:Height="6.75">
<Cell ss:Index="1"/><Cell ss:Index="15" ss:MergeAcross="1" ss:StyleID="s7">
<Data ss:Type="String">hora de Impresión</Data></Cell><Cell ss:Index="21"/></Row>
<Row ss:Height="7.09">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="14.18">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s11">
<Data ss:Type="String">Concepto</Data></Cell><Cell ss:Index="11" ss:StyleID="s10">
<Data ss:Type="String">2021</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s10">
<Data ss:Type="String">2020</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="3" ss:StyleID="s13">
<Data ss:Type="String">-</Data></Cell><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s12">
<Data ss:Type="String">INCREMENTO/DISMINUCIÓN NETA EN EL EFECTIVO Y EQUIVALENTES AL EFECTIVO</Data></Cell><Cell ss:Index="11" ss:StyleID="s15">
<Data ss:Type="Number">21879783.63</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s15">
<Data ss:Type="Number">-12820619.48</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.77">
<Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        EFECTIVO Y EQUIVALENTES AL EFECTIVO AL INICIO DEL EJERCICIO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">449814.15</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">13270433.63</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.44">
<Cell ss:Index="1" ss:MergeAcross="9" ss:StyleID="s16">
<Data ss:Type="String">        EFECTIVO Y EQUIVALENTES AL EFECTIVO AL FINAL DEL EJERCICIO</Data></Cell><Cell ss:Index="11" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">22329597.78</Data></Cell><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s17">
<Data ss:Type="Number">449814.15</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.48">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="14.18">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="14.18">
<Cell ss:Index="1"/><Cell ss:Index="2" ss:MergeAcross="18" ss:StyleID="s20">
<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><Cell ss:Index="21"/></Row>
<Row ss:Height="63.8">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s19">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9"/><Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s19">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="13.43">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s18">
<Data ss:Type="String">C.P.JOSÈ ERNESTO MERA AZPEITIA </Data></Cell><Cell ss:Index="9"/><Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s18">
<Data ss:Type="String">PROFR. ARMANDO AZPEITIA DÌAZ</Data></Cell><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="11.34">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="14.18">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s18">
<Data ss:Type="String">TESORERO MUNICIPAL</Data></Cell><Cell ss:Index="9"/><Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s18">
<Data ss:Type="String">PRESIDENTE MUNICIPAL</Data></Cell><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="17.01">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s19">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9"/><Cell ss:Index="10" ss:MergeAcross="8" ss:MergeDown="1" ss:StyleID="s18">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="13.43">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s18">
<Data ss:Type="String">C. AILED CABRERA ALDANA</Data></Cell><Cell ss:Index="9"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="9.92">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="14.18">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s18">
<Data ss:Type="String">SINDICO PROCURADOR </Data></Cell><Cell ss:Index="9"/><Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s18">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="18.43">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="14.18">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s18">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9"/><Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s18">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="11.34">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12"/><Cell ss:Index="13"/><Cell ss:Index="14"/><Cell ss:Index="15"/><Cell ss:Index="16"/><Cell ss:Index="17"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
<Row ss:Height="14.18">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s18">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9"/><Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s18">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/></Row>
</Table>
<WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
<PageSetup>
<PageMargins x:Bottom="0.39" x:Left="0.39" x:Right="0.39" x:Top="0.39"/>
</PageSetup>
<Print>
<ValidPrinterInfo/>
<PaperSizeIndex>9</PaperSizeIndex>
</Print>
</WorksheetOptions>
<PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
<RowBreaks>
<RowBreak>
<Row>121</Row>
</RowBreak>
<RowBreak>
<Row>159</Row>
</RowBreak>
</RowBreaks>
</PageBreaks>
</Worksheet>
</Workbook>
