<?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>RTF Template</Title>
  <Author>Claudia Angelica Charles Silva</Author>
  <LastAuthor>Manuel José Navarro Baca</LastAuthor>
  <Created>2026-07-16T17:46:39Z</Created>
  <LastSaved>2026-07-16T21:32:28Z</LastSaved>
  <Version>16.00</Version>
 </DocumentProperties>
 <OfficeDocumentSettings xmlns="urn:schemas-microsoft-com:office:office">
  <AllowPNG/>
 </OfficeDocumentSettings>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>15720</WindowHeight>
  <WindowWidth>29040</WindowWidth>
  <WindowTopX>32767</WindowTopX>
  <WindowTopY>32767</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="m2536522250476">
   <Alignment ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <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>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="m2536522246012">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <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"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="7" ss:Color="#FFFFFF"
    ss:Bold="1"/>
   <Interior ss:Color="#2E74B5" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="m2536522246092">
   <Alignment ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Right" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s57">
   <Alignment ss:Vertical="Top" ss:WrapText="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s58">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="7" ss:Color="#FFFFFF"
    ss:Bold="1"/>
   <Interior ss:Color="#2E74B5" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s59">
   <Alignment ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s60">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="7" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s61">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="7" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s62">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="7" ss:Color="#000000"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s63">
   <Alignment ss:Horizontal="Right" ss:Vertical="Top" ss:WrapText="1"/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="7" ss:Color="#000000"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
   <NumberFormat ss:Format="#,##0"/>
  </Style>
  <Style ss:ID="s64">
   <Alignment ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s95">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="12" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s96">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="11" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s98">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="8" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s99">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="8" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s100">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <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"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="7" ss:Color="#FFFFFF"
    ss:Bold="1"/>
   <Interior ss:Color="#2E74B5" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s103">
   <Alignment ss:Vertical="Bottom" 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"/>
   </Borders>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s106">
   <Alignment 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" x:Family="Swiss" ss:Size="7" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s111">
   <Alignment 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" x:Family="Swiss" ss:Size="7" ss:Color="#000000"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s118">
   <Alignment ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Bottom" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
    <Border ss:Position="Left" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s120">
   <Alignment 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" x:Family="Swiss" ss:Size="7" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s121">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Borders>
    <Border ss:Position="Top" ss:LineStyle="Continuous" ss:Weight="1"
     ss:Color="#000000"/>
   </Borders>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="7" ss:Color="#000000"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
  <Style ss:ID="s122">
   <Alignment ss:Horizontal="Center" ss:Vertical="Top" ss:WrapText="1"/>
   <Font ss:FontName="Arial" x:Family="Swiss" ss:Size="7" ss:Color="#000000"
    ss:Bold="1"/>
   <Interior ss:Color="#FFFFFF" ss:Pattern="Solid"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="XXSIS_GL__Estado_de_Variacion__">
  <Table ss:ExpandedColumnCount="14" ss:ExpandedRowCount="38" x:FullColumns="1"
   x:FullRows="1" ss:DefaultColumnWidth="60" ss:DefaultRowHeight="15">
   <Column ss:AutoFitWidth="0" ss:Width="124.5" ss:Span="2"/>
   <Column ss:Index="4" ss:AutoFitWidth="0" ss:Width="33"/>
   <Column ss:Index="7" ss:AutoFitWidth="0" ss:Width="110.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="104.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="28.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="38.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="22.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="15"/>
   <Column ss:AutoFitWidth="0" ss:Width="13.5"/>
   <Row ss:AutoFitHeight="0" ss:Height="13.875">
    <Cell ss:MergeAcross="1" ss:StyleID="s57"/>
    <Cell ss:MergeAcross="6" ss:StyleID="s95"><Data ss:Type="String">Gobierno del Estado de Chihuahua</Data></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="s57"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.75">
    <Cell ss:MergeAcross="1" ss:StyleID="s57"/>
    <Cell ss:MergeAcross="6" ss:StyleID="s96"><Data ss:Type="String">Estado de Variación en la Hacienda Pública</Data></Cell>
    <Cell ss:MergeAcross="3" ss:StyleID="s57"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:MergeAcross="1" ss:MergeDown="1" ss:StyleID="s57"/>
    <Cell ss:MergeAcross="6" ss:StyleID="s98"><Data ss:Type="String">Del 01 enero al 30 de junio de 2026 y del 01 de enero al 31 de diciembre de 2025</Data></Cell>
    <Cell ss:MergeAcross="3" ss:MergeDown="1" ss:StyleID="s57"/>
   </Row>
   <Row ss:AutoFitHeight="0">
    <Cell ss:Index="3" ss:MergeAcross="6" ss:StyleID="s99"><Data ss:Type="String">(Cifras en Pesos)</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="47.25">
    <Cell ss:MergeAcross="2" ss:StyleID="s100"><Data ss:Type="String">Concepto</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s58"><Data ss:Type="String">Hacienda Pública/Patrimonio Contribuido</Data></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="String">Hacienda Pública/Patrimonio Generado de Ejercicios Anteriores</Data></Cell>
    <Cell ss:StyleID="s58"><Data ss:Type="String">Hacienda Pública/Patrimonio Generado del Ejercicio</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s58"><Data ss:Type="String">Exceso o Actualización de Hacienda Pública/Patrimonio</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="m2536522246012"><Data ss:Type="String">TOTAL</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s103"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s59"/>
    <Cell ss:StyleID="s59"/>
    <Cell ss:StyleID="s59"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s59"/>
    <Cell ss:MergeAcross="2" ss:StyleID="m2536522246092"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s106"><Data ss:Type="String">Hacienda Pública/Patrimonio Contribuido Neto 2025</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s60"><Data ss:Type="Number">-4905446413</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s60"><Data ss:Type="Number">-4905446413</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Aportaciones </Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Donaciones de Capital</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="Number">59233013</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="Number">59233013</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Actualización de la Hacienda Pública/Patrimonio</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="Number">-4964679426</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="Number">-4964679426</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s106"><Data ss:Type="String">Hacienda Pública/Patrimonio Generado Neto 2025</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s60"><Data ss:Type="Number">-14747034340</Data></Cell>
    <Cell ss:StyleID="s60"><Data ss:Type="Number">-2145309474</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s60"><Data ss:Type="Number">-16892343814</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Resultado del Ejercicio (Ahorro/Desahorro)</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2145309474</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="Number">-2145309474</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Resultados de Ejercicios Anteriores</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-19451000124</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="Number">-19451000124</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Revalúos </Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Reservas</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Rectificaciones de Resultados de Ejercicios Anteriores</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">4703965785</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="Number">4703965785</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s106"><Data ss:Type="String">Exceso o Insuficiencia en la Actualización de la Hacienda Pública/Patrimonio Neto 2025</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Resultado por Posición Monetaria</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Resultado por Tenencia de Activos no Monetarios</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s106"><Data ss:Type="String">Hacienda Pública/Patrimonio Neto Final 2025</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s60"><Data ss:Type="Number">-4905446413</Data></Cell>
    <Cell ss:StyleID="s60"><Data ss:Type="Number">-14747034340</Data></Cell>
    <Cell ss:StyleID="s60"><Data ss:Type="Number">-2145309474</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s60"><Data ss:Type="Number">-21797790227</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s106"><Data ss:Type="String">Cambios en la Hacienda Pública/Patrimonio Contribuido Neto 2026</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Aportaciones</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Donaciones de Capital</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Actualización de la Hacienda Pública/Patrimonio</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s106"><Data ss:Type="String">Variaciones de la Hacienda Pública/Patrimonio Generado Neto 2026</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s60"><Data ss:Type="Number">-2286654475</Data></Cell>
    <Cell ss:StyleID="s60"><Data ss:Type="Number">5773891825</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s60"><Data ss:Type="Number">3487237350</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Resultado del Ejercicio (Ahorro/Desahorro)</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">3628582351</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="Number">3628582351</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Resultados de Ejercicios Anteriores</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">-2286654475</Data></Cell>
    <Cell ss:StyleID="s63"><Data ss:Type="Number">2145309474</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s63"><Data ss:Type="Number">-141345001</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Revalúos </Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Reservas</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Rectificaciones de Resultados de Ejercicios Anteriores</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s106"><Data ss:Type="String">Cambios en el Exceso o Insuficiencia en la Actualización de la Hacienda Pública/Patrimonio Neto 2026</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Resultado por Posición Monetaria</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s111"><Data ss:Type="String">Resultado por Tenencia de Activos no Monetarios</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s62"><Data ss:Type="Number">0</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s106"><Data ss:Type="String">Hacienda Pública/Patrimonio Neto Final 2026</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s60"><Data ss:Type="Number">-4905446413</Data></Cell>
    <Cell ss:StyleID="s60"><Data ss:Type="Number">-17033688814</Data></Cell>
    <Cell ss:StyleID="s60"><Data ss:Type="Number">3628582351</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s61"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:MergeAcross="2" ss:StyleID="s60"><Data ss:Type="Number">-18310552876</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="12.375">
    <Cell ss:MergeAcross="2" ss:StyleID="s118"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:StyleID="s64"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s64"/>
    <Cell ss:MergeAcross="2" ss:StyleID="m2536522250476"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="45.1875">
    <Cell ss:MergeAcross="11" ss:StyleID="s120"><Data ss:Type="String">Bajo protesta de decir verdad declaramos que los Estados Financieros y sus notas, son razonablemente correctos y son responsabilidad del emisor.</Data></Cell>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="9">
    <Cell ss:StyleID="s57"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s121"><Data ss:Type="String">MARTINEZ ESTRADA, JEANETHE</Data></Cell>
    <Cell ss:StyleID="s57"/>
    <Cell ss:MergeAcross="4" ss:StyleID="s121"><Data ss:Type="String">NAVARRO BACA, MANUEL JOSE</Data></Cell>
    <Cell ss:MergeAcross="1" ss:StyleID="s57"/>
   </Row>
   <Row ss:AutoFitHeight="0" ss:Height="9.9375">
    <Cell ss:StyleID="s57"/>
    <Cell ss:MergeAcross="2" ss:StyleID="s122"><Data ss:Type="String">DIRECTORA DE CONTABILIDAD GUBERNAMENTAL</Data></Cell>
    <Cell ss:StyleID="s57"/>
    <Cell ss:MergeAcross="4" ss:StyleID="s122"><Data ss:Type="String">JEFE DEL DEPARTAMENTO DE INFORMACIÓN CONTABLE</Data></Cell>
    <Cell ss:MergeAcross="1" ss:StyleID="s57"/>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <Selected/>
   <DoNotDisplayGridlines/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>4</ActiveRow>
     <ActiveCol>7</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
