<?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 Variación en la Hacienda Pública</Title>
<Author></Author>
<Created>08/07/2021 12:00:00 a. m.T16:47:04.8741545Z</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="13" 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="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s4">
<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="s5">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" 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="Center" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s7">
<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="s8">
<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="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="Tahoma" ss:Size="8" 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"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s11">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" 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="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s13">
<Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s14">
<Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Center" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s15">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s16">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s17">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="&quot;$&quot;#,##0.00;-&quot;$&quot;#,##0.00"/>
</Style>
<Style ss:ID="s18">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="&quot;$&quot;#,##0.00;-&quot;$&quot;#,##0.00"/>
</Style>
<Style ss:ID="s19">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
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" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="&quot;$&quot;#,##0.00;-&quot;$&quot;#,##0.00"/>
</Style>
<Style ss:ID="s21">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="&quot;$&quot;#,##0.00;-&quot;$&quot;#,##0.00"/>
</Style>
<Style ss:ID="s22">
<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="s23">
<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="s24">
<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="s25">
<Font ss:FontName="Tahoma" ss:Size="8" ss:Color="#FFFFFF" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s26">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s27">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s28">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<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="s29">
<Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" />

<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>
</Style>
<Style ss:ID="s30">
<Font ss:FontName="Tahoma" ss:Size="8" 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"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s31">
<Font ss:FontName="Tahoma" ss:Size="8" 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"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
</Styles>
<Worksheet ss:Name="Page1">
<Table ss:ExpandedColumnCount="27" ss:ExpandedRowCount="87" 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="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="34.34"/>
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="34.34"/>
<Column ss:AutoFitWidth="0" ss:Width="68.68"/>
<Column ss:AutoFitWidth="0" ss:Width="163.73"/>
<Column ss:AutoFitWidth="0" ss:Width="14.83"/>
<Column ss:AutoFitWidth="0" ss:Width="59.61"/>
<Column ss:AutoFitWidth="0" ss:Width="2.19"/>
<Column ss:AutoFitWidth="0" ss:Width="85.99"/>
<Column ss:AutoFitWidth="0" ss:Width="30.76"/>
<Column ss:AutoFitWidth="0" ss:Width="41.21"/>
<Column ss:AutoFitWidth="0" ss:Width="9.35"/>
<Column ss:AutoFitWidth="0" ss:Width="59.33"/>
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="6.87"/>
<Column ss:AutoFitWidth="0" ss:Width="0.73"/>
<Column ss:AutoFitWidth="0" ss:Width="0.65"/>
<Column ss:AutoFitWidth="0" ss:Width="26.09"/>
<Column ss:AutoFitWidth="0" ss:Width="13.74"/>
<Column ss:AutoFitWidth="0" ss:Width="20.6"/>
<Column ss:AutoFitWidth="0" ss:Width="20.89"/>
<Column ss:AutoFitWidth="0" ss:Width="10.43"/>
<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"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="13.43">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4" ss:MergeAcross="18" ss:StyleID="s0">
<Data ss:Type="String">Municipio de San Salvador</Data></Cell><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4" ss:StyleID="s0">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="5" ss:MergeAcross="13" ss:MergeDown="1" ss:StyleID="s1">
<Data ss:Type="String">HIDALGO</Data></Cell><Cell ss:Index="19" ss:MergeAcross="3" ss:StyleID="s0">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="12.68">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5" ss:StyleID="s1">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="11" ss:MergeDown="1" ss:StyleID="s2">
<Data ss:Type="String">Estado de Variación en la Hacienda Pública</Data></Cell><Cell ss:Index="18" ss:StyleID="s1">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="5.25">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.25">
<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="s2">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="15" ss:MergeAcross="4" ss:MergeDown="4" ss:StyleID="s6">
<Data ss:Type="String">Fecha y </Data></Cell><Cell ss:Index="20" ss:MergeDown="7" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="21" ss:MergeAcross="3" ss:MergeDown="4" ss:StyleID="s3">
<Data ss:Type="String">08/jul./2021</Data></Cell><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="5.18">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="4" ss:MergeDown="3" ss:StyleID="s8">
<Data ss:Type="String">Usr: supervisor</Data></Cell><Cell ss:Index="8" ss:MergeAcross="6" ss:StyleID="s2">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="8" ss:MergeAcross="6" ss:MergeDown="2" ss:StyleID="s4">
<Data ss:Type="String"> Del 01/ene/2021 Al 30/jun./2021</Data></Cell><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="3.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.25">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.25">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="2" ss:StyleID="s8">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="11" ss:MergeDown="4" ss:StyleID="s9">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="18" ss:MergeAcross="1" ss:MergeDown="4" ss:StyleID="s6">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="21" ss:MergeAcross="2" ss:MergeDown="4" ss:StyleID="s5">
<Data ss:Type="String">04:46 p. m.</Data></Cell><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="5.18">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s8">
<Data ss:Type="String">Rep: rptEstadoVariacionHacienda</Data></Cell><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.5">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="20" ss:MergeDown="1" ss:StyleID="s5">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.25">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="56.71">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s12">
<Data ss:Type="String">Concepto</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s13">
<Data ss:Type="String">Hacienda Publica/ &#10;Patrimonio&#10;Contribuido</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s13">
<Data ss:Type="String">Hacienda Publica/ Patrimonio Generado De Ejercicios Anteriores&#10;</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s13">
<Data ss:Type="String">Hacienda Publica/ Patrimonio Generado Del Ejercicio</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s13">
<Data ss:Type="String">Exceso o&#10;Insuficiencia en la&#10;Actualización de la&#10;Hacienda Pública /&#10;Patrimonio</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s14">
<Data ss:Type="String">Total</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="7.84">
<Cell ss:Index="1" ss:MergeDown="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="26" ss:MergeDown="1" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s16">
<Data ss:Type="String">HACIENDA PÚBLICA/PATRIMONIO CONTRIBUIDO NETO DE 2020 </Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s18">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        APORTACIONES</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        DONACIONES DE CAPITAL</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        ACTUALIZACIÓN DE LA HACIENDA PÚBLICA/PATRIMONIO</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="7.84">
<Cell ss:Index="1" ss:MergeDown="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="26" ss:MergeDown="1" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s16">
<Data ss:Type="String">HACIENDA PÚBLICA /PATRIMONIO GENERADO NETO DE 2020 </Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">11558496.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s17">
<Data ss:Type="Number">31922085.36</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s18">
<Data ss:Type="Number">43480581.36</Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RESULTADOS DEL EJERCICIO (AHORRO/ DESAHORRO)</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">31922085.36</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">31922085.36</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RESULTADOS DE EJERCICIOS ANTERIORES</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">5869451.97</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">5869451.97</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        REVALÚOS</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">5689044.03</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">5689044.03</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RESERVAS</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RECTIFICACIONES DE RESULTADOS DE EJERCICIOS ANTERIORES</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="7.84">
<Cell ss:Index="1" ss:MergeDown="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="26" ss:MergeDown="1" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="19.23">
<Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s16">
<Data ss:Type="String">EXCESO O INSUFICIENCIA EN LA ACTUALIZACIÓN DE LA HACIENDA PÚBLICA/ PATRIMONIO NETO DE 2020 </Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s18">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RESULTADO POR POSICIÓN MONETARIA</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RESULTADO POR TENENCIA DE ACTIVOS NO MONETARIOS</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="7.84">
<Cell ss:Index="1" ss:MergeDown="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="26" ss:MergeDown="1" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s16">
<Data ss:Type="String">HACIENDA PÚBLICA / PATRIMONIO  NETO  FINAL DE 2020 </Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">11558496.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s17">
<Data ss:Type="Number">31922085.36</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s18">
<Data ss:Type="Number">43480581.36</Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="7.84">
<Cell ss:Index="1" ss:MergeDown="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="26" ss:MergeDown="1" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s16">
<Data ss:Type="String">CAMBIOS EN LA HACIENDA PÚBLICA/PATRIMONIO CONTRIBUIDO NETO DE 2021 </Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s18">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        APORTACIONES</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        DONACIONES DE CAPITAL</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        ACTUALIZACIÓN DE LA HACIENDA PÚBLICA/PATRIMONIO</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="7.84">
<Cell ss:Index="1" ss:MergeDown="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="26" ss:MergeDown="1" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s16">
<Data ss:Type="String">VARIACIONES DE LA HACIENDA PÚBLICA / PATRIMONIO GENERADO NETO DE 2021 </Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">31935466.40</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s17">
<Data ss:Type="Number">-9427811.99</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s18">
<Data ss:Type="Number">22507654.41</Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RESULTADOS DEL EJERCICIO (AHORRO/ DESAHORRO)</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">22494273.37</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">22494273.37</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RESULTADOS DE EJERCICIOS ANTERIORES</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">31935466.40</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">-31922085.36</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">13381.04</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        REVALÚOS</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RESERVAS</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RECTIFICACIONES DE RESULTADOS DE EJERCICIOS ANTERIORES</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="7.84">
<Cell ss:Index="1" ss:MergeDown="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="26" ss:MergeDown="1" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="19.23">
<Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s16">
<Data ss:Type="String">CAMBIOS EN EL EXCESO O INSUFICIENCIA EN LA ACTUALIZACIÓN DE LA HACIENDA PÚBLICA/ PATRIMONIO NETO DE 2021 </Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s18">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RESULTADO POR POSICIÓN MONETARIA</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s19">
<Data ss:Type="String">        RESULTADO POR TENENCIA DE ACTIVOS NO MONETARIOS</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s20">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s21">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="7.84">
<Cell ss:Index="1" ss:MergeDown="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s28">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="26" ss:MergeDown="1" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></Row>
<Row ss:Height="10.95">
<Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s16">
<Data ss:Type="String">HACIENDA PÚBLICA / PATRIMONIO NETO FINAL DE 2021 </Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s17">
<Data ss:Type="Number">43493962.40</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s17">
<Data ss:Type="Number">22494273.37</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s17">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s18">
<Data ss:Type="Number">65988235.77</Data></Cell><Cell ss:Index="27"/></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"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="13.43">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4" ss:MergeAcross="18" ss:StyleID="s0">
<Data ss:Type="String">Municipio de San Salvador</Data></Cell><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4" ss:StyleID="s0">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="5" ss:MergeAcross="13" ss:MergeDown="1" ss:StyleID="s1">
<Data ss:Type="String">HIDALGO</Data></Cell><Cell ss:Index="19" ss:MergeAcross="3" ss:StyleID="s0">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="12.68">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5" ss:StyleID="s1">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="11" ss:MergeDown="1" ss:StyleID="s2">
<Data ss:Type="String">Estado de Variación en la Hacienda Pública</Data></Cell><Cell ss:Index="18" ss:StyleID="s1">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="5.25">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="18"/><Cell ss:Index="19"/><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.25">
<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="s2">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="15" ss:MergeAcross="4" ss:MergeDown="4" ss:StyleID="s6">
<Data ss:Type="String">Fecha y </Data></Cell><Cell ss:Index="20" ss:MergeDown="7" ss:StyleID="s7">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="21" ss:MergeAcross="3" ss:MergeDown="4" ss:StyleID="s3">
<Data ss:Type="String">08/jul./2021</Data></Cell><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="5.18">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="4" ss:MergeDown="3" ss:StyleID="s8">
<Data ss:Type="String">Usr: supervisor</Data></Cell><Cell ss:Index="8" ss:MergeAcross="6" ss:StyleID="s2">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="0.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="8" ss:MergeAcross="6" ss:MergeDown="2" ss:StyleID="s4">
<Data ss:Type="String"> Del 01/ene/2021 Al 30/jun./2021</Data></Cell><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="3.75">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.25">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.25">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="2" ss:StyleID="s8">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="6" ss:MergeAcross="11" ss:MergeDown="4" ss:StyleID="s9">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="18" ss:MergeAcross="1" ss:MergeDown="4" ss:StyleID="s6">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="21" ss:MergeAcross="2" ss:MergeDown="4" ss:StyleID="s5">
<Data ss:Type="String">04:46 p. m.</Data></Cell><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="5.18">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s8">
<Data ss:Type="String">Rep: rptEstadoVariacionHacienda</Data></Cell><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.5">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="20" ss:MergeDown="1" ss:StyleID="s5">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.25">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="56.71">
<Cell ss:Index="1" ss:StyleID="s30">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s12">
<Data ss:Type="String">Concepto</Data></Cell><Cell ss:Index="9" ss:MergeAcross="1" ss:StyleID="s13">
<Data ss:Type="String">Hacienda Publica/ &#10;Patrimonio&#10;Contribuido</Data></Cell><Cell ss:Index="11" ss:MergeAcross="1" ss:StyleID="s13">
<Data ss:Type="String">Hacienda Publica/ Patrimonio Generado De Ejercicios Anteriores&#10;</Data></Cell><Cell ss:Index="13" ss:MergeAcross="2" ss:StyleID="s13">
<Data ss:Type="String">Hacienda Publica/ Patrimonio Generado Del Ejercicio</Data></Cell><Cell ss:Index="16" ss:MergeAcross="5" ss:StyleID="s13">
<Data ss:Type="String">Exceso o&#10;Insuficiencia en la&#10;Actualización de la&#10;Hacienda Pública /&#10;Patrimonio</Data></Cell><Cell ss:Index="22" ss:MergeAcross="3" ss:StyleID="s14">
<Data ss:Type="String">Total</Data></Cell><Cell ss:Index="26" ss:StyleID="s31">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="27"/></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"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="14.18">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3" ss:MergeAcross="10" ss:StyleID="s24">
<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="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"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="45.37">
<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"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="0.75">
<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="7" ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s29">
<Data ss:Type="String">C.P.JOSÈ ERNESTO MERA AZPEITIA </Data></Cell><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s22">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="10.59">
<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="10"/><Cell ss:Index="11"/><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s23">
<Data ss:Type="String">PROFR. ARMANDO AZPEITIA DÌAZ</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.84">
<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" ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s23">
<Data ss:Type="String">TESORERO MUNICIPAL</Data></Cell><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s23">
<Data ss:Type="String">PRESIDENTE MUNICIPAL</Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></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="10"/><Cell ss:Index="11"/><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="59.55">
<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"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="0.75">
<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="7" ss:MergeAcross="2" ss:StyleID="s22">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s23">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="9.17">
<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" ss:MergeAcross="2" ss:StyleID="s23">
<Data ss:Type="String">C. AILED CABRERA ALDANA</Data></Cell><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="4.25">
<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" ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s23">
<Data ss:Type="String">SINDICO PROCURADOR </Data></Cell><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s23">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></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="10"/><Cell ss:Index="11"/><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="60.97">
<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"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></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" ss:MergeAcross="2" ss:StyleID="s23">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12" ss:MergeAcross="7" ss:StyleID="s23">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
<Row ss:Height="2.84">
<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" ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s23">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="10"/><Cell ss:Index="11"/><Cell ss:Index="12" ss:MergeAcross="7" ss:MergeDown="1" ss:StyleID="s23">
<Data ss:Type="String"></Data></Cell><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></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="10"/><Cell ss:Index="11"/><Cell ss:Index="20"/><Cell ss:Index="21"/><Cell ss:Index="22"/><Cell ss:Index="23"/><Cell ss:Index="24"/><Cell ss:Index="25"/><Cell ss:Index="26"/><Cell ss:Index="27"/></Row>
</Table>
<WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
<PageSetup>
<Layout x:Orientation="Landscape"/>
<PageMargins x:Bottom="0.20" x:Left="0.16" x:Right="0.16" x:Top="0.20"/>
</PageSetup>
<Print>
<ValidPrinterInfo/>
<PaperSizeIndex>1</PaperSizeIndex>
</Print>
</WorksheetOptions>
<PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
<RowBreaks>
<RowBreak>
<Row>54</Row>
</RowBreak>
<RowBreak>
<Row>86</Row>
</RowBreak>
</RowBreaks>
</PageBreaks>
</Worksheet>
</Workbook>
