<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<?fr-application created="FastReport"?>
<?fr-application homesite="http://www.fast-report.com"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet" xmlns:o="urn:schemas-microsoft-com:office:office" xmlns:x="urn:schemas-microsoft-com:office:excel" xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" xmlns:html="http://www.w3.org/TR/REC-html40">
<DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
<Title>Estado Analítico del Ejercicio del Presupuesto de Egresos</Title>
<Author></Author>
<Created>28/04/2021 12:00:00 a. m.T13:07:54.3026988Z</Created>
<Version></Version>
</DocumentProperties>
<ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
<ProtectStructure>False</ProtectStructure>
<ProtectWindows>False</ProtectWindows>
</ExcelWorkbook>
<Styles>
<Style ss:ID="s0">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s1">
<Font ss:FontName="Arial" ss:Size="10" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
<Style ss:ID="s2">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s3">
<Font ss:FontName="Arial" ss:Size="7" ss:Color="#000000" />

<Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="&quot;$&quot;#,##0.00;-&quot;$&quot;#,##0.00"/>
</Style>
<Style ss:ID="s4">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
</Style>
<Style ss:ID="s5">
<Font ss:FontName="Arial" ss:Size="8.25" ss:Color="#000000" ss:Bold="1" />

<Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
<Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Bottom" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
<Border ss:Position="Right" 
ss:LineStyle="Continuous" ss:Weight="1" ss:Color="#000000"/>
</Borders>
<NumberFormat ss:Format="&quot;$&quot;#,##0.00;-&quot;$&quot;#,##0.00"/>
</Style>
<Style ss:ID="s6">
<Font ss:FontName="Tahoma" ss:Size="8" ss:Color="#FFFFFF" />

<Alignment ss:Horizontal="Left" ss:Vertical="Top" ss:WrapText="1" />
<Borders>
</Borders>
</Style>
</Styles>
<Worksheet ss:Name="Page1">
<Table ss:ExpandedColumnCount="9" ss:ExpandedRowCount="6" x:FullColumns="1" x:FullRows="1">
<Column ss:AutoFitWidth="0" ss:Width="27.47"/>
<Column ss:AutoFitWidth="0" ss:Width="183.47"/>
<Column ss:AutoFitWidth="0" ss:Width="94.19"/>
<Column ss:AutoFitWidth="0" ss:Width="87.32"/>
<Column ss:AutoFitWidth="0" ss:Width="80.45"/>
<Column ss:AutoFitWidth="0" ss:Width="87.32"/>
<Column ss:AutoFitWidth="0" ss:Width="87.32"/>
<Column ss:AutoFitWidth="0" ss:Width="87.32"/>
<Row ss:Height="127.62">
<Cell ss:Index="1"/><Cell ss:Index="2"/><Cell ss:Index="3"/><Cell ss:Index="4"/><Cell ss:Index="5"/><Cell ss:Index="6"/><Cell ss:Index="7"/><Cell ss:Index="8"/><Cell ss:Index="9"/></Row>
<Row ss:Height="11.34">
<Cell ss:Index="1" ss:MergeAcross="1" ss:StyleID="s2">
<Data ss:Type="String">Gasto Corriente</Data></Cell><Cell ss:Index="3" ss:StyleID="s3">
<Data ss:Type="Number">38309268.60</Data></Cell><Cell ss:Index="4" ss:StyleID="s3">
<Data ss:Type="Number">63.00</Data></Cell><Cell ss:Index="5" ss:StyleID="s3">
<Data ss:Type="Number">38309331.60</Data></Cell><Cell ss:Index="6" ss:StyleID="s3">
<Data ss:Type="Number">10688376.50</Data></Cell><Cell ss:Index="7" ss:StyleID="s3">
<Data ss:Type="Number">9827550.17</Data></Cell><Cell ss:Index="8" ss:StyleID="s3">
<Data ss:Type="Number">27620955.10</Data></Cell><Cell ss:Index="9"/></Row>
<Row ss:Height="11.34">
<Cell ss:Index="1" ss:MergeAcross="1" ss:StyleID="s2">
<Data ss:Type="String">Gasto de Capital</Data></Cell><Cell ss:Index="3" ss:StyleID="s3">
<Data ss:Type="Number">18520041.00</Data></Cell><Cell ss:Index="4" ss:StyleID="s3">
<Data ss:Type="Number">0.00</Data></Cell><Cell ss:Index="5" ss:StyleID="s3">
<Data ss:Type="Number">18520041.00</Data></Cell><Cell ss:Index="6" ss:StyleID="s3">
<Data ss:Type="Number">2217743.04</Data></Cell><Cell ss:Index="7" ss:StyleID="s3">
<Data ss:Type="Number">2217743.04</Data></Cell><Cell ss:Index="8" ss:StyleID="s3">
<Data ss:Type="Number">16302297.96</Data></Cell><Cell ss:Index="9"/></Row>
<Row ss:Height="11.34">
<Cell ss:Index="1" ss:MergeAcross="1" ss:StyleID="s2">
<Data ss:Type="String">Amortización de la deuda y disminución de pasivos</Data></Cell><Cell ss:Index="3" ss:StyleID="s3">
<Data ss:Type="Number">637392.40</Data></Cell><Cell ss:Index="4" ss:StyleID="s3">
<Data ss:Type="Number">846305.33</Data></Cell><Cell ss:Index="5" ss:StyleID="s3">
<Data ss:Type="Number">1483697.73</Data></Cell><Cell ss:Index="6" ss:StyleID="s3">
<Data ss:Type="Number">1708651.88</Data></Cell><Cell ss:Index="7" ss:StyleID="s3">
<Data ss:Type="Number">1708651.88</Data></Cell><Cell ss:Index="8" ss:StyleID="s3">
<Data ss:Type="Number">-224954.15</Data></Cell><Cell ss:Index="9"/></Row>
<Row ss:Height="11.34">
<Cell ss:Index="1" ss:MergeAcross="1" ss:StyleID="s4">
<Data ss:Type="String">Total del Gasto</Data></Cell><Cell ss:Index="3" ss:StyleID="s5">
<Data ss:Type="Number">57466702.00</Data></Cell><Cell ss:Index="4" ss:StyleID="s5">
<Data ss:Type="Number">846368.33</Data></Cell><Cell ss:Index="5" ss:StyleID="s5">
<Data ss:Type="Number">58313070.33</Data></Cell><Cell ss:Index="6" ss:StyleID="s5">
<Data ss:Type="Number">14614771.42</Data></Cell><Cell ss:Index="7" ss:StyleID="s5">
<Data ss:Type="Number">13753945.09</Data></Cell><Cell ss:Index="8" ss:StyleID="s5">
<Data ss:Type="Number">43698298.91</Data></Cell><Cell ss:Index="9"/></Row>
</Table>
<WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
<PageSetup>
<Layout x:Orientation="Landscape"/>
<PageMargins x:Bottom="0.20" x:Left="0.08" x:Right="0.08" x:Top="0.20"/>
</PageSetup>
<Print>
<ValidPrinterInfo/>
<PaperSizeIndex>126</PaperSizeIndex>
</Print>
</WorksheetOptions>
</Worksheet>
</Workbook>
