<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Title>Estado Analítico de Ingresos Presupuestales</Title>
  <Created>2021-08-06T20:54:08Z</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>9996</WindowHeight>
  <WindowWidth>9996</WindowWidth>
  <WindowTopX>120</WindowTopX>
  <WindowTopY>132</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="13" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s64">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="11" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s67">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s69">
   <Alignment ss:Horizontal="Right" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s71">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" ss:Size="1" ss:Color="#FFFFFF"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s74">
   <Alignment ss:Horizontal="Left" ss:Vertical="Center" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s76">
   <Alignment ss:Horizontal="Left" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="6" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s78">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="9" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s80">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s82">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s84">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s86">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="2"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" ss:Size="1" ss:Color="#FFFFFF"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s87">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="5.5" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s90">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" ss:Bold="1"
    ss:Underline="Single"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s92">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" ss:Bold="1"
    ss:Underline="Single"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.00;\-#,##0.00"/>
   <Protection/>
  </Style>
  <Style ss:ID="s94">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="&quot;$&quot;#,##0.00;\-&quot;$&quot;#,##0.00"/>
   <Protection/>
  </Style>
  <Style ss:ID="s96">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.00;\-#,##0.00"/>
   <Protection/>
  </Style>
  <Style ss:ID="s98">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s100">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s102">
   <Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s104">
   <Alignment ss:Horizontal="Right" 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="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="&quot;$&quot;#,##0.00;\-&quot;$&quot;#,##0.00"/>
   <Protection/>
  </Style>
  <Style ss:ID="s107">
   <Alignment ss:Horizontal="Right" 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="7" ss:Color="#000000" ss:Bold="1"/>
   <Interior/>
   <NumberFormat ss:Format="#,##0.00;\-#,##0.00"/>
   <Protection/>
  </Style>
  <Style ss:ID="s110">
   <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="s112">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders/>
   <Font ss:FontName="Arial" ss:Size="8" ss:Color="#000000"/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s114">
   <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>
 </Styles>
 <Worksheet ss:Name="Page1">
  <Table ss:ExpandedColumnCount="44" ss:ExpandedRowCount="232" x:FullColumns="1"
   x:FullRows="1" ss:DefaultColumnWidth="62.400000000000006"
   ss:DefaultRowHeight="14.4">
   <Column ss:AutoFitWidth="0" ss:Width="2.4"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.6"/>
   <Column ss:AutoFitWidth="0" ss:Width="10.799999999999999"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.6"/>
   <Column ss:AutoFitWidth="0" ss:Width="16.8"/>
   <Column ss:AutoFitWidth="0" ss:Width="4.2"/>
   <Column ss:AutoFitWidth="0" ss:Width="13.8"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.6"/>
   <Column ss:AutoFitWidth="0" ss:Width="27.6"/>
   <Column ss:AutoFitWidth="0" ss:Width="75.600000000000009"/>
   <Column ss:AutoFitWidth="0" ss:Width="30.599999999999998"/>
   <Column ss:AutoFitWidth="0" ss:Width="38.4"/>
   <Column ss:AutoFitWidth="0" ss:Width="2.4"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.6"/>
   <Column ss:AutoFitWidth="0" ss:Width="72.599999999999994"/>
   <Column ss:AutoFitWidth="0" ss:Width="2.4"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.6"/>
   <Column ss:AutoFitWidth="0" ss:Width="24.6"/>
   <Column ss:AutoFitWidth="0" ss:Width="41.4"/>
   <Column ss:AutoFitWidth="0" ss:Width="3"/>
   <Column ss:AutoFitWidth="0" ss:Width="18"/>
   <Column ss:AutoFitWidth="0" ss:Width="55.2"/>
   <Column ss:AutoFitWidth="0" ss:Width="3"/>
   <Column ss:AutoFitWidth="0" ss:Width="72.599999999999994"/>
   <Column ss:AutoFitWidth="0" ss:Width="3"/>
   <Column ss:AutoFitWidth="0" ss:Width="31.200000000000003"/>
   <Column ss:AutoFitWidth="0" ss:Width="41.4"/>
   <Column ss:AutoFitWidth="0" ss:Width="3"/>
   <Column ss:AutoFitWidth="0" ss:Width="24.6"/>
   <Column ss:AutoFitWidth="0" ss:Width="6.6" ss:Span="2"/>
   <Column ss:Index="33" ss:AutoFitWidth="0" ss:Width="0.6"/>
   <Column ss:AutoFitWidth="0" ss:Width="22.799999999999997"/>
   <Column ss:AutoFitWidth="0" ss:Width="4.2"/>
   <Column ss:AutoFitWidth="0" ss:Width="3"/>
   <Column ss:AutoFitWidth="0" ss:Width="10.799999999999999"/>
   <Column ss:AutoFitWidth="0" ss:Width="20.399999999999999"/>
   <Column ss:AutoFitWidth="0" ss:Width="13.8"/>
   <Column ss:AutoFitWidth="0" ss:Width="1.2"/>
   <Column ss:AutoFitWidth="0" ss:Width="5.3999999999999995"/>
   <Column ss:AutoFitWidth="0" ss:Width="2.4"/>
   <Column ss:AutoFitWidth="0" ss:Width="0.6"/>
   <Column ss:AutoFitWidth="0" ss:Width="1.2"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:Index="5" ss:MergeAcross="30" ss:StyleID="s63"><Data ss:Type="String">Sistema Municipal para el Desarrollo Integral de la Familia de San Salvador, Hidalgo</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="5" ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="23" ss:MergeDown="1" ss:StyleID="s64"><Data
      ss:Type="String">HIDALGO</Data></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="s63"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="8" ss:StyleID="s64"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="21" ss:MergeDown="1" ss:StyleID="s67"><Data
      ss:Type="String">Estado Analítico de Ingresos Presupuestales</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="18"/>
   <Row ss:AutoFitHeight="0" ss:Height="16.2">
    <Cell ss:Index="9" ss:MergeAcross="17" ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String">Fecha y </Data></Cell>
    <Cell ss:MergeDown="7" ss:StyleID="s71"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="4" ss:MergeDown="4" ss:StyleID="s74"><Data
      ss:Type="String">06/ago/2021</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="5.25">
    <Cell ss:Index="4" ss:MergeAcross="6" ss:MergeDown="3" ss:StyleID="s76"><Data
      ss:Type="String">Usr: supervisor</Data></Cell>
    <Cell ss:MergeAcross="15" ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="11" ss:MergeAcross="15" ss:MergeDown="2" ss:StyleID="s78"><Data
      ss:Type="String"> Al 30/jun/2021</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="12"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.25">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:StyleID="s76"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="21" ss:MergeDown="4" ss:StyleID="s80"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:Index="34" ss:MergeAcross="3" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String">03:38 p.m.</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="5.25">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:MergeDown="2" ss:StyleID="s76"><Data
      ss:Type="String">Rep: rptEstadoPresupuestoIngresos</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.9500000000000002">
    <Cell ss:Index="33" ss:MergeDown="1" ss:StyleID="s69"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="2.25"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="3" ss:MergeAcross="8" ss:MergeDown="1" ss:StyleID="s82"><Data
      ss:Type="String">F u e n t e    d e    I n g r e s o s</Data></Cell>
    <Cell ss:Index="15" ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s84"><Data
      ss:Type="String">Ley de Ingresos Estimada</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s84"><Data
      ss:Type="String">Ampliaciones / (Reduciones)</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s84"><Data
      ss:Type="String">Ley de Ingresos Modificada</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="1" ss:StyleID="s84"><Data
      ss:Type="String">Ingresos Devengados&#10;</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s84"><Data
      ss:Type="String">Ingresos Recaudados</Data></Cell>
    <Cell ss:MergeAcross="7" ss:StyleID="s84"><Data ss:Type="String">Devengado Por Recaudar</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.5">
    <Cell ss:Index="29" ss:MergeAcross="5" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="8" ss:StyleID="s84"><Data ss:Type="String">Avance de Recaudación</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.2">
    <Cell ss:Index="2" ss:MergeAcross="40" ss:StyleID="s86"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="18">
    <Cell ss:Index="3" ss:MergeAcross="8" ss:MergeDown="2" ss:StyleID="s82"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:Index="15" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="7" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="35" ss:MergeAcross="1" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="6" ss:MergeDown="2" ss:StyleID="s87"><Data
      ss:Type="String">(Recaudación / Estimación)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="6.3">
    <Cell ss:Index="35" ss:MergeAcross="1" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="6"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="2" ss:MergeAcross="40" ss:StyleID="s86"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="10.050000000000001"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s90"><Data
      ss:Type="String">INGRESOS POR VENTA DE BIENES Y PRESTACIÓN DE SERVICIOS DE ENTIDADES PARAESTATALES Y FIDEICOMISOS NO EMPRESARIALES Y NO FINANCIEROS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="3" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s92"><Data
      ss:Type="Number">73</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">122000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">122000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">18718.259999999998</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">18718.259999999998</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">15.34</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">    Ingresos por ventas de bienes y servicios de organismos descentralizados</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">122000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">122000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">18718.259999999998</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">18718.259999999998</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">15.34</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      INGRESOS POR VENTA DE BIENES DE ORGANISMOS DESCENTRALIZADOS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">32000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">32000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3253.26</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3253.26</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">10.16</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">        SMDIF</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">32000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">32000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3253.26</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3253.26</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">10.16</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">          DESAYUNOS EN FRIO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">32000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">32000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3133.26</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3133.26</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">9.7899999999999991</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">          SUJETOS VULNERABLES</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">120</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">120</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      INGRESOS POR VENTA DE SERVICIOS DE ORGANISMOS DESCENTRALIZADOS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">90000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">90000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">15465</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">15465</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">17.18</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">        SERVICIOS DE UBR</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">90000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">90000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">15135</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">15135</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">16.809999999999999</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">          TERAPIAS</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">80000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">80000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">11125</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">11125</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">13.9</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">          CONSULTA GENERAL</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">7000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">7000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">1410</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">1410</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">20.14</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">          CONSTANCIAS PRENUPCIALES</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">2600</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">2600</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">86.66</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">        SERVICIOS DE NUTRICION</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">330</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">330</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">          CONSULTAS NUTRICIONALES</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">330</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">330</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s90"><Data
      ss:Type="String">TRANSFERENCIAS Y ASIGNACIONES</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="3" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s92"><Data
      ss:Type="Number">91</Data></Cell>
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3060000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3060000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">1510000</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">1510000</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">49.34</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">    TRANSFERENCIA MUNICIPAL</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3060000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">3060000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">1510000</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">1510000</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">49.34</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA ENERO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">100</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA FEBRERO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">100</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA MARZO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">300000</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">300000</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">117.64</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA ABRIL</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">300000</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">300000</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">117.64</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA MAYO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">100000</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">100000</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">39.21</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA JUNIO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">300000</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">300000</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">117.64</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA JULIO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA AGOSTO</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA SEPTIEMBRE</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA OCTUBRE</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA NOVIEMBRE</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s100"><Data
      ss:Type="String">      TRANSFERENCIA DICIEMBRE</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">255000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s94"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s96"><Data
      ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.45">
    <Cell ss:Index="7" ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s102"><Data
      ss:Type="String">Total</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="14" ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s104"><Data
      ss:Type="Number">3182000</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s104"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s104"><Data
      ss:Type="Number">3182000</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s104"><Data
      ss:Type="Number">1528718.26</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s104"><Data
      ss:Type="Number">1528718.26</Data></Cell>
    <Cell ss:MergeAcross="7" ss:MergeDown="2" ss:StyleID="s104"><Data
      ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="2" ss:StyleID="s107"><Data
      ss:Type="Number">48.04</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05">
    <Cell ss:Index="41" ss:MergeAcross="3" ss:StyleID="s98"><Data ss:Type="String">%</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.8"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="13.5">
    <Cell ss:Index="5" ss:MergeAcross="30" ss:StyleID="s63"><Data ss:Type="String">Sistema Municipal para el Desarrollo Integral de la Familia de San Salvador, Hidalgo</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="5" ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="23" ss:MergeDown="1" ss:StyleID="s64"><Data
      ss:Type="String">HIDALGO</Data></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="s63"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="18">
    <Cell ss:Index="8" ss:StyleID="s64"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="21" ss:MergeDown="1" ss:StyleID="s67"><Data
      ss:Type="String">Estado Analítico de Ingresos Presupuestales</Data></Cell>
    <Cell ss:StyleID="s64"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="5.25"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.25">
    <Cell ss:Index="9" ss:MergeAcross="17" ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="5" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String">Fecha y </Data></Cell>
    <Cell ss:MergeDown="7" ss:StyleID="s71"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="4" ss:MergeDown="4" ss:StyleID="s74"><Data
      ss:Type="String">06/ago/2021</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="17.399999999999999">
    <Cell ss:Index="4" ss:MergeAcross="6" ss:MergeDown="3" ss:StyleID="s76"><Data
      ss:Type="String">Usr: supervisor</Data></Cell>
    <Cell ss:MergeAcross="15" ss:StyleID="s67"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="16.8">
    <Cell ss:Index="11" ss:MergeAcross="15" ss:MergeDown="2" ss:StyleID="s78"><Data
      ss:Type="String"> Al 30/jun/2021</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="3.75"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.25"/>
   <Row ss:AutoFitHeight="0" ss:Height="2.25">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:StyleID="s76"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="21" ss:MergeDown="4" ss:StyleID="s80"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:Index="34" ss:MergeAcross="3" ss:MergeDown="4" ss:StyleID="s69"><Data
      ss:Type="String">03:38 p.m.</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="5.25">
    <Cell ss:Index="4" ss:MergeAcross="4" ss:MergeDown="2" ss:StyleID="s76"><Data
      ss:Type="String">Rep: rptEstadoPresupuestoIngresos</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="2.5499999999999998"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.9500000000000002">
    <Cell ss:Index="33" ss:MergeDown="1" ss:StyleID="s69"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="2.25"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="3" ss:MergeAcross="8" ss:MergeDown="1" ss:StyleID="s82"><Data
      ss:Type="String">F u e n t e    d e    I n g r e s o s</Data></Cell>
    <Cell ss:Index="15" ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s84"><Data
      ss:Type="String">Ley de Ingresos Estimada</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s84"><Data
      ss:Type="String">Ampliaciones / (Reduciones)</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s84"><Data
      ss:Type="String">Ley de Ingresos Modificada</Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="1" ss:StyleID="s84"><Data
      ss:Type="String">Ingresos Devengados&#10;</Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="1" ss:StyleID="s84"><Data
      ss:Type="String">Ingresos Recaudados</Data></Cell>
    <Cell ss:MergeAcross="7" ss:StyleID="s84"><Data ss:Type="String">Devengado Por Recaudar</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.5">
    <Cell ss:Index="29" ss:MergeAcross="5" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="8" ss:StyleID="s84"><Data ss:Type="String">Avance de Recaudación</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="1.2">
    <Cell ss:Index="2" ss:MergeAcross="40" ss:StyleID="s86"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeDown="1" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="18">
    <Cell ss:Index="3" ss:MergeAcross="8" ss:MergeDown="2" ss:StyleID="s82"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:Index="15" ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="1" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="2" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="5" ss:MergeDown="2" ss:StyleID="s84"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="7" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="35" ss:MergeAcross="1" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
    <Cell ss:MergeAcross="6" ss:MergeDown="2" ss:StyleID="s87"><Data
      ss:Type="String">(Recaudación / Estimación)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="6.3">
    <Cell ss:Index="35" ss:MergeAcross="1" ss:StyleID="s84"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="6"/>
   <Row ss:AutoFitHeight="0" ss:Height="1.05">
    <Cell ss:Index="2" ss:MergeAcross="40" ss:StyleID="s86"><Data ss:Type="String"></Data></Cell>
    <Cell ss:StyleID="s87"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="349.95"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s110"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="9" ss:StyleID="s110"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="10.5">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s112"><Data ss:Type="String">L.G.H TANIA AZPEITIA SALAZAR </Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="9" ss:StyleID="s112"><Data ss:Type="String">L.C. EVELIN MEJIA VIVEROS </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="2.6999999999999997">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:MergeDown="1" ss:StyleID="s112"><Data
      ss:Type="String">DIRECTORA DEL SMDIF</Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s112"><Data
      ss:Type="String">CONTADOR SMDIF</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="11.25"/>
   <Row ss:AutoFitHeight="0" ss:Height="24"/>
   <Row ss:AutoFitHeight="0" ss:Height="0.75">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s110"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s112"><Data
      ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="9.3000000000000007">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s112"><Data ss:Type="String">L.A.E JOSE EMMANUEL MEJIA HERNANDEZ </Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="4.2">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:MergeDown="1" ss:StyleID="s112"><Data
      ss:Type="String">COMISARIO DEL SMDIF</Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="9" ss:MergeDown="1" ss:StyleID="s112"><Data
      ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="10.050000000000001"/>
   <Row ss:AutoFitHeight="0" ss:Height="25.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="11.25">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:StyleID="s112"><Data ss:Type="String"></Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="9" ss:StyleID="s112"><Data ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="2.6999999999999997">
    <Cell ss:Index="10" ss:MergeAcross="8" ss:MergeDown="2" ss:StyleID="s112"><Data
      ss:Type="String"></Data></Cell>
    <Cell ss:Index="22" ss:MergeAcross="9" ss:MergeDown="3" ss:StyleID="s112"><Data
      ss:Type="String"></Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="7.05"/>
   <Row ss:AutoFitHeight="0" ss:Height="4.2">
    <Cell ss:Index="36" ss:MergeAcross="5" ss:MergeDown="1" ss:StyleID="s114"><Data
      ss:Type="String">Page 1</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="10.050000000000001"/>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Layout x:Orientation="Landscape"/>
    <PageMargins x:Bottom="0.2" x:Left="0.2" x:Right="0.2" x:Top="0.2"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <PaperSizeIndex>119</PaperSizeIndex>
    <VerticalResolution>0</VerticalResolution>
   </Print>
   <Selected/>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
  <PageBreaks xmlns="urn:schemas-microsoft-com:office:excel">
   <RowBreaks>
    <RowBreak>
     <Row>192</Row>
    </RowBreak>
   </RowBreaks>
  </PageBreaks>
 </Worksheet>
</Workbook>
