{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["INICIO","DATOS","FUENTES","LISTAS","MENSUAL","ACUMULADO","Hoja1"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":1,"defined_names":37,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INICIO","index":0,"n_rows":9,"n_cols":1,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["x"]

{"sheet":"DATOS","index":1,"n_rows":32,"n_cols":12,"rows_kept":32,"cut":false,"hidden":true,"merged":[[13,5,13,10],[15,5,15,10],[17,5,17,10],[19,5,19,10],[21,5,21,10]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F14=\"Departamento\",\" \",IF(F16=\"Archipiélago de San Andrés, Providencia y Santa Catalina\",SanAndres,IF(F16=\"Bogotá D.C.\",Bogota,IF(F16=\"Norte de Santander\",NorteSantander,IF(F16=\"Valle del Cauca\",ValleCauca,INDIRECT(F16))))))","v":{"$error":"#REF!"}}]

{"sheet":"FUENTES","index":2,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"TOTAL PRESUPUESTADO PAE DE LA VIGENCIA"]
[]
[null,null,"DESCRIPCIÓN","VALOR TOTAL DE LA FINANCIACIÓN PRESUPUESTADA EN LA VIGENCIA","SALDO INICIAL A 01 DEL MES"]

{"sheet":"LISTAS","index":3,"n_rows":126,"n_cols":38,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
[null,"Amazonas","Antioquia","Arauca","Archipiélago de San Andrés, Providencia y Santa Catalina","Atlántico","Bogotá D.C.","Bolívar","Boyacá","Caldas","Caquetá","Casanare","Cauca","Cesar","Chocó","Córdoba","Cundinamarca","Guainía","Guaviare","Huila","Guajira","Magdalena","Meta","Nariño","Norte de Santander","Putumayo","Quindío","Risaralda","Santander","Sucre","Tolima","Valle del Cauca","Vaupés","Vichada",null,"Bancos",null,"Fuente"]
["Amazonas","El Encanto","Abejorral","Arauca","Providencia","Baranoa","Bogotá D.C.","Achí","Almeida","Aguadas","Albania","Aguazul","Almaguer","Aguachica","Acandí","Ayapel","Agua de Dios","Barranco Minas","Calamar","Acevedo","Albania","Algarrobo","Acacias","Albán","Abrego","Colón","Armenia","Apía","Aguada","Buenavista","Alpujarra","Alcalá","Caruru","Cumaribo",null,"Banco de Bogotá",null,"SISTEMA DE REGALIAS ANTIGUO APLICA HASTA EL 2011"]
["Antioquia","La Chorrera","Abriaquí","Arauquita","San Andrés","Barranquilla",null,"Altos del Rosario","Aquitania","Anserma","Belén de Los Andaquies","Chámeza","Argelia","Agustín Codazzi","Alto Baudo","Buenavista","Albán","Cacahual","El Retorno","Agrado","Barrancas","Aracataca","Barranca de Upía","Aldana","Arboledas","Leguízamo","Buenavista","Balboa","Albania","Caimito","Alvarado","Andalucía","Mitú","La Primavera",null,"Banco Popular",null,"NUEVO SISTEMA GENERAL DE REGALÍAS"]
["Arauca","La Pedrera","Alejandría","Cravo Norte",null,"Campo de La Cruz",null,"Arenal","Arcabuco","Aranzazu","Cartagena del Chairá","Hato Corozal","Balboa","Astrea","Atrato","Canalete","Anapoima","Inírida","Miraflores","Aipe","Dibula","Ariguaní","Cabuyaro","Ancuyá","Bochalema","Mocoa","Calarcá","Belén de Umbría","Aratoca","Chalán","Ambalema","Ansermanuevo","Pacoa","Puerto Carreño",null,"Banco ITAU Corpbanca Colombia",null,"110 INGRESOS CORRIENTES CON DESTINACION ESPECIFICA - RECURSOS PROPIOS"]
["Archipiélago de San Andrés, Providencia y Santa Catalina","La Victoria","Amagá","Fortul",null,"Candelaria",null,"Arjona","Belén","Belalcázar","Curillo","La Salina","Bolívar","Becerril","Bagadó","Cereté","Anolaima","La Guadalupe","San José del Guaviare","Algeciras","Distracción","Cerro San Antonio","Castilla la Nueva","Arboleda","Bucarasica","Orito","Circasia","Dosquebradas","Barbosa","Coloso","Anzoátegui","Argelia","Papunaua","Santa Rosalía",null,"Bancolombia",null,"120 SGP ALIMENTACION ESCOLAR SALDOS NO EJECUTADOS VIGENCIAS ANTERIORES"]
["Atlántico","Leticia","Amalfi","Puerto Rondón",null,"Galapa",null,"Arroyohondo","Berbeo","Chinchiná","El Doncello","Maní","Buenos Aires","Bosconia","Bahía Solano","Chimá","Apulo","Mapiripana",null,"Altamira","El Molino","Chivolo","Cubarral","Barbacoas","Cachirá","Puerto Asís","Córdoba","Guática","Barichara","Corozal","Armero","Bolívar","Taraira",null,null,"Banco Citibank Colombia",null,"130 SGP ALIMENTACION ESCOLAR ONCE DOCEAVAS VIGENCIA ACTUAL MAS ULTIMA DOCEAVA VIGENCIA ANTERIOR"]
["Bogotá D.C.","Miriti Paraná","Andes","Saravena",null,"Juan de Acosta",null,"Barranco de Loba","Betéitiva","Filadelfia","El Paujil","Monterrey","Cajibío","Chimichagua","Bajo Baudó","Chinú","Arbeláez","Morichal",null,"Baraya","Fonseca","Ciénaga","Cumaral","Belén","Cácota","Puerto Caicedo","Filandia","La Celia","Barrancabermeja","Coveñas","Ataco","Buenaventura","Yavaraté",null,null,"Banco GNB Sudameris",null,"220 SGP EDUCACION CALIDAD - SALDOS NO EJECUTADOS VIGENCIAS ANTERIORES"]
["Bolívar","Puerto Alegría","Angelópolis","Tame",null,"Luruaco",null,"Calamar","Boavita","La Dorada","Florencia","Nunchía","Caldono","Chiriguaná","Belén de Bajira","Ciénaga de Oro","Beltrán","Pana Pana",null,"Campoalegre","Hatonuevo","Concordia","El Calvario","Buesaco","Chinácota","Puerto Guzmán","Génova","La Virginia","Betulia","El Roble","Cajamarca","Bugalagrande",null,null,null,"BBVA Colombia",null,"230 SGP EDUCACION CALIDAD DOCE DOCEAVAS VIGENCIA ACTUAL"]
["Boyacá","Puerto Arica","Angostura",null,null,"Malambo",null,"Cantagallo","Boyacá","La Merced","La Montañita","Orocué","Caloto","Curumaní","Bojaya","Cotorra","Bituima","Puerto Colombia",null,"Colombia","La Jagua del Pilar","El Banco","El Castillo","Chachagüí","Chitagá","San Francisco","La Tebaida","Marsella","Bolívar","Galeras","Carmen de Apicala","Caicedonia",null,null,null,"ITAU Helm Bank",null,"240 SGP EDUCACION RENDIMIENTOS FINANCIEROS"]
["Caldas","Puerto Nariño","Anorí",null,null,"Manatí",null,"Cartagena","Briceño","Manizales","Milán","Paz de Ariporo","Corinto","El Copey","Carmen del Darien","La Apartada","Bojacá","San Felipe",null,"Elías","Maicao","El Piñon","El Dorado","Colón","Convención","San Miguel","Montenegro","Mistrató","Bucaramanga","Guaranda","Casabianca","Cali",null,null,null,"Red Multibanca Colpatria",null,"350 SGP PROPOSITO GENERAL 42 POR CIENTO RECURSOS LIBRE DESTINACION SGP PROPOSITO GENERAL MPIOS DE CATEGORIA 4 5 Y 6 SALDOS NO EJECUTADOS NI INCORPORADOS VIGENCIAS ANTERIORES"]
["Caquetá","Puerto Santander","Anza",null,null,"Palmar de Varela",null,"Cicuco","Buena Vista","Manzanares","Morelia","Pore","El Tambo","El Paso","Cértegui","Lorica","Cabrera",null,null,"Garzón","Manaure","El Retén","Fuente de Oro","Consaca","Cúcuta","Santiago","Pijao","Pereira","Cabrera","La Unión","Chaparral","Calima",null,null,null,"Banco de Occidente",null,"360 SGP PROPOSITO GENERAL 42 POR CIENTO RECURSOS LIBRE DESTINACION SGP PROPOSITO GENERAL MPIOS DE CATEGORIA 4 5 Y 6 SGP ONCE DOCEAVAS VIGENCIA ACTUAL MAS ULTIMA DOCEAVA VIGENCIA ANTERIOR"]
["Casanare","Tarapacá","Apartadó",null,null,"Piojó",null,"Clemencia","Busbanzá","Marmato","Puerto Rico","Recetor","Florencia","Gamarra","Condoto","Los Córdobas","Cachipay",null,null,"Gigante","Riohacha","Fundación","Granada","Contadero","Cucutilla","Sibundoy","Quimbaya","Pueblo Rico","California","Los Palmitos","Coello","Candelaria",null,null,null,"Banco Caja Social",null,"410 SGP PROPOSITO GENERAL FORZOSA INVERSION LIBRE INVERSIÓN SALDOS NO EJECUTADOS NI INCORPORADOS VIGENCIAS ANTERIORES"]
["Cauca",null,"Arboletes",null,null,"Polonuevo",null,"Córdoba","Caldas","Marquetalia","San José del Fragua","Sabanalarga","Guachené","González","El Cantón del San Pablo","Momil","Cajicá",null,null,"Guadalupe","San Juan del Cesar","Guamal","Guamal","Córdoba","Durania","Valle de Guamez","Salento","Quinchía","Capitanejo","Majagual","Coyaima","Cartago",null,null,null,"Banco Agrario de Colombia",null,"420 SGP PROPOSITO GENERAL FORZOSA INVERSION LIBRE INVERSIÓN SGP ONCE DOCEAVAS VIGENCIA ACTUAL MAS ULTIMA DOCEAVA VIGENCIA ANTERIOR"]
["Cesar",null,"Argelia",null,null,"Ponedera",null,"El Carmen de Bolívar","Campohermoso","Marulanda","San Vicente del Caguán","Sácama","Guapi","La Gloria","El Carmen de Atrato","Montelíbano","Caparrapí",null,null,"Hobo","Uribia","Nueva Granada","La Macarena","Cuaspud","El Carmen","Villagarzón",null,"Santa Rosa de Cabal","Carcasí","Morroa","Cunday","Dagua",null,null,null,"Banco Davivienda",null,"430 SGP PROPOSITO GENERAL RENDIMIENTOS FINANCIEROS"]
["Chocó",null,"Armenia",null,null,"Puerto Colombia",null,"El Guamo","Cerinza","Neira","Solano","San Luis de Gaceno","Inzá","La Jagua de Ibirico","El Litoral del San Juan","Montería","Caqueza",null,null,"Iquira","Urumita","Pedraza","Lejanías","Cumbal","El Tarra",null,null,"Santuario","Cepitá","Ovejas","Dolores","El Águila",null,null,null,"Banco Av Villas",null,"510 COFINANCIACION DEPARTAMENTAL"]
["Córdoba",null,"Barbosa",null,null,"Repelón",null,"El Peñón","Chinavita","Norcasia","Solita","Támara","Jambaló","La Paz","Istmina","Moñitos","Carmen de Carupa",null,null,"Isnos","Villanueva","Pijiño del Carmen","Mapiripán","Cumbitara","El Zulia",null,null,null,"Cerrito","Palmito","Espinal","El Cairo",null,null,null,"Banco Procredit Colombia",null,"140 SGP ALIMENTACION ESCOLAR RENDIMIENTOS FINANCIEROS"]
["Cundinamarca",null,"Bello",null,null,"Sabanagrande",null,"Hatillo de Loba","Chiquinquirá","Pácora","Valparaíso","Tauramena","La Sierra","Manaure","Juradó","Planeta Rica","Chaguaní",null,null,"La Argentina",null,"Pivijay","Mesetas","El Charco","Gramalote",null,null,null,"Charalá","Sampués","Falan","El Cerrito",null,null,null,"Banco Pichincha",null,"540 TRANSFERENCIAS PARA ALIMENTACION ESCOLAR LEY 1450 DE 2011 ICBF  - APLICA VIGENCIA 2014"]
["Guainía",null,"Belmira",null,null,"Sabanalarga",null,"Magangué","Chíquiza","Palestina",null,"Trinidad","La Vega","Pailitas","Lloró","Pueblo Nuevo","Chía",null,null,"La Plata",null,"Plato","Puerto Concordia","El Peñol","Hacarí",null,null,null,"Charta","San Benito Abad","Flandes","El Dovio",null,null,null,"Bancoomeva",null,"550 CONFINANCIACION ALIMENTACIÓN ESCOLAR ARTICULO 145 LEY 1530 DE 2012 - CONPES 151 DE 2012"]
["Guajira",null,"Betania",null,null,"Santa Lucía",null,"Mahates","Chiscas","Pensilvania",null,"Villanueva","López","Pelaya","Medio Atrato","Puerto Escondido","Chipaque",null,null,"Nátaga",null,"Pueblo Viejo","Puerto Gaitán","El Rosario","Herrán",null,null,null,"Chimá","San Juan de Betulia","Fresno","Florida",null,null,null,"Banco Falabella",null,"540 TRANSFENCIAS PARA ALIMENTACION ESCOLAR LEY 1450 DE 2011 MEN"]
["Guaviare",null,"Betulia",null,null,"Santo Tomás",null,"Margarita","Chita","Riosucio",null,"Yopal","Mercaderes","Pueblo Bello","Medio Baudó","Puerto Libertador","Choachí",null,null,"Neiva",null,"Remolino","Puerto Lleras","El Tablón de Gómez","La Esperanza",null,null,null,"Chipatá","San Luis de Sincé","Guamo","Ginebra",null,null,null,"Banco Finandina",null,"670 OTROS RECURSOS DE CAPITAL. RENDIMIENTOS FINANCIEROS VENTA DE ACTIVOS DONACIONES RECURSOS DE BALANCE DE INGRESOS CORRIENTES DE LIBRE DESTINACION O DE INGRESOS CORRIENTES CON DESTINANCIÓN ESPECIFICA"]
["Huila",null,"Briceño",null,null,"Soledad",null,"María la Baja","Chitaraque","Risaralda",null,null,"Miranda","Río de Oro","Medio San Juan","Purísima","Chocontá",null,null,"Oporapa",null,"Sabanas de San Angel","Puerto López","El Tambo","La Playa",null,null,null,"Cimitarra","San Marcos","Herveo","Guacarí",null,null,null,"Banco Multibank SA",null,"180 SGP EDUCACION PRESTACIÓN DEL SERVICIO SALDOS NO EJECUTADOS VIGENCIAS ANTERIORES Y REINTEGROS"]
["Magdalena",null,"Buriticá",null,null,"Suan",null,"Mompós","Chivatá","Salamina",null,null,"Morales","San Alberto","Nóvita","Sahagún","Cogua",null,null,"Paicol",null,"Salamina","Puerto Rico","Francisco Pizarro","Labateca",null,null,null,"Concepción","San Onofre","Honda","Guadalajara de Buga",null,null,null,"Banco Santander de Negocios Colombia",null,"190 SGP EDUCACION PRESTACIÓN DEL SERVICIO DOCE DOCEAVAS VIGENCIA ACTUAL"]
["Meta",null,"Cáceres",null,null,"Tubará",null,"Montecristo","Chivor","Samaná",null,null,"Padilla","San Diego","Nuquí","San Andrés Sotavento","Cota",null,null,"Palermo",null,"San Sebastián de Buenavista","Restrepo","Funes","Los Patios",null,null,null,"Confines","San Pedro","Ibagué","Jamundí",null,null,null,"Banco Cooperativo Coopcentral",null,"500 COFINANCIACIÓN NACIONAL"]
["Nariño",null,"Caicedo",null,null,"Usiacurí",null,"Morales","Ciénega","San José",null,null,"Páez","San Martín","Quibdó","San Antero","Cucunubá",null,null,"Palestina",null,"San Zenón","San Carlos de Guaroa","Guachucal","Lourdes",null,null,null,"Contratación","Santiago de Tolú","Icononzo","La Cumbre",null,null,null,"Banco Compartir SA",null,"541 TRANSFERENCIAS PARA ALIMENTACION ESCOLAR LEY 1450 DE 2011. MEN VIGENCIAS ANTERIORES"]
["Norte de Santander",null,"Caldas",null,null,null,null,"Norosí","Cómbita","Supía",null,null,"Patía","Tamalameque","Río Iro","San Bernardo del Viento","El Colegio",null,null,"Pital",null,"Santa Ana","San Juan de Arama","Guaitarilla","Mutiscua",null,null,null,"Coromoro","Sincelejo","Lérida","La Unión",null,null,null,"Financiera Juriscoop",null,"666 RETIRO FONPET PARA INVERSION SECTORIAL"]
["Putumayo",null,"Campamento",null,null,null,null,"Pinillos","Coper","Victoria",null,null,"Piamonte","Valledupar","Río Quito","San Carlos","El Peñón",null,null,"Pitalito",null,"Santa Bárbara de Pinto","San Juanito","Gualmatán","Ocaña",null,null,null,"Curití","Sucre","Líbano","La Victoria",null,null,null,"Cooperativa Financiera de Antioquia"]
["Quindío",null,"Cañasgordas",null,null,null,null,"Regidor","Corrales","Villamaría",null,null,"Piendamó",null,"Riosucio","San José de Uré","El Rosal",null,null,"Rivera",null,"Santa Marta","San Martín","Iles","Pamplona",null,null,null,"El Carmen de Chucurí","Tolú Viejo","Mariquita","Obando",null,null,null,"Cooperativa Financiera Cotrafa"]
["Risaralda",null,"Caracolí",null,null,null,null,"Río Viejo","Covarachía","Viterbo",null,null,"Popayán",null,"San José del Palmar","San Pelayo","Facatativá",null,null,"Saladoblanco",null,"Sitionuevo","Uribe","Imués","Pamplonita",null,null,null,"El Guacamayo",null,"Melgar","Palmira",null,null,null,"CONFIAR"]
["Santander",null,"Caramanta",null,null,null,null,"San Cristóbal","Cubará",null,null,null,"Puerto Tejada",null,"Sipí","Tierralta","Fomeque",null,null,"San Agustín",null,"Tenerife","Villavicencio","Ipiales","Puerto Santander",null,null,null,"El Peñón",null,"Murillo","Pradera",null,null,null,"Serfinansa"]
["Sucre",null,"Carepa",null,null,null,null,"San Estanislao","Cucaita",null,null,null,"Puracé",null,"Tadó","Tuchín","Fosca",null,null,"Santa María",null,"Zapayán","Vista Hermosa","La Cruz","Ragonvalia",null,null,null,"El Playón",null,"Natagaima","Restrepo",null,null,null,"Coltefinanciera"]
["Tolima",null,"Carolina",null,null,null,null,"San Fernando","Cuítiva",null,null,null,"Rosas",null,"Unguía","Valencia","Funza",null,null,"Suaza",null,"Zona Bananera",null,"La Florida","Salazar",null,null,null,"Encino",null,"Ortega","Riofrío"]
["Valle del Cauca",null,"Caucasia",null,null,null,null,"San Jacinto","Duitama",null,null,null,"San Sebastián",null,"Unión Panamericana",null,"Fúquene",null,null,"Tarqui",null,null,null,"La Llanada","San Calixto",null,null,null,"Enciso",null,"Palocabildo","Roldanillo"]
["Vaupés",null,"Chigorodó",null,null,null,null,"San Jacinto del Cauca","El Cocuy",null,null,null,"Santa Rosa",null,null,null,"Fusagasugá",null,null,"Tello",null,null,null,"La Tola","San Cayetano",null,null,null,"Florián",null,"Piedras","San Pedro"]
["Vichada",null,"Cisneros",null,null,null,null,"San Juan Nepomuceno","El Espino",null,null,null,"Santander de Quilichao",null,null,null,"Gachala",null,null,"Teruel",null,null,null,"La Unión","Santiago",null,null,null,"Floridablanca",null,"Planadas","Sevilla"]
[null,null,"Ciudad Bolívar",null,null,null,null,"San Martín de Loba","Firavitoba",null,null,null,"Silvia",null,null,null,"Gachancipá",null,null,"Tesalia",null,null,null,"Leiva","Sardinata",null,null,null,"Galán",null,"Prado","Toro"]
[null,null,"Cocorná",null,null,null,null,"San Pablo de Borbur","Floresta",null,null,null,"Sotara",null,null,null,"Gachetá",null,null,"Timaná",null,null,null,"Linares","Silos",null,null,null,"Gambita",null,"Purificación","Trujillo"]
[null,null,"Concepción",null,null,null,null,"Santa Catalina","Gachantivá",null,null,null,"Suárez",null,null,null,"Gama",null,null,"Villavieja",null,null,null,"Los Andes","Teorama",null,null,null,"Girón",null,"Rio Blanco","Tuluá"]
[null,null,"Concordia",null,null,null,null,"Santa Rosa","Gameza",null,null,null,"Sucre",null,null,null,"Girardot",null,null,"Yaguará",null,null,null,"Magüí","Tibú",null,null,null,"Guaca",null,"Roncesvalles","Ulloa"]
[null,null,"Copacabana",null,null,null,null,"Santa Rosa del Sur","Garagoa",null,null,null,"Timbío",null,null,null,"Granada",null,null,null,null,null,null,"Mallama","Toledo",null,null,null,"Guadalupe",null,"Rovira","Versalles"]
[null,null,"Dabeiba",null,null,null,null,"Simití","Guacamayas",null,null,null,"Timbiquí",null,null,null,"Guachetá",null,null,null,null,null,null,"Mosquera","Villa Caro",null,null,null,"Guapotá",null,"Saldaña","Vijes"]
[null,null,"Don Matías",null,null,null,null,"Soplaviento","Guateque",null,null,null,"Toribio",null,null,null,"Guaduas",null,null,null,null,null,null,"Nariño","Villa del Rosario",null,null,null,"Guavatá",null,"San Antonio","Yotoco"]
[null,null,"Ebéjico",null,null,null,null,"Talaigua Nuevo","Guayatá",null,null,null,"Totoró",null,null,null,"Guasca",null,null,null,null,null,null,"Olaya Herrera",null,null,null,null,"Güepsa",null,"San Luis","Yumbo"]
[null,null,"El Bagre",null,null,null,null,"Tiquisio","Güicán",null,null,null,"Villa Rica",null,null,null,"Guataquí",null,null,null,null,null,null,"Ospina",null,null,null,null,"Hato",null,"Santa Isabel","Zarzal"]
[null,null,"El Carmen de Viboral",null,null,null,null,"Turbaco","Iza",null,null,null,null,null,null,null,"Guatavita",null,null,null,null,null,null,"Pasto",null,null,null,null,"Jesús María",null,"Suárez"]
[null,null,"El Santuario",null,null,null,null,"Turbaná","Jenesano",null,null,null,null,null,null,null,"Guayabal de Siquima",null,null,null,null,null,null,"Policarpa",null,null,null,null,"Jordán",null,"Valle de San Juan"]
[null,null,"Entrerrios",null,null,null,null,"Villanueva","Jericó",null,null,null,null,null,null,null,"Guayabetal",null,null,null,null,null,null,"Potosí",null,null,null,null,"La Belleza",null,"Venadillo"]
[null,null,"Envigado",null,null,null,null,"Zambrano","La Capilla",null,null,null,null,null,null,null,"Gutiérrez",null,null,null,null,null,null,"Providencia",null,null,null,null,"La Paz",null,"Villahermosa"]
[null,null,"Fredonia",null,null,null,null,null,"La Uvita",null,null,null,null,null,null,null,"Jerusalén",null,null,null,null,null,null,"Puerres",null,null,null,null,"Landázuri",null,"Villarrica"]
[null,null,"Frontino",null,null,null,null,null,"La Victoria",null,null,null,null,null,null,null,"Junín",null,null,null,null,null,null,"Pupiales",null,null,null,null,"Lebríja"]
[null,null,"Giraldo",null,null,null,null,null,"Labranzagrande",null,null,null,null,null,null,null,"La Calera",null,null,null,null,null,null,"Ricaurte",null,null,null,null,"Los Santos"]
[null,null,"Girardota",null,null,null,null,null,"Macanal",null,null,null,null,null,null,null,"La Mesa",null,null,null,null,null,null,"Roberto Payán",null,null,null,null,"Macaravita"]
[null,null,"Gómez Plata",null,null,null,null,null,"Maripí",null,null,null,null,null,null,null,"La Palma",null,null,null,null,null,null,"Samaniego",null,null,null,null,"Málaga"]
[null,null,"Granada",null,null,null,null,null,"Miraflores",null,null,null,null,null,null,null,"La Peña",null,null,null,null,null,null,"San Andrés de Tumaco",null,null,null,null,"Matanza"]
[null,null,"Guadalupe",null,null,null,null,null,"Mongua",null,null,null,null,null,null,null,"La Vega",null,null,null,null,null,null,"San Bernardo",null,null,null,null,"Mogotes"]
[null,null,"Guarne",null,null,null,null,null,"Monguí",null,null,null,null,null,null,null,"Lenguazaque",null,null,null,null,null,null,"San Lorenzo",null,null,null,null,"Molagavita"]
[null,null,"Guatapé",null,null,null,null,null,"Moniquirá",null,null,null,null,null,null,null,"Macheta",null,null,null,null,null,null,"San Pablo",null,null,null,null,"Ocamonte"]
[null,null,"Heliconia",null,null,null,null,null,"Motavita",null,null,null,null,null,null,null,"Madrid",null,null,null,null,null,null,"San Pedro de Cartago",null,null,null,null,"Oiba"]
[null,null,"Hispania",null,null,null,null,null,"Muzo",null,null,null,null,null,null,null,"Manta",null,null,null,null,null,null,"Sandoná",null,null,null,null,"Onzaga"]
[null,null,"Itagui",null,null,null,null,null,"Nobsa",null,null,null,null,null,null,null,"Medina",null,null,null,null,null,null,"Santa Bárbara",null,null,null,null,"Palmar"]
[null,null,"Ituango",null,null,null,null,null,"Nuevo Colón",null,null,null,null,null,null,null,"Mosquera",null,null,null,null,null,null,"Santacruz",null,null,null,null,"Palmas del Socorro"]
[null,null,"Jardín",null,null,null,null,null,"Oicatá",null,null,null,null,null,null,null,"Nariño",null,null,null,null,null,null,"Sapuyes",null,null,null,null,"Páramo"]
[null,null,"Jericó",null,null,null,null,null,"Otanche",null,null,null,null,null,null,null,"Nemocón",null,null,null,null,null,null,"Taminango",null,null,null,null,"Piedecuesta"]
[null,null,"La Ceja",null,null,null,null,null,"Pachavita",null,null,null,null,null,null,null,"Nilo",null,null,null,null,null,null,"Tangua",null,null,null,null,"Pinchote"]
[null,null,"La Estrella",null,null,null,null,null,"Páez",null,null,null,null,null,null,null,"Nimaima",null,null,null,null,null,null,"Túquerres",null,null,null,null,"Puente Nacional"]
[null,null,"La Pintada",null,null,null,null,null,"Paipa",null,null,null,null,null,null,null,"Nocaima",null,null,null,null,null,null,"Yacuanquer",null,null,null,null,"Puerto Parra"]
[null,null,"La Unión",null,null,null,null,null,"Pajarito",null,null,null,null,null,null,null,"Pacho",null,null,null,null,null,null,null,null,null,null,null,"Puerto Wilches"]
[null,null,"Liborina",null,null,null,null,null,"Panqueba",null,null,null,null,null,null,null,"Paime",null,null,null,null,null,null,null,null,null,null,null,"Rionegro"]
[null,null,"Maceo",null,null,null,null,null,"Pauna",null,null,null,null,null,null,null,"Pandi",null,null,null,null,null,null,null,null,null,null,null,"Sabana de Torres"]
[null,null,"Marinilla",null,null,null,null,null,"Paya",null,null,null,null,null,null,null,"Paratebueno",null,null,null,null,null,null,null,null,null,null,null,"San Andrés"]
[null,null,"Medellín",null,null,null,null,null,"Paz de Río",null,null,null,null,null,null,null,"Pasca",null,null,null,null,null,null,null,null,null,null,null,"San Benito"]
[null,null,"Montebello",null,null,null,null,null,"Pesca",null,null,null,null,null,null,null,"Puerto Salgar",null,null,null,null,null,null,null,null,null,null,null,"San Gil"]
[null,null,"Murindó",null,null,null,null,null,"Pisba",null,null,null,null,null,null,null,"Pulí",null,null,null,null,null,null,null,null,null,null,null,"San Joaquín"]
[null,null,"Mutatá",null,null,null,null,null,"Puerto Boyacá",null,null,null,null,null,null,null,"Quebradanegra",null,null,null,null,null,null,null,null,null,null,null,"San José de Miranda"]
[null,null,"Nariño",null,null,null,null,null,"Quípama",null,null,null,null,null,null,null,"Quetame",null,null,null,null,null,null,null,null,null,null,null,"San Miguel"]
[null,null,"Nechí",null,null,null,null,null,"Ramiriquí",null,null,null,null,null,null,null,"Quipile",null,null,null,null,null,null,null,null,null,null,null,"San Vicente de Chucurí"]
[null,null,"Necoclí",null,null,null,null,null,"Ráquira",null,null,null,null,null,null,null,"Ricaurte",null,null,null,null,null,null,null,null,null,null,null,"Santa Bárbara"]
[null,null,"Olaya",null,null,null,null,null,"Rondón",null,null,null,null,null,null,null,"San Antonio del Tequendama",null,null,null,null,null,null,null,null,null,null,null,"Santa Helena del Opón"]
[null,null,"Peñol",null,null,null,null,null,"Saboyá",null,null,null,null,null,null,null,"San Bernardo",null,null,null,null,null,null,null,null,null,null,null,"Simacota"]
[null,null,"Peque",null,null,null,null,null,"Sáchica",null,null,null,null,null,null,null,"San Cayetano",null,null,null,null,null,null,null,null,null,null,null,"Socorro"]
[null,null,"Pueblorrico",null,null,null,null,null,"Samacá",null,null,null,null,null,null,null,"San Francisco",null,null,null,null,null,null,null,null,null,null,null,"Suaita"]
[null,null,"Puerto Berrío",null,null,null,null,null,"San Eduardo",null,null,null,null,null,null,null,"San Juan de Río Seco",null,null,null,null,null,null,null,null,null,null,null,"Sucre"]
[null,null,"Puerto Nare",null,null,null,null,null,"San José de Pare",null,null,null,null,null,null,null,"Sasaima",null,null,null,null,null,null,null,null,null,null,null,"Suratá"]
[null,null,"Puerto Triunfo",null,null,null,null,null,"San Luis de Gaceno",null,null,null,null,null,null,null,"Sesquilé",null,null,null,null,null,null,null,null,null,null,null,"Tona"]
[null,null,"Remedios",null,null,null,null,null,"San Mateo",null,null,null,null,null,null,null,"Sibaté",null,null,null,null,null,null,null,null,null,null,null,"Valle de San José"]
[null,null,"Retiro",null,null,null,null,null,"San Miguel de Sema",null,null,null,null,null,null,null,"Silvania",null,null,null,null,null,null,null,null,null,null,null,"Vélez"]
[null,null,"Rionegro",null,null,null,null,null,"San Pablo de Borbur",null,null,null,null,null,null,null,"Simijaca",null,null,null,null,null,null,null,null,null,null,null,"Vetas"]
[null,null,"Sabanalarga",null,null,null,null,null,"Socha",null,null,null,null,null,null,null,"Soacha",null,null,null,null,null,null,null,null,null,null,null,"Villanueva"]
[null,null,"Sabaneta",null,null,null,null,null,"Santa María",null,null,null,null,null,null,null,"Sopó",null,null,null,null,null,null,null,null,null,null,null,"Zapatoca"]
[null,null,"Salgar",null,null,null,null,null,"Santa Rosa de Viterbo",null,null,null,null,null,null,null,"Subachoque"]
[null,null,"San Andrés de Cuerquía",null,null,null,null,null,"Santa Sofía",null,null,null,null,null,null,null,"Suesca"]
[null,null,"San Carlos",null,null,null,null,null,"Santana",null,null,null,null,null,null,null,"Supatá"]
[null,null,"San Francisco",null,null,null,null,null,"Sativanorte",null,null,null,null,null,null,null,"Susa"]
[null,null,"San Jerónimo",null,null,null,null,null,"Sativasur",null,null,null,null,null,null,null,"Sutatausa"]
[null,null,"San José de La Montaña",null,null,null,null,null,"Siachoque",null,null,null,null,null,null,null,"Tabio"]
[null,null,"San Juan de Urabá",null,null,null,null,null,"Soatá",null,null,null,null,null,null,null,"Tausa"]
[null,null,"San Luis",null,null,null,null,null,"Socotá",null,null,null,null,null,null,null,"Tena"]
[null,null,"San Pedro",null,null,null,null,null,"Sogamoso",null,null,null,null,null,null,null,"Tenjo"]
[null,null,"San Pedro de Uraba",null,null,null,null,null,"Somondoco",null,null,null,null,null,null,null,"Tibacuy"]
[null,null,"San Rafael",null,null,null,null,null,"Sora",null,null,null,null,null,null,null,"Tibirita"]
[null,null,"San Roque",null,null,null,null,null,"Soracá",null,null,null,null,null,null,null,"Tocaima"]
[null,null,"San Vicente",null,null,null,null,null,"Sotaquirá",null,null,null,null,null,null,null,"Tocancipá"]
[null,null,"Santa Bárbara",null,null,null,null,null,"Susacón",null,null,null,null,null,null,null,"Topaipí"]
[null,null,"Santa Rosa de Osos",null,null,null,null,null,"Sutamarchán",null,null,null,null,null,null,null,"Ubalá"]
[null,null,"Santafé de Antioquia",null,null,null,null,null,"Sutatenza",null,null,null,null,null,null,null,"Ubaque"]
[null,null,"Santo Domingo",null,null,null,null,null,"Tasco",null,null,null,null,null,null,null,"Une"]
[null,null,"Segovia",null,null,null,null,null,"Tenza",null,null,null,null,null,null,null,"Útica"]
[null,null,"Sonsón",null,null,null,null,null,"Tibaná",null,null,null,null,null,null,null,"Venecia"]
[null,null,"Sopetrán",null,null,null,null,null,"Tibasosa",null,null,null,null,null,null,null,"Vergara"]
[null,null,"Támesis",null,null,null,null,null,"Tinjacá",null,null,null,null,null,null,null,"Vianí"]
[null,null,"Tarazá",null,null,null,null,null,"Tipacoque",null,null,null,null,null,null,null,"Villa de San Diego de Ubate"]
[null,null,"Tarso",null,null,null,null,null,"Toca",null,null,null,null,null,null,null,"Villagómez"]
[null,null,"Titiribí",null,null,null,null,null,"Togüí",null,null,null,null,null,null,null,"Villapinzón"]
[null,null,"Toledo",null,null,null,null,null,"Tópaga",null,null,null,null,null,null,null,"Villeta"]
[null,null,"Turbo",null,null,null,null,null,"Tota",null,null,null,null,null,null,null,"Viotá"]
[null,null,"Uramita",null,null,null,null,null,"Tunja",null,null,null,null,null,null,null,"Yacopí"]
[null,null,"Urrao",null,null,null,null,null,"Tununguá",null,null,null,null,null,null,null,"Zipacón"]
[null,null,"Valdivia",null,null,null,null,null,"Turmequé",null,null,null,null,null,null,null,"Zipaquirá"]
[null,null,"Valparaíso",null,null,null,null,null,"Tuta"]
[null,null,"Vegachí",null,null,null,null,null,"Tutazá"]
[null,null,"Venecia",null,null,null,null,null,"Umbita"]
[null,null,"Vigía del Fuerte",null,null,null,null,null,"Ventaquemada"]
[null,null,"Yalí",null,null,null,null,null,"Villa de Leyva"]
[null,null,"Yarumal",null,null,null,null,null,"Viracachá"]
[null,null,"Yolombó",null,null,null,null,null,"Zetaquira"]
[null,null,"Yondó"]
[null,null,"Zaragoza"]

{"sheet":"MENSUAL","index":4,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"DESCRIPCIÓN","VALOR TOTAL DE LA FINANCIACIÓN PRESUPUESTADA EN LA VIGENCIA","TOTAL INGRESOS DURANTE EL MES POR FUENTE DE FINANCIACIÓN","TOTAL EGRESOS DURANTE EL MES"]
[null,null,{"$f":"+FUENTES!C17","v":0},{"$f":"+FUENTES!D17","v":0}]
[null,null,{"$f":"+FUENTES!C18","v":0},{"$f":"+FUENTES!D18","v":0}]
[null,null,{"$f":"+FUENTES!C19","v":0},{"$f":"+FUENTES!D19","v":0}]
[null,null,{"$f":"+FUENTES!C20","v":0},{"$f":"+FUENTES!D20","v":0}]
[null,null,{"$f":"+FUENTES!C21","v":0},{"$f":"+FUENTES!D21","v":0}]
[null,null,{"$f":"+FUENTES!C22","v":0},{"$f":"+FUENTES!D22","v":0}]
[null,null,{"$f":"+FUENTES!C23","v":0},{"$f":"+FUENTES!D23","v":0}]
[null,null,{"$f":"+FUENTES!C24","v":0},{"$f":"+FUENTES!D24","v":0}]

{"sheet":"ACUMULADO","index":5,"n_rows":60,"n_cols":6,"rows_kept":60,"cut":false,"hidden":true,"merged":[[39,1,42,1],[39,4,42,4],[39,5,42,5],[43,1,46,1],[43,4,46,4],[43,5,46,5],[47,4,50,4],[47,5,50,5],[51,1,54,1],[55,1,55,2],[55,4,59,4],[55,5,59,5],[51,4,54,4],[51,5,54,5],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[47,1,50,1],[35,1,38,1],[35,4,38,4],[35,5,38,5],[19,1,22,1],[19,4,22,4],[19,5,22,5],[23,1,26,1],[23,4,26,4],[23,5,26,5],[27,1,30,1],[27,4,30,4],[27,5,30,5],[31,1,34,1],[31,4,34,4],[31,5,34,5],[11,1,14,1],[11,4,14,4],[11,5,14,5],[15,1,18,1],[15,4,18,4],[15,5,18,5],[6,1,6,6],[8,1,9,2],[8,3,8,5],[10,1,10,2],[10,3,10,5]]}
[]
[]
[]
[]
[]
[]
[null,{"$f":"CONCATENATE(DATOS!F14,\" \",DATOS!F18,\" - \",DATOS!F16,\" Cuenta Maestra No. \",DATOS!F22,\" \",DATOS!F20)","v":"  -  Cuenta Maestra No.  "}]
[]
[null,null,null,"Valores del mes"]
[null,null,null,"Movimientos","Porcentaje","Rendimientos"]
[null,"Rendimientos Financieros a Prorratear"]
[null,{"$f":"+FUENTES!C17","v":0},"Saldo mes anterior",{"$f":"+FUENTES!E17","v":0},{"$f":"+D15/$D$59","v":{"$error":"#DIV/0!"}},{"$f":"+$D$11*E12","v":{"$error":"#DIV/0!"}}]
[null,null,"Ingresos",0]
[null,null,"Egresos"]
[null,null,"Saldo final de mes",{"$f":"D12+D13-D14","v":0}]
[null,{"$f":"+FUENTES!C18","v":0},"Saldo mes anterior",{"$f":"+FUENTES!E18","v":0},{"$f":"+D19/$D$59","v":{"$error":"#DIV/0!"}},{"$f":"+$D$11*E16","v":{"$error":"#DIV/0!"}}]
[null,null,"Ingresos",0]
[null,null,"Egresos",0]
[null,null,"Saldo final de mes",{"$f":"D16+D17-D18","v":0}]
[null,{"$f":"+FUENTES!C19","v":0},"Saldo mes anterior",{"$f":"+FUENTES!E19","v":0},{"$f":"+D23/$D$59","v":{"$error":"#DIV/0!"}},{"$f":"+$D$11*E20","v":{"$error":"#DIV/0!"}}]
[null,null,"Ingresos",0]
[null,null,"Egresos",0]
[null,null,"Saldo final de mes",{"$f":"D20+D21-D22","v":0}]
[null,{"$f":"+FUENTES!C20","v":0},"Saldo mes anterior",{"$f":"+FUENTES!E20","v":0},{"$f":"+D27/$D$59","v":{"$error":"#DIV/0!"}},{"$f":"+$D$11*E24","v":{"$error":"#DIV/0!"}}]
[null,null,"Ingresos",0]
[null,null,"Egresos",0]
[null,null,"Saldo final de mes",{"$f":"D24+D25-D26","v":0}]
[null,{"$f":"+FUENTES!C21","v":0},"Saldo mes anterior",{"$f":"+FUENTES!E21","v":0},{"$f":"+D31/$D$59","v":{"$error":"#DIV/0!"}},{"$f":"+$D$11*E28","v":{"$error":"#DIV/0!"}}]
[null,null,"Ingresos",0]
[null,null,"Egresos",0]
[null,null,"Saldo final de mes",{"$f":"D28+D29-D30","v":0}]
[null,{"$f":"+FUENTES!C22","v":0},"Saldo mes anterior",{"$f":"+FUENTES!E22","v":0},{"$f":"+D35/$D$59","v":{"$error":"#DIV/0!"}},{"$f":"+$D$11*E32","v":{"$error":"#DIV/0!"}}]
[null,null,"Ingresos",0]
[null,null,"Egresos",0]
[null,null,"Saldo final de mes",{"$f":"D32+D33-D34","v":0}]
[null,{"$f":"+FUENTES!C23","v":0},"Saldo mes anterior",{"$f":"+FUENTES!E23","v":0},{"$f":"+D39/$D$59","v":{"$error":"#DIV/0!"}},{"$f":"+$D$11*E36","v":{"$error":"#DIV/0!"}}]
[null,null,"Ingresos",0]
[null,null,"Egresos",0]
[null,null,"Saldo final de mes",{"$f":"D36+D37-D38","v":0}]
[null,{"$f":"+FUENTES!C47","v":0},"Saldo mes anterior",{"$f":"+FUENTES!E24","v":0},{"$f":"+D43/$D$59","v":{"$error":"#DIV/0!"}},{"$f":"+$D$11*E40","v":{"$error":"#DIV/0!"}}]
[null,null,"Ingresos",0]
[null,null,"Egresos",0]
[null,null,"Saldo final de mes",{"$f":"D40+D41-D42","v":0}]
[null,{"$f":"+FUENTES!C39","v":0},"Saldo mes anterior",{"$f":"+FUENTES!E25","v":0},{"$f":"+D47/$D$59","v":{"$error":"#DIV/0!"}},{"$f":"+$D$11*E44","v":{"$error":"#DIV/0!"}}]
[null,null,"Ingresos",0]
[null,null,"Egresos",0]
[null,null,"Saldo final de mes",{"$f":"D44+D45-D46","v":0}]
[null,{"$f":"+FUENTES!C40","v":0},"Saldo mes anterior",{"$f":"+FUENTES!E26","v":0},{"$f":"+D51/$D$59","v":{"$error":"#DIV/0!"}},{"$f":"+$D$11*E48","v":{"$error":"#DIV/0!"}}]
[null,null,"Ingresos",0]
[null,null,"Egresos",0]
[null,null,"Saldo final de mes",{"$f":"D48+D49-D50","v":0}]
[null,{"$f":"+FUENTES!C24","v":0},"Saldo mes anterior",{"$f":"+FUENTES!E27","v":0},{"$f":"+D55/$D$59","v":{"$error":"#DIV/0!"}},{"$f":"+$D$11*E52","v":{"$error":"#DIV/0!"}}]
[null,null,"Ingresos",0]
[null,null,"Egresos",0]
[null,null,"Saldo final de mes",{"$f":"D52+D53-D54","v":0}]
[null,"Saldo Inicial Cuenta Maestra",null,{"$f":"+D12+D16+D20+D24+D28+D32+D36+D40+D44+D48+D52","v":0},{"$f":"SUM(E12:E55)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F12:F55)","v":{"$error":"#DIV/0!"}}]
[null,"Total Ingresos",null,{"$f":"+D13+D17+D21+D25+D29+D33+D37+D41+D45+D49+D53","v":0}]
[null,"Total Pagos",null,{"$f":"+D14+D18+D22+D26+D30+D34+D38+D42+D46+D50+D54","v":0}]
[null,"Saldo Final Cta Maestra sin RF",null,{"$f":"+D15+D19+D23+D27+D31+D35+D39+D43+D47+D51+D55","v":0}]
[null,"Saldo Final Cta Maestra con RF",null,{"$f":"+D59+D11","v":0}]

{"sheet":"Hoja1","index":6,"n_rows":13,"n_cols":27,"rows_kept":13,"cut":false,"hidden":true,"merged":[]}
["DESCRIPCIÓN","SALDO INICIAL","INGRESOS_ENERO","EGRESOS_ENERO","INGRESOS_FEBRERO","EGRESOS_FEBRERO","INGRESOS_MARZO","EGRESOS_MARZO","INGRESOS_ABRIL","EGRESOS_ABRIL","INGRESOS_MAYO","EGRESOS_MAYO","INGRESOS_JUNIO","EGRESOS_JUNIO","INGRESOS_JULIO","EGRESOS_JULIO","INGRESOS_AGOSTO","EGRESOS_AGOSTO","INGRESOS_SEPTIEMBRE","EGRESOS_SEPTIEMBRE","INGRESOS_OCTUBRE","EGRESOS_OCTUBRE","INGRESOS_NOVIEMBRE","EGRESOS_NOVIEMBRE","INGRESOS_DICIEMBRE","EGRESOS_DICIEMBRE","SALDO FINAL"]
["RENDIMIENTOS FINANCIEROS",null,2415000,null,48105750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":50520750}]
[{"$f":"+FUENTES!C17","v":0},{"$f":"+FUENTES!E17","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":0}]
[{"$f":"+FUENTES!C18","v":0},{"$f":"+FUENTES!E18","v":0},null,0,null,8000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":-8000000}]
[{"$f":"+FUENTES!C19","v":0},{"$f":"+FUENTES!E19","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":0}]
[{"$f":"+FUENTES!C20","v":0},{"$f":"+FUENTES!E20","v":0},null,0,null,5000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":-5000000}]
[{"$f":"+FUENTES!C21","v":0},{"$f":"+FUENTES!E21","v":0},null,0,null,900000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":-900000000}]
[{"$f":"+FUENTES!C22","v":0},{"$f":"+FUENTES!E22","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":0}]
[{"$f":"+FUENTES!C23","v":0},{"$f":"+FUENTES!E23","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":0}]
[{"$f":"+FUENTES!C24","v":0},{"$f":"+FUENTES!E24","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":0}]
[{"$f":"+FUENTES!C28","v":0},{"$f":"+FUENTES!E28","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":0}]
[{"$f":"+FUENTES!C29","v":0},{"$f":"+FUENTES!E29","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":0}]
[{"$f":"+FUENTES!C30","v":0},{"$f":"+FUENTES!E30","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Tabla134[[#This Row],[SALDO INICIAL]]+Tabla134[[#This Row],[INGRESOS_ENERO]]-Tabla134[[#This Row],[EGRESOS_ENERO]]+Tabla134[[#This Row],[INGRESOS_FEBRERO]]-Tabla134[[#This Row],[EGRESOS_FEBRERO]]+Tabla134[[#This Row],[INGRESOS_MARZO]]-Tabla134[[#This Row],[EGRESOS_MARZO]]+Tabla134[[#This Row],[INGRESOS_ABRIL]]-Tabla134[[#This Row],[EGRESOS_ABRIL]]+Tabla134[[#This Row],[INGRESOS_MAYO]]-Tabla134[[#This Row],[EGRESOS_MAYO]]+Tabla134[[#This Row],[INGRESOS_JUNIO]]-Tabla134[[#This Row],[EGRESOS_JUNIO]]+Tabla134[[#This Row],[INGRESOS_JULIO]]-Tabla134[[#This Row],[EGRESOS_JULIO]]+Tabla134[[#This Row],[INGRESOS_AGOSTO]]-Tabla134[[#This Row],[EGRESOS_AGOSTO]]+Tabla134[[#This Row],[INGRESOS_SEPTIEMBRE]]-Tabla134[[#This Row],[EGRESOS_SEPTIEMBRE]]+Tabla134[[#This Row],[INGRESOS_OCTUBRE]]-Tabla134[[#This Row],[EGRESOS_OCTUBRE]]+Tabla134[[#This Row],[INGRESOS_NOVIEMBRE]]-Tabla134[[#This Row],[EGRESOS_NOVIEMBRE]]+Tabla134[[#This Row],[INGRESOS_DICIEMBRE]]-Tabla134[[#This Row],[EGRESOS_DICIEMBRE]]","v":0}]