<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Title>Indicadores Financieros</Title>
  <Author>HP</Author>
  <LastAuthor>HP</LastAuthor>
  <Created>2023-11-07T22:06:43Z</Created>
  <Version>14.00</Version>
 </DocumentProperties>
 <OfficeDocumentSettings xmlns="urn:schemas-microsoft-com:office:office">
  <AllowPNG/>
 </OfficeDocumentSettings>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>10005</WindowHeight>
  <WindowWidth>10005</WindowWidth>
  <WindowTopX>120</WindowTopX>
  <WindowTopY>135</WindowTopY>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s63">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="12" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s65">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="11" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s67">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s69">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="6" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s71">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="9" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s73">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s75">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" ss:Size="1" ss:Color="#FFFFFF"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s78">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s81">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" ss:Size="1" ss:Color="#FFFFFF"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s83">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s85">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s87">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s89">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s90">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.00;\-#,##0.00"/>
   <Protection/>
  </Style>
  <Style ss:ID="s92">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
 </Styles>
 <Worksheet ss:Name="INDICADORES FINANCIEROS">
  <Table ss:ExpandedColumnCount="23" ss:ExpandedRowCount="148" x:FullColumns="1"
   x:FullRows="1" ss:DefaultColumnWidth="60" ss:DefaultRowHeight="15">
   <Column ss:AutoFitWidth="0" ss:Width="6.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="13.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="20.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="27.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="75.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="117"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.75" ss:Span="1"/>
   <Column ss:Index="11" ss:AutoFitWidth="0" ss:Width="102.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.75" ss:Span="1"/>
   <Column ss:Index="14" ss:AutoFitWidth="0" ss:Width="13.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="34.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="20.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="24"/>
   <Column ss:AutoFitWidth="0" ss:Width="17.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="6"/>
   <Column ss:AutoFitWidth="0" ss:Width="43.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="20.25"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.4375"/>
   <Row ss:Height="15.75">
    <Cell ss:Index="6" ss:MergeAcross="10" ss:StyleID="s63"><Data ss:Type="String">Comisión de Agua y Alcantarillado de San Salvador, Hidalgo</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="5" ss:MergeAcross="13" ss:MergeDown="1" ss:StyleID="s65"><Data
      ss:Type="String">HIDALGO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="5" ss:MergeAcross="1" ss:StyleID="s65"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="8" ss:MergeDown="1" ss:StyleID="s67"><Data
      ss:Type="String">Indicadores Financieros</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s65"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="9.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="3">
    <Cell ss:Index="2" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s69"><Data
      ss:Type="String">Usr: supervisor</Data></Cell>
    <Cell ss:MergeAcross="7" ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="8" ss:MergeAcross="6" ss:MergeDown="1" ss:StyleID="s71"><Data
      ss:Type="String"> Del 01/ene/2022 Al 31/dic./2022</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s73"><Data
      ss:Type="String">Fecha y </Data></Cell>
    <Cell ss:MergeDown="5" ss:StyleID="s75"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s73"><Data
      ss:Type="String">09/ene./2023</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="22.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.5">
    <Cell ss:Index="2" ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s69"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="10" ss:MergeDown="3" ss:StyleID="s78"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s73"><Data
      ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3">
    <Cell ss:Index="20" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s73"><Data
      ss:Type="String">04:06 p. m.</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3">
    <Cell ss:Index="2" ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s69"><Data
      ss:Type="String">Rep: rptIndicadores</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="20.25">
    <Cell ss:Index="17" ss:MergeAcross="1" ss:StyleID="s73"><Data ss:Type="String">hora de Impresión</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="4.6875"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s83"><Data ss:Type="String">Indicador</Data></Cell>
    <Cell ss:Index="10" ss:MergeAcross="2" ss:StyleID="s85"><Data ss:Type="String">Resultado</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s83"><Data ss:Type="String">Parametro</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.1875"/>
   <Row ss:AutoFitHeight="0" ss:Height="12.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s87"><Data ss:Type="String">01.- LIQUIDEZ  (Activo Circulante / Pasivo Circulante)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.1875"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s89"><Data ss:Type="String">$692,050.63 / $206,965.11</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s90"><Data ss:Type="Number">3.34</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">a) Positivo = mayor de 1.1 veces</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:MergeDown="3" ss:StyleID="s89"><Data
      ss:Type="String">Se dispone de 3.34 de activo circulante para pagar cada $1.00 de obligaciones a corto plazo. Por lo que se cuenta con liquidez.</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">b) Aceptable = de 1.0 a 1.1 veces</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">c) No aceptable = menor a 1.0 veces</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="4.3125"/>
   <Row ss:AutoFitHeight="0" ss:Height="3.9375"/>
   <Row ss:AutoFitHeight="0" ss:Height="12.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s87"><Data ss:Type="String">02.- MÁRGEN DE SEGURIDAD   ( (Activo Circulante - Pasivo Circulante) /  Pasivo Circulante)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.1875"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s89"><Data ss:Type="String">($692,050.63 - $206,965.11 ) / $206,965.11</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s90"><Data ss:Type="String">234.38%</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">a) Positivo = mayor a 35%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:MergeDown="3" ss:StyleID="s89"><Data
      ss:Type="String">Se cuenta con un nivel positivo de márgen de seguridad para solventar contingencias.</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">b) Aceptable = de 0% a 35%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">c) No aceptable = menor a 0%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="4.3125"/>
   <Row ss:AutoFitHeight="0" ss:Height="3.9375"/>
   <Row ss:AutoFitHeight="0" ss:Height="12.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s87"><Data ss:Type="String">03.-PROPORCIÓN DEL PASIVO A CORTO PLAZO SOBRE EL PASIVO TOTAL (Pasivo Circulante/Pasivo Total)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.1875"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s89"><Data ss:Type="String">($206,965.11 / $206,965.11 )</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s90"><Data ss:Type="String">100.00%</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">a) Positivo = mayor o igual a 50%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s89"><Data
      ss:Type="String">El resultado indica que el financiamiento a corto plazo predomina respecto al pasivo a largo plazo.</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">b) No Aceptable = menor a 50%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.8125"/>
   <Row ss:AutoFitHeight="0" ss:Height="3.9375"/>
   <Row ss:AutoFitHeight="0" ss:Height="12.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s87"><Data ss:Type="String">04.- SOLVENCIA  (Pasivo Total / Activo Total)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.1875"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s89"><Data ss:Type="String">$206,965.11 / $1,950,544.89</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s90"><Data ss:Type="String">10.61%</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">a) Positivo = mayor a 35%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:MergeDown="3" ss:StyleID="s89"><Data
      ss:Type="String">Se cuenta con un nivel positivo de solvencia para cumplir con sus compromisos a largo plazo.</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">b) Aceptable = de 0% a 35%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">c) No aceptable = menor a 0%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="4.3125"/>
   <Row ss:AutoFitHeight="0" ss:Height="3.9375"/>
   <Row ss:AutoFitHeight="0" ss:Height="12.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s87"><Data ss:Type="String">05.- AUTONOMÍA FINANCIERA  (Ingresos Propios / Ingresos Totales)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.1875"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s89"><Data ss:Type="String">$3,967,048.78 / $3,967,048.78</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s90"><Data ss:Type="String">100.00%</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">a) Positivo = mayor o igual a 50%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s89"><Data
      ss:Type="String">El resultado refleja el procentaje de los ingresos propios, por lo que se cuenta con autonomia financiera.</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">b) No aceptable = menor a 50%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.8125"/>
   <Row ss:AutoFitHeight="0" ss:Height="3.9375"/>
   <Row ss:AutoFitHeight="0" ss:Height="12.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s87"><Data ss:Type="String">06.- AUTONOMÍA FINANCIERA PARA CUBRIR EL GASTO CORRIENTE (Ingresos Propios / Gasto Corriente)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.1875"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s89"><Data ss:Type="String">$3,967,048.78 / $3,595,202.54</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s90"><Data ss:Type="String">110.34%</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">a) Positivo = mayor al 55%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:MergeDown="3" ss:StyleID="s89"><Data
      ss:Type="String">El gasto corriente es cubierto en un  110.34% con recursos propios, por lo cual se cuenta con un nivel positivo de autonomía financiera, para cubrir su gasto corriente.</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">b) Aceptable = 45% al 55%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">c) No aceptable = menor al 45%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="4.3125"/>
   <Row ss:AutoFitHeight="0" ss:Height="3.9375"/>
   <Row ss:AutoFitHeight="0" ss:Height="12.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s87"><Data ss:Type="String">07.- REALIZACIÓN DE INVERSIONES, SERVICIOS Y BENEFICIO SOCIAL (Gasto de capital / Otros Ingresos)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.1875"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s89"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s90"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">a) Positivo = mayor al 70%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:MergeDown="3" ss:StyleID="s89"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">b) Aceptable = 60% al 70%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">c) No aceptable = menor al 60%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="4.3125"/>
   <Row ss:AutoFitHeight="0" ss:Height="3.9375"/>
   <Row ss:AutoFitHeight="0" ss:Height="12.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s87"><Data ss:Type="String">08.- RESULTADO FINANCIERO  ((Saldo Inicial + Ingresos Totales) / Gasto Total)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.1875"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s89"><Data ss:Type="String">$636,927.71 + $3,967,048.78 / $3,808,066.03</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s90"><Data ss:Type="Number">1.21</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">a) Positivo = Igual o mayor a 1</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="10.6875">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s89"><Data
      ss:Type="String">Se cuenta con un nivel Positivo de equilibrio financiero en la administración de los recursos.</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String">b) No Aceptable = Menor a 1</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.8125"/>
   <Row ss:AutoFitHeight="0" ss:Height="3.9375"/>
   <Row ss:AutoFitHeight="0" ss:Height="12.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s87"><Data ss:Type="String">09.- PROPORCIÓN DEL GASTO CORRIENTE SOBRE EL GASTO TOTAL (Gasto corriente / Gasto Total)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.1875"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s89"><Data ss:Type="String">$3,595,202.54 / $3,808,066.03</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s90"><Data ss:Type="String">94.41%</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="13.6875">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:MergeDown="1" ss:StyleID="s89"><Data
      ss:Type="String">El gasto corriente representan el 94.41% del gasto total.</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.8125"/>
   <Row ss:AutoFitHeight="0" ss:Height="3.9375"/>
   <Row ss:AutoFitHeight="0" ss:Height="12.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s87"><Data ss:Type="String">10.- PROPORCIÓN DE LOS SERVICIOS PERSONALES S/GASTO CORRIENTE (Servicios Personales/Gasto corriente)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.9375">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.1875"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:StyleID="s89"><Data ss:Type="String">$2,796,452.89 / $3,595,202.54</Data></Cell>
    <Cell ss:Index="11" ss:StyleID="s90"><Data ss:Type="String">77.78%</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s89"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="13.6875">
    <Cell ss:Index="3" ss:MergeAcross="5" ss:MergeDown="1" ss:StyleID="s89"><Data
      ss:Type="String">Los servicios personales representan el 77.78% del gasto corriente.</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="14.8125"/>
   <Row ss:AutoFitHeight="0" ss:Height="32.8125"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="21" ss:MergeAcross="2" ss:StyleID="s89"><Data ss:Type="String">Page 1</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="2.4375"/>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:Index="6" ss:MergeAcross="10" ss:StyleID="s63"><Data ss:Type="String">Comisión de Agua y Alcantarillado de San Salvador, Hidalgo</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="5" ss:MergeAcross="13" ss:MergeDown="1" ss:StyleID="s65"><Data
      ss:Type="String">HIDALGO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="5" ss:MergeAcross="1" ss:StyleID="s65"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="8" ss:MergeDown="1" ss:StyleID="s67"><Data
      ss:Type="String">Indicadores Financieros</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s65"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="9.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="3">
    <Cell ss:Index="2" ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s69"><Data
      ss:Type="String">Usr: supervisor</Data></Cell>
    <Cell ss:MergeAcross="7" ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="8" ss:MergeAcross="6" ss:MergeDown="1" ss:StyleID="s71"><Data
      ss:Type="String"> Del 01/ene/2022 Al 31/dic./2022</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s73"><Data
      ss:Type="String">Fecha y </Data></Cell>
    <Cell ss:MergeDown="5" ss:StyleID="s75"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s73"><Data
      ss:Type="String">07/nov./2023</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="6"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.5">
    <Cell ss:Index="2" ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s69"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="10" ss:MergeDown="3" ss:StyleID="s78"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s73"><Data
      ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3">
    <Cell ss:Index="20" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s73"><Data
      ss:Type="String">04:06 p. m.</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3">
    <Cell ss:Index="2" ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s69"><Data
      ss:Type="String">Rep: rptIndicadores</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="6.75">
    <Cell ss:Index="17" ss:MergeAcross="1" ss:StyleID="s73"><Data ss:Type="String">hora de Impresión</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="4.6875"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="2" ss:MergeAcross="6" ss:StyleID="s83"><Data ss:Type="String">Indicador</Data></Cell>
    <Cell ss:Index="10" ss:MergeAcross="2" ss:StyleID="s85"><Data ss:Type="String">Resultado</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="9" ss:StyleID="s83"><Data ss:Type="String">Parametro</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="2" ss:MergeAcross="21" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="20.4375"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:StyleID="s92"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="11" ss:MergeAcross="11" ss:StyleID="s92"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="4.3125"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:StyleID="s92"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="11" ss:MergeAcross="11" ss:StyleID="s92"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.0625"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="11" ss:MergeAcross="11" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="9.1875">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:MergeDown="1" ss:StyleID="s92"><Data
      ss:Type="String">Ing. Juan Carlos Desiderio Hernandez</Data></Cell>
    <Cell ss:Index="11" ss:MergeAcross="11" ss:MergeDown="1" ss:StyleID="s92"><Data
      ss:Type="String">L.C. Leidy Yanelly Paredes Mejia</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="4.3125"/>
   <Row ss:AutoFitHeight="0" ss:Height="9.9375">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:StyleID="s92"><Data ss:Type="String">Director General</Data></Cell>
    <Cell ss:Index="11" ss:MergeAcross="11" ss:StyleID="s92"><Data ss:Type="String">Subdirectora de Administracion y Finanzas</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="25.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:StyleID="s81"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="11" ss:MergeAcross="11" ss:MergeDown="1" ss:StyleID="s92"><Data
      ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:StyleID="s92"><Data ss:Type="String">L.C. Eduardo Ruiz Perez</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="4.3125"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:StyleID="s92"><Data ss:Type="String">Comisario</Data></Cell>
    <Cell ss:Index="11" ss:MergeAcross="11" ss:StyleID="s92"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="408.9375"/>
   <Row ss:AutoFitHeight="0" ss:Height="119.4375"/>
   <Row ss:AutoFitHeight="0" ss:Height="14.25">
    <Cell ss:Index="21" ss:MergeAcross="2" ss:StyleID="s89"><Data ss:Type="String">Page 2</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <PageMargins x:Bottom="0.08" x:Left="0.2" x:Right="0.2" x:Top="0.08"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <VerticalResolution>0</VerticalResolution>
   </Print>
   <Selected/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>61</ActiveRow>
     <ActiveCol>10</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>113</Row>
    </RowBreak>
    <RowBreak>
     <Row>148</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
</Workbook>
