{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["PPTO DETALLADO","PRESUPUESTO CONSOLIDADO","PRESUPUESTO1","1 Modificacion Ordinaria","2 Modificacion Ordinaria ","3 Modificacion Ordinaria ","4 Modificación Especial ","Modificacion Presupuestal1","2da_Modificacion Presupuestal1","3da_Modificacion Presupuestal1","Hoja1"],"not_rendered":{"charts":0,"images":8,"macros":0,"external_links":0,"defined_names":28,"comments":1,"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":"PPTO DETALLADO","index":0,"n_rows":597,"n_cols":27,"rows_kept":597,"cut":false,"hidden":false,"merged":[[333,8,333,9],[332,5,332,7],[333,0,333,4],[1,1,1,8],[2,1,2,8],[0,9,2,10],[17,0,17,2],[17,9,17,10],[23,0,25,0],[23,6,25,6],[23,7,23,11],[17,3,17,6],[24,7,24,11],[25,7,25,11],[24,1,24,5],[25,1,25,5],[16,0,16,1],[15,0,15,2],[12,1,12,2],[16,3,16,8],[23,1,23,5],[15,3,15,6],[40,0,40,10],[82,1,82,8],[340,1,340,4],[341,1,341,4],[342,1,342,4],[346,5,346,6],[344,5,344,6],[343,5,343,6],[339,5,339,6],[340,5,340,6],[341,5,341,6],[342,5,342,6],[343,1,343,4],[344,1,344,4],[345,1,345,4],[21,3,21,10],[18,3,18,8],[19,3,19,8],[20,3,20,8],[17,7,17,8],[18,0,18,2],[33,0,33,1],[353,1,353,8],[378,0,378,10],[353,0,354,0],[372,1,372,10],[345,5,345,6],[349,0,350,0],[351,1,351,10],[346,1,346,4],[347,0,347,10],[361,0,361,10],[19,0,19,2],[20,0,20,2],[78,1,78,7],[29,0,29,3],[58,0,58,2],[58,3,58,6],[58,7,58,8],[417,17,418,17],[423,17,424,17],[420,10,421,10],[386,0,386,10],[394,1,394,2],[395,1,395,2],[419,1,419,10],[388,5,388,6],[388,8,388,9],[395,3,395,6],[392,3,392,6],[393,3,393,6],[392,1,392,2],[393,1,393,2],[394,3,394,6],[388,0,388,1],[388,2,388,3],[420,1,420,5],[418,0,418,6],[415,0,415,6],[392,7,392,8],[393,7,393,8],[394,7,394,8],[395,7,395,8],[27,0,27,3],[45,0,45,10],[56,7,56,8],[33,7,33,9],[57,9,57,10],[52,7,52,8],[53,7,53,8],[53,9,53,10],[27,4,27,7],[27,9,27,10],[49,3,49,8],[47,0,48,2],[49,0,49,2],[47,9,49,9],[47,10,49,10],[42,9,43,9],[35,0,35,10],[38,0,38,10],[43,1,43,7],[50,9,50,10],[51,9,51,10],[50,7,50,8],[51,7,51,8],[47,3,47,8],[42,8,43,8],[57,0,57,2],[51,0,51,2],[56,0,56,2],[55,0,55,2],[50,0,50,2],[53,0,53,2],[94,4,94,5],[43,10,44,10],[54,9,54,10],[69,0,70,0],[61,1,61,6],[61,0,62,0],[61,7,63,7],[61,8,63,8],[61,9,63,9],[57,3,57,6],[57,7,57,8],[42,0,43,0],[58,9,58,10],[55,7,55,8],[69,1,69,7],[42,1,42,7],[55,9,55,10],[44,1,44,7],[48,3,48,8],[50,3,50,6],[51,3,51,6],[95,4,95,5],[96,4,96,5],[97,4,97,5],[52,9,52,10],[70,1,70,7],[64,9,64,10],[65,9,65,10],[75,1,75,7],[64,1,64,6],[69,9,70,9],[56,3,56,6],[65,1,65,6],[72,0,72,10],[71,1,71,7],[70,10,71,10],[59,0,59,10],[67,0,67,10],[91,9,92,9],[94,1,94,3],[95,1,95,3],[52,3,52,6],[53,3,53,6],[55,3,55,6],[54,3,54,6],[216,1,216,8],[80,0,80,10],[105,1,105,3],[96,1,96,3],[97,1,97,3],[98,1,98,3],[98,4,98,5],[105,4,105,5],[112,1,112,3],[112,4,112,5],[113,1,113,3],[86,0,86,10],[125,9,127,9],[118,1,118,3],[102,1,102,3],[103,1,103,3],[137,1,137,3],[91,10,92,10],[108,10,109,10],[108,9,109,9],[91,1,91,7],[92,1,92,7],[93,4,93,5],[93,1,93,3],[120,1,120,3],[120,4,120,5],[114,1,114,3],[114,4,114,5],[115,1,115,3],[115,4,115,5],[99,4,99,5],[137,4,137,5],[137,6,137,8],[111,1,111,3],[111,4,111,5],[108,1,108,7],[106,0,106,10],[135,0,136,0],[125,8,127,8],[130,1,130,7],[131,1,131,7],[136,4,136,5],[136,6,136,8],[136,1,136,3],[133,0,133,10],[124,0,125,0],[125,1,125,7],[124,1,124,8],[125,10,127,10],[0,0,2,0],[12,3,12,4],[8,5,8,6],[5,0,5,10],[15,7,15,8],[7,7,7,8],[7,9,7,10],[7,1,7,6],[3,1,3,4],[8,8,8,9],[10,8,10,9],[15,9,15,10],[8,1,8,4],[9,1,9,7],[10,1,10,7],[11,1,11,10],[0,1,0,8],[13,0,13,10],[12,9,12,10],[218,16,220,16],[193,1,193,6],[179,1,179,8],[180,1,180,7],[181,1,181,7],[184,1,184,8],[187,0,187,10],[189,1,189,8],[216,9,218,9],[216,10,218,10],[219,0,219,10],[179,0,180,0],[201,1,201,7],[202,1,202,7],[194,1,194,7],[194,8,195,8],[195,1,195,7],[197,0,197,10],[198,1,198,6],[212,16,214,16],[214,0,214,10],[217,1,217,8],[192,0,192,10],[209,1,209,7],[191,16,193,16],[202,16,205,16],[176,0,176,10],[99,1,99,3],[100,1,100,3],[101,1,101,3],[113,16,113,17],[113,4,113,5],[104,1,104,3],[104,4,104,5],[110,1,110,3],[110,4,110,5],[135,1,135,8],[126,1,126,7],[127,1,127,7],[128,1,128,7],[129,1,129,7],[132,1,132,7],[121,1,121,3],[121,4,121,5],[122,1,122,3],[122,4,122,5],[205,0,205,10],[147,6,147,8],[96,16,96,17],[148,16,156,16],[140,4,140,5],[140,6,140,8],[141,1,141,3],[141,4,141,5],[141,6,141,8],[142,1,142,3],[142,4,142,5],[142,6,142,8],[143,1,143,3],[143,4,143,5],[119,4,119,5],[100,4,100,5],[109,1,109,7],[118,4,118,5],[119,1,119,3],[117,1,117,3],[117,4,117,5],[101,4,101,5],[102,4,102,5],[103,4,103,5],[116,1,116,3],[116,4,116,5],[61,10,63,10],[62,1,62,6],[56,9,56,10],[52,0,52,2],[66,1,66,6],[66,9,66,10],[76,1,76,7],[77,1,77,7],[89,0,89,10],[85,0,85,10],[82,0,83,0],[84,1,84,8],[82,9,84,9],[82,10,84,10],[74,1,74,7],[74,8,75,8],[54,7,54,8],[74,0,75,0],[63,1,63,6],[83,1,83,8],[79,1,79,7],[87,0,87,9],[69,8,70,8],[54,0,54,2],[148,1,148,3],[148,4,148,5],[148,6,148,8],[149,1,149,3],[149,4,149,5],[149,6,149,8],[138,1,138,3],[138,4,138,5],[138,6,138,8],[139,1,139,3],[139,4,139,5],[139,6,139,8],[140,1,140,3],[144,6,144,8],[145,1,145,3],[145,4,145,5],[145,6,145,8],[143,6,143,8],[144,1,144,3],[144,4,144,5],[147,1,147,3],[147,4,147,5],[150,1,150,3],[150,4,150,5],[150,6,150,8],[151,1,151,3],[151,4,151,5],[151,6,151,8],[152,1,152,3],[152,4,152,5],[152,6,152,8],[153,1,153,3],[153,4,153,5],[153,6,153,8],[154,1,154,3],[154,4,154,5],[154,6,154,8],[155,1,155,3],[155,4,155,5],[155,6,155,8],[156,1,156,3],[156,4,156,5],[156,6,156,8],[159,0,160,0],[159,1,159,8],[160,1,160,3],[160,4,160,5],[160,6,160,8],[161,1,161,3],[161,4,161,5],[161,6,161,8],[157,0,157,10],[162,1,162,3],[162,4,162,5],[162,6,162,8],[166,1,166,3],[166,4,166,5],[166,6,166,8],[167,1,167,3],[167,4,167,5],[167,6,167,8],[165,1,165,3],[165,4,165,5],[165,6,165,8],[163,1,163,3],[163,4,163,5],[163,6,163,8],[164,1,164,3],[164,4,164,5],[164,6,164,8],[199,0,200,0],[200,1,200,7],[199,1,199,7],[199,8,200,8],[170,1,170,3],[170,4,170,5],[170,6,170,8],[173,0,174,0],[174,1,174,9],[175,1,175,9],[171,0,171,10],[182,0,182,10],[185,1,185,8],[184,0,185,0],[186,1,186,8],[189,0,190,0],[190,1,190,8],[191,1,191,9],[196,1,196,7],[194,0,195,0],[173,1,173,8],[169,1,169,3],[169,4,169,5],[169,6,169,8],[189,9,190,9],[203,1,203,7],[204,1,204,7],[168,1,168,3],[168,4,168,5],[168,6,168,8],[255,1,255,9],[256,1,256,9],[253,1,253,8],[257,1,257,9],[260,0,261,0],[261,1,261,9],[231,0,231,10],[238,1,238,8],[332,0,332,4],[328,8,328,9],[288,1,288,8],[317,1,317,8],[315,0,315,10],[331,8,331,9],[332,8,332,9],[328,0,328,4],[294,0,294,10],[331,5,331,7],[251,0,251,10],[296,1,296,8],[279,0,279,10],[281,1,281,8],[286,0,286,10],[331,0,331,4],[221,1,221,8],[234,1,234,7],[235,1,235,7],[253,0,254,0],[223,1,223,7],[224,1,224,7],[225,1,225,7],[226,1,226,7],[227,1,227,7],[250,1,250,9],[254,1,254,9],[248,1,248,9],[242,1,242,9],[243,1,243,9],[244,1,244,9],[245,1,245,9],[246,1,246,9],[247,1,247,9],[281,0,282,0],[216,0,217,0],[208,0,209,0],[208,1,208,7],[208,8,209,8],[228,1,228,7],[229,1,229,7],[240,1,240,9],[241,1,241,9],[249,1,249,9],[230,0,230,10],[232,1,232,8],[236,0,236,10],[221,0,222,0],[222,1,222,7],[232,0,233,0],[233,1,233,7],[238,0,239,0],[239,1,239,9],[218,1,218,8],[210,1,210,7],[211,1,211,7],[212,1,212,7],[213,1,213,7],[321,0,321,10],[327,0,327,4],[327,5,327,7],[330,8,330,9],[336,0,337,0],[336,1,336,8],[334,0,334,10],[349,1,349,8],[267,0,268,0],[268,1,268,9],[333,5,333,7],[323,1,323,8],[274,1,274,8],[312,1,312,9],[313,1,313,9],[314,1,314,9],[328,5,328,7],[310,1,310,8],[329,0,329,10],[303,1,303,8],[304,1,304,9],[303,0,304,0],[311,1,311,9],[278,1,278,9],[264,1,264,9],[326,0,326,10],[272,0,272,10],[283,1,283,9],[284,1,284,9],[285,1,285,9],[323,0,324,0],[319,1,319,9],[320,1,320,9],[324,1,324,10],[282,1,282,9],[277,1,277,9],[325,1,325,10],[288,0,289,0],[289,1,289,9],[296,0,297,0],[297,1,297,9],[290,1,290,9],[291,1,291,9],[292,1,292,9],[293,1,293,9],[298,1,298,9],[299,1,299,9],[300,1,300,9],[368,3,368,5],[308,0,308,10],[301,0,301,10],[305,1,305,9],[306,1,306,9],[307,1,307,9],[310,0,311,0],[317,0,318,0],[146,6,146,8],[146,4,146,5],[146,1,146,3],[318,1,318,9],[276,1,276,9],[274,0,275,0],[275,1,275,9],[265,0,265,10],[260,1,260,8],[258,0,258,10],[269,1,269,9],[267,1,267,8],[270,1,270,9],[271,1,271,9],[262,1,262,9],[263,1,263,9],[370,1,370,8],[356,0,356,10],[358,1,358,8],[429,1,429,5],[428,1,428,5],[427,1,427,5],[426,1,426,5],[425,1,425,10],[424,1,424,5],[423,1,423,5],[422,1,422,5],[421,1,421,5],[399,0,399,1],[399,7,399,9],[384,0,384,9],[373,0,373,10],[370,0,371,0],[371,1,371,9],[363,0,364,0],[380,0,381,0],[380,1,380,8],[381,1,381,10],[382,1,382,10],[368,6,368,7],[29,4,29,10],[21,0,21,2],[401,0,402,10],[337,1,337,10],[338,1,338,10],[390,4,390,6],[327,8,327,9],[330,0,330,4],[330,5,330,7],[375,1,375,8],[375,0,376,0],[376,1,376,10],[377,1,377,10],[350,1,350,10],[354,1,354,10],[355,1,355,10],[359,1,359,10],[360,1,360,10],[352,0,352,10],[366,0,366,10],[364,1,364,10],[365,1,365,10],[358,0,359,0],[363,1,363,8]]}
[null,"UNIVERSIDAD SURCOLOMBIANA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GARZÓN"]
[null,"GESTIÓN FINANCIERA Y DE RECURSOS FÍSICOS ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LA PLATA"]
[null,"PRESUPUESTO INGRESOS Y EGRESOS PROYECTOS FONDOS ESPECIALES ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEIVA"]
["CODIGO","AP-FIN-FO-31",null,null,null,"VERSION: ",7,"VIGENCIA",2025,"Página ","1 de 10",null,null,null,null,null,null,null,null,null,null,null,null,null,"PITALITO"]
[null,"   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIENCIAS EXACTAS Y NATURALES"]
["I. INFORMACION GENERAL DEL PROYECTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIENCIAS SOCIALES Y HUMANAS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIENCIAS JURIDICAS Y POLITICAS "]
["Sede Proyecto",null,null,null,null,null,null,"Total Proyectos aprobados por la Facultad en la Vigencia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ECONÓMIA Y ADMINISTRACIÓN"]
["Facultad",null,null,null,null,"N° Acta de aprobación Consejo Facultad",null,null,"Fecha Aprobación Acta Consejo Facultad MES/DIA/AÑO",null,null,null,null,null,null,"TIPO DE PROYECTO",null,null,null,null,null,null,"EDUCACIÓN"]
["Nombre del Proyecto",null,null,null,null,null,null,null,"Codigo Proyecto ",null,null,null,null,null,null,"03 -",null,null,null,null,null,null,"INGENIERIA"]
["Objeto  ",null,null,null,null,null,null,null,"Centro de Costos Asignado al Proyecto",null,null,null,null,"BANCOS ",null,"06 -",null,null,null,null,null,null,"CIENCIAS DE LA SALUD"]
["Justificación",null,null,null,null,null,null,null,null,null,null,null,null,"OCCIDENTE",null,"MODIFICACIONES "]
["Tipo de Proyecto",null,null,"N° Cuenta  Bancaria",null,null,"BANCO",null,"N° Modificación","0 CREACIÓN",null,null,null,"BANCOLOMBIA"]
["Tiempo de ejecución DIA / MES / AÑO",null,null,null,null,null,null,null,null,null,null,null,null,"BOGOTA",null,"0 CREACIÓN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"BANCOLOMBIA /OCCIDENTE",null,"1 MODIFICACIÓN ORDINARIA "]
["Fecha de Inicio ",null,null,null,null,null,null,"Fecha Finalización ",null,null,null,null,null,null,null,"2 MODIFICACIÓN ORDINARIA "]
["E-Mail Institucional del Proyecto",null,null,null,null,null,null,null,null,"N° Telefónico/Ext.",null,null,null,null,null,"3 MODIFICACIÓN ORDINARIA "]
["Gestor Proyecto/Propuesta",null,null,null,null,null,null,"Firma Gestor Proyecto/Propuesta",null,null,null,null,null,null,null,"4 MODIFICACIÓN POR ADICCIÓN O REDUCCIÓN FINAL POR INGRESOS POSTERIOR A MODIFICACIONES ORDINARIAS "]
["Coordinador Asignado",null,null,null,null,null,null,null,null,"N° Cedula",null,null,null,null,null,"5 MODIFICACIÓN POR AJUSTES DE PRE LIQUIDACIÓN "]
["E-Mail Coordinador",null,null,null,null,null,null,null,null,"N° Celular "]
["Nombre Ordenador del Gasto ",null,null,null,null,null,null,null,null,"N° Resolución Ordenación Gasto"]
["Firma Aval Ordenador del gasto"]
[]
["Fecha Radicado F.E",null,null,null,null,null,"Nombre Quien Recibe:"]
[]
[]
[]
["Fecha Creación y Registro del presupuesto en el Sistema Financiero y Administrativo:",null,null,null,null,null,null,null,"Nombre Quien Crea en Linix:"]
[]
["Firma de Autorización "]
[]
[]
[]
["FIRMA ORDENADOR DEL GASTO",null,null,null,null,null,null,"FIRMA COORDINADOR "]
[]
["Vigilada Mineducación\nLa versión vigente y controlada de este documento, solo podrá ser consultada a través del sitio web Institucional  www.usco.edu.co, link Sistema Gestión de Calidad. La copia o impresión diferente a la publicada, será considerada como documento no controlado y su uso indebido no es de responsabilidad de la Universidad Surcolombiana"]
[]
[]
["Nota: Todo presupuesto debe elaborarse con base al procedimiento MI-PSO-PR-04 GESTIÓN, APROBACIÓN Y EJECUCIÓN DE ACTIVIDADES DE PROYECCIÓN SOCIAl FONDOS ESPECIALES y el documento de apoyo AP-FIN-DA-02 ESTRUCTURA INGRESOS Y GASTOS/COSTOS PROYECTOS FONDOS ESPECIALES vigentes. "]
[]
["II – INGRESOS "]
[]
["# CASIFICADOR ","INSCRIPCIONES POSGRADO ",null,null,null,null,null,null,"Cantidad","Valor Unitario","Valor Total"]
[null,"DENOMINACION CLASIFICADOR ",null,null,null,null,null,null,null,null,{"$f":"($I$45*$J$45)","v":0}]
[]
["Observaciones:   "]
[]
["# CLASIFICADOR ",null,null," MATRICULAS POSGRADOS ",null,null,null,null,null,"VALOR TOTAL",{"$f":"SUM($J$52+$J$53-$J$54-$J$55-$J$56)","v":0}]
[null,null,null,"DENOMINACION CLASIFICADOR"]
[null,null,null,"MATRICULA"]
["Concepto",null,null,"Valor Unitario Concepto $",null,null,null,"Cantidad ",null,"Total Concepto $"]
["Matricula(s) Bruta",null,null,null,null,null,null,null,null,{"$f":"$D$52*$H$52","v":0}]
["Matricula Continuidad",null,null,null,null,null,null,null,null,{"$f":"$D$53*$H$53","v":0}]
["Descuento(s) Egresado(s)",null,null,null,null,null,null,null,null,{"$f":"$D$54*$H$54","v":0}]
["Descuento(s) Electoral ",null,null,null,null,null,null,null,null,{"$f":"$D$55*$H$55","v":0}]
["Beca(s) Otorgada(s)",null,null,null,null,null,null,null,null,{"$f":"$D$56*$H$56","v":0}]
["Otros Descuentos ",null,null,null,null,null,null,null,null,{"$f":"$D$57*$H$57","v":0}]
["Descuento(s) Egresado(s) Matricula Continuidad"]
["Descuento(s) Electoral Matricula(s)  Continuidad"]
["Observaciones:  "]
[]
["# CLASIFICADOR","DERECHOS DE GRADO POSGRADOS",null,null,null,null,null,"Cantidad","Valor Unitario","Valor Total",{"$f":"SUM($J$65:$K$67)","v":0}]
[null," DENOMINACION CLASIFICADOR"]
[]
["Ceremonia Solemne ","DERECHOS DE GRADO POSGRADOS",null,null,null,null,null,null,null,{"$f":"ROUNDUP(($I$65*$H$65),0)","v":0}]
["Ceremonia Privada",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(($I$66*$H$66),0)","v":0}]
["Ceremonia Privada Especial",null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(($I$67*$H$67),0)","v":0}]
["Observaciones: "]
[]
["# CLASIFICADOR","CURSOS DE POSTGRADOS (DIRIGIDOS E INTENSIVOS)",null,null,null,null,null,null,"Cantidad","Valor Unitario","Valor Total"]
[null," DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,{"$f":"($J$72*$I$72)","v":0}]
[]
["Observaciones:"]
[]
["# CLASIFICADOR","VENTAS DE SERVICIOS - EXTENCION (EDUCACIÓN NO FORMAL-CONTINUADA, LABORATORIOS, CONTRATOS Y/O CONVENIOS INTERADMINISTRATIVOS) ",null,null,null,null,null,null,"Canidad","Valor Total",{"$f":"SUM($K$77:$K$80)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,"Valor ","Subtotal",null,"mo"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I77*J77","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
["Observaciones:"]
[]
["# CLASIFICADOR","VALOR GENERADO DE 4 X 1000 DE PROYECTOS LIQUIDADOS                                                                                                                       (CLASIFICADOR SOLO PARA PRESUPUESTAR PROYECTO ANUAL DE MANEJO 4X1000 FACULTAD)  ",null,null,null,null,null,null,null,"Valor Total"]
[null,"DENOMINACION CLASIFICADOR"]
[]
["Observaciones:"]
[]
["TOTAL INGRESOS",null,null,null,null,null,null,null,null,null,{"$f":"($K$83+$K$75+$K$71+$K$62+$K$48+$K$44)","v":0}]
[]
["III – EGRESOS"]
[]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,null,null,null,null,"TIPO DOCENTE","Valor Total",{"$f":"SUM($K$95:$K$106)","v":0}]
[null,"ACTIVIDADES ACADEMICAS REMUNERADAS",null,null,null,null,null,null,"USCO "]
["Cédula ","Nombre(s) y Apellido(s)",null,null,"  Categoría o Formación del Docente",null,"Puntos Docente s/n Categoría o Formación ","Valor Punto Docente ","Valor Unitario Hora","Cantidad Horas Contratadas","Subtotal",null,null,null,null,null,null,null,null,"CATEGORIA O NIVEL DE FORMACION ","PUNTOS S/N CATEGORIA O NIVEL DE FORMACION ","TIPO DE PROYECTO ",null,"valor punto docente vigente ",22358]
[null,null,null,null,"POSGRADOS DOCTORADO",null,13,22358,{"$f":"+$H95*$G95","v":290654},null,{"$f":"ROUND($G95*$H95,0)*$J95","v":0},null,null,null,null,null,null,null,null,"P.S. CATEGORIA AUXILIAR USCO",6.6,"VENTA SERVICIOS",null,null,0]
[null,null,null,null,"NINGUNO",null,{"$f":"IF(E96=$T$95,$U$95,IF(E96=$T$96,$U$96,IF(E96=$T$97,$U$97,IF(E96=$T$98,$U$98,IF(E96=$T$99,$U$99,IF(E96=$T$100,$U$100,IF(E96=$T$101,$U$101,IF(E96=$T$102,$U$102,IF(E96=$T$103,$U$103,IF(E96=$T$104,$U$104,IF(E96=$T$105,$U$105,IF(E97=$T$106,$U$106,\"\"))))))))))))","v":0},0,{"$f":"+$H96*$G96","v":0},null,{"$f":"ROUND($G96*$H96,0)*$J96","v":0},null,null,null,null,null,null,null,null,"P.S. CATEGORIA ASISTENTE USCO",8.25,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,{"$f":"IF(E97=$T$95,$U$95,IF(E97=$T$96,$U$96,IF(E97=$T$97,$U$97,IF(E97=$T$98,$U$98,IF(E97=$T$99,$U$99,IF(E97=$T$100,$U$100,IF(E97=$T$101,$U$101,IF(E97=$T$102,$U$102,IF(E97=$T$103,$U$103,IF(E97=$T$104,$U$104,IF(E97=$T$105,$U$105,IF(E98=$T$106,$U$106,\"\"))))))))))))","v":0},0,{"$f":"+$H97*$G97","v":0},null,{"$f":"ROUND($G97*$H97,0)*$J97","v":0},null,null,null,null,null,null,null,null,"P.S. CATEGORIA ASOCIADO USCO",9.9,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,{"$f":"IF(E98=$T$95,$U$95,IF(E98=$T$96,$U$96,IF(E98=$T$97,$U$97,IF(E98=$T$98,$U$98,IF(E98=$T$99,$U$99,IF(E98=$T$100,$U$100,IF(E98=$T$101,$U$101,IF(E98=$T$102,$U$102,IF(E98=$T$103,$U$103,IF(E98=$T$104,$U$104,IF(E98=$T$105,$U$105,IF(E99=$T$106,$U$106,\"\"))))))))))))","v":0},0,{"$f":"+$H98*$G98","v":0},null,0,null,null,null,null,null,null,null,null,"P.S. CATEGORIA TITULAR USCO",11.55,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"P.S. ESPECIALIZACIÓN INVITADOS",8.25,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"P.S. MAESTRIA  INVITADOS",9.9,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"P.S. DOCTORADO INVITADOS",11.55,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"POSGRADOS ESPECIALIZACIÓN ",8.25,"POSGRADOS"]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"POSGRADOS MAESTRIA",11.55,"POSGRADOS"]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"POSGRADOS DOCTORADO",13,"POSGRADOS"]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"DOCENTES ESPECIALES ",0,"POSGRADOS Y/O VENTA SERVICIOS"]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"NINGUNO",0]
[0]
[]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,null,null,null,null,"TIPO DOCENTE","Valor Total",{"$f":"SUM($K$112:$K$123)","v":0}]
[null,"ACTIVIDADES ACADEMICAS REMUNERADAS",null,null,null,null,null,null,"EXTERNOS"]
["Cédula ","Nombre(s) y Apellido(s)",null,null,"  Categoría o Formación del Docente",null,"Puntos Docente s/n Categoría o Formación ","Valor Punto Docente ","Valor Unitario Hora","Cantidad Horas Contratadas","Subtotal",null,null,null,null,null,null,null,null,"CATEGORIA O NIVEL DE FORMACION ","PUNTOS S/N CATEGORIA O NIVEL DE FORMACION ","TIPO DE PROYECTO "]
[null,null,null,null,"NINGUNO",null,{"$f":"IF(E112=$T$95,$U$95,IF(E112=$T$96,$U$96,IF(E112=$T$97,$U$97,IF(E112=$T$98,$U$98,IF(E112=$T$99,$U$99,IF(E112=$T$100,$U$100,IF(E112=$T$101,$U$101,IF(E112=$T$102,$U$102,IF(E112=$T$103,$U$103,IF(E112=$T$104,$U$104,IF(E112=$T$105,$U$105,IF(E113=$T$106,$U$106,\"\"))))))))))))","v":0},0,{"$f":"+$H112*$G112","v":0},null,{"$f":"ROUND($G112*$H112,0)*$J112","v":0},null,null,null,null,null,null,null,null,"P.S. CATEGORIA AUXILIAR USCO",6.6,"VENTA SERVICIOS"]
[null,null,null,null,"NINGUNO",null,{"$f":"IF(E113=$T$95,$U$95,IF(E113=$T$96,$U$96,IF(E113=$T$97,$U$97,IF(E113=$T$98,$U$98,IF(E113=$T$99,$U$99,IF(E113=$T$100,$U$100,IF(E113=$T$101,$U$101,IF(E113=$T$102,$U$102,IF(E113=$T$103,$U$103,IF(E113=$T$104,$U$104,IF(E113=$T$105,$U$105,IF(E114=$T$106,$U$106,\"\"))))))))))))","v":0},0,{"$f":"+$H113*$G113","v":0},null,{"$f":"ROUND($G113*$H113,0)*$J113","v":0},null,null,null,null,null,null,null,null,"P.S. CATEGORIA ASISTENTE USCO",8.25,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,0,0,0,null,{"$f":"ROUND($G114*$H114,0)*$J114","v":0},null,null,null,null,null,null,null,null,"P.S. CATEGORIA ASOCIADO USCO",9.9,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,0,0,0,null,{"$f":"ROUND($G115*$H115,0)*$J115","v":0},null,null,null,null,null,null,null,null,"P.S. CATEGORIA TITULAR USCO",11.55,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,{"$f":"IF(E116=$T$95,$U$95,IF(E116=$T$96,$U$96,IF(E116=$T$97,$U$97,IF(E116=$T$98,$U$98,IF(E116=$T$99,$U$99,IF(E116=$T$100,$U$100,IF(E116=$T$101,$U$101,IF(E116=$T$102,$U$102,IF(E116=$T$103,$U$103,IF(E116=$T$104,$U$104,IF(E116=$T$105,$U$105,IF(E117=$T$106,$U$106,\"\"))))))))))))","v":0},0,{"$f":"+$H116*$G116","v":0},null,{"$f":"ROUND($G116*$H116,0)*$J116","v":0},null,null,null,null,null,null,null,null,"P.S. ESPECIALIZACIÓN INVITADOS",8.25,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"P.S. MAESTRIA  INVITADOS",9.9,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"P.S. DOCTORADO INVITADOS",11.55,"VENTA SERVICIOS "]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"POSGRADOS ESPECIALIZACIÓN ",8.25,"POSGRADOS"]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"POSGRADOS MAESTRIA",11.55,"POSGRADOS"]
[null,null,null,null,"NINGUNO",null,0,0,0,null,{"$f":"ROUND($G121*$H121,0)*$J121","v":0},null,null,null,null,null,null,null,null,"POSGRADOS DOCTORADO",13,"POSGRADOS"]
[null,null,null,null,"NINGUNO",null,0,0,{"$f":"+$H122*$G122","v":0},null,0,null,null,null,null,null,null,null,null,"DOCENTES ESPECIALES ",0,"POSGRADOS Y/O VENTA SERVICIOS"]
[null,null,null,null,"NINGUNO",null,0,0,0,null,0,null,null,null,null,null,null,null,null,"NINGUNO",0]
[]
["# CLASIFICADOR","SERVICIOS DE ASESORÍA, TUTORÍAS, JURADOS EN TRABAJOS DE GRADO E INVESTIGACIÓN",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$129:$K$133)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K127:K133),0)","v":0},null,null,null,null,null,null,null,"igual a honorarios docentes "]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,"Cantidad Horas ","Valor Hora  ","Subtotal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"medir igual que honorarios docentes"]
[null,"ACTIVIDADES ACADEMICAS REMUNERADAS"]
["Cédula ","Nombre(s) y Apellido(s)"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$I$129*$J$129","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$I$130*$J$130","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$I$131*$J$131","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$I$132*$J$132","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$I$133*$J$133","v":0}]
["Observaciones: "]
[]
["# CLASIFICADOR","EQUIPO OPERATIVO / NO DOCENTE ",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$138:$K$157)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,"N° Cédula ",null,"Nombre(s) y Apellido(s)",null,null,"Tiempo (En N° Días)","Valor ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cambiar orden primero 2004 y luego 2003"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003 Personal de Apoyo Administrativo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K148/J148","v":{"$error":"#DIV/0!"}},null,null,"=SI(REDONDEAR.MAS(A1;0)-A1>0,5;REDONDEAR.MAS(A1;0)-0,5;REDONDEAR.MAS(A1;0))",null,null,null,null,"adicionar columna de cargo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"adicionar columnas fechas desde hasta y duración"]
[]
[]
[]
[]
[]
[]
[]
[]
["Observaciones: "]
[]
["# CLASIFICADOR","EQUIPO OPERATIVO / LABORATORIO",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$162:$K$171)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K167:K171),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,"N° Cédula ",null,"Nombre(s) y Apellido(s)",null,null,"Tiempo (En N° Días)","Valor "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Observaciones:"]
[]
["# CLASIFICADOR","ROTACION ESTUDIANTES POSGRADOS FACULTAD SALUD ",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$176:$K$176)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K176:K176),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[]
["Observaciones:"]
[]
[]
["# CLASIFICADOR","MONITORES ",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$182:$K$182)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K182:K182),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,"Total Cantidad Horas ","Valor Hora  ","Valor Subtotal"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$I$182*$J$182","v":0}]
["Observaciones:"]
[]
["# CLASIFICADOR","SEGURIDAD SOCIAL RESIDENTES",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$187:$K$187)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K187:K187),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,"Número Meses ","Valor Subtotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H187,I187,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H187,I187,\"md\")","v":0},"Días"]
["Observaciones:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H188,I188,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H188,I188,\"md\")","v":0},"Días"]
[]
["# CLASIFICADOR"," CAPACITACIONES                                                                                                                                                                                                                   (PROYECTOS DE POSTGRADOS, CONTRATOS Y/O CONVENIO INTERADMINISTRATIVOS)",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$192:$K$192)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K192:K192),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H192,I192,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H192,I192,\"md\")","v":0},"Días"]
["Observaciones: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H193,I193,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H193,I193,\"md\")","v":0},"Días"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H194,I194,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H194,I194,\"md\")","v":0},"Días"]
["# CLASIFICADOR","VIATICOS ",null,null,null,null,null,null,"Valor día ","Valor Total",{"$f":"SUM($K$197:$K$197)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K197:K197),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,"Total N° Días","Valor Subtotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H197,I197,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H197,I197,\"md\")","v":0},"Días"]
["Observaciones: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H198,I198,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H198,I198,\"md\")","v":0},"Días"]
[]
["# CLASIFICADOR","SERVICIO DE ALOJAMIENTO Y/O ALIMETACION",null,null,null,null,null,null,"Valor día ","Valor Total",{"$f":"SUM($K$202:$K$205)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K202:K205),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,"Total N° Días","Valor Subtotal"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$I$202*$J$202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H202,I202,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H202,I202,\"md\")","v":0},"Días"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$I$203*$J$203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H203,I203,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H203,I203,\"md\")","v":0},"Días"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H205,I205,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H205,I205,\"md\")","v":0},"Días"]
["Observaciones: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H206,I206,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H206,I206,\"md\")","v":0},"Días"]
[]
[]
["# CLASIFICADOR","SERVICIO DE TRASNPORTE ",null,null,null,null,null,null,"Valor día ","Valor Total",{"$f":"SUM($K$211:$K$214)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K211:K214),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,"Total N° Días","Valor Subtotal"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+$I$211*$J$211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H211,I211,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H211,I211,\"md\")","v":0},"Días"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+$I$212*$J$212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H212,I212,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H212,I212,\"md\")","v":0},"Días"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I213*J213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H213,I213,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H213,I213,\"md\")","v":0},"Días"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+I214*J214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H214,I214,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H214,I214,\"md\")","v":0},"Días"]
["Observaciones: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H215,I215,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H215,I215,\"md\")","v":0},"Días"]
[]
["# CLASIFICADOR","GASTOS /COSTOS LEGALES",null,null,null,null,null,null,null,"Valor Total"]
[null,"DENOMINACION CLASIFICADOR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H219,I219,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H219,I219,\"md\")","v":0},"Días"]
["Observaciones:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H220,I220,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H220,I220,\"md\")","v":0},"Días"]
[]
["# CLASIFICADOR","MATERIALES E INSUMOS",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$224:$K$230)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K224:K230),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,"Cantidad","Valor Unitario","Valor Subtotal"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"J224*I224","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
["Observaciones:"]
[]
["# CLASIFICADOR","SERVICIOS DE LABORATORIO EXTERNO",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$235:$K$236)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K235:K236),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,"Cantidad","Valor Unitario","Valor Subtotal"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"J235*I235","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"J236*I236","v":0}]
["Observaciones:"]
[]
["# CLASIFICADOR","PAPELERÍA GENERAL Y ELEMENTOS DE OFICINA",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$241:$K$251)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K241:K251),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Observaciones:"]
[]
["# CLASIFICADOR","SERVICIOS DE FOTOCOPIAS, MÓDULOS E IMPRESOS",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$256:$K$258)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K256:K258),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[]
[]
[]
["Observaciones:"]
[]
["# CLASIFICADOR","SERVICIOS DE PUBLICACIONES",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$263:$K$265)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K263:K265),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[]
[]
[]
["Observaciones:"]
[]
["# CLASIFICADOR","SERVICIOS DE PUBLICIDAD Y MERCADEO",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$270:$K$272)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K270:K273),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[]
[]
[]
["Observaciones:"]
[]
["# CLASIFICADOR","PRODUCTOS DE ASEO Y CAFETERÍA",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$277:$K$279)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K277:K279),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[]
[]
[]
["Observaciones:"]
[]
["# CLASIFICADOR","ARRENDAMIENTO BIENES MUEBLES E INMUEBLES EXTERNOS",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$284:$K$286)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K284:K286),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H284,I284,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H284,I284,\"md\")","v":0},"Días"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H285,I285,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H285,I285,\"md\")","v":0},"Días"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H286,I286,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H286,I286,\"md\")","v":0},"Días"]
["Observaciones: "]
[]
["# CLASIFICADOR","INSTALACIÓN, MANTENIMIENTO Y ADECUACIÓN DE EQUIPOS Y PLANTA FÍSICA USCO",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$291:$K$294)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K291:K294),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[]
[]
[]
[]
["Observaciones:"]
[]
["# CLASIFICADOR","PRÁCTICAS EXTRAMUROS PROYECTOS DE POSTGRADO",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$299:$K$301)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K299:K301),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H299,I299,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H299,I299,\"md\")","v":0},"Días"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H300,I300,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H300,I300,\"md\")","v":0},"Días"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H301,I301,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H301,I301,\"md\")","v":0},"Días"]
["Observaciones:"]
[]
["# CLASIFICADOR","RECURSOS BIBLIOGRÁFICOS ",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$306:$K$308)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K306:K308),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[]
[]
[]
["Observaciones:"]
[]
["# CLASIFICADOR","ADQUISICIÓN DE MUEBLES Y/O EQUIPOS",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$313:$K$315)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K313:K315),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[]
[]
[]
["Observaciones:"]
[]
["# CLASIFICADOR","SERVICIOS POSTALES, MENSAJERÍA Y/O CORRESPONDENCIA",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$320:$K$321)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K320:K321),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H320,I320,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H320,I320,\"md\")","v":0},"Días"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H321,I321,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H321,I321,\"md\")","v":0},"Días"]
["Observaciones:"]
[]
["# CLASIFICADOR","SERVICIOS PÚBLICOS",null,null,null,null,null,null,null,"Valor Total",{"$f":"$K$329+SUM($K$332:$K$334)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K329:K334),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SERVICIOS PUBLICOS "]
["PROYECTOS DE POSGRADOS "]
["RANGO SEGÚN INGRESOS ",null,null,null,null,"Valor  S.M.M.L.V.",null,null,"% S.M.M.L.V.",null,"VALOR"]
["UN (1)    S.M.M.L.V.",null,null,null,null,0,null,null,1,null,{"$f":"F329*I329","v":0},null,null,"smmlv ",1423500]
["PROYECTOS DE VENTA DE SERVICIOS - EXTENCION ",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(#REF!,#REF!,\"m\")","v":{"$error":"#REF!"}},"Meses",{"$f":"DATEDIF(#REF!,#REF!,\"md\")","v":{"$error":"#REF!"}},"Días"]
["RANGO SEGÚN INGRESOS ",null,null,null,null,"Valor  S.M.M.L.V.",null,null,"% S.M.M.L.V.",null,"VALOR"]
["DE 0 A 5 MILLONES",null,null,null,null,0,null,null,0.1,null,{"$f":"F332*I332","v":0}]
["5.000.001 A 30.000.000",null,null,null,null,0,null,null,0.3,null,{"$f":"F333*I333","v":0}]
["MAYOR A 30.000.001",null,null,null,null,0,null,null,1,null,{"$f":"F334*I334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H334,I334,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H334,I334,\"md\")","v":1},"Días"]
["Observaciones: "]
[]
["# CLASIFICADOR","ARRENDAMIENTO PLANTA FÍSICA USCO",null,null,null,null,null,null,null,"Valor Total",{"$f":"SUM($K$341:$K$343)+SUM($K$345:$K$347)","v":0},null,null,null,null,null,null,{"$f":"ROUNDUP(SUM(K341:K347),0)","v":0}]
[null,"DENOMINACION CLASIFICADOR"]
[]
["UBICACIÓN ","AULAS U OFICINAS SIN AIRE ACONDICIONADO",null,null,null,"Valor  S.M.M.L.V.",null,"% S.M.M.L.V.","VALOR HORA"," HORAS REQUERIDAS","SUB-TOTAL VALOR HORAS"]
[null,"HASTA 30 ALUMNOS ",null,null,null,0,null,6.0000000000000001E-3,{"$f":"F341*H341","v":0},null,{"$f":"J341*I341","v":0}]
[null,"ENTRE 40 Y 45 ALUMNOS ",null,null,null,0,null,8.0000000000000002E-3,{"$f":"F342*H342","v":0},null,{"$f":"J342*I342","v":0}]
[null,"MAYOR A 50 ALUMNOS ",null,null,null,null,null,1.2E-2,0,null,{"$f":"J343*I343","v":0}]
["UBICACIÓN ","AULAS U OFICINAS CON AIRE ACONDICIONADO",null,null,null,"Valor  S.M.M.L.V.",null,"% S.M.M.L.V.","VALOR HORA"," HORAS REQUERIDAS","SUB-TOTAL VALOR HORAS"]
[null,"HASTA 30 ALUMNOS ",null,null,null,0,null,7.0000000000000001E-3,{"$f":"F345*H345","v":0},null,{"$f":"J345*I345","v":0}]
[null,"ENTRE 40 Y 45 ALUMNOS ",null,null,null,null,null,0.01,{"$f":"F346*H346","v":0},null,{"$f":"F346*H346","v":0}]
[null,"MAYOR A 50 ALUMNOS ",null,null,null,null,null,1.4999999999999999E-2,0,null,{"$f":"F347*H347","v":0}]
["Observaciones: "]
[]
["# CLASIFICADOR","PÓLIZA DE SEGUROS POR BIENES MUEBLES Y/O EQUIPOS ADQUIRIDOS",null,null,null,null,null,null,null,"Valor Total",{"$f":"$K$311*1%","v":0}]
[null,"DENOMINACION CLASIFICADOR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATEDIF(H352,I352,\"m\")","v":0},"Meses",{"$f":"DATEDIF(H352,I352,\"md\")","v":0},"Días"]
["Observaciones:"]
["# CLASIFICADOR","DOTACION PARA EL PERSONAL DE CONTRATO O CONVENIO  INTERADMINISTRATIVO",null,null,null,null,null,null,null,"Valor Total"]
[null,"DENOMINACION CLASIFICADOR"]
[]
["Observaciones:  "]
[]
["# CLASIFICADOR","EXAMENES DE INGRESO Y/O RETIRO EN CONTRATO O CONVENIO INTERADMINISTRTIVO",null,null,null,null,null,null,null,"Valor Total",null,null,null,null,null,null,{"$f":"+$P$369*1%","v":0},{"$f":"IF(ROUNDUP(Q359,0)-Q359>0.5,ROUNDUP(Q359,0)-0.5,ROUNDUP(Q359,0))","v":0}]
[null,"DENOMINACION CLASIFICADOR"]
[]
["Observaciones:  "]
[]
["# CLASIFICADOR","ARRENDAMIENTO INFRAESTRUCTURA NO ACADEMICA USCO S/N RESOLUCION VIGENTE",null,null,null,null,null,null,null,"Valor Total"]
[null,"DENOMINACION CLASIFICADOR"]
[]
["Observaciones:"]
[]
[null,null,null,"Sub-total 1. Egresos ",null,null,{"$f":"$K$364+$K$359+$K$354+$K$350+$K$337+$K$324+$K$318+$K$311+$K$304+$K$297+$K$289+$K$282+$K$275+$K$268+$K$261+$K$254+$K$239+$K$233+$K$222+$K$217+$K$209+$K$200+$K$195+$K$190+$K$185+$K$180+$K$174+$K$160+$K$136+$K$125+$K$109+$K$92","v":0}]
[]
["# CLASIFICADOR","APOYO ESTUDIANTES POSGRADOS ",null,null,null,null,null,null,null,"Valor Total",{"$f":"$G$369*1%","v":0}]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,"Valor Subtotal",null,null,null,"INCENTIVOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN  - FEA - FAC ECON Y ADMON - EXTENSION","2512022090209190122. - FEA","FEA"]
["Observaciones:",null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN - FEA - FAC ECON Y ADMON - POSGRADOS","25120220902050202123. - FEA","FEA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN - FEA - FAC ECON Y ADMON - POSGRADOS","25120220902050201123. - FEA","FEA"]
["# CLASIFICADOR","FORTALECIMIENTO DEL EQUIPO HUMANO OPERATIVO DE LOS FONDOS ESPECIALES ÁREA GESTIÓN FINANCIERA",null,null,null,null,null,null,null,"Valor Total",{"$f":"$G$369*1%","v":0},null,null,null,"INCENTIVOS COORDINACIÓN - FJU - FAC CIENC JUR Y POL - EXTENSION","2522022090209190124' - FJU","FJU"]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN - FJU - FAC CIENC JUR Y POL - POSGRADOS","25220220902050201125. - FJU","FJU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN - FJU - FAC CIENC JUR Y POL - POSGRADOS","25220220902050202125. - FJU","FJU"]
["Observaciones:  ",null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN - FSH - FAC CIENC SOL Y HUM - POSGRADOS","25320220902050202127' - FSH","FSH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN - FSH - FAC CIENC SOL Y HUM - POSGRADOS","25320220902050201127.FSH","FSH"]
["# CLASIFICADOR","GASTOS  BANCARIOS (GMF)",null,null,null,null,null,null,null,"Valor Total",{"$f":"($G$369+$K$376+K371)*0.004","v":0},null,null,null,"INCENTIVOS COORDINACIÓN - FSH - FAC CIENC SOL Y HUM - EXTENSIÓN","2532022090209190126.-FSH","FSH"]
[null,"DENOMINACION CLASIFICADOR",null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN - FED - FAC EDUCACION - EXTENSION","2542022090209190128. - FED","FED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN - FED - FAC EDUCACION -´POSGRADOS","25420220902050202129. - FED","FED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN - FIN - FAC INGENIERIA - EXTENSION","2552022090209190130. - FIN","FIN"]
["TOTAL EGRESOS ",null,null,null,null,null,null,null,null,null,{"$f":"$G$369+K371+$K$376+$K$381","v":0},null,null,null,"INCENTIVOS COORDINACIÓN - FIN - POSGRADOS","25520220902050202131. - FIN","FIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN - FEN - FAC CIENC EXAC Y NAT - EXTENSION","2562022090209190132. - FEN","FEN"]
["IV. EXCEDENTES ",null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINADOR - FEN-FAC-CIENC EXAC Y NAT - POSGRADOS - MAESTRIA","25620220902050202133. - FEN","FEN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINADOR - FEN-FAC-CIENC EXAC Y NAT - POSGRADOS -ESPECIALIZACION","25620220902050201133. - FEN","FEN"]
["EL PROYECTO TIENE INCENTIVOS COORDINADOR (SELECCIONAR)",null,"SI",null,null,"MARGEN EXCEDENTES GENERADOS  ",null,{"$f":"$K$389/$K$88","v":{"$error":"#DIV/0!"}},"TOTAL EXCEDENTES GENERADOS EJECUCION PROYECTO ",null,{"$f":"$K$88-$K$385","v":0},null,null,null,"INCENTIVOS COORDINACIÓN - FSA - FAC SALUD - EXTENSIÓN","2572022090209190134' - FSA","FSA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCENTIVOS COORDINACIÓN - FSA - FAC SALUD - POSGRADOS - ESPECIALIZACIÓN","25720220902050201135. - FSA","FSA"]
[null,null,null,null,"MARGEN EXCEDENTES EXIGIDOS (SELECCIONAR)",null,null,0.2,null,null,null,0.2,null,null,"INCENTIVOS COORDINACIÓN - FSA - FAC SALUD - POSGRADOS -MAESTRIA","25720220902050202135' - FSA","FSA"]
[null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,"# CLASIFICADOR",null,"DENOMINACION CLASIFICADOR ",null,null,null,"% EXCEDENTE DISTRIBUIDO (SELECCIONAR)",null,"VALOR"]
[null,"2531101101010726. - FSH",null,"EXCEDENTES USCO FSH - EXTENSION",null,null,null,0.45,null,{"$f":"$K$389*$H$394","v":0},null,0.45,"ADMINISTRACION CENTRAL  "]
[null,"2531101101010826. - FSH",null,"EXCEDENTES FACULTAD  FSH - EXTENSION",null,null,null,0.4,null,{"$f":"$K$389*$H$395","v":0},null,{"$f":"+L394+7.5%","v":0.52500000000000002},"SIN INCENTIVOS ",null,"EXCDENTES USCO"]
[null,"2532022090209190126.-FSH",null,"INCENTIVOS COORDINACIÓN - FSH - FAC CIENC SOL Y HUM - EXTENSIÓN",null,null,null,0.15,null,{"$f":"$K$389*$H$396","v":0},null,0.4,"FACULTAD ",null,"EXCEDENTES USCO FEA - EXTENSION","2511101101010722. - FEA","FEA"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L396+7.5%","v":0.47500000000000003},"SIN INCENTIVOS ",null,"EXCEDENTES USCO FEA - POSGRADOS","2511101101011523. - FEA","FEA"]
[null,null,null,null,null,null,null,null,null,null,null,0.15,"INCENTIVOS COORDINADOR ",null,"EXCEDENTES USCO FJU - EXTENSION","2521101101010724. - FJU","FJU"]
[null,null,null,null,null,null,null,null,null,null,null,0,"SIN INCENTIVOS ",null,"EXCEDENTES USCO FJU - POSGRADOS","2521101101011525. -FJU","FJU"]
["FIRMA ORDENADOR DEL GASTO",null,null,null,null,null,null,"FIRMA COORDINADOR (A)",null,null,null,null,null,null,"EXCEDENTES USCO FSH - POSGRADOS","2531101101011527' - FSH","FSH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES USCO FSH - EXTENSION","2531101101010726. - FSH","FSH"]
["Vigilada Mineducación\nLa versión vigente y controlada de este documento, solo podrá ser consultada a través del sitio web Institucional  www.usco.edu.co, link Sistema Gestión de Calidad. La copia o impresión diferente a la publicada, será considerada como documento no controlado y su uso indebido no es de responsabilidad de la Universidad Surcolombiana",null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES USCO FED - EXTENSION","2541101101010728. - FED","FED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES USCO FED - POSGRADOS","2541101101011529. - FED","FED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES USCO FIN - EXTENSION","2551101101010730. - FIN","FIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES USCO FIN - POSGRADOS ","2551101101011531. - FIN","FIN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES USCO FEN - EXTENSION","2561101101010732.- FEN","FEN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES USCO FEN - POSGRADOS","2561101101011533.- FEN","FEN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES USCO FSA - EXTENSION",".2571101101010734'- FSA","FSA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES USCO FSA - POSGRADOS","2571101101011535. - FSA","FSA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES FACULTAD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES FACULTAD  FEA - EXTENSION","2511101101010822. - FEA","FEA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES FACULTAD  FEA - POSGRADOS","2511101101011623.- FEA","FEA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES FACULTAD  FJU - EXTENSION","2521101101010824. - FJU","FJU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES FACULTAD  FJU - POSGRADOS","2521101101011625. -FJU","FJU"]
["Vigilada Mineducación\nLa versión vigente y controlada de este documento, solo podrá ser consultada a través del sitio web Institucional  www.usco.edu.co, link Sistema Gestión de Calidad. La copia o impresión diferente a la publicada, será considerada como documento no controlado y su uso indebido no es de responsabilidad de la Universidad Surcolombiana",null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES FACULTAD  FSH - POSGRADOS","2531101101011627' -FSH","FSH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES FACULTAD  FSH - EXTENSION","2531101101010826. - FSH ","FSH"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(ROUNDUP(I421,0)-I421>0.5,ROUNDUP(I421,0)-0.5,ROUNDUP(I421,0)),0)","v":0},null,"EXCEDENTES FACULTAD FED - EXTENSION","2541101101010828. - FED","FED",0.45]
["Vigilada Mineducación\nLa versión vigente y controlada de este documento, solo podrá ser consultada a través del sitio web Institucional  www.usco.edu.co, link Sistema Gestión de Calidad. La copia o impresión diferente a la publicada, será considerada como documento no controlado y su uso indebido no es de responsabilidad de la Universidad Surcolombiana",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(ROUNDUP(I422,0)-I422>0.5,ROUNDUP(I422,0)-0.5,ROUNDUP(I422,0)),0)","v":0},null,"EXCEDENTES FACULTAD  FED - POSGRADOS","2541101101011629. - FED","FED"]
[null,"SEDE CENTRAL",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF(ROUNDUP(I423,0)-I423>0.5,ROUNDUP(I423,0)-0.5,ROUNDUP(I423,0)),0)","v":0},null,"EXCEDENTES FACULTAD  FIN - EXTENSION","2551101101010830. - FIN","FIN",0.4]
[null,"ADMINISTRACION CENTRAL  ",null,null,null,null,null,0.45,{"$f":"K389*H421","v":0},{"$f":"I421+J423","v":0},null,null,null,null,"EXCEDENTES FACULTAD  FIN - POSGRADOS","2551101101011631. - FIN","FIN",{"$f":"SUM(R418:R420)","v":0.85000000000000009}]
[null,"FACULTAD",null,null,null,null,null,0.4,{"$f":"K389*H422","v":0},{"$f":"I422+J423","v":0},null,null,null,null,"EXCEDENTES FACULTAD FEN - EXTENSION","2561101101010832. - FEN","FEN"]
[null,"INCENTIVOS COORDINADOR ",null,null,null,null,null,0.15,{"$f":"K389*H423","v":0},{"$f":"(I423/2)","v":0},null,null,null,null,"EXCEDENTES FACULTAD FEN - POSGRADOS","2561101101011633. - FEN","FEN"]
[null,null,null,null,null,null,null,{"$f":"SUM(H421:H423)","v":1},{"$f":"SUM(I421:I423)","v":0},{"$f":"J421+J422","v":0},null,null,null,null,"EXCEDENTES FACULTAD FSA - EXTENSION",".2571101101010834' - FSA","FSA",0.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES FACULTAD FSA - POSGRADOS","2571101101011635. - FSA","FSA"]
[null,"OTROS CONVENIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4]
[null,"ADMINISTRACION CENTRAL  ",null,null,null,null,null,0.52500000000000002,{"$f":"K389*H427","v":0}]
[null,"FACULTAD",null,null,null,null,null,0.45240000000000002,{"$f":"K389*H428","v":0},null,null,null,null,"Garzón"]
[null,"INCENTIVOS COORDINADOR ",null,null,null,null,null,0,null,null,null,null,{"$f":"J432","v":0},{"$f":"IFERROR(IF(D432>0,D432+D436),0)","v":false},null,null,null,{"$f":"Q432+P432+N429+K432","v":0},null,{"$f":"IF((R429-INT(R429))<= 0.6,ROUNDDOWN(R429,0),ROUNDUP(R429,0))","v":0},{"$f":"IF((T429-INT(T429))<= 0.6,ROUNDDOWN(T429,0),ROUNDUP(T429,0))","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H427:H429)","v":0.97740000000000005},{"$f":"SUM(I427:I429)","v":0},null,null,null,{"$f":"J433","v":0},{"$f":"IFERROR(IF(D433>0,D433+D436),0)","v":false},null,null,null,{"$f":"Q433+P433+N430+K433","v":0},null,{"$f":"IF((R430-INT(R430))<= 0.6,ROUNDDOWN(R430,0),ROUNDUP(R430,0))","v":0},{"$f":"IF((T430-INT(T430))<= 0.6,ROUNDDOWN(T430,0),ROUNDUP(T430,0))","v":0}]
[null,"Neiva",null,"Garzón",null,"La Plata",null,"Pitalito",null,null,"Neiva",null,{"$f":"J434","v":0},null,null,"La Plata","Pitalito",0,null,{"$f":"IF((R431-INT(R431))<= 0.6,ROUNDDOWN(R431,0),ROUNDUP(R431,0))","v":0}]
[null,{"$f":"IF($B$8=\"Neiva\",$I$421,0)","v":0},null,{"$f":"IF($B$8=\"Garzón\",$I$421,0)","v":0},null,{"$f":"IF($B$8=\"La Plata\",$I$421,0)","v":0},null,{"$f":"IF($B$8=\"Pitalito\",$I$421,0)","v":0},{"$f":"(B432+D432+F432+H432)","v":0},{"$f":"IF((I432-INT(I432))<= 0.6,ROUNDDOWN(I432,0),ROUNDUP(I432,0))","v":0},{"$f":"IFERROR(IF(B432>0,B432+B436),0)","v":false},null,null,{"$f":"N429+N430","v":0},null,{"$f":"IFERROR(IF(F432>0,F432+F436),0)","v":false},{"$f":"IFERROR(IF(H432>0,H432+H436),0)","v":false},0]
[null,{"$f":"IF($B$8=\"Neiva\",$I$422,0)","v":0},null,{"$f":"IF($B$8=\"Garzón\",$I$422,0)","v":0},null,{"$f":"IF($B$8=\"La Plata\",$I$422,0)","v":0},null,{"$f":"IF($B$8=\"Pitalito\",$I$422,0)","v":0},{"$f":"(B433+D433+F433+H433)","v":0},{"$f":"IF((I433-INT(I433))<= 0.6,ROUNDDOWN(I433,0),ROUNDUP(I433,0))","v":0},{"$f":"IFERROR(IF(B433>0,B433+B436),0)","v":false},null,{"$f":"M429","v":0},null,null,{"$f":"IFERROR(IF(F433>0,F433+F436),0)","v":false},{"$f":"IFERROR(IF(H433>0,H433+H436),0)","v":false},{"$f":"R429","v":0}]
[null,{"$f":"IF($B$8=\"Neiva\",$I$423,0)","v":0},null,{"$f":"IF($B$8=\"Garzón\",$I$423,0)","v":0},null,{"$f":"IF($B$8=\"La Plata\",$I$423,0)","v":0},null,{"$f":"IF($B$8=\"Pitalito\",$I$423,0)","v":0},{"$f":"(B434+D434+F434+H434)","v":0},{"$f":"IF((I434-INT(I434))<= 0.6,ROUNDDOWN(I434,0),ROUNDUP(I434,0))","v":0},null,null,{"$f":"IF(M430>K433,J439-I439,M430+1)","v":1},{"$f":"IF(M430>J433,TRUE,FALSE)","v":false},null,null,null,{"$f":"R430","v":0}]
[null,{"$f":"SUM(B432:B434)","v":0},null,{"$f":"SUM(D432:D434)","v":0},null,null,null,null,{"$f":"B435+D435+F435+H435","v":0},{"$f":"C435+E435+G435+I435","v":0},{"$f":"K432+K433","v":0},null,{"$f":"M431","v":0},null,{"$f":"M433","v":0},0,0,0]
[null,{"$f":"IFERROR(B434/2,0)","v":0},null,{"$f":"IFERROR(D434/2,0)","v":0},null,{"$f":"IFERROR(F434/2,0)","v":0},null,{"$f":"IFERROR(H434/2,0)","v":0},{"$f":"B436+D436+F436+H436","v":0},null,null,null,{"$f":"SUM(M433:M435)","v":1},null,{"$f":"IF(M430>J433,M430+I439,M430)","v":0},null,null,{"$f":"SUM(R433:R435)","v":0}]
[null,"Otros Convenios",null,null,null,null,null,null,null,null,"Otros Convenios",null,null,null,{"$f":"M435","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I432:I434)","v":0},{"$f":"SUM(J432:J434)","v":0},null,null,null,null,{"$f":"SUM(O435:O437)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"J438-I438","v":0},{"$f":"I439*(-1)","v":0}]
[]
[]
[]
[]
[null,{"$f":"IF($B$8=\"Otros Convenios\",$I$427,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($B$8=\"Otros Convenios\",$I$427,\"\")","v":""}]
[null,{"$f":"IF($B$8=\"Otros Convenios\",$I$428,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($B$8=\"Otros Convenios\",$I$428,\"\")","v":""}]
[null,{"$f":"IF($B$8=\"Otros Convenios\",$I$429,\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($B$8=\"Otros Convenios\",$I$429,\"\")","v":""}]
[null,{"$f":"SUM(B444:B446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(K444:K446)","v":0}]
[]
[]
[null,null,null,{"$f":"IF(#REF!>=$D$453,$F$453,$F$454)","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"IF(B13=B452,IF(#REF!>=$D$453,$F$453,$F$454),IF(#REF!>=$D$456,$F$456,$F$457))","v":{"$error":"#REF!"}}]
[null,"Posgrados"]
[null,1,null,0.2,null,"El proyecto cumple con el excedente para Proyectos de Posgrados del 20% establecido en la Normatividad"]
[null,null,null,null,null,"El proyecto No cumple con el excedente para Proyectos de Posgrados del 20% establecido en la Normatividad"]
[]
[null,"Venta de Servicios",null,0.1,null,"El proyecto cumple con el excedente para Venta de Servicios del 10% establecido en la Normatividad"]
[null,null,null,null,null,"El proyecto No cumple con el excedente para Venta de Servicios del 10% establecido en la Normatividad"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXCEDENTES USCO FSA - POSGRADOS",".2571101101011535. -FSA","FSA"]

{"sheet":"PRESUPUESTO CONSOLIDADO","index":1,"n_rows":428,"n_cols":25,"rows_kept":428,"cut":false,"hidden":false,"merged":[[129,0,129,5],[132,1,132,5],[121,1,121,5],[122,1,122,5],[123,1,123,5],[124,1,124,5],[125,1,125,5],[131,1,131,5],[126,1,126,5],[127,1,127,5],[128,1,128,5],[167,0,167,6],[138,0,139,0],[138,2,139,2],[139,3,139,5],[140,1,142,1],[140,3,140,5],[141,3,141,5],[142,3,142,5],[140,0,142,0],[138,1,139,1],[138,3,138,5],[12,1,12,3],[12,5,12,6],[55,1,55,5],[56,1,56,5],[15,0,15,6],[52,1,52,5],[24,1,24,5],[25,1,25,5],[20,1,20,5],[21,1,21,5],[22,1,22,5],[23,1,23,5],[41,1,41,5],[43,1,43,5],[40,1,40,5],[42,1,42,5],[18,1,18,5],[19,1,19,5],[27,0,27,6],[30,1,30,5],[13,1,13,3],[13,5,13,6],[31,1,31,5],[38,1,38,5],[0,0,2,0],[0,1,0,5],[0,6,2,6],[1,1,1,5],[2,1,2,5],[11,0,11,6],[9,1,9,3],[5,0,5,6],[7,1,7,3],[8,0,8,1],[8,3,8,4],[8,5,8,6],[7,4,7,5],[10,5,10,6],[136,0,136,6],[68,1,68,5],[73,1,73,5],[74,1,74,5],[75,1,75,5],[76,1,76,5],[77,1,77,5],[78,1,78,5],[79,1,79,5],[80,1,80,5],[87,1,87,5],[88,1,88,5],[92,1,92,5],[93,1,93,5],[94,1,94,5],[95,1,95,5],[96,1,96,5],[97,1,97,5],[98,1,98,5],[99,1,99,5],[100,1,100,5],[70,1,70,5],[133,1,133,5],[134,1,134,5],[106,1,106,5],[46,1,46,5],[47,1,47,5],[48,1,48,5],[44,1,44,5],[45,1,45,5],[57,1,57,5],[53,1,53,5],[51,1,51,5],[49,1,49,5],[50,1,50,5],[71,1,71,5],[72,1,72,5],[67,1,67,5],[66,1,66,5],[69,1,69,5],[101,1,101,5],[102,1,102,5],[58,1,58,5],[59,1,59,5],[54,1,54,5],[61,1,61,5],[39,1,39,5],[33,1,33,5],[32,1,32,5],[36,1,36,5],[37,1,37,5],[34,1,34,5],[35,1,35,5],[86,1,86,5],[105,1,105,5],[81,1,81,5],[82,1,82,5],[83,1,83,5],[84,1,84,5],[85,1,85,5],[103,1,103,5],[104,1,104,5],[60,1,60,5],[62,1,62,5],[63,1,63,5],[64,1,64,5],[65,1,65,5],[116,1,116,5],[117,1,117,5],[118,1,118,5],[119,1,119,5],[120,1,120,5],[107,1,107,5],[108,1,108,5],[109,1,109,5],[110,1,110,5],[111,1,111,5],[112,1,112,5],[113,1,113,5],[114,1,114,5],[115,1,115,5]]}
[null,"UNIVERSIDAD SURCOLOMBIANA"]
[null,"GESTIÓN FINANCIERA Y DE RECURSOS FÍSICOS"]
[null,{"$f":"'PPTO DETALLADO'!B3:J3","v":"PRESUPUESTO INGRESOS Y EGRESOS PROYECTOS FONDOS ESPECIALES "}]
["CODIGO","AP-FIN-FO-31","VERSIÓN",7,"VIGENCIA",2025,"Pagina 1 de 2","1 de 1 ",2024]
[]
[{"$f":"'PPTO DETALLADO'!A6","v":"I. INFORMACION GENERAL DEL PROYECTO"}]
[]
[{"$f":"'PPTO DETALLADO'!A9","v":"Facultad"},{"$f":"'PPTO DETALLADO'!B9:E9","v":0},null,null,{"$f":"'PPTO DETALLADO'!H8","v":"Total Proyectos aprobados por la Facultad en la Vigencia"},null,{"$f":"'PPTO DETALLADO'!J8","v":0}]
[{"$f":"'PPTO DETALLADO'!F9","v":"N° Acta de aprobación Consejo Facultad"},null,{"$f":"'PPTO DETALLADO'!H9","v":0},{"$f":"'PPTO DETALLADO'!I9","v":"Fecha Aprobación Acta Consejo Facultad MES/DIA/AÑO"},null,{"$f":"'PPTO DETALLADO'!K9","v":"00:00:00"}]
[{"$f":"'PPTO DETALLADO'!A10","v":"Nombre del Proyecto"},{"$f":"'PPTO DETALLADO'!B10","v":0},null,null,{"$f":"'PPTO DETALLADO'!I10","v":"Codigo Proyecto "},{"$f":"'PPTO DETALLADO'!J10","v":0},{"$f":"'PPTO DETALLADO'!K10","v":0}]
[{"$f":"'PPTO DETALLADO'!A13","v":"Tipo de Proyecto"},{"$f":"'PPTO DETALLADO'!B13:C13","v":0},{"$f":"'PPTO DETALLADO'!D13","v":"N° Cuenta  Bancaria"},{"$f":"'PPTO DETALLADO'!F13","v":0},"N° Modificación",{"$f":"'PPTO DETALLADO'!J13","v":"0 CREACIÓN"}]
["Tiempo de ejecución "]
[{"$f":"'PPTO DETALLADO'!A16","v":"Fecha de Inicio "},{"$f":"'PPTO DETALLADO'!D16","v":"00:00:00"},null,null,{"$f":"'PPTO DETALLADO'!H16","v":"Fecha Finalización "},{"$f":"'PPTO DETALLADO'!J16","v":"00:00:00"}]
[{"$f":"'PPTO DETALLADO'!A19:C19","v":"Coordinador Asignado"},{"$f":"'PPTO DETALLADO'!D19","v":0},null,null,{"$f":"'PPTO DETALLADO'!A21","v":"Nombre Ordenador del Gasto "},{"$f":"'PPTO DETALLADO'!D21","v":0}]
[]
[{"$f":"'PPTO DETALLADO'!A41:K41","v":"II – INGRESOS "}]
[]
[null,null,null,null,null,"TOTAL",{"$f":"SUM($G$20:$G$26)","v":0},{"$f":"G18-'PPTO DETALLADO'!K88","v":0}]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,null,null,"VALOR"]
[{"$f":"'PPTO DETALLADO'!A45","v":0},{"$f":"'PPTO DETALLADO'!$B$45","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K44","v":0}]
[{"$f":"'PPTO DETALLADO'!A50","v":0},{"$f":"'PPTO DETALLADO'!$D$50","v":"MATRICULA"},null,null,null,null,{"$f":"'PPTO DETALLADO'!$K$48","v":0}]
[{"$f":"'PPTO DETALLADO'!A64","v":0},{"$f":"'PPTO DETALLADO'!B64:G64","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K62","v":0}]
[{"$f":"'PPTO DETALLADO'!A64","v":0},{"$f":"'PPTO DETALLADO'!B64:G64","v":0}]
[{"$f":"'PPTO DETALLADO'!A72","v":0},{"$f":"'PPTO DETALLADO'!B72:H72","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K71","v":0}]
[{"$f":"'PPTO DETALLADO'!A77","v":0},{"$f":"'PPTO DETALLADO'!B77","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K77","v":0}]
[{"$f":"'PPTO DETALLADO'!A85","v":0},{"$f":"'PPTO DETALLADO'!B85","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K83","v":0}]
[]
["II - EGRESOS"]
[]
[null,null,null,null,null,"TOTAL",{"$f":"G130+G133+G132+G134+G135","v":0}]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,null,null,"VALOR"]
[{"$f":"'PPTO DETALLADO'!A93","v":0},{"$f":"'PPTO DETALLADO'!B93:H93","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,null,null,{"$f":"'PPTO DETALLADO'!K92","v":0}]
[{"$f":"'PPTO DETALLADO'!A110","v":0},{"$f":"'PPTO DETALLADO'!B110:H110","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,null,null,{"$f":"'PPTO DETALLADO'!K109","v":0}]
[{"$f":"'PPTO DETALLADO'!A127","v":0},{"$f":"'PPTO DETALLADO'!B127:H127","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,null,null,{"$f":"'PPTO DETALLADO'!K125","v":0}]
[{"$f":"'PPTO DETALLADO'!A138","v":0},{"$f":"'PPTO DETALLADO'!B138:D138","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K138","v":0}]
[{"$f":"'PPTO DETALLADO'!A139","v":0},{"$f":"'PPTO DETALLADO'!B139:D139","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K139","v":0}]
[{"$f":"'PPTO DETALLADO'!A140","v":0},{"$f":"'PPTO DETALLADO'!B140:D140","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K140","v":0}]
[{"$f":"'PPTO DETALLADO'!A141","v":0},{"$f":"'PPTO DETALLADO'!B141:D141","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K141","v":0}]
[{"$f":"'PPTO DETALLADO'!A142","v":0},{"$f":"'PPTO DETALLADO'!B142:D142","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K142","v":0}]
[{"$f":"'PPTO DETALLADO'!A143","v":0},{"$f":"'PPTO DETALLADO'!B143:D143","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K143","v":0}]
[{"$f":"'PPTO DETALLADO'!A144","v":0},{"$f":"'PPTO DETALLADO'!B144:D144","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K144","v":0}]
[{"$f":"'PPTO DETALLADO'!A145","v":0},{"$f":"'PPTO DETALLADO'!B145:D145","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K145","v":0}]
[{"$f":"'PPTO DETALLADO'!A146","v":0},{"$f":"'PPTO DETALLADO'!B146:D146","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K146","v":0}]
[{"$f":"'PPTO DETALLADO'!A147","v":0},{"$f":"'PPTO DETALLADO'!B147:D147","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K147","v":0}]
[{"$f":"'PPTO DETALLADO'!A148","v":0},{"$f":"'PPTO DETALLADO'!B148:D148","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K148","v":0}]
[{"$f":"'PPTO DETALLADO'!A149","v":0},{"$f":"'PPTO DETALLADO'!B149:D149","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K149","v":0}]
[{"$f":"'PPTO DETALLADO'!A150","v":0},{"$f":"'PPTO DETALLADO'!B150:D150","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K150","v":0}]
[{"$f":"'PPTO DETALLADO'!A151","v":0},{"$f":"'PPTO DETALLADO'!B151:D151","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K151","v":0}]
[{"$f":"'PPTO DETALLADO'!A152","v":0},{"$f":"'PPTO DETALLADO'!B152:D152","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K152","v":0}]
[{"$f":"'PPTO DETALLADO'!A153","v":0},{"$f":"'PPTO DETALLADO'!B153:D153","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K153","v":0}]
[{"$f":"'PPTO DETALLADO'!A154","v":0},{"$f":"'PPTO DETALLADO'!B154:D154","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K154","v":0}]
[{"$f":"'PPTO DETALLADO'!A155","v":0},{"$f":"'PPTO DETALLADO'!B155:D155","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K155","v":0}]
[{"$f":"'PPTO DETALLADO'!A156","v":0},{"$f":"'PPTO DETALLADO'!B156:D156","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K156","v":0}]
[{"$f":"'PPTO DETALLADO'!A157","v":0},{"$f":"'PPTO DETALLADO'!B157:D157","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K157","v":0}]
[{"$f":"'PPTO DETALLADO'!A162","v":0},{"$f":"'PPTO DETALLADO'!B162:D162","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K162","v":0}]
[{"$f":"'PPTO DETALLADO'!A163","v":0},{"$f":"'PPTO DETALLADO'!B163:D163","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K163","v":0}]
[{"$f":"'PPTO DETALLADO'!A164","v":0},{"$f":"'PPTO DETALLADO'!B164:D164","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K164","v":0}]
[{"$f":"'PPTO DETALLADO'!A165","v":0},{"$f":"'PPTO DETALLADO'!B165:D165","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K165","v":0}]
[{"$f":"'PPTO DETALLADO'!A166","v":0},{"$f":"'PPTO DETALLADO'!B166:D166","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K166","v":0}]
[{"$f":"'PPTO DETALLADO'!A167","v":0},{"$f":"'PPTO DETALLADO'!B167:D167","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K167","v":0}]
[{"$f":"'PPTO DETALLADO'!A168","v":0},{"$f":"'PPTO DETALLADO'!B168:D168","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K168","v":0}]
[{"$f":"'PPTO DETALLADO'!A169","v":0},{"$f":"'PPTO DETALLADO'!B169:D169","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K169","v":0}]
[{"$f":"'PPTO DETALLADO'!A170","v":0},{"$f":"'PPTO DETALLADO'!B170:D170","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K170","v":0}]
[{"$f":"'PPTO DETALLADO'!A171","v":0},{"$f":"'PPTO DETALLADO'!B171:D171","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K171","v":0}]
[{"$f":"'PPTO DETALLADO'!A176","v":0},{"$f":"'PPTO DETALLADO'!B176:J176","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K176","v":0}]
[{"$f":"'PPTO DETALLADO'!A182","v":0},{"$f":"'PPTO DETALLADO'!B182:H182","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K182","v":0}]
[{"$f":"'PPTO DETALLADO'!A187","v":0},{"$f":"'PPTO DETALLADO'!B187:I187","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K187","v":0}]
[{"$f":"'PPTO DETALLADO'!A192","v":0},{"$f":"'PPTO DETALLADO'!B192:J192","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K192","v":0}]
[{"$f":"'PPTO DETALLADO'!A197","v":0},{"$f":"'PPTO DETALLADO'!B197:H197","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K197","v":0}]
[{"$f":"'PPTO DETALLADO'!A202","v":0},{"$f":"'PPTO DETALLADO'!B202:H202","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K202","v":0}]
[{"$f":"'PPTO DETALLADO'!A203","v":0},{"$f":"'PPTO DETALLADO'!B203:H203","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K203","v":0}]
[{"$f":"'PPTO DETALLADO'!A204","v":0},{"$f":"'PPTO DETALLADO'!B204:H204","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K204","v":0}]
[{"$f":"'PPTO DETALLADO'!A205","v":0},{"$f":"'PPTO DETALLADO'!B205:H205","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K205","v":0}]
[{"$f":"'PPTO DETALLADO'!A211","v":0},{"$f":"'PPTO DETALLADO'!B211:H211","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K211","v":0}]
[{"$f":"'PPTO DETALLADO'!A212","v":0},{"$f":"'PPTO DETALLADO'!B212:H212","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K212","v":0}]
[{"$f":"'PPTO DETALLADO'!A213","v":0},{"$f":"'PPTO DETALLADO'!B213:H213","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K213","v":0}]
[{"$f":"'PPTO DETALLADO'!A214","v":0},{"$f":"'PPTO DETALLADO'!B214:H214","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K214","v":0}]
[{"$f":"'PPTO DETALLADO'!A219","v":0},{"$f":"'PPTO DETALLADO'!B219:I219","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K217","v":0}]
[{"$f":"'PPTO DETALLADO'!A224","v":0},{"$f":"'PPTO DETALLADO'!B224:H224","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K224","v":0}]
[{"$f":"'PPTO DETALLADO'!A225","v":0},{"$f":"'PPTO DETALLADO'!B225:H225","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K225","v":0}]
[{"$f":"'PPTO DETALLADO'!A226","v":0},{"$f":"'PPTO DETALLADO'!B226:H226","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K226","v":0}]
[{"$f":"'PPTO DETALLADO'!A227","v":0},{"$f":"'PPTO DETALLADO'!B227:H227","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K227","v":0}]
[{"$f":"'PPTO DETALLADO'!A228","v":0},{"$f":"'PPTO DETALLADO'!B228:H228","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K228","v":0}]
[{"$f":"'PPTO DETALLADO'!A229","v":0},{"$f":"'PPTO DETALLADO'!B229:H229","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K229","v":0}]
[{"$f":"'PPTO DETALLADO'!A230","v":0},{"$f":"'PPTO DETALLADO'!B230:H230","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K230","v":0}]
[{"$f":"'PPTO DETALLADO'!A235","v":0},{"$f":"'PPTO DETALLADO'!B235:H235","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K235","v":0}]
[{"$f":"'PPTO DETALLADO'!A236","v":0},{"$f":"'PPTO DETALLADO'!B236:H236","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K236","v":0}]
[{"$f":"'PPTO DETALLADO'!A241","v":0},{"$f":"'PPTO DETALLADO'!B241:J241","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K241","v":0}]
[{"$f":"'PPTO DETALLADO'!A242","v":0},{"$f":"'PPTO DETALLADO'!B242:J242","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K242","v":0}]
[]
[]
[]
[{"$f":"'PPTO DETALLADO'!A250","v":0},{"$f":"'PPTO DETALLADO'!B250:J250","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K250","v":0}]
[{"$f":"'PPTO DETALLADO'!A251","v":0},{"$f":"'PPTO DETALLADO'!B251:J251","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18845]
[{"$f":"'PPTO DETALLADO'!A256","v":0},{"$f":"'PPTO DETALLADO'!B256:J256","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K256","v":0}]
[{"$f":"'PPTO DETALLADO'!A257","v":0},{"$f":"'PPTO DETALLADO'!B257:J257","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K257","v":0}]
[{"$f":"'PPTO DETALLADO'!A258","v":0},{"$f":"'PPTO DETALLADO'!B258:J258","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K258","v":0}]
[{"$f":"'PPTO DETALLADO'!A263","v":0},{"$f":"'PPTO DETALLADO'!B263:J263","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K263","v":0}]
[{"$f":"'PPTO DETALLADO'!A264","v":0},{"$f":"'PPTO DETALLADO'!B264:J264","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K264","v":0}]
[{"$f":"'PPTO DETALLADO'!A265","v":0},{"$f":"'PPTO DETALLADO'!B265:J265","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K265","v":0}]
[{"$f":"'PPTO DETALLADO'!A270","v":0},{"$f":"'PPTO DETALLADO'!B270:J270","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K270","v":0}]
[{"$f":"'PPTO DETALLADO'!A271","v":0},{"$f":"'PPTO DETALLADO'!B271:J271","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K271","v":0}]
[{"$f":"'PPTO DETALLADO'!A272","v":0},{"$f":"'PPTO DETALLADO'!B272:J272","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K272","v":0}]
[{"$f":"'PPTO DETALLADO'!A277","v":0},{"$f":"'PPTO DETALLADO'!B277:J277","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K277","v":0}]
[{"$f":"'PPTO DETALLADO'!A278","v":0},{"$f":"'PPTO DETALLADO'!B278:J278","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K278","v":0}]
[{"$f":"'PPTO DETALLADO'!A279","v":0},{"$f":"'PPTO DETALLADO'!B279:J279","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K279","v":0}]
[{"$f":"'PPTO DETALLADO'!A284","v":0},{"$f":"'PPTO DETALLADO'!B284:J284","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K284","v":0}]
[{"$f":"'PPTO DETALLADO'!A285","v":0},{"$f":"'PPTO DETALLADO'!B285:J285","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K285","v":0}]
[{"$f":"'PPTO DETALLADO'!A286","v":0},{"$f":"'PPTO DETALLADO'!B286:J286","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K286","v":0}]
[{"$f":"'PPTO DETALLADO'!A291","v":0},{"$f":"'PPTO DETALLADO'!B291:J291","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K291","v":0}]
[{"$f":"'PPTO DETALLADO'!A292","v":0},{"$f":"'PPTO DETALLADO'!B292:J292","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K292","v":0}]
[{"$f":"'PPTO DETALLADO'!A293","v":0},{"$f":"'PPTO DETALLADO'!B293:J293","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K293","v":0}]
[{"$f":"'PPTO DETALLADO'!A294","v":0},{"$f":"'PPTO DETALLADO'!B294:J294","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K294","v":0}]
[{"$f":"'PPTO DETALLADO'!A299","v":0},{"$f":"'PPTO DETALLADO'!B299:J299","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K299","v":0}]
[{"$f":"'PPTO DETALLADO'!A300","v":0},{"$f":"'PPTO DETALLADO'!B300:J300","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K300","v":0}]
[{"$f":"'PPTO DETALLADO'!A301","v":0},{"$f":"'PPTO DETALLADO'!B301:J301","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K301","v":0}]
[{"$f":"'PPTO DETALLADO'!A306","v":0},{"$f":"'PPTO DETALLADO'!B306:J306","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K306","v":0}]
[{"$f":"'PPTO DETALLADO'!A307","v":0},{"$f":"'PPTO DETALLADO'!B307:J307","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K307","v":0}]
[{"$f":"'PPTO DETALLADO'!A308","v":0},{"$f":"'PPTO DETALLADO'!B308:J308","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K308","v":0}]
[{"$f":"'PPTO DETALLADO'!A313","v":0},{"$f":"'PPTO DETALLADO'!B313:J313","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K313","v":0}]
[{"$f":"'PPTO DETALLADO'!A314","v":0},{"$f":"'PPTO DETALLADO'!B314:J314","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K314","v":0}]
[{"$f":"'PPTO DETALLADO'!A315","v":0},{"$f":"'PPTO DETALLADO'!B315:J315","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K315","v":0}]
[{"$f":"'PPTO DETALLADO'!A320","v":0},{"$f":"'PPTO DETALLADO'!B320:J320","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K320","v":0}]
[{"$f":"'PPTO DETALLADO'!A321","v":0},{"$f":"'PPTO DETALLADO'!B321:J321","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K321","v":0}]
[{"$f":"'PPTO DETALLADO'!A326","v":0},{"$f":"'PPTO DETALLADO'!B326:K326","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K324","v":0}]
[{"$f":"'PPTO DETALLADO'!A339","v":0},{"$f":"'PPTO DETALLADO'!B339:K339","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K337","v":0}]
[{"$f":"'PPTO DETALLADO'!A356","v":0},{"$f":"'PPTO DETALLADO'!B356:K356","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K354","v":0}]
[{"$f":"'PPTO DETALLADO'!A361","v":0},{"$f":"'PPTO DETALLADO'!B361:K361","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K359","v":0}]
[{"$f":"'PPTO DETALLADO'!A366","v":0},{"$f":"'PPTO DETALLADO'!B366:K366","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K364","v":0}]
["Sub-total 1. Egresos ",null,null,null,null,null,{"$f":"SUM(G32:G129)","v":0}]
[]
[{"$f":"'PPTO DETALLADO'!A352","v":0},{"$f":"'PPTO DETALLADO'!B352:K352","v":0}]
[{"$f":"'PPTO DETALLADO'!A373","v":0},{"$f":"'PPTO DETALLADO'!B373:J373","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K373","v":0}]
[{"$f":"'PPTO DETALLADO'!A378","v":0},{"$f":"'PPTO DETALLADO'!B378:K378","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K376","v":0}]
[{"$f":"'PPTO DETALLADO'!A383","v":0},{"$f":"'PPTO DETALLADO'!B383:K383","v":0},null,null,null,null,{"$f":"'PPTO DETALLADO'!K381","v":0}]
[]
[{"$f":"+'PPTO DETALLADO'!A387:K387","v":"IV. EXCEDENTES "}]
[]
["MARGEN EXCEDENTES EXIGIDOS",{"$f":"'PPTO DETALLADO'!F389","v":"MARGEN EXCEDENTES GENERADOS  "},"# CLASIFICADOR","DISTRIBUCION",null,null,"VALOR"]
[null,null,null,{"$f":"+'PPTO DETALLADO'!I389","v":"TOTAL EXCEDENTES GENERADOS EJECUCION PROYECTO "},null,null,{"$f":"'PPTO DETALLADO'!K389","v":0},{"$f":"G140-'PPTO DETALLADO'!K389","v":0}]
[{"$f":"'PPTO DETALLADO'!H391","v":0.2},{"$f":"'PPTO DETALLADO'!H389","v":{"$error":"#DIV/0!"}},{"$f":"'PPTO DETALLADO'!B394:C394","v":0},{"$f":"'PPTO DETALLADO'!D394","v":"EXCEDENTES USCO FSH - EXTENSION"},null,null,{"$f":"'PPTO DETALLADO'!J394","v":0}]
[null,null,{"$f":"'PPTO DETALLADO'!B395:C395","v":0},{"$f":"'PPTO DETALLADO'!D395","v":"EXCEDENTES FACULTAD  FSH - EXTENSION"},null,null,{"$f":"'PPTO DETALLADO'!J395","v":0}]
[null,null,{"$f":"'PPTO DETALLADO'!B396:C396","v":0},{"$f":"'PPTO DETALLADO'!D396","v":"INCENTIVOS COORDINACIÓN - FSH - FAC CIENC SOL Y HUM - EXTENSIÓN"},null,null,{"$f":"'PPTO DETALLADO'!J396","v":0}]
[]
[]
[]
["FIRMA DECANO (A)",null,null,null,"FIRMA COORDINADOR (A)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1300000]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"$O$428","v":0},null,null,null,{"$f":"P425+P416+P412+Q409","v":0}]

{"sheet":"PRESUPUESTO1","index":2,"n_rows":138,"n_cols":8,"rows_kept":138,"cut":false,"hidden":true,"merged":[[46,2,46,4],[54,5,57,5],[54,6,57,7],[54,1,57,1],[54,2,57,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[52,3,52,6],[40,3,40,5],[41,3,41,5],[44,1,44,7],[5,1,5,7],[8,2,8,7],[9,2,9,7],[7,2,7,3],[10,2,10,7],[11,6,11,7],[23,3,23,5],[24,3,24,5],[25,3,25,5],[21,3,21,5],[22,3,22,5],[13,2,13,5],[17,2,17,4],[18,3,18,5],[19,3,19,5],[20,3,20,5],[15,1,15,7],[30,3,30,5],[27,1,27,7],[29,2,29,4],[31,3,31,5],[32,3,32,5],[38,3,38,5],[39,4,39,5],[33,3,33,5],[34,3,34,5],[35,3,35,5],[36,3,36,5],[37,3,37,5],[3,2,3,3],[0,1,2,1],[0,2,0,6],[0,7,2,7],[1,2,1,6],[2,2,2,6]]}
[null,null,"UNIVERSIDAD SURCOLOMBIANA"]
[]
[null,null,"PRESUPUESTO INGRESOS Y COSTOS PROYECTOS DE FONDOS ESPECIALES "]
[null,"CODIGO",null,null,"VERSIÓN:",1,"VIGENCIA",2017]
[]
[null,"I. INFORMACION GENERAL DEL PROYECTO"]
[]
[null,"Facultad",{"$f":"+'PPTO DETALLADO'!B9:D9","v":0},null,"Acto Administrativo",{"$f":"+'PPTO DETALLADO'!H9","v":0},"Fecha",{"$f":"+'PPTO DETALLADO'!K9","v":0}]
[null,"Nombre del Proyecto",{"$f":"+'PPTO DETALLADO'!C10:K10","v":0}]
[null,"Objeto  ",{"$f":"+'PPTO DETALLADO'!B11:K11","v":0}]
[null,"Justificacion",{"$f":"+'PPTO DETALLADO'!B12:K12","v":0}]
[null,"Tipo de Proyecto",{"$f":"'PPTO DETALLADO'!B13","v":0},"N° Cuenta Banco",{"$f":"+'PPTO DETALLADO'!F13","v":0},"N° Modificación",{"$f":"+'PPTO DETALLADO'!J13:J13","v":"0 CREACIÓN"}]
[null,"Tiempo de ejecución D/M/A","Fecha de Inicio ",{"$f":"+'PPTO DETALLADO'!D16","v":"00:00:00"},"Fecha Terminación ",{"$f":"+'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},"Duración ",{"$f":"+'PPTO DETALLADO'!K16","v":"00:00:00"}]
[null,"E-Mail del Proyecto",{"$f":"+'PPTO DETALLADO'!B17:H17","v":0},null,null,null,"N° Telefonico/Ext.",{"$f":"+'PPTO DETALLADO'!K17","v":0}]
[]
[null,{"$f":"'PPTO DETALLADO'!A41","v":"II – INGRESOS "}]
[]
[null,null,null,null,null,"TOTAL",{"$f":"ROUND(SUM(G20:G26),0)","v":{"$error":"#N/A"}}]
[null,null,"Rubro","Descripción",null,null,"Valor"]
[null,null,1001,{"$f":"IF(C20=\"\",\"\",VLOOKUP(C20,$D$95:$E$101,2))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(C20=\"\",\"\",VLOOKUP(D20,$E$95:$F$101,2,0))","v":{"$error":"#N/A"}}]
[null,null,1002,{"$f":"IF(C21=\"\",\"\",VLOOKUP(C21,$D$95:$E$101,2))","v":{"$error":"#N/A"}},null,null,{"$f":"IF(C21=\"\",\"\",VLOOKUP(D21,$E$95:$F$101,2,0))","v":{"$error":"#N/A"}}]
[null,null,1003,{"$error":"#N/A"},null,null,{"$f":"IF(C22=\"\",\"\",VLOOKUP(D22,$E$95:$F$101,2,0))","v":{"$error":"#N/A"}}]
[null,null,null,""]
[null,null,null,"",null,null,{"$f":"IF(C24=\"\",\"\",VLOOKUP(D24,$E$95:$F$101,2,0))","v":""}]
[null,null,null,"",null,null,{"$f":"IF(C25=\"\",\"\",VLOOKUP(D25,$E$95:$F$101,2,0))","v":""}]
[null,null,null,"",null,null,{"$f":"IF(C26=\"\",\"\",VLOOKUP(D26,$E$95:$F$101,2,0))","v":""}]
[]
[null,"III – COSTOS DEL PROYECTO"]
[]
[null,null,null,null,null,"TOTAL",{"$f":"ROUND(SUM(G32:G39),0)","v":0}]
[null,null,"Rubro","Descripción",null,null,"Valor"]
[null,null,2007,{"$f":"IF(C32=\"\",\"\",VLOOKUP(C32,D95:E138,2))","v":"DENOMINACION CLASIFICADOR"},null,null,null,"?"]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,""]
[null,null,null,null,{"$f":"IF(D40=\"\",\"\",VLOOKUP(D40,$D$95:$E$138,2))","v":""}]
[null,null,2034,{"$f":"+'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,2035,{"$f":"+'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,"EXCEDENTES GENERADOS POR LA EJECUCION DEL PROYECTO (10% VENTA DE SERVICIOS / 20% POSGRADOS)"]
[]
[null,null,"TOTAL EXCEDENTES GENERADOS POR LA EJECUCION DEL PROYECTO ",null,null,{"$f":"+'PPTO DETALLADO'!$K$389","v":0}]
[]
[null,null,"RUBRO","DESTINO",null,"VALOR"]
[null,null,2034,"ADMINISTRACION CENTRAL  ",null,{"$f":"+'PPTO DETALLADO'!$J$394","v":0}]
[null,null,2035,"FACULTAD",null,{"$f":"+'PPTO DETALLADO'!$J$395","v":0}]
[null,null,2036,"INCENTIVOS COORDINADOR ",null,{"$f":"+'PPTO DETALLADO'!$J$396","v":0}]
[]
[]
[null,"Firma Decano(a)",null,null,null,"Firma Coordinador(a)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"El presente Presupuesto del Proyecto Genera excedentes por encima de lo establecido para ser reconocido como solidario y por lo tanto debe ser gestionado a través de la Oficina de Fondos Especiales"]
[null,null,null,"El presente Presupuesto del Proyecto genera excedentes por debajo de lo establecido en los Acuerdos de Fondos Especiales y por tanto debe Gestionarse a través de la Vicerrectoría de Investigación y Proyección Social como un Proyecto Solidario."]
[]
[null,null,null,null,"INGRESOS"]
[null,null,null,"Rubro","Descripción"]
[null,null,null,{"$f":"'PPTO DETALLADO'!A43","v":"# CASIFICADOR "},{"$f":"'PPTO DETALLADO'!B44","v":"DENOMINACION CLASIFICADOR "},{"$f":"'PPTO DETALLADO'!K44","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A48","v":"# CLASIFICADOR "},{"$f":"'PPTO DETALLADO'!D49","v":"DENOMINACION CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A62","v":"# CLASIFICADOR"},{"$f":"+'PPTO DETALLADO'!B63","v":" DENOMINACION CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!J65","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A70","v":"# CLASIFICADOR"},{"$f":"+'PPTO DETALLADO'!B70","v":"CURSOS DE POSTGRADOS (DIRIGIDOS E INTENSIVOS)"},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A75","v":"# CLASIFICADOR"},{"$f":"+'PPTO DETALLADO'!B75","v":"VENTAS DE SERVICIOS - EXTENCION (EDUCACIÓN NO FORMAL-CONTINUADA, LABORATORIOS, CONTRATOS Y/O CONVENIOS INTERADMINISTRATIVOS) "},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A83","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B83","v":"VALOR GENERADO DE 4 X 1000 DE PROYECTOS LIQUIDADOS                                                                                                                       (CLASIFICADOR SOLO PARA PRESUPUESTAR PROYECTO ANUAL DE MANEJO 4X1000 FACULTAD)  "},{"$f":"'PPTO DETALLADO'!K84","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"COSTOS"]
[null,null,null,{"$f":"+'PPTO DETALLADO'!A92","v":"# CLASIFICADOR"},{"$f":"+'PPTO DETALLADO'!B92","v":"DENOMINACION CLASIFICADOR"},{"$f":"+'PPTO DETALLADO'!K92","v":0}]
[null,null,null,{"$f":"+'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"+'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"+'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A137","v":0},{"$f":"'PPTO DETALLADO'!B137","v":"DENOMINACION CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A125","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B126","v":"DENOMINACION CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!K125","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A180","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B180","v":"MONITORES "},{"$f":"'PPTO DETALLADO'!K180","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A185","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B185","v":"SEGURIDAD SOCIAL RESIDENTES"},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A190","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B190","v":" CAPACITACIONES                                                                                                                                                                                                                   (PROYECTOS DE POSTGRADOS, CONTRATOS Y/O CONVENIO INTERADMINISTRATIVOS)"},{"$f":"'PPTO DETALLADO'!K190","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A200","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B200","v":"SERVICIO DE ALOJAMIENTO Y/O ALIMETACION"},{"$f":"'PPTO DETALLADO'!K200","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A217","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B217","v":"GASTOS /COSTOS LEGALES"},{"$f":"'PPTO DETALLADO'!K217","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A371","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B371","v":"APOYO ESTUDIANTES POSGRADOS "},{"$f":"'PPTO DETALLADO'!K371","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A222","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B222","v":"MATERIALES E INSUMOS"},{"$f":"'PPTO DETALLADO'!K222","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A233","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B233","v":"SERVICIOS DE LABORATORIO EXTERNO"},{"$f":"'PPTO DETALLADO'!K233","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A239","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B239","v":"PAPELERÍA GENERAL Y ELEMENTOS DE OFICINA"},{"$f":"'PPTO DETALLADO'!K239","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A254","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B254","v":"SERVICIOS DE FOTOCOPIAS, MÓDULOS E IMPRESOS"},{"$f":"'PPTO DETALLADO'!K254","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A261","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B261","v":"SERVICIOS DE PUBLICACIONES"},{"$f":"'PPTO DETALLADO'!K261","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A268","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B268","v":"SERVICIOS DE PUBLICIDAD Y MERCADEO"},{"$f":"'PPTO DETALLADO'!K268","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A275","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B275","v":"PRODUCTOS DE ASEO Y CAFETERÍA"},{"$f":"'PPTO DETALLADO'!K275","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A282","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B282","v":"ARRENDAMIENTO BIENES MUEBLES E INMUEBLES EXTERNOS"},{"$f":"'PPTO DETALLADO'!K282","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A289","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B289","v":"INSTALACIÓN, MANTENIMIENTO Y ADECUACIÓN DE EQUIPOS Y PLANTA FÍSICA USCO"},{"$f":"'PPTO DETALLADO'!K289","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A297","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B297","v":"PRÁCTICAS EXTRAMUROS PROYECTOS DE POSTGRADO"},{"$f":"'PPTO DETALLADO'!K297","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A304","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B304","v":"RECURSOS BIBLIOGRÁFICOS "},{"$f":"'PPTO DETALLADO'!K304","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A311","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B311","v":"ADQUISICIÓN DE MUEBLES Y/O EQUIPOS"},{"$f":"'PPTO DETALLADO'!K311","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A318","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B318","v":"SERVICIOS POSTALES, MENSAJERÍA Y/O CORRESPONDENCIA"},{"$f":"'PPTO DETALLADO'!K318","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A324","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B324","v":"SERVICIOS PÚBLICOS"},{"$f":"'PPTO DETALLADO'!K324","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A337","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B337","v":"ARRENDAMIENTO PLANTA FÍSICA USCO"},{"$f":"'PPTO DETALLADO'!K337","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!B376","v":"FORTALECIMIENTO DEL EQUIPO HUMANO OPERATIVO DE LOS FONDOS ESPECIALES ÁREA GESTIÓN FINANCIERA"},{"$f":"'PPTO DETALLADO'!K376","v":0}]
[null,null,null,{"$f":"'PPTO DETALLADO'!A350","v":"# CLASIFICADOR"},{"$f":"'PPTO DETALLADO'!B350","v":"PÓLIZA DE SEGUROS POR BIENES MUEBLES Y/O EQUIPOS ADQUIRIDOS"},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}},{"$f":"'PPTO DETALLADO'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"1 Modificacion Ordinaria","index":3,"n_rows":440,"n_cols":18,"rows_kept":440,"cut":false,"hidden":false,"merged":[[249,2,249,6],[250,2,250,6],[251,2,251,6],[252,2,252,6],[253,2,253,6],[240,2,240,6],[241,2,241,6],[242,2,242,6],[243,2,243,6],[244,2,244,6],[245,2,245,6],[246,2,246,6],[247,2,247,6],[248,2,248,6],[231,2,231,6],[232,2,232,6],[233,2,233,6],[234,2,234,6],[235,2,235,6],[236,2,236,6],[237,2,237,6],[238,2,238,6],[239,2,239,6],[222,2,222,6],[223,2,223,6],[224,2,224,6],[225,2,225,6],[226,2,226,6],[227,2,227,6],[228,2,228,6],[229,2,229,6],[230,2,230,6],[213,2,213,6],[214,2,214,6],[215,2,215,6],[216,2,216,6],[217,2,217,6],[218,2,218,6],[219,2,219,6],[220,2,220,6],[221,2,221,6],[122,1,122,3],[131,3,131,5],[131,1,132,1],[133,1,135,1],[127,1,127,3],[128,1,128,3],[123,1,123,3],[126,1,126,3],[131,2,132,2],[113,1,113,3],[114,1,114,3],[115,1,115,3],[116,1,116,3],[117,1,117,3],[118,1,118,3],[119,1,119,3],[120,1,120,3],[121,1,121,3],[104,1,104,3],[105,1,105,3],[106,1,106,3],[107,1,107,3],[108,1,108,3],[109,1,109,3],[110,1,110,3],[111,1,111,3],[112,1,112,3],[95,1,95,3],[96,1,96,3],[97,1,97,3],[98,1,98,3],[99,1,99,3],[100,1,100,3],[101,1,101,3],[102,1,102,3],[103,1,103,3],[86,1,86,3],[87,1,87,3],[88,1,88,3],[89,1,89,3],[90,1,90,3],[91,1,91,3],[92,1,92,3],[93,1,93,3],[94,1,94,3],[61,1,61,3],[62,1,62,3],[63,1,63,3],[64,1,64,3],[60,1,60,3],[53,1,53,3],[40,1,40,3],[52,1,52,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[48,1,48,3],[56,1,56,3],[54,1,54,3],[49,1,49,3],[50,1,50,3],[59,1,59,3],[77,1,77,3],[65,1,65,3],[82,1,82,3],[83,1,83,3],[84,1,84,3],[85,1,85,3],[66,1,66,3],[67,1,67,3],[78,1,78,3],[79,1,79,3],[80,1,80,3],[81,1,81,3],[68,1,68,3],[69,1,69,3],[70,1,70,3],[71,1,71,3],[72,1,72,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[76,1,76,3],[0,6,2,6],[1,1,1,5],[2,1,2,5],[33,1,33,3],[24,1,24,3],[58,1,58,3],[13,5,13,6],[55,1,55,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[57,1,57,3],[31,1,31,3],[41,1,41,3],[51,1,51,3],[34,1,34,3],[47,1,47,3],[42,1,42,3],[32,1,32,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[131,0,132,0],[0,0,2,0],[0,1,0,5],[20,1,20,3],[17,1,17,3],[16,0,16,3],[23,1,23,3],[26,0,26,3],[27,1,27,3],[18,1,18,3],[5,0,5,6],[19,1,19,3],[21,1,21,3],[22,1,22,3],[7,1,7,3],[7,4,7,5],[8,0,8,1],[8,3,8,4],[8,5,8,6],[9,1,9,3],[11,0,11,6],[12,1,12,3],[12,5,12,6],[13,1,13,3],[286,1,286,3],[287,1,287,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[283,1,283,6],[284,1,284,3],[268,0,268,6],[277,1,277,6],[278,1,278,3],[278,6,279,6],[279,1,279,3],[139,0,141,0],[139,1,139,5],[139,6,141,6],[140,1,140,5],[141,1,141,5],[124,0,124,3],[144,2,144,6],[145,2,145,6],[285,1,285,3],[263,0,263,2],[263,4,263,6],[266,0,266,6],[133,0,135,0],[191,2,191,6],[192,2,192,6],[193,2,193,6],[194,2,194,6],[195,2,195,6],[196,2,196,6],[197,2,197,6],[198,2,198,6],[199,2,199,6],[200,2,200,6],[201,2,201,6],[146,2,146,6],[147,2,147,6],[148,2,148,6],[149,2,149,6],[150,2,150,6],[151,2,151,6],[152,2,152,6],[153,2,153,6],[154,2,154,6],[155,2,155,6],[156,2,156,6],[157,2,157,6],[158,2,158,6],[159,2,159,6],[160,2,160,6],[161,2,161,6],[162,2,162,6],[163,2,163,6],[164,2,164,6],[165,2,165,6],[166,2,166,6],[167,2,167,6],[168,2,168,6],[169,2,169,6],[170,2,170,6],[171,2,171,6],[172,2,172,6],[212,2,212,6],[173,2,173,6],[174,2,174,6],[175,2,175,6],[176,2,176,6],[177,2,177,6],[178,2,178,6],[179,2,179,6],[180,2,180,6],[181,2,181,6],[10,5,10,6],[254,2,254,6],[255,2,255,6],[256,2,256,6],[257,2,257,6],[182,2,182,6],[183,2,183,6],[184,2,184,6],[185,2,185,6],[186,2,186,6],[187,2,187,6],[188,2,188,6],[189,2,189,6],[190,2,190,6],[202,2,202,6],[203,2,203,6],[204,2,204,6],[205,2,205,6],[206,2,206,6],[207,2,207,6],[208,2,208,6],[209,2,209,6],[210,2,210,6],[211,2,211,6]]}
[null,"UNIVERSIDAD SURCOLOMBIANA",null,null,null,null,null,null,null,{"$f":"'PPTO DETALLADO'!C389","v":"SI"}]
[null,"GESTIÓN FINANCIERA Y DE RECURSOS FÍSICOS "]
[null,"MODIFICACIONES PRESUPUESTO INGRESOS Y EGRESOS PROYECTOS DE FONDOS ESPECIALES "]
["CODIGO","AP-FIN-FO-32","VERSIÓN:",4,"VIGENCIA:",2022,"Página 1 de 6"]
[]
["PRIMERA MODIFICACIÓN PRESUPUESTAL\nINFORMACION GENERAL DEL PROYECTO"]
[]
[{"$f":"'PPTO DETALLADO'!A9","v":"Facultad"},{"$f":"'PPTO DETALLADO'!B9:E9","v":0},null,null,{"$f":"'PPTO DETALLADO'!H8","v":"Total Proyectos aprobados por la Facultad en la Vigencia"},null,{"$f":"'PPTO DETALLADO'!J8","v":0}]
[{"$f":"'PPTO DETALLADO'!F9","v":"N° Acta de aprobación Consejo Facultad"},null,{"$f":"'PPTO DETALLADO'!H9","v":0},"Fecha Aprobación 1. Modificación Acta Consejo Facultad MES/DIA/AÑO",null,"1906-01-30"]
[{"$f":"'PPTO DETALLADO'!A10","v":"Nombre del Proyecto"},{"$f":"'PPTO DETALLADO'!B10","v":0},null,null,{"$f":"'PPTO DETALLADO'!I10","v":"Codigo Proyecto "},{"$f":"'PPTO DETALLADO'!J10","v":0},{"$f":"'PPTO DETALLADO'!K10","v":0}]
[{"$f":"'PPTO DETALLADO'!A13","v":"Tipo de Proyecto"},{"$f":"'PPTO DETALLADO'!B13:C13","v":0},{"$f":"'PPTO DETALLADO'!D13","v":"N° Cuenta  Bancaria"},{"$f":"'PPTO DETALLADO'!F13","v":0},{"$f":"+'PRESUPUESTO CONSOLIDADO'!E11","v":"N° Modificación"},"1 MODIFICACIÓN ORDINARIA "]
["Tiempo de ejecución ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 MODIFICACIÓN ORDINARIA "]
[{"$f":"'PPTO DETALLADO'!A16","v":"Fecha de Inicio "},{"$f":"'PPTO DETALLADO'!D16","v":"00:00:00"},null,null,{"$f":"'PPTO DETALLADO'!H16","v":"Fecha Finalización "},{"$f":"'PPTO DETALLADO'!J16","v":"00:00:00"}]
[{"$f":"'PPTO DETALLADO'!A19:C19","v":"Coordinador Asignado"},{"$f":"'PPTO DETALLADO'!D19","v":0},null,null,{"$f":"'PPTO DETALLADO'!A21","v":"Nombre Ordenador del Gasto "},{"$f":"'PPTO DETALLADO'!D21","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,2]
["A. INGRESOS DEL PROYECTO",null,null,null,"Ingreso Presup Inicial","Adición/Modif","Total Ingreso Ajustado Modif. 1.",null,null,null,null,3]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,{"$f":"SUM(E19:E25)","v":0},{"$f":"SUM(F19:F25)","v":0},{"$f":"SUM(G19:G25)","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A20","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B20:F20","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G20","v":0},null,{"$f":"$E$19+$F$19","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A21","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B21:F21","v":"MATRICULA"},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G21","v":0},null,{"$f":"$E$20+$F$20","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A22","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B22:F22","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G22","v":0},null,{"$f":"$E$21+$F$21","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A23","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B23:F23","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G23","v":0},null,{"$f":"$E$22+$F$22","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A24","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B24:F24","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G24","v":0},null,{"$f":"$E$23+$F$23","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A25","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B25:F25","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G25","v":0},null,{"$f":"$E$24+$F$24","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A26","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B26:F26","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G26","v":0},null,{"$f":"$E$25+$F$25","v":0}]
[]
["B. EGRESOS DEL PROYECTO",null,null,null,"Egreso Presup Inicial","Adición/Modif","Total Egreso Ajustado Modif (1)"]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,{"$f":"E125+E127+E128+E129","v":0},{"$f":"F125+F127+F128+F129","v":0},{"$f":"G125+G127+G128+G129","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A32","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B32:F32","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G32","v":0},null,{"$f":"E29+F29","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A33","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B33:F33","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G33","v":0},null,{"$f":"E30+F30","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A34","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B34:F34","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G34","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A35","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B35:F35","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G35","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A36","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B36:F36","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G36","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A37","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B37:F37","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G37","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A38","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B38:F38","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G38","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A39","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B39:F39","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G39","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A40","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B40:F40","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G40","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A41","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B41:F41","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G41","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A42","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B42:F42","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G42","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A43","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B43:F43","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G43","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A44","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B44:F44","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G44","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A45","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B45:F45","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G45","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A46","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B46:F46","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G46","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A47","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B47:F47","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G47","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A48","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B48:F48","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G48","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A49","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B49:F49","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G49","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A50","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B50:F50","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G50","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A51","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B51:F51","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G51","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A52","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B52:F52","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G52","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A53","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B53:F53","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G53","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A54","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B54:F54","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G54","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A55","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B55:F55","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G55","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A56","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B56:F56","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G56","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A57","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B57:F57","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G57","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A58","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B58:F58","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G58","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A59","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B59:F59","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G59","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A60","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B60:F60","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G60","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A61","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B61:F61","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G61","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A62","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B62:F62","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G62","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A63","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B63:F63","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G63","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A64","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B64:F64","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G64","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A65","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B65:F65","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G65","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A66","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B66:F66","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G66","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A67","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B67:F67","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G67","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A68","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B68:F68","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G68","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A69","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B69:F69","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G69","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A70","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B70:F70","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G70","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A71","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B71:F71","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G71","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A72","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B72:F72","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G72","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A73","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B73:F73","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G73","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A74","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B74:F74","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G74","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A75","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B75:F75","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G75","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A76","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B76:F76","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G76","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A77","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B77:F77","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G77","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A78","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B78:F78","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G78","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A79","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B79:F79","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G79","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A80","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B80:F80","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G80","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A81","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B81:F81","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G81","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A82","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B82:F82","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G82","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A83","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B83:F83","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G83","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A84","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B84:F84","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G84","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A85","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B85:F85","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G85","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A86","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B86:F86","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G86","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A87","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B87:F87","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G87","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A88","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B88:F88","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G88","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A89","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B89:F89","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G89","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A93","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B93:F93","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G93","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A94","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B94:F94","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G94","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A95","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B95:F95","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G95","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A96","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B96:F96","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G96","v":0},null,{"$f":"E90+F90","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A97","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B97:F97","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G97","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A98","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B98:F98","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G98","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A99","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B99:F99","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G99","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A100","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B100:F100","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G100","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A101","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B101:F101","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G101","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A102","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B102:F102","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G102","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A103","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B103:F103","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G103","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A104","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B104:F104","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G104","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A105","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B105:F105","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G105","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A106","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B106:F106","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G106","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A107","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B107:F107","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G107","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A108","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B108:F108","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G108","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A109","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B109:F109","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G109","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A110","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B110:F110","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G110","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A111","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B111:F111","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G111","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A112","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B112:F112","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G112","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A113","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B113:F113","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G113","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A114","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B114:F114","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G114","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A115","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B115:F115","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G115","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A116","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B116:F116","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G116","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A117","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B117:F117","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G117","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A118","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B118:F118","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G118","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A119","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B119:F119","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G119","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A120","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B120:F120","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G120","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A121","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B121:F121","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G121","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A122","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B122:F122","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G122","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A123","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B123:F123","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G123","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A124","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B124:F124","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G124","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A125","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B125:F125","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G125","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A126","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B126:F126","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G126","v":0},null,0]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A127","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B127:F127","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G127","v":0},null,{"$f":"E121+F121","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A128","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B128:F128","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G128","v":0},null,{"$f":"E122+F122","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A129","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B129:F129","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G129","v":0},null,{"$f":"E123+F123","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A132","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B132:F132","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G132","v":0},{"$f":"$E$124-((F114+F115+F116)*1%)","v":0},{"$f":"E124+F124","v":0},"POLIZA"]
["SUBTOTAL 1.",null,null,null,{"$f":"SUM(E29:E124)","v":0},{"$f":"SUM(F29:F124)","v":0},{"$f":"SUM(G29:G124)","v":0},null,null,null,null,null,null,null,"CALCULO GMF",{"$f":"($G$18*0.004)-#REF!","v":{"$error":"#REF!"}}]
[]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A133","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B133:F133","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G133","v":0},{"$f":"$E$127-(($G$125+$G$124)*1%)","v":0},{"$f":"E127+F127","v":0},"APOYO ESTUDIANTES "]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A134","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B134:F134","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G134","v":0},{"$f":"$E$128-(($G$125+G124)*1%)","v":0},{"$f":"E128+F128","v":0},"EQUIPO F.E."]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A135","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B135:F135","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G135","v":0},{"$f":"E129-(($G$125+$G$124+$G$127+$G$128)*0.004)","v":0},{"$f":"E129+F129","v":0},"4X1000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULO AME",{"$f":"(SUM(#REF!+$G$125)*1%)-#REF!","v":{"$error":"#REF!"}}]
[]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A139","v":"MARGEN EXCEDENTES EXIGIDOS"},"EXCEDENTES GENERADOS Modif (1)","# CLASIFICADOR","TOTAL EXCEDENTES GENERADOS EJECUCION PROYECTO",null,null,"Valor EXCEDENTES Modif (1)",null,0.45,"ADMINISTRACION CENTRAL  "]
[null,null,null,"% DISTRIBUCION (SELECCIONAR)","EXCEDENTE INICIAL","Adición/Modif 1",{"$f":"$G$18-$G$28","v":0},null,{"$f":"+I132+7.5%","v":0.52500000000000002},"SIN INCENTIVOS "]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A141","v":0.2},{"$f":"$G$133/$G$18","v":{"$error":"#DIV/0!"}},{"$f":"'PRESUPUESTO CONSOLIDADO'!C141","v":0},null,{"$f":"'PRESUPUESTO CONSOLIDADO'!E141","v":0},{"$f":"+$G$133*$D$134","v":0},{"$f":"+E134-F134","v":0},null,0.4,"FACULTAD "]
[null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!C142","v":0},null,{"$f":"'PRESUPUESTO CONSOLIDADO'!E142","v":0},{"$f":"+$G$133*$D$135","v":0},{"$f":"+E135-F135","v":0},null,{"$f":"+I134+7.5%","v":0.47500000000000003},"SIN INCENTIVOS "]
[null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!C143","v":0},null,{"$f":"'PRESUPUESTO CONSOLIDADO'!E143","v":0},{"$f":"+$G$133*$D$136","v":0},0,null,0.15,"INCENTIVOS COORDINADOR "]
[]
[]
[null,null,null,null,null,null,null,null,0,"SIN INCENTIVOS "]
[null,"UNIVERSIDAD SURCOLOMBIANA",null,null,null,null,null,null,null,{"$f":"'PPTO DETALLADO'!C526","v":0}]
[null,"GESTIÓN FINANCIERA Y DE RECURSOS FÍSICOS "]
[null,"MODIFICACIONES PRESUPUESTO INGRESOS Y EGRESOS PROYECTOS DE FONDOS ESPECIALES "]
["CODIGO","AP-FIN-FO-32","VERSIÓN:",4,"VIGENCIA:",2022,"Página 1 de 6"]
[]
["# Clasificador","Denominacion Clasificador ","Justificacion 1. Modificacion Clasificadores"]
[{"$f":"A19","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A29","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"A71","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A103","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A127","v":0}]
[{"$f":"A128","v":0}]
[{"$f":"A129","v":0}]
[{"$f":"C134","v":0}]
[{"$f":"C135","v":0}]
[{"$f":"C136","v":0}]
[]
[]
[]
[]
[]
["FIRMA DECANO (A)",null,null,null,"FIRMA COORDINADOR (A)"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"FALTA CUADRO ULTIMO DE SUSTENTACION DE LA MODIFICACION REALIZADA "]
[]
[null,null,null,null,null,null,null,null,null,"Neiva"]
[]
[]
[]
[null,"SEDE CENTRAL"]
[null,"ADMINISTRACION CENTRAL  ",null,null,0.45,{"$f":"#REF!*E279","v":{"$error":"#REF!"}}]
[null,"FACULTAD",null,null,0.4,{"$f":"#REF!*E280","v":{"$error":"#REF!"}}]
[null,"INCENTIVOS COORDINADOR ",null,null,0.15,{"$f":"#REF!*E281","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"SUM(E279:E281)","v":1},{"$f":"SUM(F279:F281)","v":{"$error":"#REF!"}}]
[]
[null,"OTROS CONVENIOS"]
[null,"ADMINISTRACION CENTRAL  ",null,null,0.5,{"$f":"#REF!*E285","v":{"$error":"#REF!"}}]
[null,"FACULTAD",null,null,0.5,{"$f":"#REF!*E286","v":{"$error":"#REF!"}}]
[null,"INCENTIVOS COORDINADOR ",null,null,0,{"$f":"#REF!*E287","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"SUM(E285:E287)","v":1},{"$f":"SUM(F285:F287)","v":{"$error":"#REF!"}}]
[null,"Neiva","Garzon","La Plata","Pitalito",null,null,null,null,null,"Garzon","La Plata","Pitalito"]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$279,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$280,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$281,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$281,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$281,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$281,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B290:B292)","v":{"$error":"#REF!"}}]
[null,"Otros Convenios"]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$285,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$286,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$287,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B295:B297)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Posgrados"]
[null,1,0.2,"El proyecto cumple con el excedente para Proyectos de Posgrados del 20% establecido en la Normatividad"]
[null,null,null,"El proyecto No cumple con el excedente para Proyectos de Posgrados del 20% establecido en la Normatividad"]
[null,null,null,null,null,null,null,null,null,"Garzon"]
[null,"Venta de Servicios",0.1,"El proyecto cumple con el excedente para Venta de Servicios del 10% establecido en la Normatividad",null,null,null,null,null,{"$f":"IFERROR(IF($C$320>0,$C$320+$C$324),0)","v":0}]
[null,null,null,"El proyecto No cumple con el excedente para Venta de Servicios del 10% establecido en la Normatividad",null,null,null,null,null,{"$f":"IFERROR(IF($C$321>0,$C$321+$C$324),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J305+J306","v":0}]
[null,{"$f":"IFERROR(B292/2,0)","v":0}]
[]
[]
[]
[]
[null,"ADMINISTRACION CENTRAL  ",null,0.45,{"$f":"IF((F314-INT(F314))<= 0.6,ROUNDDOWN(F314,0),ROUNDUP(F314,0))","v":0},{"$f":"(L57*D314)","v":0}]
[null,"FACULTAD",null,0.4,{"$f":"IF((F315-INT(F315))<= 0.6,ROUNDDOWN(F315,0),ROUNDUP(F315,0))","v":0},{"$f":"(L57*D315)","v":0}]
[null,"INCENTIVOS COORDINADOR ",null,0.15,0,{"$f":"(L57*D316)","v":0}]
[null,null,null,{"$f":"SUM(D314:D316)","v":1},{"$f":"SUM(E314:E316)","v":0}]
[]
[null,"Neiva","Garzon","La Plata","Pitalito","Total",null,null,"Neiva",null,"La Plata","Pitalito","Total"]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"SUM(B320:E320)","v":{"$error":"#REF!"}},null,null,{"$f":"IFERROR(IF($B$320>0,$B$320+$B$324),0)","v":0},null,{"$f":"IFERROR(IF($D$320>0,$D$320+$D$324),0)","v":0},{"$f":"IFERROR(IF($E$320>0,$E$320+$E$324),0)","v":0},{"$f":"SUM(I320:L320)","v":0},{"$f":"IF((M320-INT(M320))<= 0.6,ROUNDDOWN(M320,0),ROUNDUP(M320,0))","v":0},{"$f":"N320","v":0},{"$f":"IF(N323>M323,TRUE,FALSE)","v":false},{"$f":"IF(N323>M323,N320+M324,N320)","v":0},"SI(N209>M209;N206-M210;N206)"]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"SUM(B321:E321)","v":{"$error":"#REF!"}},null,null,{"$f":"IFERROR(IF($B$321>0,$B$321+$B$324),0)","v":0},null,{"$f":"IFERROR(IF($D$321>0,$D$321+$D$324),0)","v":0},{"$f":"IFERROR(IF($E$321>0,$E$321+$E$324),0)","v":0},{"$f":"SUM(I321:L321)","v":0},{"$f":"IF((M321-INT(M321))<= 0.6,ROUNDDOWN(M321,0),ROUNDUP(M321,0))","v":0},{"$f":"IF(N321>M321,N324-M324,N321+1)","v":1},{"$f":"IF(N324>M324,TRUE,FALSE)","v":false},{"$f":"IF(N323>M323,N321,N321+N324)","v":0},"SI(N209>M209;N207+M210;N207)"]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$316,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$316,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$316,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$316,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,0]
[null,{"$f":"SUM(B320:B322)","v":{"$error":"#REF!"}},{"$f":"SUM(C320:C322)","v":{"$error":"#REF!"}},{"$f":"SUM(D320:D322)","v":{"$error":"#REF!"}},{"$f":"SUM(E320:E322)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"I320+I321","v":0},null,{"$f":"K320+K321","v":0},0,0,{"$f":"N320+N321","v":0}]
[null,{"$f":"IFERROR(B322/2,0)","v":0},{"$f":"IFERROR(C322/2,0)","v":0},{"$f":"IFERROR(D322/2,0)","v":0},{"$f":"IFERROR(E322/2,0)","v":0},0,null,null,null,null,null,null,{"$f":"N323-M323","v":0},{"$f":"M324*(-1)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A20","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A21","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A22","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A23","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A24","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A25","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A26","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A32","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A33","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A34","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A35","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A36","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A37","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A38","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A39","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A40","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A41","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A42","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A43","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A44","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A45","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A46","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A47","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A48","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A49","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A50","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A51","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A52","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A53","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A54","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A55","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A56","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A57","v":0},null,null,null,null,null,null,null,"2034N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A58","v":0},null,null,null,null,null,null,null,"2035N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A59","v":0},null,null,null,null,null,null,null,"2029N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A60","v":0},null,null,null,null,null,null,null,"2032N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A61","v":0},null,null,null,null,null,null,null,"2036N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A62","v":0},null,null,null,null,null,null,null,"2037N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A63","v":0},null,null,null,null,null,null,null,"2038N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"2 Modificacion Ordinaria ","index":4,"n_rows":440,"n_cols":18,"rows_kept":440,"cut":false,"hidden":false,"merged":[[286,1,286,3],[287,1,287,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[283,1,283,6],[284,1,284,3],[285,1,285,3],[266,0,266,6],[268,0,268,6],[277,1,277,6],[278,1,278,3],[278,6,279,6],[279,1,279,3],[243,2,243,6],[244,2,244,6],[245,2,245,6],[246,2,246,6],[263,0,263,2],[263,4,263,6],[247,2,247,6],[248,2,248,6],[249,2,249,6],[250,2,250,6],[251,2,251,6],[252,2,252,6],[253,2,253,6],[254,2,254,6],[255,2,255,6],[256,2,256,6],[257,2,257,6],[234,2,234,6],[235,2,235,6],[236,2,236,6],[237,2,237,6],[238,2,238,6],[239,2,239,6],[240,2,240,6],[241,2,241,6],[242,2,242,6],[225,2,225,6],[226,2,226,6],[227,2,227,6],[228,2,228,6],[229,2,229,6],[230,2,230,6],[231,2,231,6],[232,2,232,6],[233,2,233,6],[216,2,216,6],[217,2,217,6],[218,2,218,6],[219,2,219,6],[220,2,220,6],[221,2,221,6],[222,2,222,6],[223,2,223,6],[224,2,224,6],[207,2,207,6],[208,2,208,6],[209,2,209,6],[210,2,210,6],[211,2,211,6],[212,2,212,6],[213,2,213,6],[214,2,214,6],[215,2,215,6],[198,2,198,6],[199,2,199,6],[200,2,200,6],[201,2,201,6],[202,2,202,6],[203,2,203,6],[204,2,204,6],[205,2,205,6],[206,2,206,6],[189,2,189,6],[190,2,190,6],[191,2,191,6],[192,2,192,6],[193,2,193,6],[194,2,194,6],[195,2,195,6],[196,2,196,6],[197,2,197,6],[180,2,180,6],[181,2,181,6],[182,2,182,6],[183,2,183,6],[184,2,184,6],[185,2,185,6],[186,2,186,6],[187,2,187,6],[188,2,188,6],[171,2,171,6],[172,2,172,6],[173,2,173,6],[174,2,174,6],[175,2,175,6],[176,2,176,6],[177,2,177,6],[178,2,178,6],[179,2,179,6],[162,2,162,6],[163,2,163,6],[164,2,164,6],[165,2,165,6],[166,2,166,6],[167,2,167,6],[168,2,168,6],[169,2,169,6],[170,2,170,6],[153,2,153,6],[154,2,154,6],[155,2,155,6],[156,2,156,6],[157,2,157,6],[158,2,158,6],[159,2,159,6],[160,2,160,6],[161,2,161,6],[144,2,144,6],[145,2,145,6],[146,2,146,6],[147,2,147,6],[148,2,148,6],[149,2,149,6],[150,2,150,6],[151,2,151,6],[152,2,152,6],[133,0,135,0],[133,1,135,1],[139,0,141,0],[139,1,139,5],[139,6,141,6],[140,1,140,5],[141,1,141,5],[128,1,128,3],[131,0,132,0],[131,1,132,1],[131,2,132,2],[131,3,131,5],[121,1,121,3],[122,1,122,3],[123,1,123,3],[126,1,126,3],[127,1,127,3],[124,0,124,3],[115,1,115,3],[116,1,116,3],[117,1,117,3],[118,1,118,3],[119,1,119,3],[120,1,120,3],[109,1,109,3],[110,1,110,3],[111,1,111,3],[112,1,112,3],[113,1,113,3],[114,1,114,3],[103,1,103,3],[104,1,104,3],[105,1,105,3],[106,1,106,3],[107,1,107,3],[108,1,108,3],[97,1,97,3],[98,1,98,3],[99,1,99,3],[100,1,100,3],[101,1,101,3],[102,1,102,3],[91,1,91,3],[92,1,92,3],[93,1,93,3],[94,1,94,3],[95,1,95,3],[96,1,96,3],[85,1,85,3],[86,1,86,3],[87,1,87,3],[88,1,88,3],[89,1,89,3],[90,1,90,3],[80,1,80,3],[81,1,81,3],[82,1,82,3],[83,1,83,3],[84,1,84,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[68,1,68,3],[69,1,69,3],[79,1,79,3],[59,1,59,3],[60,1,60,3],[61,1,61,3],[62,1,62,3],[63,1,63,3],[64,1,64,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[76,1,76,3],[77,1,77,3],[78,1,78,3],[70,1,70,3],[71,1,71,3],[72,1,72,3],[53,1,53,3],[54,1,54,3],[55,1,55,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[47,1,47,3],[48,1,48,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[22,1,22,3],[16,0,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[13,1,13,3],[41,1,41,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[23,1,23,3],[24,1,24,3],[26,0,26,3],[27,1,27,3],[28,1,28,3],[13,5,13,6],[7,1,7,3],[7,4,7,5],[8,0,8,1],[8,3,8,4],[8,5,8,6],[0,0,2,0],[0,1,0,5],[0,6,2,6],[1,1,1,5],[2,1,2,5],[5,0,5,6],[11,0,11,6],[12,1,12,3],[12,5,12,6],[9,1,9,3],[10,5,10,6]]}
[null,"UNIVERSIDAD SURCOLOMBIANA",null,null,null,null,null,null,null,{"$f":"'PPTO DETALLADO'!C389","v":"SI"}]
[null,"GESTIÓN FINANCIERA Y DE RECURSOS FÍSICOS "]
[null,"MODIFICACIONES PRESUPUESTO INGRESOS Y EGRESOS PROYECTOS DE FONDOS ESPECIALES "]
["CODIGO","AP-FIN-FO-32","VERSIÓN:",4,"VIGENCIA:",2022,"Página 1 de 6"]
[]
["SEGUNDA MODIFICACIÓN PRESUPUESTAL\nINFORMACION GENERAL DEL PROYECTO"]
[]
[{"$f":"'PPTO DETALLADO'!A9","v":"Facultad"},{"$f":"'PPTO DETALLADO'!B9:E9","v":0},null,null,{"$f":"'PPTO DETALLADO'!H8","v":"Total Proyectos aprobados por la Facultad en la Vigencia"},null,{"$f":"'PPTO DETALLADO'!J8","v":0}]
[{"$f":"'PPTO DETALLADO'!F9","v":"N° Acta de aprobación Consejo Facultad"},null,null,"Fecha Aprobación 2. Modificación Acta Consejo Facultad MES/DIA/AÑO"]
[{"$f":"'PPTO DETALLADO'!A10","v":"Nombre del Proyecto"},{"$f":"'PPTO DETALLADO'!B10","v":0},null,null,{"$f":"'PPTO DETALLADO'!I10","v":"Codigo Proyecto "},{"$f":"'PPTO DETALLADO'!J10","v":0},{"$f":"'PPTO DETALLADO'!K10","v":0}]
[{"$f":"'PPTO DETALLADO'!A13","v":"Tipo de Proyecto"},{"$f":"'PPTO DETALLADO'!B13:C13","v":0},{"$f":"'PPTO DETALLADO'!D13","v":"N° Cuenta  Bancaria"},null,{"$f":"+'1 Modificacion Ordinaria'!E11","v":"N° Modificación"},"2 MODIFICACIÓN ORDINARIA "]
["Tiempo de ejecución "]
[{"$f":"'PPTO DETALLADO'!A16","v":"Fecha de Inicio "},{"$f":"'PPTO DETALLADO'!D16","v":"00:00:00"},null,null,{"$f":"'PPTO DETALLADO'!H16","v":"Fecha Finalización "},null,null,null,null,null,null,null,null,null,null,null,null,"2 MODIFICACIÓN ORDINARIA "]
[{"$f":"'PPTO DETALLADO'!A19:C19","v":"Coordinador Asignado"},null,null,null,{"$f":"'PPTO DETALLADO'!A21","v":"Nombre Ordenador del Gasto "}]
[]
[null,null,null,null,null,null,null,null,null,null,null,2]
["A. INGRESOS DEL PROYECTO",null,null,null,"Ingreso Presup Modif. 1.","Adición/Modif","Total Ingreso Ajustado Modif (2)",null,null,null,null,3]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,{"$f":"SUM(E19:E25)","v":0},{"$f":"SUM(F19:F25)","v":0},{"$f":"SUM(G19:G25)","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A19","v":0},{"$f":"'1 Modificacion Ordinaria'!B19:D19","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G19","v":0},null,{"$f":"$E$19+$F$19","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A20","v":0},{"$f":"'1 Modificacion Ordinaria'!B20:D20","v":"MATRICULA"},null,null,{"$f":"'1 Modificacion Ordinaria'!G20","v":0},null,{"$f":"$E$20+$F$20","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A21","v":0},{"$f":"'1 Modificacion Ordinaria'!B21:D21","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G21","v":0},null,{"$f":"$E$21+$F$21","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A22","v":0},{"$f":"'1 Modificacion Ordinaria'!B22:D22","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G22","v":0},null,{"$f":"$E$22+$F$22","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A23","v":0},{"$f":"'1 Modificacion Ordinaria'!B23:D23","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G23","v":0},null,{"$f":"$E$23+$F$23","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A24","v":0},{"$f":"'1 Modificacion Ordinaria'!B24:D24","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G24","v":0},null,{"$f":"$E$24+$F$24","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A25","v":0},{"$f":"'1 Modificacion Ordinaria'!B25:D25","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G25","v":0},null,{"$f":"$E$25+$F$25","v":0}]
[]
["B. EGRESOS DEL PROYECTO",null,null,null,"Egreso Presup Modif. 1","Adición/Modif","Total Egreso Ajustado Modif (2)"]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,{"$f":"E125+E127+E128+E129","v":0},{"$f":"SUM(F29:F123)+F124+F127+F128+F129","v":0},{"$f":"G125+G124+G127+G128+G129","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A29","v":0},{"$f":"'1 Modificacion Ordinaria'!B29:D29","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"'1 Modificacion Ordinaria'!G29","v":0},null,{"$f":"E29+F29","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A30","v":0},{"$f":"'1 Modificacion Ordinaria'!B30:D30","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"'1 Modificacion Ordinaria'!G30","v":0},null,{"$f":"E30+F30","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A31","v":0},{"$f":"'1 Modificacion Ordinaria'!B31:D31","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"'1 Modificacion Ordinaria'!G31","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A32","v":0},{"$f":"'1 Modificacion Ordinaria'!B32:D32","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G32","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A33","v":0},{"$f":"'1 Modificacion Ordinaria'!B33:D33","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G33","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A34","v":0},{"$f":"'1 Modificacion Ordinaria'!B34:D34","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G34","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A35","v":0},{"$f":"'1 Modificacion Ordinaria'!B35:D35","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G35","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A36","v":0},{"$f":"'1 Modificacion Ordinaria'!B36:D36","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G36","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A37","v":0},{"$f":"'1 Modificacion Ordinaria'!B37:D37","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G37","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A38","v":0},{"$f":"'1 Modificacion Ordinaria'!B38:D38","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G38","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A39","v":0},{"$f":"'1 Modificacion Ordinaria'!B39:D39","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G39","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A40","v":0},{"$f":"'1 Modificacion Ordinaria'!B40:D40","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G40","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A41","v":0},{"$f":"'1 Modificacion Ordinaria'!B41:D41","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G41","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A42","v":0},{"$f":"'1 Modificacion Ordinaria'!B42:D42","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G42","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A43","v":0},{"$f":"'1 Modificacion Ordinaria'!B43:D43","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G43","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A44","v":0},{"$f":"'1 Modificacion Ordinaria'!B44:D44","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G44","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A45","v":0},{"$f":"'1 Modificacion Ordinaria'!B45:D45","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G45","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A46","v":0},{"$f":"'1 Modificacion Ordinaria'!B46:D46","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G46","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A47","v":0},{"$f":"'1 Modificacion Ordinaria'!B47:D47","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G47","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A48","v":0},{"$f":"'1 Modificacion Ordinaria'!B48:D48","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G48","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A49","v":0},{"$f":"'1 Modificacion Ordinaria'!B49:D49","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G49","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A50","v":0},{"$f":"'1 Modificacion Ordinaria'!B50:D50","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G50","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A51","v":0},{"$f":"'1 Modificacion Ordinaria'!B51:D51","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G51","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A52","v":0},{"$f":"'1 Modificacion Ordinaria'!B52:D52","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G52","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A53","v":0},{"$f":"'1 Modificacion Ordinaria'!B53:D53","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G53","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A54","v":0},{"$f":"'1 Modificacion Ordinaria'!B54:D54","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G54","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A55","v":0},{"$f":"'1 Modificacion Ordinaria'!B55:D55","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G55","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A56","v":0},{"$f":"'1 Modificacion Ordinaria'!B56:D56","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G56","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A57","v":0},{"$f":"'1 Modificacion Ordinaria'!B57:D57","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G57","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A58","v":0},{"$f":"'1 Modificacion Ordinaria'!B58:D58","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G58","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A59","v":0},{"$f":"'1 Modificacion Ordinaria'!B59:D59","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G59","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A60","v":0},{"$f":"'1 Modificacion Ordinaria'!B60:D60","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G60","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A61","v":0},{"$f":"'1 Modificacion Ordinaria'!B61:D61","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G61","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A62","v":0},{"$f":"'1 Modificacion Ordinaria'!B62:D62","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G62","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A63","v":0},{"$f":"'1 Modificacion Ordinaria'!B63:D63","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G63","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A64","v":0},{"$f":"'1 Modificacion Ordinaria'!B64:D64","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G64","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A65","v":0},{"$f":"'1 Modificacion Ordinaria'!B65:D65","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G65","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A66","v":0},{"$f":"'1 Modificacion Ordinaria'!B66:D66","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G66","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A67","v":0},{"$f":"'1 Modificacion Ordinaria'!B67:D67","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G67","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A68","v":0},{"$f":"'1 Modificacion Ordinaria'!B68:D68","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G68","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A69","v":0},{"$f":"'1 Modificacion Ordinaria'!B69:D69","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G69","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A70","v":0},{"$f":"'1 Modificacion Ordinaria'!B70:D70","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G70","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A71","v":0},{"$f":"'1 Modificacion Ordinaria'!B71:D71","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G71","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A72","v":0},{"$f":"'1 Modificacion Ordinaria'!B72:D72","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G72","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A73","v":0},{"$f":"'1 Modificacion Ordinaria'!B73:D73","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G73","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A74","v":0},{"$f":"'1 Modificacion Ordinaria'!B74:D74","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G74","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A75","v":0},{"$f":"'1 Modificacion Ordinaria'!B75:D75","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G75","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A76","v":0},{"$f":"'1 Modificacion Ordinaria'!B76:D76","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G76","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A77","v":0},{"$f":"'1 Modificacion Ordinaria'!B77:D77","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G77","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A78","v":0},{"$f":"'1 Modificacion Ordinaria'!B78:D78","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G78","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A79","v":0},{"$f":"'1 Modificacion Ordinaria'!B79:D79","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G79","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A80","v":0},{"$f":"'1 Modificacion Ordinaria'!B80:D80","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G80","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A81","v":0},{"$f":"'1 Modificacion Ordinaria'!B81:D81","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G81","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A82","v":0},{"$f":"'1 Modificacion Ordinaria'!B82:D82","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G82","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A83","v":0},{"$f":"'1 Modificacion Ordinaria'!B83:D83","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G83","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A84","v":0},{"$f":"'1 Modificacion Ordinaria'!B84:D84","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G84","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A85","v":0},{"$f":"'1 Modificacion Ordinaria'!B85:D85","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G85","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A86","v":0},{"$f":"'1 Modificacion Ordinaria'!B86:D86","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G86","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A87","v":0},{"$f":"'1 Modificacion Ordinaria'!B87:D87","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G87","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A88","v":0},{"$f":"'1 Modificacion Ordinaria'!B88:D88","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G88","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A89","v":0},{"$f":"'1 Modificacion Ordinaria'!B89:D89","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G89","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A90","v":0},{"$f":"'1 Modificacion Ordinaria'!B90:D90","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G90","v":0},null,{"$f":"E90+F90","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A91","v":0},{"$f":"'1 Modificacion Ordinaria'!B91:D91","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G91","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A92","v":0},{"$f":"'1 Modificacion Ordinaria'!B92:D92","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G92","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A93","v":0},{"$f":"'1 Modificacion Ordinaria'!B93:D93","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G93","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A94","v":0},{"$f":"'1 Modificacion Ordinaria'!B94:D94","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G94","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A95","v":0},{"$f":"'1 Modificacion Ordinaria'!B95:D95","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G95","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A96","v":0},{"$f":"'1 Modificacion Ordinaria'!B96:D96","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G96","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A97","v":0},{"$f":"'1 Modificacion Ordinaria'!B97:D97","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G97","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A98","v":0},{"$f":"'1 Modificacion Ordinaria'!B98:D98","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G98","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A99","v":0},{"$f":"'1 Modificacion Ordinaria'!B99:D99","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G99","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A100","v":0},{"$f":"'1 Modificacion Ordinaria'!B100:D100","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G100","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A101","v":0},{"$f":"'1 Modificacion Ordinaria'!B101:D101","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G101","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A102","v":0},{"$f":"'1 Modificacion Ordinaria'!B102:D102","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G102","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A103","v":0},{"$f":"'1 Modificacion Ordinaria'!B103:D103","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G103","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A104","v":0},{"$f":"'1 Modificacion Ordinaria'!B104:D104","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G104","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A105","v":0},{"$f":"'1 Modificacion Ordinaria'!B105:D105","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G105","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A106","v":0},{"$f":"'1 Modificacion Ordinaria'!B106:D106","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G106","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A107","v":0},{"$f":"'1 Modificacion Ordinaria'!B107:D107","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G107","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A108","v":0},{"$f":"'1 Modificacion Ordinaria'!B108:D108","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G108","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A109","v":0},{"$f":"'1 Modificacion Ordinaria'!B109:D109","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G109","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A110","v":0},{"$f":"'1 Modificacion Ordinaria'!B110:D110","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G110","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A111","v":0},{"$f":"'1 Modificacion Ordinaria'!B111:D111","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G111","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A112","v":0},{"$f":"'1 Modificacion Ordinaria'!B112:D112","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G112","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A113","v":0},{"$f":"'1 Modificacion Ordinaria'!B113:D113","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G113","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A114","v":0},{"$f":"'1 Modificacion Ordinaria'!B114:D114","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G114","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'1 Modificacion Ordinaria'!A115","v":0},{"$f":"'1 Modificacion Ordinaria'!B115:D115","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G115","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'1 Modificacion Ordinaria'!A116","v":0},{"$f":"'1 Modificacion Ordinaria'!B116:D116","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G116","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'1 Modificacion Ordinaria'!A117","v":0},{"$f":"'1 Modificacion Ordinaria'!B117:D117","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G117","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A118","v":0},{"$f":"'1 Modificacion Ordinaria'!B118:D118","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G118","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A119","v":0},{"$f":"'1 Modificacion Ordinaria'!B119:D119","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G119","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A120","v":0},{"$f":"'1 Modificacion Ordinaria'!B120:D120","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G120","v":0},null,0]
[{"$f":"'1 Modificacion Ordinaria'!A121","v":0},{"$f":"'1 Modificacion Ordinaria'!B121:D121","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G121","v":0},null,{"$f":"E121+F121","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A122","v":0},{"$f":"'1 Modificacion Ordinaria'!B122:D122","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G122","v":0},null,{"$f":"E122+F122","v":0}]
[{"$f":"'1 Modificacion Ordinaria'!A123","v":0},{"$f":"'1 Modificacion Ordinaria'!B123:D123","v":0},null,null,{"$f":"'1 Modificacion Ordinaria'!G123","v":0},null,{"$f":"E123+F123","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A132","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B132:F132","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G132","v":0},{"$f":"$E$124-((F114+F115+F116)*1%)","v":0},{"$f":"E124+F124","v":0},"POLIZA"]
["SUBTOTAL 1.",null,null,null,{"$f":"SUM(E29:E124)","v":0},{"$f":"SUM(F29:F124)","v":0},0,null,null,null,null,null,null,null,"CALCULO GMF",{"$f":"($G$18*0.004)-#REF!","v":{"$error":"#REF!"}}]
[]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A133","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B133:F133","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G133","v":0},{"$f":"$E$127-(($G$125+$G$124)*1%)","v":0},{"$f":"E127+F127","v":0},"APOYO ESTUDIANTES "]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A134","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B134:F134","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G134","v":0},{"$f":"$E$128-(($G$125+G124)*1%)","v":0},{"$f":"E128+F128","v":0},"EQUIPO F.E."]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A135","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B135:F135","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G135","v":0},{"$f":"E129-(($G$125+$G$124+$G$127+$G$128)*0.004)","v":0},{"$f":"E129+F129","v":0},"4X1000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULO AME",{"$f":"(SUM(#REF!+$G$125)*1%)-#REF!","v":{"$error":"#REF!"}}]
[]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A139","v":"MARGEN EXCEDENTES EXIGIDOS"},"EXCEDENTES GENERADOS Modif (2)","# CLASIFICADOR","TOTAL EXCEDENTES GENERADOS EJECUCION PROYECTO",null,null,"Valor EXCEDENTES Modif (2)",null,0.45,"ADMINISTRACION CENTRAL  "]
[null,null,null,"% DISTRIBUCION (SELECCIONAR)","VALOR EXCEDENTE MODF 1","Adición/Modif 2",{"$f":"$G$18-$G$28","v":0},null,{"$f":"+I132+7.5%","v":0.52500000000000002},"SIN INCENTIVOS "]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A141","v":0.2},{"$f":"$G$133/$G$18","v":{"$error":"#DIV/0!"}},{"$f":"'1 Modificacion Ordinaria'!C134","v":0},null,{"$f":"+'1 Modificacion Ordinaria'!G134","v":0},{"$f":"+$G$133*$D$134","v":0},{"$f":"+E134-F134","v":0},null,0.4,"FACULTAD "]
[null,null,{"$f":"'1 Modificacion Ordinaria'!C135","v":0},null,{"$f":"+'1 Modificacion Ordinaria'!G135","v":0},{"$f":"+$G$133*$D$135","v":0},{"$f":"+E135-F135","v":0},null,{"$f":"+I134+7.5%","v":0.47500000000000003},"SIN INCENTIVOS "]
[null,null,{"$f":"'1 Modificacion Ordinaria'!C136","v":0},null,{"$f":"+'1 Modificacion Ordinaria'!G136","v":0},{"$f":"+$G$133*$D$136","v":0},{"$f":"+E136-F136","v":0},null,0.15,"INCENTIVOS COORDINADOR "]
[null,null,null,null,null,null,null,null,0,"SIN INCENTIVOS "]
[]
[]
[null,"UNIVERSIDAD SURCOLOMBIANA"]
[null,"GESTIÓN FINANCIERA Y DE RECURSOS FÍSICOS "]
[null,"MODIFICACIONES PRESUPUESTO INGRESOS Y EGRESOS PROYECTOS DE FONDOS ESPECIALES "]
["CODIGO","AP-FIN-FO-32","VERSIÓN:",4,"VIGENCIA:",2022,"Página 1 de 6"]
[]
["# Clasificador","Denominacion Clasificador ","Justificacion 2. Modificacion Clasificadores"]
[{"$f":"A19","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A29","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"A71","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A103","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A127","v":0}]
[{"$f":"A128","v":0}]
[{"$f":"A129","v":0}]
[{"$f":"C134","v":0}]
[{"$f":"C135","v":0}]
[{"$f":"C136","v":0}]
[]
[]
[]
[]
[]
["FIRMA DECANO (A)",null,null,null,"FIRMA COORDINADOR (A)"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"FALTA CUADRO ULTIMO DE SUSTENTACION DE LA MODIFICACION REALIZADA "]
[]
[null,null,null,null,null,null,null,null,null,"Neiva"]
[]
[]
[]
[]
[]
[]
[]
[null,"SEDE CENTRAL"]
[null,"ADMINISTRACION CENTRAL  ",null,null,0.45,{"$f":"#REF!*E279","v":{"$error":"#REF!"}}]
[null,"FACULTAD",null,null,0.4,{"$f":"#REF!*E280","v":{"$error":"#REF!"}}]
[null,"INCENTIVOS COORDINADOR ",null,null,0.15,{"$f":"#REF!*E281","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"SUM(E279:E281)","v":1},{"$f":"SUM(F279:F281)","v":{"$error":"#REF!"}}]
[]
[null,"OTROS CONVENIOS"]
[null,"ADMINISTRACION CENTRAL  ",null,null,0.5,{"$f":"#REF!*E285","v":{"$error":"#REF!"}},null,null,null,null,"Garzon","La Plata","Pitalito"]
[null,"FACULTAD",null,null,0.5,{"$f":"#REF!*E286","v":{"$error":"#REF!"}}]
[null,"INCENTIVOS COORDINADOR ",null,null,0,{"$f":"#REF!*E287","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"SUM(E285:E287)","v":1},{"$f":"SUM(F285:F287)","v":{"$error":"#REF!"}}]
[null,"Neiva","Garzon","La Plata","Pitalito"]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$279,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$280,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$281,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$281,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$281,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$281,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B290:B292)","v":{"$error":"#REF!"}}]
[null,"Otros Convenios"]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$285,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$286,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$287,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B295:B297)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,"Garzon"]
[null,"Posgrados",null,null,null,null,null,null,null,{"$f":"IFERROR(IF($C$320>0,$C$320+$C$324),0)","v":0}]
[null,1,0.2,"El proyecto cumple con el excedente para Proyectos de Posgrados del 20% establecido en la Normatividad",null,null,null,null,null,{"$f":"IFERROR(IF($C$321>0,$C$321+$C$324),0)","v":0}]
[null,null,null,"El proyecto No cumple con el excedente para Proyectos de Posgrados del 20% establecido en la Normatividad"]
[null,null,null,null,null,null,null,null,null,{"$f":"J301+J302","v":0}]
[null,"Venta de Servicios",0.1,"El proyecto cumple con el excedente para Venta de Servicios del 10% establecido en la Normatividad"]
[null,null,null,"El proyecto No cumple con el excedente para Venta de Servicios del 10% establecido en la Normatividad"]
[]
[]
[null,{"$f":"IFERROR(B292/2,0)","v":0}]
[]
[]
[]
[]
[null,"ADMINISTRACION CENTRAL  ",null,0.45,{"$f":"IF((F314-INT(F314))<= 0.6,ROUNDDOWN(F314,0),ROUNDUP(F314,0))","v":0},{"$f":"(L57*D314)","v":0}]
[null,"FACULTAD",null,0.4,{"$f":"IF((F315-INT(F315))<= 0.6,ROUNDDOWN(F315,0),ROUNDUP(F315,0))","v":0},{"$f":"(L57*D315)","v":0},null,null,"Neiva",null,"La Plata","Pitalito","Total"]
[null,"INCENTIVOS COORDINADOR ",null,0.15,0,{"$f":"(L57*D316)","v":0},null,null,{"$f":"IFERROR(IF($B$320>0,$B$320+$B$324),0)","v":0},null,{"$f":"IFERROR(IF($D$320>0,$D$320+$D$324),0)","v":0},{"$f":"IFERROR(IF($E$320>0,$E$320+$E$324),0)","v":0},{"$f":"SUM(I316:L316)","v":0},{"$f":"IF((M316-INT(M316))<= 0.6,ROUNDDOWN(M316,0),ROUNDUP(M316,0))","v":0},{"$f":"N316","v":0},{"$f":"IF(N319>M319,TRUE,FALSE)","v":false},{"$f":"IF(N319>M319,N316+M320,N316)","v":0},"SI(N209>M209;N206-M210;N206)"]
[null,null,null,{"$f":"SUM(D314:D316)","v":1},{"$f":"SUM(E314:E316)","v":0},null,null,null,{"$f":"IFERROR(IF($B$321>0,$B$321+$B$324),0)","v":0},null,{"$f":"IFERROR(IF($D$321>0,$D$321+$D$324),0)","v":0},{"$f":"IFERROR(IF($E$321>0,$E$321+$E$324),0)","v":0},{"$f":"SUM(I317:L317)","v":0},{"$f":"IF((M317-INT(M317))<= 0.6,ROUNDDOWN(M317,0),ROUNDUP(M317,0))","v":0},{"$f":"IF(N317>M317,N320-M320,N317+1)","v":1},{"$f":"IF(N320>M320,TRUE,FALSE)","v":false},{"$f":"IF(N319>M319,N317,N317+N320)","v":0},"SI(N209>M209;N207+M210;N207)"]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Neiva","Garzon","La Plata","Pitalito","Total",null,null,{"$f":"I316+I317","v":0},null,{"$f":"K316+K317","v":0},0,0,{"$f":"N316+N317","v":0}]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"SUM(B320:E320)","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"N319-M319","v":0},{"$f":"M320*(-1)","v":0}]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"SUM(B321:E321)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$316,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$316,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$316,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$316,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"SUM(B320:B322)","v":{"$error":"#REF!"}},{"$f":"SUM(C320:C322)","v":{"$error":"#REF!"}},{"$f":"SUM(D320:D322)","v":{"$error":"#REF!"}},{"$f":"SUM(E320:E322)","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,{"$f":"IFERROR(B322/2,0)","v":0},{"$f":"IFERROR(C322/2,0)","v":0},{"$f":"IFERROR(D322/2,0)","v":0},{"$f":"IFERROR(E322/2,0)","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A20","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A21","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A22","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A23","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A24","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A25","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A26","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A32","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A33","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A34","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A35","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A36","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A37","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A38","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A39","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A40","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A41","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A42","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A43","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A44","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A45","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A46","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A47","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A48","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A49","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A50","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A51","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A52","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A53","v":0},null,null,null,null,null,null,null,"2034N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A54","v":0},null,null,null,null,null,null,null,"2035N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A55","v":0},null,null,null,null,null,null,null,"2029N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A56","v":0},null,null,null,null,null,null,null,"2032N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A57","v":0},null,null,null,null,null,null,null,"2036N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A58","v":0},null,null,null,null,null,null,null,"2037N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A59","v":0},null,null,null,null,null,null,null,"2038N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A60","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A61","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A62","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A63","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"3 Modificacion Ordinaria ","index":5,"n_rows":439,"n_cols":18,"rows_kept":439,"cut":false,"hidden":false,"merged":[[285,1,285,3],[286,1,286,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,6],[283,1,283,3],[284,1,284,3],[265,0,265,6],[267,0,267,6],[276,1,276,6],[277,1,277,3],[277,6,278,6],[278,1,278,3],[242,2,242,6],[243,2,243,6],[244,2,244,6],[245,2,245,6],[262,0,262,2],[262,4,262,6],[246,2,246,6],[247,2,247,6],[248,2,248,6],[249,2,249,6],[250,2,250,6],[251,2,251,6],[252,2,252,6],[253,2,253,6],[254,2,254,6],[255,2,255,6],[256,2,256,6],[233,2,233,6],[234,2,234,6],[235,2,235,6],[236,2,236,6],[237,2,237,6],[238,2,238,6],[239,2,239,6],[240,2,240,6],[241,2,241,6],[224,2,224,6],[225,2,225,6],[226,2,226,6],[227,2,227,6],[228,2,228,6],[229,2,229,6],[230,2,230,6],[231,2,231,6],[232,2,232,6],[215,2,215,6],[216,2,216,6],[217,2,217,6],[218,2,218,6],[219,2,219,6],[220,2,220,6],[221,2,221,6],[222,2,222,6],[223,2,223,6],[206,2,206,6],[207,2,207,6],[208,2,208,6],[209,2,209,6],[210,2,210,6],[211,2,211,6],[212,2,212,6],[213,2,213,6],[214,2,214,6],[197,2,197,6],[198,2,198,6],[199,2,199,6],[200,2,200,6],[201,2,201,6],[202,2,202,6],[203,2,203,6],[204,2,204,6],[205,2,205,6],[188,2,188,6],[189,2,189,6],[190,2,190,6],[191,2,191,6],[192,2,192,6],[193,2,193,6],[194,2,194,6],[195,2,195,6],[196,2,196,6],[179,2,179,6],[180,2,180,6],[181,2,181,6],[182,2,182,6],[183,2,183,6],[184,2,184,6],[185,2,185,6],[186,2,186,6],[187,2,187,6],[170,2,170,6],[171,2,171,6],[172,2,172,6],[173,2,173,6],[174,2,174,6],[175,2,175,6],[176,2,176,6],[177,2,177,6],[178,2,178,6],[161,2,161,6],[162,2,162,6],[163,2,163,6],[164,2,164,6],[165,2,165,6],[166,2,166,6],[167,2,167,6],[168,2,168,6],[169,2,169,6],[152,2,152,6],[153,2,153,6],[154,2,154,6],[155,2,155,6],[156,2,156,6],[157,2,157,6],[158,2,158,6],[159,2,159,6],[160,2,160,6],[143,2,143,6],[144,2,144,6],[145,2,145,6],[146,2,146,6],[147,2,147,6],[148,2,148,6],[149,2,149,6],[150,2,150,6],[151,2,151,6],[133,0,135,0],[133,1,135,1],[138,0,140,0],[138,1,138,5],[138,6,140,6],[139,1,139,5],[140,1,140,5],[128,1,128,3],[131,0,132,0],[131,1,132,1],[131,2,132,2],[131,3,131,5],[121,1,121,3],[122,1,122,3],[123,1,123,3],[126,1,126,3],[127,1,127,3],[124,0,124,3],[115,1,115,3],[116,1,116,3],[117,1,117,3],[118,1,118,3],[119,1,119,3],[120,1,120,3],[109,1,109,3],[110,1,110,3],[111,1,111,3],[112,1,112,3],[113,1,113,3],[114,1,114,3],[103,1,103,3],[104,1,104,3],[105,1,105,3],[106,1,106,3],[107,1,107,3],[108,1,108,3],[97,1,97,3],[98,1,98,3],[99,1,99,3],[100,1,100,3],[101,1,101,3],[102,1,102,3],[91,1,91,3],[92,1,92,3],[93,1,93,3],[94,1,94,3],[95,1,95,3],[96,1,96,3],[85,1,85,3],[86,1,86,3],[87,1,87,3],[88,1,88,3],[89,1,89,3],[90,1,90,3],[80,1,80,3],[81,1,81,3],[82,1,82,3],[83,1,83,3],[84,1,84,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[68,1,68,3],[69,1,69,3],[79,1,79,3],[59,1,59,3],[60,1,60,3],[61,1,61,3],[62,1,62,3],[63,1,63,3],[64,1,64,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[76,1,76,3],[77,1,77,3],[78,1,78,3],[70,1,70,3],[71,1,71,3],[72,1,72,3],[53,1,53,3],[54,1,54,3],[55,1,55,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[47,1,47,3],[48,1,48,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[22,1,22,3],[16,0,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[13,1,13,3],[41,1,41,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[23,1,23,3],[24,1,24,3],[26,0,26,3],[27,1,27,3],[28,1,28,3],[13,5,13,6],[7,1,7,3],[7,4,7,5],[8,0,8,1],[8,3,8,4],[8,5,8,6],[0,0,2,0],[0,1,0,5],[0,6,2,6],[1,1,1,5],[2,1,2,5],[5,0,5,6],[11,0,11,6],[12,1,12,3],[12,5,12,6],[9,1,9,3],[10,5,10,6]]}
[null,"UNIVERSIDAD SURCOLOMBIANA",null,null,null,null,null,null,null,{"$f":"'PPTO DETALLADO'!C389","v":"SI"}]
[null,"GESTIÓN FINANCIERA Y DE RECURSOS FÍSICOS "]
[null,"MODIFICACIONES PRESUPUESTO INGRESOS Y EGRESOS PROYECTOS DE FONDOS ESPECIALES "]
["CODIGO","AP-FIN-FO-32","VERSIÓN:",4,"VIGENCIA:",2022,"Página 1 de 6"]
[]
["TERCERA MODIFICACIÓN PRESUPUESTAL\nINFORMACION GENERAL DEL PROYECTO"]
[]
[{"$f":"'PPTO DETALLADO'!A9","v":"Facultad"},{"$f":"'PPTO DETALLADO'!B9:E9","v":0},null,null,{"$f":"'PPTO DETALLADO'!H8","v":"Total Proyectos aprobados por la Facultad en la Vigencia"},null,{"$f":"'PPTO DETALLADO'!J8","v":0}]
[{"$f":"'PPTO DETALLADO'!F9","v":"N° Acta de aprobación Consejo Facultad"},null,null,"Fecha Aprobación 3. Modificación Acta Consejo Facultad MES/DIA/AÑO"]
[{"$f":"'PPTO DETALLADO'!A10","v":"Nombre del Proyecto"},{"$f":"'PPTO DETALLADO'!B10","v":0},null,null,{"$f":"'PPTO DETALLADO'!I10","v":"Codigo Proyecto "},{"$f":"'PPTO DETALLADO'!J10","v":0},{"$f":"'PPTO DETALLADO'!K10","v":0}]
[{"$f":"'PPTO DETALLADO'!A13","v":"Tipo de Proyecto"},{"$f":"'PPTO DETALLADO'!B13:C13","v":0},{"$f":"'PPTO DETALLADO'!D13","v":"N° Cuenta  Bancaria"},null,{"$f":"+'2 Modificacion Ordinaria '!D11","v":0},"3 MODIFICACIÓN ORDINARIA "]
["Tiempo de ejecución "]
[{"$f":"'PPTO DETALLADO'!A16","v":"Fecha de Inicio "},{"$f":"'PPTO DETALLADO'!D16","v":"00:00:00"},null,null,{"$f":"'PPTO DETALLADO'!H16","v":"Fecha Finalización "}]
[{"$f":"'PPTO DETALLADO'!A19:C19","v":"Coordinador Asignado"},null,null,null,{"$f":"'PPTO DETALLADO'!A21","v":"Nombre Ordenador del Gasto "},null,null,null,null,null,null,null,null,null,null,null,null,"3 MODIFICACIÓN ORDINARIA "]
[]
[null,null,null,null,null,null,null,null,null,null,null,2]
["A. INGRESOS DEL PROYECTO",null,null,null,"Ingreso Presup Modif. 2.","Adición/Modif","Total Ingreso Ajustado Modif (3)",null,null,null,null,3]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,{"$f":"SUM(E19:E25)","v":0},{"$f":"SUM(F19:F25)","v":0},{"$f":"SUM(G19:G25)","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A19","v":0},{"$f":"'2 Modificacion Ordinaria '!B19:D19","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!G19","v":0},null,{"$f":"$E$19+$F$19","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A20","v":0},{"$f":"'2 Modificacion Ordinaria '!B20:D20","v":"MATRICULA"},null,null,{"$f":"'2 Modificacion Ordinaria '!G20","v":0},null,{"$f":"$E$20+$F$20","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A21","v":0},{"$f":"'2 Modificacion Ordinaria '!B21:D21","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!G21","v":0},null,{"$f":"$E$21+$F$21","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A22","v":0},{"$f":"'2 Modificacion Ordinaria '!B22:D22","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!G22","v":0},null,{"$f":"$E$22+$F$22","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A23","v":0},{"$f":"'2 Modificacion Ordinaria '!B23:D23","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!G23","v":0},null,{"$f":"$E$23+$F$23","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A24","v":0},{"$f":"'2 Modificacion Ordinaria '!B24:D24","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!G24","v":0},null,{"$f":"$E$24+$F$24","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A25","v":0},{"$f":"'2 Modificacion Ordinaria '!B25:D25","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!G25","v":0},null,{"$f":"$E$25+$F$25","v":0}]
[]
["B. EGRESOS DEL PROYECTO",null,null,null,"Egreso Presup Modif. 2. ","Adición/Modif","Total Egreso Ajustado Modif (3)"]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,{"$f":"E125+E127+E128+E129","v":0},{"$f":"F125+F127+F128+F129","v":0},{"$f":"G125+G127+G128+G129","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A29","v":0},{"$f":"'2 Modificacion Ordinaria '!B29:D29","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"'2 Modificacion Ordinaria '!E29","v":0},null,{"$f":"E29+F29","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A30","v":0},{"$f":"'2 Modificacion Ordinaria '!B30:D30","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"'2 Modificacion Ordinaria '!E30","v":0},null,{"$f":"E30+F30","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A31","v":0},{"$f":"'2 Modificacion Ordinaria '!B31:D31","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"'2 Modificacion Ordinaria '!E31","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A32","v":0},{"$f":"'2 Modificacion Ordinaria '!B32:D32","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E32","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A33","v":0},{"$f":"'2 Modificacion Ordinaria '!B33:D33","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E33","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A34","v":0},{"$f":"'2 Modificacion Ordinaria '!B34:D34","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E34","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A35","v":0},{"$f":"'2 Modificacion Ordinaria '!B35:D35","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E35","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A36","v":0},{"$f":"'2 Modificacion Ordinaria '!B36:D36","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E36","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A37","v":0},{"$f":"'2 Modificacion Ordinaria '!B37:D37","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E37","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A38","v":0},{"$f":"'2 Modificacion Ordinaria '!B38:D38","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E38","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A39","v":0},{"$f":"'2 Modificacion Ordinaria '!B39:D39","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E39","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A40","v":0},{"$f":"'2 Modificacion Ordinaria '!B40:D40","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E40","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A41","v":0},{"$f":"'2 Modificacion Ordinaria '!B41:D41","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E41","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A42","v":0},{"$f":"'2 Modificacion Ordinaria '!B42:D42","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E42","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A43","v":0},{"$f":"'2 Modificacion Ordinaria '!B43:D43","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E43","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A44","v":0},{"$f":"'2 Modificacion Ordinaria '!B44:D44","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E44","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A45","v":0},{"$f":"'2 Modificacion Ordinaria '!B45:D45","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E45","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A46","v":0},{"$f":"'2 Modificacion Ordinaria '!B46:D46","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E46","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A47","v":0},{"$f":"'2 Modificacion Ordinaria '!B47:D47","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E47","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A48","v":0},{"$f":"'2 Modificacion Ordinaria '!B48:D48","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E48","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A49","v":0},{"$f":"'2 Modificacion Ordinaria '!B49:D49","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E49","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A50","v":0},{"$f":"'2 Modificacion Ordinaria '!B50:D50","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E50","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A51","v":0},{"$f":"'2 Modificacion Ordinaria '!B51:D51","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E51","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A52","v":0},{"$f":"'2 Modificacion Ordinaria '!B52:D52","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E52","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A53","v":0},{"$f":"'2 Modificacion Ordinaria '!B53:D53","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E53","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A54","v":0},{"$f":"'2 Modificacion Ordinaria '!B54:D54","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E54","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A55","v":0},{"$f":"'2 Modificacion Ordinaria '!B55:D55","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E55","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A56","v":0},{"$f":"'2 Modificacion Ordinaria '!B56:D56","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E56","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A57","v":0},{"$f":"'2 Modificacion Ordinaria '!B57:D57","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E57","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A58","v":0},{"$f":"'2 Modificacion Ordinaria '!B58:D58","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E58","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A59","v":0},{"$f":"'2 Modificacion Ordinaria '!B59:D59","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E59","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A60","v":0},{"$f":"'2 Modificacion Ordinaria '!B60:D60","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E60","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A61","v":0},{"$f":"'2 Modificacion Ordinaria '!B61:D61","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E61","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A62","v":0},{"$f":"'2 Modificacion Ordinaria '!B62:D62","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E62","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A63","v":0},{"$f":"'2 Modificacion Ordinaria '!B63:D63","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E63","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A64","v":0},{"$f":"'2 Modificacion Ordinaria '!B64:D64","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E64","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A65","v":0},{"$f":"'2 Modificacion Ordinaria '!B65:D65","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E65","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A66","v":0},{"$f":"'2 Modificacion Ordinaria '!B66:D66","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E66","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A67","v":0},{"$f":"'2 Modificacion Ordinaria '!B67:D67","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E67","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A68","v":0},{"$f":"'2 Modificacion Ordinaria '!B68:D68","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E68","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A69","v":0},{"$f":"'2 Modificacion Ordinaria '!B69:D69","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E69","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A70","v":0},{"$f":"'2 Modificacion Ordinaria '!B70:D70","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E70","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A71","v":0},{"$f":"'2 Modificacion Ordinaria '!B71:D71","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E71","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A72","v":0},{"$f":"'2 Modificacion Ordinaria '!B72:D72","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E72","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A73","v":0},{"$f":"'2 Modificacion Ordinaria '!B73:D73","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E73","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A74","v":0},{"$f":"'2 Modificacion Ordinaria '!B74:D74","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E74","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A75","v":0},{"$f":"'2 Modificacion Ordinaria '!B75:D75","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E75","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A76","v":0},{"$f":"'2 Modificacion Ordinaria '!B76:D76","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E76","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A77","v":0},{"$f":"'2 Modificacion Ordinaria '!B77:D77","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E77","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A78","v":0},{"$f":"'2 Modificacion Ordinaria '!B78:D78","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E78","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A79","v":0},{"$f":"'2 Modificacion Ordinaria '!B79:D79","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E79","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A80","v":0},{"$f":"'2 Modificacion Ordinaria '!B80:D80","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E80","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A81","v":0},{"$f":"'2 Modificacion Ordinaria '!B81:D81","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E81","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A82","v":0},{"$f":"'2 Modificacion Ordinaria '!B82:D82","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E82","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A83","v":0},{"$f":"'2 Modificacion Ordinaria '!B83:D83","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E83","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A84","v":0},{"$f":"'2 Modificacion Ordinaria '!B84:D84","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E84","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A85","v":0},{"$f":"'2 Modificacion Ordinaria '!B85:D85","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E85","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A86","v":0},{"$f":"'2 Modificacion Ordinaria '!B86:D86","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E86","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A87","v":0},{"$f":"'2 Modificacion Ordinaria '!B87:D87","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E87","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A88","v":0},{"$f":"'2 Modificacion Ordinaria '!B88:D88","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E88","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A89","v":0},{"$f":"'2 Modificacion Ordinaria '!B89:D89","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E89","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A90","v":0},{"$f":"'2 Modificacion Ordinaria '!B90:D90","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E90","v":0},null,{"$f":"E90+F90","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A91","v":0},{"$f":"'2 Modificacion Ordinaria '!B91:D91","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E91","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A92","v":0},{"$f":"'2 Modificacion Ordinaria '!B92:D92","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E92","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A93","v":0},{"$f":"'2 Modificacion Ordinaria '!B93:D93","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E93","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A94","v":0},{"$f":"'2 Modificacion Ordinaria '!B94:D94","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E94","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A95","v":0},{"$f":"'2 Modificacion Ordinaria '!B95:D95","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E95","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A96","v":0},{"$f":"'2 Modificacion Ordinaria '!B96:D96","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E96","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A97","v":0},{"$f":"'2 Modificacion Ordinaria '!B97:D97","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E97","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A98","v":0},{"$f":"'2 Modificacion Ordinaria '!B98:D98","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E98","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A99","v":0},{"$f":"'2 Modificacion Ordinaria '!B99:D99","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E99","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A100","v":0},{"$f":"'2 Modificacion Ordinaria '!B100:D100","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E100","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A101","v":0},{"$f":"'2 Modificacion Ordinaria '!B101:D101","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E101","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A102","v":0},{"$f":"'2 Modificacion Ordinaria '!B102:D102","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E102","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A103","v":0},{"$f":"'2 Modificacion Ordinaria '!B103:D103","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E103","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A104","v":0},{"$f":"'2 Modificacion Ordinaria '!B104:D104","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E104","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A105","v":0},{"$f":"'2 Modificacion Ordinaria '!B105:D105","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E105","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A106","v":0},{"$f":"'2 Modificacion Ordinaria '!B106:D106","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E106","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A107","v":0},{"$f":"'2 Modificacion Ordinaria '!B107:D107","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E107","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A108","v":0},{"$f":"'2 Modificacion Ordinaria '!B108:D108","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E108","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A109","v":0},{"$f":"'2 Modificacion Ordinaria '!B109:D109","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E109","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A110","v":0},{"$f":"'2 Modificacion Ordinaria '!B110:D110","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E110","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A111","v":0},{"$f":"'2 Modificacion Ordinaria '!B111:D111","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E111","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A112","v":0},{"$f":"'2 Modificacion Ordinaria '!B112:D112","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E112","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A113","v":0},{"$f":"'2 Modificacion Ordinaria '!B113:D113","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E113","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A114","v":0},{"$f":"'2 Modificacion Ordinaria '!B114:D114","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E114","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'2 Modificacion Ordinaria '!A115","v":0},{"$f":"'2 Modificacion Ordinaria '!B115:D115","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E115","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'2 Modificacion Ordinaria '!A116","v":0},{"$f":"'2 Modificacion Ordinaria '!B116:D116","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E116","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'2 Modificacion Ordinaria '!A117","v":0},{"$f":"'2 Modificacion Ordinaria '!B117:D117","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E117","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A118","v":0},{"$f":"'2 Modificacion Ordinaria '!B118:D118","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E118","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A119","v":0},{"$f":"'2 Modificacion Ordinaria '!B119:D119","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E119","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A120","v":0},{"$f":"'2 Modificacion Ordinaria '!B120:D120","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E120","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A121","v":0},{"$f":"'2 Modificacion Ordinaria '!B121:D121","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E121","v":0},null,{"$f":"E121+F121","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A122","v":0},{"$f":"'2 Modificacion Ordinaria '!B122:D122","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E122","v":0},null,{"$f":"E122+F122","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A123","v":0},{"$f":"'2 Modificacion Ordinaria '!B123:D123","v":0},null,null,{"$f":"'2 Modificacion Ordinaria '!E123","v":0},null,{"$f":"E123+F123","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A132","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B132:F132","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G132","v":0},{"$f":"$E$124-((F114+F115+F116)*1%)","v":0},{"$f":"E124+F124","v":0},"POLIZA"]
["SUBTOTAL 1.",null,null,null,{"$f":"SUM(E29:E124)","v":0},{"$f":"SUM(F29:F124)","v":0},{"$f":"SUM(G29:G124)","v":0},null,null,null,null,null,null,null,"CALCULO GMF",{"$f":"($G$18*0.004)-#REF!","v":{"$error":"#REF!"}}]
[]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A133","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B133:F133","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G133","v":0},{"$f":"$E$127-(($G$125+$G$124)*1%)","v":0},{"$f":"E127+F127","v":0},"APOYO ESTUDIANTES "]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A134","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B134:F134","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G134","v":0},{"$f":"$E$128-(($G$125+G124)*1%)","v":0},{"$f":"E128+F128","v":0},"EQUIPO F.E."]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A135","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B135:F135","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G135","v":0},{"$f":"E129-(($G$125+$G$124+$G$127+$G$128)*0.004)","v":0},{"$f":"E129+F129","v":0},"4X1000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULO AME",{"$f":"(SUM(#REF!+$G$125)*1%)-#REF!","v":{"$error":"#REF!"}}]
[]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A139","v":"MARGEN EXCEDENTES EXIGIDOS"},"EXCEDENTES GENERADOS Modif (3)","# CLASIFICADOR","TOTAL EXCEDENTES GENERADOS EJECUCION PROYECTO",null,null,"Valor EXCEDENTES Modif (3)",null,0.45,"ADMINISTRACION CENTRAL  "]
[null,null,null,"% DISTRIBUCION (SELECCIONAR)","VALOR EXCEDENTE MODF 2","Adición/Modif 3",{"$f":"$G$18-$G$28","v":0},null,{"$f":"+I132+7.5%","v":0.52500000000000002},"SIN INCENTIVOS "]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A141","v":0.2},{"$f":"$G$133/$G$18","v":{"$error":"#DIV/0!"}},{"$f":"'PRESUPUESTO CONSOLIDADO'!C141","v":0},null,{"$f":"+'2 Modificacion Ordinaria '!G134","v":0},{"$f":"+$G$133*$D$134","v":0},{"$f":"+E134-F134","v":0},null,0.4,"FACULTAD "]
[null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!C142","v":0},null,{"$f":"+'2 Modificacion Ordinaria '!G135","v":0},{"$f":"+$G$133*$D$135","v":0},{"$f":"+E135-F135","v":0},null,{"$f":"+I134+7.5%","v":0.47500000000000003},"SIN INCENTIVOS "]
[null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!C143","v":0},null,{"$f":"+'2 Modificacion Ordinaria '!G136","v":0},{"$f":"+$G$133*$D$136","v":0},0,null,0.15,"INCENTIVOS COORDINADOR "]
[null,null,null,null,null,null,null,null,0,"SIN INCENTIVOS "]
[]
[null,"UNIVERSIDAD SURCOLOMBIANA"]
[null,"GESTIÓN FINANCIERA Y DE RECURSOS FÍSICOS "]
[null,"MODIFICACIONES PRESUPUESTO INGRESOS Y EGRESOS PROYECTOS DE FONDOS ESPECIALES "]
["CODIGO","AP-FIN-FO-32","VERSIÓN:",4,"VIGENCIA:",2022,"Página 1 de 6"]
[]
["# Clasificador","Denominacion Clasificador ","Justificacion 3. Modificacion Clasificadores"]
[{"$f":"A19","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A29","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"A71","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A103","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A127","v":0}]
[{"$f":"A128","v":0}]
[{"$f":"A129","v":0}]
[{"$f":"C134","v":0}]
[{"$f":"C135","v":0}]
[{"$f":"C136","v":0}]
[]
[]
[]
[]
[]
["FIRMA DECANO (A)",null,null,null,"FIRMA COORDINADOR (A)"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"FALTA CUADRO ULTIMO DE SUSTENTACION DE LA MODIFICACION REALIZADA "]
[]
[null,null,null,null,null,null,null,null,null,"Neiva"]
[]
[]
[]
[null,"SEDE CENTRAL"]
[null,"ADMINISTRACION CENTRAL  ",null,null,0.45,{"$f":"#REF!*E278","v":{"$error":"#REF!"}}]
[null,"FACULTAD",null,null,0.4,{"$f":"#REF!*E279","v":{"$error":"#REF!"}}]
[null,"INCENTIVOS COORDINADOR ",null,null,0.15,{"$f":"#REF!*E280","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"SUM(E278:E280)","v":1},{"$f":"SUM(F278:F280)","v":{"$error":"#REF!"}}]
[]
[null,"OTROS CONVENIOS"]
[null,"ADMINISTRACION CENTRAL  ",null,null,0.5,{"$f":"#REF!*E284","v":{"$error":"#REF!"}}]
[null,"FACULTAD",null,null,0.5,{"$f":"#REF!*E285","v":{"$error":"#REF!"}}]
[null,"INCENTIVOS COORDINADOR ",null,null,0,{"$f":"#REF!*E286","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"SUM(E284:E286)","v":1},{"$f":"SUM(F284:F286)","v":{"$error":"#REF!"}}]
[null,"Neiva","Garzon","La Plata","Pitalito",null,null,null,null,null,"Garzon","La Plata","Pitalito"]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$278,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$278,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$278,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$278,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$279,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$280,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B289:B291)","v":{"$error":"#REF!"}}]
[null,"Otros Convenios"]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$284,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$285,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$286,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B294:B296)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Posgrados"]
[null,1,0.2,"El proyecto cumple con el excedente para Proyectos de Posgrados del 20% establecido en la Normatividad"]
[null,null,null,"El proyecto No cumple con el excedente para Proyectos de Posgrados del 20% establecido en la Normatividad"]
[null,null,null,null,null,null,null,null,null,"Garzon"]
[null,"Venta de Servicios",0.1,"El proyecto cumple con el excedente para Venta de Servicios del 10% establecido en la Normatividad",null,null,null,null,null,{"$f":"IFERROR(IF($C$319>0,$C$319+$C$323),0)","v":0}]
[null,null,null,"El proyecto No cumple con el excedente para Venta de Servicios del 10% establecido en la Normatividad",null,null,null,null,null,{"$f":"IFERROR(IF($C$320>0,$C$320+$C$323),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J304+J305","v":0}]
[null,{"$f":"IFERROR(B291/2,0)","v":0}]
[]
[]
[]
[]
[null,"ADMINISTRACION CENTRAL  ",null,0.45,{"$f":"IF((F313-INT(F313))<= 0.6,ROUNDDOWN(F313,0),ROUNDUP(F313,0))","v":0},{"$f":"(L57*D313)","v":0}]
[null,"FACULTAD",null,0.4,{"$f":"IF((F314-INT(F314))<= 0.6,ROUNDDOWN(F314,0),ROUNDUP(F314,0))","v":0},{"$f":"(L57*D314)","v":0}]
[null,"INCENTIVOS COORDINADOR ",null,0.15,0,{"$f":"(L57*D315)","v":0}]
[null,null,null,{"$f":"SUM(D313:D315)","v":1},{"$f":"SUM(E313:E315)","v":0}]
[]
[null,"Neiva","Garzon","La Plata","Pitalito","Total",null,null,"Neiva",null,"La Plata","Pitalito","Total"]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$313,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$313,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$313,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$313,0)","v":{"$error":"#REF!"}},{"$f":"SUM(B319:E319)","v":{"$error":"#REF!"}},null,null,{"$f":"IFERROR(IF($B$319>0,$B$319+$B$323),0)","v":0},null,{"$f":"IFERROR(IF($D$319>0,$D$319+$D$323),0)","v":0},{"$f":"IFERROR(IF($E$319>0,$E$319+$E$323),0)","v":0},{"$f":"SUM(I319:L319)","v":0},{"$f":"IF((M319-INT(M319))<= 0.6,ROUNDDOWN(M319,0),ROUNDUP(M319,0))","v":0},{"$f":"N319","v":0},{"$f":"IF(N322>M322,TRUE,FALSE)","v":false},{"$f":"IF(N322>M322,N319+M323,N319)","v":0},"SI(N209>M209;N206-M210;N206)"]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"SUM(B320:E320)","v":{"$error":"#REF!"}},null,null,{"$f":"IFERROR(IF($B$320>0,$B$320+$B$323),0)","v":0},null,{"$f":"IFERROR(IF($D$320>0,$D$320+$D$323),0)","v":0},{"$f":"IFERROR(IF($E$320>0,$E$320+$E$323),0)","v":0},{"$f":"SUM(I320:L320)","v":0},{"$f":"IF((M320-INT(M320))<= 0.6,ROUNDDOWN(M320,0),ROUNDUP(M320,0))","v":0},{"$f":"IF(N320>M320,N323-M323,N320+1)","v":1},{"$f":"IF(N323>M323,TRUE,FALSE)","v":false},{"$f":"IF(N322>M322,N320,N320+N323)","v":0},"SI(N209>M209;N207+M210;N207)"]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$315,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,0]
[null,{"$f":"SUM(B319:B321)","v":{"$error":"#REF!"}},{"$f":"SUM(C319:C321)","v":{"$error":"#REF!"}},{"$f":"SUM(D319:D321)","v":{"$error":"#REF!"}},{"$f":"SUM(E319:E321)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"I319+I320","v":0},null,{"$f":"K319+K320","v":0},0,0,{"$f":"N319+N320","v":0}]
[null,{"$f":"IFERROR(B321/2,0)","v":0},{"$f":"IFERROR(C321/2,0)","v":0},{"$f":"IFERROR(D321/2,0)","v":0},{"$f":"IFERROR(E321/2,0)","v":0},0,null,null,null,null,null,null,{"$f":"N322-M322","v":0},{"$f":"M323*(-1)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A20","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A21","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A22","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A23","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A24","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A25","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A26","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A32","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A33","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A34","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A35","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A36","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A37","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A38","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A39","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A40","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A41","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A42","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A43","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A44","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A45","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A46","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A47","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A48","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A49","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A50","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A51","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A52","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A53","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A54","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A55","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A56","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A57","v":0},null,null,null,null,null,null,null,"2034N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A58","v":0},null,null,null,null,null,null,null,"2035N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A59","v":0},null,null,null,null,null,null,null,"2029N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A60","v":0},null,null,null,null,null,null,null,"2032N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A61","v":0},null,null,null,null,null,null,null,"2036N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A62","v":0},null,null,null,null,null,null,null,"2037N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A63","v":0},null,null,null,null,null,null,null,"2038N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"4 Modificación Especial ","index":6,"n_rows":439,"n_cols":18,"rows_kept":439,"cut":false,"hidden":false,"merged":[[7,1,7,3],[7,4,7,5],[8,0,8,1],[8,3,8,4],[8,5,8,6],[9,1,9,3],[0,0,2,0],[0,1,0,5],[0,6,2,6],[1,1,1,5],[2,1,2,5],[5,0,5,6],[16,0,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[21,1,21,3],[10,5,10,6],[11,0,11,6],[12,1,12,3],[12,5,12,6],[13,1,13,3],[13,5,13,6],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[34,1,34,3],[22,1,22,3],[23,1,23,3],[24,1,24,3],[26,0,26,3],[27,1,27,3],[28,1,28,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[39,1,39,3],[40,1,40,3],[53,1,53,3],[54,1,54,3],[55,1,55,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[47,1,47,3],[48,1,48,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[68,1,68,3],[69,1,69,3],[70,1,70,3],[59,1,59,3],[60,1,60,3],[61,1,61,3],[62,1,62,3],[63,1,63,3],[64,1,64,3],[77,1,77,3],[78,1,78,3],[79,1,79,3],[80,1,80,3],[81,1,81,3],[82,1,82,3],[71,1,71,3],[72,1,72,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[76,1,76,3],[89,1,89,3],[90,1,90,3],[91,1,91,3],[92,1,92,3],[93,1,93,3],[94,1,94,3],[83,1,83,3],[84,1,84,3],[85,1,85,3],[86,1,86,3],[87,1,87,3],[88,1,88,3],[101,1,101,3],[102,1,102,3],[103,1,103,3],[104,1,104,3],[105,1,105,3],[106,1,106,3],[95,1,95,3],[96,1,96,3],[97,1,97,3],[98,1,98,3],[99,1,99,3],[100,1,100,3],[113,1,113,3],[114,1,114,3],[115,1,115,3],[116,1,116,3],[117,1,117,3],[118,1,118,3],[107,1,107,3],[108,1,108,3],[109,1,109,3],[110,1,110,3],[111,1,111,3],[112,1,112,3],[126,1,126,3],[127,1,127,3],[128,1,128,3],[131,0,132,0],[131,1,132,1],[131,2,132,2],[131,3,131,5],[119,1,119,3],[120,1,120,3],[121,1,121,3],[122,1,122,3],[123,1,123,3],[124,0,124,3],[143,2,143,6],[144,2,144,6],[145,2,145,6],[146,2,146,6],[147,2,147,6],[148,2,148,6],[133,0,135,0],[133,1,135,1],[138,0,140,0],[138,1,138,5],[138,6,140,6],[139,1,139,5],[140,1,140,5],[155,2,155,6],[156,2,156,6],[157,2,157,6],[158,2,158,6],[159,2,159,6],[160,2,160,6],[149,2,149,6],[150,2,150,6],[151,2,151,6],[152,2,152,6],[153,2,153,6],[154,2,154,6],[167,2,167,6],[168,2,168,6],[169,2,169,6],[170,2,170,6],[171,2,171,6],[172,2,172,6],[161,2,161,6],[162,2,162,6],[163,2,163,6],[164,2,164,6],[165,2,165,6],[166,2,166,6],[179,2,179,6],[180,2,180,6],[181,2,181,6],[182,2,182,6],[183,2,183,6],[184,2,184,6],[173,2,173,6],[174,2,174,6],[175,2,175,6],[176,2,176,6],[177,2,177,6],[178,2,178,6],[191,2,191,6],[192,2,192,6],[193,2,193,6],[194,2,194,6],[195,2,195,6],[196,2,196,6],[185,2,185,6],[186,2,186,6],[187,2,187,6],[188,2,188,6],[189,2,189,6],[190,2,190,6],[203,2,203,6],[204,2,204,6],[205,2,205,6],[206,2,206,6],[207,2,207,6],[208,2,208,6],[197,2,197,6],[198,2,198,6],[199,2,199,6],[200,2,200,6],[201,2,201,6],[202,2,202,6],[215,2,215,6],[216,2,216,6],[217,2,217,6],[218,2,218,6],[219,2,219,6],[220,2,220,6],[209,2,209,6],[210,2,210,6],[211,2,211,6],[212,2,212,6],[213,2,213,6],[214,2,214,6],[227,2,227,6],[228,2,228,6],[229,2,229,6],[230,2,230,6],[231,2,231,6],[232,2,232,6],[221,2,221,6],[222,2,222,6],[223,2,223,6],[224,2,224,6],[225,2,225,6],[226,2,226,6],[239,2,239,6],[240,2,240,6],[241,2,241,6],[242,2,242,6],[243,2,243,6],[244,2,244,6],[233,2,233,6],[234,2,234,6],[235,2,235,6],[236,2,236,6],[237,2,237,6],[238,2,238,6],[251,2,251,6],[252,2,252,6],[253,2,253,6],[254,2,254,6],[255,2,255,6],[256,2,256,6],[245,2,245,6],[246,2,246,6],[247,2,247,6],[248,2,248,6],[249,2,249,6],[250,2,250,6],[285,1,285,3],[286,1,286,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,6],[283,1,283,3],[284,1,284,3],[262,0,262,2],[262,4,262,6],[265,0,265,6],[267,0,267,6],[276,1,276,6],[277,1,277,3],[277,6,278,6],[278,1,278,3]]}
[null,"UNIVERSIDAD SURCOLOMBIANA",null,null,null,null,null,null,null,{"$f":"'PPTO DETALLADO'!C389","v":"SI"}]
[null,"GESTIÓN FINANCIERA Y DE RECURSOS FÍSICOS "]
[null,"MODIFICACIONES PRESUPUESTO INGRESOS Y EGRESOS PROYECTOS DE FONDOS ESPECIALES "]
["CODIGO","AP-FIN-FO-32","VERSIÓN:",4,"VIGENCIA:",2022,"Página 1 de 6"]
[]
["TERCERA MODIFICACIÓN PRESUPUESTAL\nINFORMACION GENERAL DEL PROYECTO"]
[]
[{"$f":"'PPTO DETALLADO'!A9","v":"Facultad"},{"$f":"'PPTO DETALLADO'!B9:E9","v":0},null,null,{"$f":"'PPTO DETALLADO'!H8","v":"Total Proyectos aprobados por la Facultad en la Vigencia"},null,{"$f":"'PPTO DETALLADO'!J8","v":0}]
[{"$f":"'PPTO DETALLADO'!F9","v":"N° Acta de aprobación Consejo Facultad"},null,null,"Fecha Aprobación 3. Modificación Acta Consejo Facultad MES/DIA/AÑO"]
[{"$f":"'PPTO DETALLADO'!A10","v":"Nombre del Proyecto"},{"$f":"'PPTO DETALLADO'!B10","v":0},null,null,{"$f":"'PPTO DETALLADO'!I10","v":"Codigo Proyecto "},{"$f":"'PPTO DETALLADO'!J10","v":0},{"$f":"'PPTO DETALLADO'!K10","v":0}]
[{"$f":"'PPTO DETALLADO'!A13","v":"Tipo de Proyecto"},{"$f":"'PPTO DETALLADO'!B13:C13","v":0},{"$f":"'PPTO DETALLADO'!D13","v":"N° Cuenta  Bancaria"},null,{"$f":"+'2 Modificacion Ordinaria '!D11","v":0},"4 MODIFICACIÓN ESPECIAL ",null,null,null,null,null,null,null,null,null,null,null,"0 CREACIÓN"]
["Tiempo de ejecución ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 MODIFICACIÓN ORDINARIA "]
[{"$f":"'PPTO DETALLADO'!A16","v":"Fecha de Inicio "},{"$f":"'PPTO DETALLADO'!D16","v":"00:00:00"},null,null,{"$f":"'PPTO DETALLADO'!H16","v":"Fecha Finalización "},null,null,null,null,null,null,null,null,null,null,null,null,"2 MODIFICACIÓN ORDINARIA "]
[{"$f":"'PPTO DETALLADO'!A19:C19","v":"Coordinador Asignado"},null,null,null,{"$f":"'PPTO DETALLADO'!A21","v":"Nombre Ordenador del Gasto "},null,null,null,null,null,null,null,null,null,null,null,null,"3 MODIFICACIÓN ORDINARIA "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 MODIFICACIÓN ESPECIAL "]
[null,null,null,null,null,null,null,null,null,null,null,2]
["A. INGRESOS DEL PROYECTO",null,null,null,"Ingreso Presup Modif. 2.","Adición/Modif","Total Ingreso Ajustado Modif (3)",null,null,null,null,3]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,{"$f":"SUM(E19:E25)","v":0},{"$f":"SUM(F19:F25)","v":0},{"$f":"SUM(G19:G25)","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A19","v":0},{"$f":"'2 Modificacion Ordinaria '!B19:D19","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G19","v":0},null,{"$f":"$E$19+$F$19","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A20","v":0},{"$f":"'2 Modificacion Ordinaria '!B20:D20","v":"MATRICULA"},null,null,{"$f":"+'3 Modificacion Ordinaria '!G20","v":0},null,{"$f":"$E$20+$F$20","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A21","v":0},{"$f":"'2 Modificacion Ordinaria '!B21:D21","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G21","v":0},null,{"$f":"$E$21+$F$21","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A22","v":0},{"$f":"'2 Modificacion Ordinaria '!B22:D22","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G22","v":0},null,{"$f":"$E$22+$F$22","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A23","v":0},{"$f":"'2 Modificacion Ordinaria '!B23:D23","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G23","v":0},null,{"$f":"$E$23+$F$23","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A24","v":0},{"$f":"'2 Modificacion Ordinaria '!B24:D24","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G24","v":0},null,{"$f":"$E$24+$F$24","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A25","v":0},{"$f":"'2 Modificacion Ordinaria '!B25:D25","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G25","v":0},null,{"$f":"$E$25+$F$25","v":0}]
[]
["B. EGRESOS DEL PROYECTO",null,null,null,"Egreso Presup Modif. 2. ","Adición/Modif","Total Egreso Ajustado Modif (3)"]
["# CLASIFICADOR","DENOMINACION CLASIFICADOR",null,null,{"$f":"E125+E127+E128+E129","v":0},{"$f":"F125+F127+F128+F129","v":0},{"$f":"G125+G127+G128+G129","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A29","v":0},{"$f":"'2 Modificacion Ordinaria '!B29:D29","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"+'3 Modificacion Ordinaria '!G29","v":0},null,{"$f":"E29+F29","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A30","v":0},{"$f":"'2 Modificacion Ordinaria '!B30:D30","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"+'3 Modificacion Ordinaria '!G30","v":0},null,{"$f":"E30+F30","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A31","v":0},{"$f":"'2 Modificacion Ordinaria '!B31:D31","v":"ACTIVIDADES ACADEMICAS REMUNERADAS"},null,null,{"$f":"+'3 Modificacion Ordinaria '!G31","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A32","v":0},{"$f":"'2 Modificacion Ordinaria '!B32:D32","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G32","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A33","v":0},{"$f":"'2 Modificacion Ordinaria '!B33:D33","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G33","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A34","v":0},{"$f":"'2 Modificacion Ordinaria '!B34:D34","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G34","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A35","v":0},{"$f":"'2 Modificacion Ordinaria '!B35:D35","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G35","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A36","v":0},{"$f":"'2 Modificacion Ordinaria '!B36:D36","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G36","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A37","v":0},{"$f":"'2 Modificacion Ordinaria '!B37:D37","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G37","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A38","v":0},{"$f":"'2 Modificacion Ordinaria '!B38:D38","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G38","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A39","v":0},{"$f":"'2 Modificacion Ordinaria '!B39:D39","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G39","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A40","v":0},{"$f":"'2 Modificacion Ordinaria '!B40:D40","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G40","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A41","v":0},{"$f":"'2 Modificacion Ordinaria '!B41:D41","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G41","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A42","v":0},{"$f":"'2 Modificacion Ordinaria '!B42:D42","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G42","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A43","v":0},{"$f":"'2 Modificacion Ordinaria '!B43:D43","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G43","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A44","v":0},{"$f":"'2 Modificacion Ordinaria '!B44:D44","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G44","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A45","v":0},{"$f":"'2 Modificacion Ordinaria '!B45:D45","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G45","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A46","v":0},{"$f":"'2 Modificacion Ordinaria '!B46:D46","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G46","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A47","v":0},{"$f":"'2 Modificacion Ordinaria '!B47:D47","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G47","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A48","v":0},{"$f":"'2 Modificacion Ordinaria '!B48:D48","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G48","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A49","v":0},{"$f":"'2 Modificacion Ordinaria '!B49:D49","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G49","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A50","v":0},{"$f":"'2 Modificacion Ordinaria '!B50:D50","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G50","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A51","v":0},{"$f":"'2 Modificacion Ordinaria '!B51:D51","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G51","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A52","v":0},{"$f":"'2 Modificacion Ordinaria '!B52:D52","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G52","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A53","v":0},{"$f":"'2 Modificacion Ordinaria '!B53:D53","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G53","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A54","v":0},{"$f":"'2 Modificacion Ordinaria '!B54:D54","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G54","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A55","v":0},{"$f":"'2 Modificacion Ordinaria '!B55:D55","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G55","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A56","v":0},{"$f":"'2 Modificacion Ordinaria '!B56:D56","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G56","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A57","v":0},{"$f":"'2 Modificacion Ordinaria '!B57:D57","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G57","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A58","v":0},{"$f":"'2 Modificacion Ordinaria '!B58:D58","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G58","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A59","v":0},{"$f":"'2 Modificacion Ordinaria '!B59:D59","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G59","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A60","v":0},{"$f":"'2 Modificacion Ordinaria '!B60:D60","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G60","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A61","v":0},{"$f":"'2 Modificacion Ordinaria '!B61:D61","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G61","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A62","v":0},{"$f":"'2 Modificacion Ordinaria '!B62:D62","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G62","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A63","v":0},{"$f":"'2 Modificacion Ordinaria '!B63:D63","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G63","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A64","v":0},{"$f":"'2 Modificacion Ordinaria '!B64:D64","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G64","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A65","v":0},{"$f":"'2 Modificacion Ordinaria '!B65:D65","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G65","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A66","v":0},{"$f":"'2 Modificacion Ordinaria '!B66:D66","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G66","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A67","v":0},{"$f":"'2 Modificacion Ordinaria '!B67:D67","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G67","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A68","v":0},{"$f":"'2 Modificacion Ordinaria '!B68:D68","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G68","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A69","v":0},{"$f":"'2 Modificacion Ordinaria '!B69:D69","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G69","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A70","v":0},{"$f":"'2 Modificacion Ordinaria '!B70:D70","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G70","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A71","v":0},{"$f":"'2 Modificacion Ordinaria '!B71:D71","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G71","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A72","v":0},{"$f":"'2 Modificacion Ordinaria '!B72:D72","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G72","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A73","v":0},{"$f":"'2 Modificacion Ordinaria '!B73:D73","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G73","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A74","v":0},{"$f":"'2 Modificacion Ordinaria '!B74:D74","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G74","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A75","v":0},{"$f":"'2 Modificacion Ordinaria '!B75:D75","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G75","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A76","v":0},{"$f":"'2 Modificacion Ordinaria '!B76:D76","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G76","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A77","v":0},{"$f":"'2 Modificacion Ordinaria '!B77:D77","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G77","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A78","v":0},{"$f":"'2 Modificacion Ordinaria '!B78:D78","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G78","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A79","v":0},{"$f":"'2 Modificacion Ordinaria '!B79:D79","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G79","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A80","v":0},{"$f":"'2 Modificacion Ordinaria '!B80:D80","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G80","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A81","v":0},{"$f":"'2 Modificacion Ordinaria '!B81:D81","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G81","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A82","v":0},{"$f":"'2 Modificacion Ordinaria '!B82:D82","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G82","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A83","v":0},{"$f":"'2 Modificacion Ordinaria '!B83:D83","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G83","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A84","v":0},{"$f":"'2 Modificacion Ordinaria '!B84:D84","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G84","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A85","v":0},{"$f":"'2 Modificacion Ordinaria '!B85:D85","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G85","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A86","v":0},{"$f":"'2 Modificacion Ordinaria '!B86:D86","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G86","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A87","v":0},{"$f":"'2 Modificacion Ordinaria '!B87:D87","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G87","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A88","v":0},{"$f":"'2 Modificacion Ordinaria '!B88:D88","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G88","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A89","v":0},{"$f":"'2 Modificacion Ordinaria '!B89:D89","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G89","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A90","v":0},{"$f":"'2 Modificacion Ordinaria '!B90:D90","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G90","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A91","v":0},{"$f":"'2 Modificacion Ordinaria '!B91:D91","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G91","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A92","v":0},{"$f":"'2 Modificacion Ordinaria '!B92:D92","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G92","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A93","v":0},{"$f":"'2 Modificacion Ordinaria '!B93:D93","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G93","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A94","v":0},{"$f":"'2 Modificacion Ordinaria '!B94:D94","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G94","v":0},null,{"$f":"E94+F94","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A95","v":0},{"$f":"'2 Modificacion Ordinaria '!B95:D95","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G95","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A96","v":0},{"$f":"'2 Modificacion Ordinaria '!B96:D96","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G96","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A97","v":0},{"$f":"'2 Modificacion Ordinaria '!B97:D97","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G97","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A98","v":0},{"$f":"'2 Modificacion Ordinaria '!B98:D98","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G98","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A99","v":0},{"$f":"'2 Modificacion Ordinaria '!B99:D99","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G99","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A100","v":0},{"$f":"'2 Modificacion Ordinaria '!B100:D100","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G100","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A101","v":0},{"$f":"'2 Modificacion Ordinaria '!B101:D101","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G101","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A102","v":0},{"$f":"'2 Modificacion Ordinaria '!B102:D102","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G102","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A103","v":0},{"$f":"'2 Modificacion Ordinaria '!B103:D103","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G103","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A104","v":0},{"$f":"'2 Modificacion Ordinaria '!B104:D104","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G104","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A105","v":0},{"$f":"'2 Modificacion Ordinaria '!B105:D105","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G105","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A106","v":0},{"$f":"'2 Modificacion Ordinaria '!B106:D106","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G106","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A107","v":0},{"$f":"'2 Modificacion Ordinaria '!B107:D107","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G107","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A108","v":0},{"$f":"'2 Modificacion Ordinaria '!B108:D108","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G108","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A109","v":0},{"$f":"'2 Modificacion Ordinaria '!B109:D109","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G109","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A110","v":0},{"$f":"'2 Modificacion Ordinaria '!B110:D110","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G110","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A111","v":0},{"$f":"'2 Modificacion Ordinaria '!B111:D111","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G111","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A112","v":0},{"$f":"'2 Modificacion Ordinaria '!B112:D112","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G112","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A113","v":0},{"$f":"'2 Modificacion Ordinaria '!B113:D113","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G113","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A114","v":0},{"$f":"'2 Modificacion Ordinaria '!B114:D114","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G114","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'2 Modificacion Ordinaria '!A115","v":0},{"$f":"'2 Modificacion Ordinaria '!B115:D115","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G115","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'2 Modificacion Ordinaria '!A116","v":0},{"$f":"'2 Modificacion Ordinaria '!B116:D116","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G116","v":0},null,0,"ADQ BIENES Y EQUIPOS"]
[{"$f":"'2 Modificacion Ordinaria '!A117","v":0},{"$f":"'2 Modificacion Ordinaria '!B117:D117","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G117","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A118","v":0},{"$f":"'2 Modificacion Ordinaria '!B118:D118","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G118","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A119","v":0},{"$f":"'2 Modificacion Ordinaria '!B119:D119","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G119","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A120","v":0},{"$f":"'2 Modificacion Ordinaria '!B120:D120","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G120","v":0},null,0]
[{"$f":"'2 Modificacion Ordinaria '!A121","v":0},{"$f":"'2 Modificacion Ordinaria '!B121:D121","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G121","v":0},null,{"$f":"E121+F121","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A122","v":0},{"$f":"'2 Modificacion Ordinaria '!B122:D122","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G122","v":0},null,{"$f":"E122+F122","v":0}]
[{"$f":"'2 Modificacion Ordinaria '!A123","v":0},{"$f":"'2 Modificacion Ordinaria '!B123:D123","v":0},null,null,{"$f":"+'3 Modificacion Ordinaria '!G123","v":0},null,{"$f":"E123+F123","v":0}]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A132","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B132:F132","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G132","v":0},{"$f":"$E$124-((F114+F115+F116)*1%)","v":0},{"$f":"E124+F124","v":0},"POLIZA"]
["SUBTOTAL 1.",null,null,null,{"$f":"SUM(E29:E124)","v":0},{"$f":"SUM(F29:F124)","v":0},{"$f":"SUM(G29:G124)","v":0},null,null,null,null,null,null,null,"CALCULO GMF",{"$f":"($G$18*0.004)-#REF!","v":{"$error":"#REF!"}}]
[]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A133","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B133:F133","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G133","v":0},{"$f":"$E$127-(($G$125+$G$124)*1%)","v":0},{"$f":"E127+F127","v":0},"APOYO ESTUDIANTES "]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A134","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B134:F134","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G134","v":0},{"$f":"$E$128-(($G$125+G124)*1%)","v":0},{"$f":"E128+F128","v":0},"EQUIPO F.E."]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A135","v":0},{"$f":"'PRESUPUESTO CONSOLIDADO'!B135:F135","v":0},null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!G135","v":0},{"$f":"E129-(($G$125+$G$124+$G$127+$G$128)*0.004)","v":0},{"$f":"E129+F129","v":0},"4X1000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCULO AME",{"$f":"(SUM(#REF!+$G$125)*1%)-#REF!","v":{"$error":"#REF!"}}]
[]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A139","v":"MARGEN EXCEDENTES EXIGIDOS"},"EXCEDENTES GENERADOS Modif (3)","# CLASIFICADOR","TOTAL EXCEDENTES GENERADOS EJECUCION PROYECTO",null,null,"Valor EXCEDENTES Modif (4)",null,0.45,"ADMINISTRACION CENTRAL  "]
[null,null,null,"% DISTRIBUCION (SELECCIONAR)","VALOR EXCEDENTE MODF 3","Adición/Modif 4",{"$f":"$G$18-$G$28","v":0},null,{"$f":"+I132+7.5%","v":0.52500000000000002},"SIN INCENTIVOS "]
[{"$f":"'PRESUPUESTO CONSOLIDADO'!A141","v":0.2},{"$f":"$G$133/$G$18","v":{"$error":"#DIV/0!"}},{"$f":"'PRESUPUESTO CONSOLIDADO'!C141","v":0},null,{"$f":"+'3 Modificacion Ordinaria '!G134","v":0},{"$f":"+$G$133*$D$134","v":0},{"$f":"+E134-F134","v":0},null,0.4,"FACULTAD "]
[null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!C142","v":0},null,{"$f":"+'3 Modificacion Ordinaria '!G135","v":0},{"$f":"+$G$133*$D$135","v":0},{"$f":"+E135-F135","v":0},null,{"$f":"+I134+7.5%","v":0.47500000000000003},"SIN INCENTIVOS "]
[null,null,{"$f":"'PRESUPUESTO CONSOLIDADO'!C143","v":0},null,{"$f":"+'3 Modificacion Ordinaria '!G136","v":0},{"$f":"+$G$133*$D$136","v":0},0,null,0.15,"INCENTIVOS COORDINADOR "]
[null,null,null,null,null,null,null,null,0,"SIN INCENTIVOS "]
[]
[null,"UNIVERSIDAD SURCOLOMBIANA"]
[null,"GESTIÓN FINANCIERA Y DE RECURSOS FÍSICOS "]
[null,"MODIFICACIONES PRESUPUESTO INGRESOS Y EGRESOS PROYECTOS DE FONDOS ESPECIALES "]
["CODIGO","AP-FIN-FO-32","VERSIÓN:",4,"VIGENCIA:",2022,"Página 1 de 6"]
[]
["# Clasificador","Denominacion Clasificador ","Justificacion 3. Modificacion Clasificadores"]
[{"$f":"A19","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A29","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"A71","v":0}]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[0]
[{"$f":"A127","v":0}]
[{"$f":"A128","v":0}]
[{"$f":"A129","v":0}]
[{"$f":"C134","v":0}]
[{"$f":"C135","v":0}]
[{"$f":"C136","v":0}]
[]
[]
[]
[]
[]
["FIRMA DECANO (A)",null,null,null,"FIRMA COORDINADOR (A)"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"FALTA CUADRO ULTIMO DE SUSTENTACION DE LA MODIFICACION REALIZADA "]
[]
[null,null,null,null,null,null,null,null,null,"Neiva"]
[]
[]
[]
[null,"SEDE CENTRAL"]
[null,"ADMINISTRACION CENTRAL  ",null,null,0.45,{"$f":"#REF!*E278","v":{"$error":"#REF!"}}]
[null,"FACULTAD",null,null,0.4,{"$f":"#REF!*E279","v":{"$error":"#REF!"}}]
[null,"INCENTIVOS COORDINADOR ",null,null,0.15,{"$f":"#REF!*E280","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"SUM(E278:E280)","v":1},{"$f":"SUM(F278:F280)","v":{"$error":"#REF!"}}]
[]
[null,"OTROS CONVENIOS"]
[null,"ADMINISTRACION CENTRAL  ",null,null,0.5,{"$f":"#REF!*E284","v":{"$error":"#REF!"}}]
[null,"FACULTAD",null,null,0.5,{"$f":"#REF!*E285","v":{"$error":"#REF!"}}]
[null,"INCENTIVOS COORDINADOR ",null,null,0,{"$f":"#REF!*E286","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"SUM(E284:E286)","v":1},{"$f":"SUM(F284:F286)","v":{"$error":"#REF!"}}]
[null,"Neiva","Garzon","La Plata","Pitalito",null,null,null,null,null,"Garzon","La Plata","Pitalito"]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$278,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$278,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$278,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$278,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$279,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$279,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Neiva\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzon\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$F$280,\"\")","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$F$280,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B289:B291)","v":{"$error":"#REF!"}}]
[null,"Otros Convenios"]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$284,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$285,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(#REF!=\"Otros Convenios\",$F$286,\"\")","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B294:B296)","v":{"$error":"#REF!"}}]
[]
[]
[null,"Posgrados"]
[null,1,0.2,"El proyecto cumple con el excedente para Proyectos de Posgrados del 20% establecido en la Normatividad"]
[null,null,null,"El proyecto No cumple con el excedente para Proyectos de Posgrados del 20% establecido en la Normatividad"]
[null,null,null,null,null,null,null,null,null,"Garzon"]
[null,"Venta de Servicios",0.1,"El proyecto cumple con el excedente para Venta de Servicios del 10% establecido en la Normatividad",null,null,null,null,null,{"$f":"IFERROR(IF($C$319>0,$C$319+$C$323),0)","v":0}]
[null,null,null,"El proyecto No cumple con el excedente para Venta de Servicios del 10% establecido en la Normatividad",null,null,null,null,null,{"$f":"IFERROR(IF($C$320>0,$C$320+$C$323),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J304+J305","v":0}]
[null,{"$f":"IFERROR(B291/2,0)","v":0}]
[]
[]
[]
[]
[null,"ADMINISTRACION CENTRAL  ",null,0.45,{"$f":"IF((F313-INT(F313))<= 0.6,ROUNDDOWN(F313,0),ROUNDUP(F313,0))","v":0},{"$f":"(L57*D313)","v":0}]
[null,"FACULTAD",null,0.4,{"$f":"IF((F314-INT(F314))<= 0.6,ROUNDDOWN(F314,0),ROUNDUP(F314,0))","v":0},{"$f":"(L57*D314)","v":0}]
[null,"INCENTIVOS COORDINADOR ",null,0.15,0,{"$f":"(L57*D315)","v":0}]
[null,null,null,{"$f":"SUM(D313:D315)","v":1},{"$f":"SUM(E313:E315)","v":0}]
[]
[null,"Neiva","Garzon","La Plata","Pitalito","Total",null,null,"Neiva",null,"La Plata","Pitalito","Total"]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$313,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$313,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$313,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$313,0)","v":{"$error":"#REF!"}},{"$f":"SUM(B319:E319)","v":{"$error":"#REF!"}},null,null,{"$f":"IFERROR(IF($B$319>0,$B$319+$B$323),0)","v":0},null,{"$f":"IFERROR(IF($D$319>0,$D$319+$D$323),0)","v":0},{"$f":"IFERROR(IF($E$319>0,$E$319+$E$323),0)","v":0},{"$f":"SUM(I319:L319)","v":0},{"$f":"IF((M319-INT(M319))<= 0.6,ROUNDDOWN(M319,0),ROUNDUP(M319,0))","v":0},{"$f":"N319","v":0},{"$f":"IF(N322>M322,TRUE,FALSE)","v":false},{"$f":"IF(N322>M322,N319+M323,N319)","v":0},"SI(N209>M209;N206-M210;N206)"]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$314,0)","v":{"$error":"#REF!"}},{"$f":"SUM(B320:E320)","v":{"$error":"#REF!"}},null,null,{"$f":"IFERROR(IF($B$320>0,$B$320+$B$323),0)","v":0},null,{"$f":"IFERROR(IF($D$320>0,$D$320+$D$323),0)","v":0},{"$f":"IFERROR(IF($E$320>0,$E$320+$E$323),0)","v":0},{"$f":"SUM(I320:L320)","v":0},{"$f":"IF((M320-INT(M320))<= 0.6,ROUNDDOWN(M320,0),ROUNDUP(M320,0))","v":0},{"$f":"IF(N320>M320,N323-M323,N320+1)","v":1},{"$f":"IF(N323>M323,TRUE,FALSE)","v":false},{"$f":"IF(N322>M322,N320,N320+N323)","v":0},"SI(N209>M209;N207+M210;N207)"]
[null,{"$f":"IF(#REF!=\"Neiva\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Garzón\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"La Plata\",$E$315,0)","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=\"Pitalito\",$E$315,0)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,null,null,0]
[null,{"$f":"SUM(B319:B321)","v":{"$error":"#REF!"}},{"$f":"SUM(C319:C321)","v":{"$error":"#REF!"}},{"$f":"SUM(D319:D321)","v":{"$error":"#REF!"}},{"$f":"SUM(E319:E321)","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,{"$f":"I319+I320","v":0},null,{"$f":"K319+K320","v":0},0,0,{"$f":"N319+N320","v":0}]
[null,{"$f":"IFERROR(B321/2,0)","v":0},{"$f":"IFERROR(C321/2,0)","v":0},{"$f":"IFERROR(D321/2,0)","v":0},{"$f":"IFERROR(E321/2,0)","v":0},0,null,null,null,null,null,null,{"$f":"N322-M322","v":0},{"$f":"M323*(-1)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A20","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A21","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A22","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A23","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A24","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A25","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A26","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A32","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A33","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A34","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A35","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A36","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A37","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A38","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A39","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A40","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A41","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A42","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A43","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A44","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A45","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A46","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A47","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A48","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A49","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A50","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A51","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A52","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A53","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A54","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A55","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A56","v":0}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A57","v":0},null,null,null,null,null,null,null,"2034N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A58","v":0},null,null,null,null,null,null,null,"2035N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A59","v":0},null,null,null,null,null,null,null,"2029N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A60","v":0},null,null,null,null,null,null,null,"2032N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A61","v":0},null,null,null,null,null,null,null,"2036N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A62","v":0},null,null,null,null,null,null,null,"2037N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!A63","v":0},null,null,null,null,null,null,null,"2038N"]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]
[null,{"$f":"'PRESUPUESTO CONSOLIDADO'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Modificacion Presupuestal1","index":7,"n_rows":210,"n_cols":11,"rows_kept":210,"cut":false,"hidden":true,"merged":[[8,2,8,6],[9,3,9,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[13,2,13,3],[13,5,14,5],[13,6,14,6],[14,2,14,3],[75,3,75,4],[76,2,76,6],[82,2,82,6],[83,2,83,5],[16,2,16,3],[29,2,29,3],[71,3,71,4],[72,3,72,4],[73,3,73,4],[74,3,74,4],[93,2,93,6],[94,3,94,6],[95,3,95,6],[96,3,96,6],[97,3,97,6],[98,2,98,3],[98,5,99,5],[98,6,99,6],[99,2,99,3],[101,3,101,6],[102,3,102,6],[103,3,103,6],[104,3,104,6],[105,3,105,6],[106,3,106,6],[107,3,107,6],[108,3,108,6],[109,3,109,6],[110,3,110,6],[111,3,111,6],[112,3,112,6],[113,3,113,6],[114,3,114,6],[115,3,115,6],[116,3,116,6],[118,3,118,6],[130,3,130,6],[119,3,119,6],[120,3,120,6],[121,3,121,6],[122,3,122,6],[123,3,123,6],[124,3,124,6],[125,3,125,6],[126,3,126,6],[127,3,127,6],[128,3,128,6],[129,3,129,6],[147,3,147,5],[2,2,5,2],[2,3,2,4],[3,3,5,4],[2,5,5,6],[87,2,90,2],[87,3,87,4],[87,5,90,6],[88,3,90,4],[131,3,131,6],[132,3,132,6],[133,3,133,6],[140,2,140,6],[141,2,141,5],[146,3,146,5],[117,3,117,6]]}
[]
[]
[null,null,null,"PROYECCION SOCIAL"]
[null,null,null,"PRESUPUESTO PROYECTOS O ACTIVIDADES DE PROYECCION SOCIAL"]
[]
[]
[null,null,"CODIGO","MI-PSO-FO-02","VERSIÓN: 6","VIGENCIA:",{"$f":"PRESUPUESTO1!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"PRIMERA MODIFICACIÓN PRESUPUESTAL\nINFORMACION GENERAL DEL PROYECTO"]
[null,null,"Proyecto",{"$f":"IF(PRESUPUESTO1!E8=\"\",\"\",PRESUPUESTO1!E8)","v":"Acto Administrativo"}]
[null,null,"Coordinador",{"$f":"IF(PRESUPUESTO1!E9=\"\",\"\",PRESUPUESTO1!E9)","v":""}]
[null,null,"Facultad",{"$f":"IF(PRESUPUESTO1!E10=\"\",\"\",PRESUPUESTO1!E10)","v":""}]
[null,null,"Decano (a)",{"$f":"IF(PRESUPUESTO1!E11=\"\",\"\",PRESUPUESTO1!E11)","v":""}]
[null,null,"Fecha programada para el inicio de las actividades del proyecto",null,{"$f":"IF(PRESUPUESTO1!F12=\"\",\"\",PRESUPUESTO1!F12)","v":"N° Modificación"},"Duración",{"$f":"IF(E14=\"\",\"\",(ROUND(DAYS360(E14,E15,1)/30,0) & \" Meses\"))","v":{"$error":"#VALUE!"}}]
[null,null,"Fecha programada para la terminación de las actividades del proyecto",null,{"$f":"IF(PRESUPUESTO1!F13=\"\",\"\",PRESUPUESTO1!F13)","v":{"$error":"#REF!"}}]
[]
[null,null,"A. INGRESOS DEL PROYECTO",null,"Ingreso Presup","Adición/Modif","Ingreso Ajustado"]
[null,null,"Código","Descripción",{"$f":"ROUND(SUM(E19:E28),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(F19:F28),0)","v":-10000},{"$f":"ROUND(SUM(G19:G28),0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C20=\"\",\"\",PRESUPUESTO1!C20)","v":1001},{"$f":"IF(PRESUPUESTO1!D20=\"\",\"\",PRESUPUESTO1!D20)","v":{"$error":"#N/A"}},{"$f":"IF(PRESUPUESTO1!G20=\"\",\"\",PRESUPUESTO1!G20)","v":{"$error":"#N/A"}},-10000,{"$f":"IF(E19=\"\",0,K19)","v":{"$error":"#N/A"}},null,null,null,{"$f":"(E19+F19)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C21=\"\",\"\",PRESUPUESTO1!C21)","v":1002},{"$f":"IF(PRESUPUESTO1!E21=\"\",\"\",PRESUPUESTO1!E21)","v":""},{"$f":"IF(PRESUPUESTO1!G21=\"\",\"\",PRESUPUESTO1!G21)","v":{"$error":"#N/A"}},0,{"$f":"IF(E20=\"\",0,K20)","v":{"$error":"#N/A"}},null,null,null,{"$f":"(E20+F20)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C22=\"\",\"\",PRESUPUESTO1!C22)","v":1003},{"$f":"IF(PRESUPUESTO1!E22=\"\",\"\",PRESUPUESTO1!E22)","v":""},{"$f":"IF(PRESUPUESTO1!G22=\"\",\"\",PRESUPUESTO1!G22)","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},null,null,null,{"$error":"#N/A"}]
[null,null,{"$f":"IF(PRESUPUESTO1!C23=\"\",\"\",PRESUPUESTO1!C23)","v":""},{"$f":"IF(PRESUPUESTO1!E23=\"\",\"\",PRESUPUESTO1!E23)","v":""},{"$f":"IF(PRESUPUESTO1!G23=\"\",\"\",PRESUPUESTO1!G23)","v":""},0,0,null,null,null,{"$error":"#VALUE!"}]
[null,null,{"$f":"IF(PRESUPUESTO1!C24=\"\",\"\",PRESUPUESTO1!C24)","v":""},{"$f":"IF(PRESUPUESTO1!E24=\"\",\"\",PRESUPUESTO1!E24)","v":""},{"$f":"IF(PRESUPUESTO1!G24=\"\",\"\",PRESUPUESTO1!G24)","v":""},0,0,null,null,null,{"$error":"#VALUE!"}]
[null,null,{"$f":"IF(PRESUPUESTO1!C25=\"\",\"\",PRESUPUESTO1!C25)","v":""},{"$f":"IF(PRESUPUESTO1!E25=\"\",\"\",PRESUPUESTO1!E25)","v":""},{"$f":"IF(PRESUPUESTO1!G25=\"\",\"\",PRESUPUESTO1!G25)","v":""},0,0,null,null,null,{"$error":"#VALUE!"}]
[null,null,null,{"$f":"IF(PRESUPUESTO1!E26=\"\",\"\",PRESUPUESTO1!E26)","v":""},{"$f":"IF(PRESUPUESTO1!G26=\"\",\"\",PRESUPUESTO1!G26)","v":""},0,0,null,null,null,{"$error":"#VALUE!"}]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[]
[null,null,"B. EGRESOS DEL PROYECTO",null,"Egreso Presup","Adición/Modif","Egreso Ajustado"]
[null,null,"Código","Descripción",{"$f":"ROUND(SUM(E32:E67)+E69+E70,0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(SUM(F32:F67)+F69,0)","v":-40},{"$f":"ROUND(SUM(G32:G67)+G69+G70,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C32=\"\",\"\",PRESUPUESTO1!C32)","v":2007},{"$f":"IF(PRESUPUESTO1!D32=\"\",\"\",PRESUPUESTO1!D32)","v":"DENOMINACION CLASIFICADOR"},{"$f":"IF(PRESUPUESTO1!G32=\"\",\"\",PRESUPUESTO1!G32)","v":""},0,{"$f":"IF(E32=\"\",0,K32)","v":0},null,null,null,{"$f":"(E32+F32)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C33=\"\",\"\",PRESUPUESTO1!C33)","v":""},{"$f":"IF(PRESUPUESTO1!D33=\"\",\"\",PRESUPUESTO1!D33)","v":""},{"$f":"IF(PRESUPUESTO1!G33=\"\",\"\",PRESUPUESTO1!G33)","v":""},0,{"$f":"IF(E33=\"\",0,K33)","v":0},null,null,null,{"$f":"(E33+F33)","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C34=\"\",\"\",PRESUPUESTO1!C34)","v":""},{"$f":"IF(PRESUPUESTO1!E34=\"\",\"\",PRESUPUESTO1!E34)","v":""},{"$f":"IF(PRESUPUESTO1!G34=\"\",\"\",PRESUPUESTO1!G34)","v":""},0,0,null,null,null,{"$error":"#VALUE!"}]
[null,null,{"$f":"IF(PRESUPUESTO1!C35=\"\",\"\",PRESUPUESTO1!C35)","v":""},{"$f":"IF(PRESUPUESTO1!E35=\"\",\"\",PRESUPUESTO1!E35)","v":""},{"$f":"IF(PRESUPUESTO1!G35=\"\",\"\",PRESUPUESTO1!G35)","v":""},0,0,null,null,null,{"$error":"#VALUE!"}]
[null,null,{"$f":"IF(PRESUPUESTO1!C36=\"\",\"\",PRESUPUESTO1!C36)","v":""},{"$f":"IF(PRESUPUESTO1!E36=\"\",\"\",PRESUPUESTO1!E36)","v":""},{"$f":"IF(PRESUPUESTO1!G36=\"\",\"\",PRESUPUESTO1!G36)","v":""},0,0,null,null,null,{"$error":"#VALUE!"}]
[null,null,{"$f":"IF(PRESUPUESTO1!C37=\"\",\"\",PRESUPUESTO1!C37)","v":""},{"$f":"IF(PRESUPUESTO1!E37=\"\",\"\",PRESUPUESTO1!E37)","v":""},{"$f":"IF(PRESUPUESTO1!G37=\"\",\"\",PRESUPUESTO1!G37)","v":""},0,0,null,null,null,{"$error":"#VALUE!"}]
[null,null,{"$f":"IF(PRESUPUESTO1!C38=\"\",\"\",PRESUPUESTO1!C38)","v":""},{"$f":"IF(PRESUPUESTO1!E38=\"\",\"\",PRESUPUESTO1!E38)","v":""},{"$f":"IF(PRESUPUESTO1!G38=\"\",\"\",PRESUPUESTO1!G38)","v":""},0,0,null,null,null,{"$error":"#VALUE!"}]
[null,null,{"$f":"IF(PRESUPUESTO1!C39=\"\",\"\",PRESUPUESTO1!C39)","v":""},{"$f":"IF(PRESUPUESTO1!E39=\"\",\"\",PRESUPUESTO1!E39)","v":""},{"$f":"IF(PRESUPUESTO1!G39=\"\",\"\",PRESUPUESTO1!G39)","v":""},0,0,null,null,null,{"$error":"#VALUE!"}]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},null,0,0,null,null,null,0]
[]
[null,null,{"$f":"PRESUPUESTO1!E41","v":0},{"$f":"IF(PRESUPUESTO1!D41=\"\",\"\",PRESUPUESTO1!D41)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!G41=\"\",\"\",PRESUPUESTO1!G41)","v":""},{"$f":"N(F18)*0.004","v":-40},{"$f":"N(G18)*0.004","v":{"$error":"#N/A"}}]
[null,null,{"$f":"PRESUPUESTO1!E42","v":0},{"$f":"IF(PRESUPUESTO1!D42=\"\",\"\",PRESUPUESTO1!D42)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!G42=\"\",\"\",PRESUPUESTO1!G42)","v":""},{"$f":"N(F31*0.03)","v":-1.2},{"$f":"SUM(G32:G69)*0.03","v":{"$error":"#N/A"}}]
[]
[null,null,"% Ajustado","C. DISTRIBUCION DE EXCEDENTES",null,"Montos Presup","Monto Ajustado"]
[null,null,{"$f":"IFERROR(IF(G73=0,0,((G73*100)/G18)),0)/100","v":0},"EXCEDENTES GENERADOS POR LA EJECUCION DEL PROYECTO",null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"ROUND(G18-G31,0)","v":{"$error":"#N/A"}}]
[null,null,0.2,"RECURSOS GENERADOS PARA DISTRIBUCION DE INCENTIVOS",null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"($G$73*20%)","v":{"$error":"#N/A"}}]
[null,null,0.4,"RECURSOS DESTINADOS A FINANCIAR PLAN DE DESARROLLO DE LA FACULTAD",null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"($G$73*40%)","v":{"$error":"#N/A"}}]
[null,null,0.4,"RECURSOS DESTINADOS A FINANCIAR PLAN DE DESARROLLO INSTITUCIONAL",null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"($G$73*40%)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(G73=0,\"\",IF(G73>(G18*0.1),C152,C153))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[null,null,"FIRMA DECANO (A)                                                                                                                                                      FIRMA COORDINADOR (A)"]
[]
[]
[]
[]
[null,null,null,"PROYECCION SOCIAL"]
[null,null,null,"PRESUPUESTO PROYECTOS O ACTIVIDADES DE PROYECCION SOCIAL"]
[]
[]
[null,null,"CODIGO","MI-PSO-FO-02",{"$f":"E7","v":"VERSIÓN: 6"},"VIGENCIA:",{"$f":"G7","v":{"$error":"#REF!"}}]
[]
[null,null,"PRIMERA SUSTENTACION MODIFICACIÓN PRESUPUESTAL\nINFORMACION GENERAL DEL PROYECTO"]
[null,null,"Proyecto",{"$f":"D10","v":"Acto Administrativo"}]
[null,null,"Coordinador",{"$f":"D11","v":""}]
[null,null,"Facultad",{"$f":"D12","v":""}]
[null,null,"Decano (a)",{"$f":"D13","v":""}]
[null,null,"Fecha programada para el inicio de las actividades del proyecto",null,{"$f":"E14","v":"N° Modificación"},"Duración",{"$f":"IF(E99=\"\",\"\",(ROUND(DAYS360(E99,E100,1)/30,0) & \" Meses\"))","v":{"$error":"#VALUE!"}}]
[null,null,"Fecha programada para la terminación de las actividades del proyecto",null,{"$f":"E15","v":{"$error":"#REF!"}}]
[]
[null,null,"Código","Sustentación a las modificaciones al Presupuesto"]
[null,null,1001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"FIRMA DECANO (A)                                                                                                                                        FIRMA COORDINADOR (A)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"El presente Presupuesto del Proyecto Genera excedentes por encima de lo establecido para ser reconocido como solidario y por lo tanto debe ser gestionado a través de la Oficina de Fondos Especiales"]
[null,null,"El presente Presupuesto del Proyecto genera excedentes por debajo de lo establecido en los Acuerdos de Fondos Especiales y por tanto debe Gestionarse a través de la Vicerrectoría de Investigación y Proyección Social como un Proyecto Solidario."]
[]
[null,null,1001]
[null,null,"1001.1"]
[null,null,"1001.2"]
[null,null,"1002.1"]
[null,null,"1002.2"]
[null,null,1003]
[null,null,1004]
[null,null,1005]
[null,null,1006]
[null,null,"1007.1"]
[null,null,"1007.2"]
[null,null,"1008.1"]
[null,null,"1008.2"]
[null,null,1009]
[null,null,1010]
[null,null,1011]
[null,null,1012]
[null,null,1013]
[null,null,1014]
[null,null,1015]
[null,null,"2001.1"]
[null,null,"2001.2"]
[null,null,2002]
[null,null,2003]
[null,null,2004]
[null,null,2005]
[null,null,2006]
[null,null,2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013]
[null,null,2014]
[null,null,2015]
[null,null,2016]
[null,null,2017]
[null,null,2018]
[null,null,"2019.1"]
[null,null,"2019.2"]
[null,null,"2020.1"]
[null,null,"2020.2"]
[null,null,2021]
[null,null,2022]
[null,null,2024]
[null,null,2026]
[null,null,2027]
[null,null,2028]
[null,null,2029]
[null,null,2030]
[null,null,2031]
[null,null,2032]
[null,null,2033]
[null,null,2034]
[null,null,2035]

{"sheet":"2da_Modificacion Presupuestal1","index":8,"n_rows":210,"n_cols":11,"rows_kept":210,"cut":false,"hidden":true,"merged":[[2,2,5,2],[2,3,2,4],[2,5,5,6],[3,3,5,4],[8,2,8,6],[9,3,9,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[13,2,13,3],[13,5,14,5],[13,6,14,6],[14,2,14,3],[16,2,16,3],[29,2,29,3],[71,3,71,4],[72,3,72,4],[73,3,73,4],[74,3,74,4],[75,3,75,4],[76,2,76,6],[82,2,82,6],[83,2,83,5],[87,2,90,2],[87,3,87,4],[87,5,90,6],[88,3,90,4],[93,2,93,6],[94,3,94,6],[95,3,95,6],[96,3,96,6],[97,3,97,6],[98,2,98,3],[98,5,99,5],[98,6,99,6],[99,2,99,3],[101,3,101,6],[102,3,102,6],[103,3,103,6],[104,3,104,6],[105,3,105,6],[106,3,106,6],[107,3,107,6],[108,3,108,6],[109,3,109,6],[110,3,110,6],[111,3,111,6],[112,3,112,6],[113,3,113,6],[114,3,114,6],[115,3,115,6],[116,3,116,6],[117,3,117,6],[118,3,118,6],[119,3,119,6],[120,3,120,6],[121,3,121,6],[122,3,122,6],[123,3,123,6],[124,3,124,6],[125,3,125,6],[126,3,126,6],[127,3,127,6],[128,3,128,6],[129,3,129,6],[130,3,130,6],[147,3,147,5],[131,3,131,6],[132,3,132,6],[133,3,133,6],[140,2,140,6],[141,2,141,5],[146,3,146,5]]}
[]
[]
[null,null,null,"PROYECCION SOCIAL"]
[null,null,null,"PRESUPUESTO PROYECTOS O ACTIVIDADES DE PROYECCION SOCIAL"]
[]
[]
[null,null,"CODIGO","MI-PSO-FO-02",{"$f":"'Modificacion Presupuestal1'!E7","v":"VERSIÓN: 6"},"VIGENCIA:",{"$f":"'Modificacion Presupuestal1'!G7","v":{"$error":"#REF!"}}]
[]
[null,null,"SEGUNDA MODIFICACIÓN PRESUPUESTAL\nINFORMACION GENERAL DEL PROYECTO"]
[null,null,"Proyecto",{"$f":"IF(PRESUPUESTO1!E8=\"\",\"\",PRESUPUESTO1!E8)","v":"Acto Administrativo"}]
[null,null,"Coordinador",{"$f":"IF(PRESUPUESTO1!E9=\"\",\"\",PRESUPUESTO1!E9)","v":""}]
[null,null,"Facultad",{"$f":"IF(PRESUPUESTO1!E10=\"\",\"\",PRESUPUESTO1!E10)","v":""}]
[null,null,"Decano (a)",{"$f":"IF(PRESUPUESTO1!E11=\"\",\"\",PRESUPUESTO1!E11)","v":""}]
[null,null,"Fecha programada para el inicio de las actividades del proyecto",null,{"$f":"IF(PRESUPUESTO1!F12=\"\",\"\",PRESUPUESTO1!F12)","v":"N° Modificación"},"Duración",{"$f":"IF(E14=\"\",\"\",(ROUND(DAYS360(E14,E15,1)/30,0) & \" Meses\"))","v":{"$error":"#VALUE!"}}]
[null,null,"Fecha programada para la terminación de las actividades del proyecto",null,{"$f":"IF(PRESUPUESTO1!F13=\"\",\"\",PRESUPUESTO1!F13)","v":{"$error":"#REF!"}}]
[]
[null,null,"A. INGRESOS DEL PROYECTO",null,"Ingreso Presup","Adición/Modif","Ingreso Ajustado"]
[null,null,"Código","Descripción",{"$f":"ROUND(SUM(E19:E28),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(F19:F28),0)","v":0},{"$f":"ROUND(SUM(G19:G28),0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C20=\"\",\"\",PRESUPUESTO1!C20)","v":1001},{"$f":"IF(PRESUPUESTO1!D20=\"\",\"\",PRESUPUESTO1!D20)","v":{"$error":"#N/A"}},{"$f":"'Modificacion Presupuestal1'!G19","v":{"$error":"#N/A"}},0,{"$f":"IF(E19=\"\",0,K19)","v":{"$error":"#N/A"}},null,null,null,{"$f":"(E19+F19)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C21=\"\",\"\",PRESUPUESTO1!C21)","v":1002},{"$f":"IF(PRESUPUESTO1!E21=\"\",\"\",PRESUPUESTO1!E21)","v":""},{"$f":"'Modificacion Presupuestal1'!G20","v":{"$error":"#N/A"}},0,{"$f":"IF(E20=\"\",0,K20)","v":{"$error":"#N/A"}},null,null,null,{"$f":"(E20+F20)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C22=\"\",\"\",PRESUPUESTO1!C22)","v":1003},{"$f":"IF(PRESUPUESTO1!E22=\"\",\"\",PRESUPUESTO1!E22)","v":""},{"$f":"'Modificacion Presupuestal1'!G21","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},null,null,null,{"$error":"#N/A"}]
[null,null,{"$f":"IF(PRESUPUESTO1!C23=\"\",\"\",PRESUPUESTO1!C23)","v":""},{"$f":"IF(PRESUPUESTO1!E23=\"\",\"\",PRESUPUESTO1!E23)","v":""},{"$f":"'Modificacion Presupuestal1'!G22","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C24=\"\",\"\",PRESUPUESTO1!C24)","v":""},{"$f":"IF(PRESUPUESTO1!E24=\"\",\"\",PRESUPUESTO1!E24)","v":""},{"$f":"'Modificacion Presupuestal1'!G23","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C25=\"\",\"\",PRESUPUESTO1!C25)","v":""},{"$f":"IF(PRESUPUESTO1!E25=\"\",\"\",PRESUPUESTO1!E25)","v":""},{"$f":"'Modificacion Presupuestal1'!G24","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C26=\"\",\"\",PRESUPUESTO1!C26)","v":""},{"$f":"IF(PRESUPUESTO1!E26=\"\",\"\",PRESUPUESTO1!E26)","v":""},{"$f":"'Modificacion Presupuestal1'!G25","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G26","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G27","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G28","v":0},0,0,null,null,null,0]
[]
[null,null,"B. COSTOS DEL PROYECTO",null,"Egreso Presup","Adición/Modif","Egreso Ajustado"]
[null,null,"Código","Descripción",{"$f":"ROUND(SUM(E32:E67)+E69+E70,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(F32:F67)+F69,0)","v":0},{"$f":"ROUND(SUM(G32:G67)+G69+G70,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C32=\"\",\"\",PRESUPUESTO1!C32)","v":2007},{"$f":"IF(PRESUPUESTO1!D32=\"\",\"\",PRESUPUESTO1!D32)","v":"DENOMINACION CLASIFICADOR"},{"$f":"'Modificacion Presupuestal1'!G32","v":0},0,{"$f":"IF(E32=\"\",0,K32)","v":0},null,null,null,{"$f":"(E32+F32)","v":0}]
[null,null,{"$f":"IF(PRESUPUESTO1!C33=\"\",\"\",PRESUPUESTO1!C33)","v":""},{"$f":"IF(PRESUPUESTO1!D33=\"\",\"\",PRESUPUESTO1!D33)","v":""},{"$f":"'Modificacion Presupuestal1'!G33","v":0},0,{"$f":"IF(E33=\"\",0,K33)","v":0},null,null,null,{"$f":"(E33+F33)","v":0}]
[null,null,{"$f":"IF(PRESUPUESTO1!C34=\"\",\"\",PRESUPUESTO1!C34)","v":""},{"$f":"IF(PRESUPUESTO1!E34=\"\",\"\",PRESUPUESTO1!E34)","v":""},{"$f":"'Modificacion Presupuestal1'!G34","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C35=\"\",\"\",PRESUPUESTO1!C35)","v":""},{"$f":"IF(PRESUPUESTO1!E35=\"\",\"\",PRESUPUESTO1!E35)","v":""},{"$f":"'Modificacion Presupuestal1'!G35","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C36=\"\",\"\",PRESUPUESTO1!C36)","v":""},{"$f":"IF(PRESUPUESTO1!E36=\"\",\"\",PRESUPUESTO1!E36)","v":""},{"$f":"'Modificacion Presupuestal1'!G36","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C37=\"\",\"\",PRESUPUESTO1!C37)","v":""},{"$f":"IF(PRESUPUESTO1!E37=\"\",\"\",PRESUPUESTO1!E37)","v":""},{"$f":"'Modificacion Presupuestal1'!G37","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C38=\"\",\"\",PRESUPUESTO1!C38)","v":""},{"$f":"IF(PRESUPUESTO1!E38=\"\",\"\",PRESUPUESTO1!E38)","v":""},{"$f":"'Modificacion Presupuestal1'!G38","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C39=\"\",\"\",PRESUPUESTO1!C39)","v":""},{"$f":"IF(PRESUPUESTO1!E39=\"\",\"\",PRESUPUESTO1!E39)","v":""},{"$f":"'Modificacion Presupuestal1'!G39","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G40","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G41","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G42","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G43","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G44","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G45","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G46","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G47","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G48","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G49","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G50","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G51","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G52","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G53","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G54","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G55","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G56","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G57","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G58","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G59","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G60","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G61","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G62","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G63","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G64","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G65","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G66","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G67","v":0},0,0,null,null,null,0]
[]
[null,null,{"$f":"PRESUPUESTO1!E41","v":0},{"$f":"IF(PRESUPUESTO1!D41=\"\",\"\",PRESUPUESTO1!D41)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G69","v":{"$error":"#N/A"}},{"$f":"N(F18)*0.004","v":0},{"$f":"N(G18)*0.004","v":{"$error":"#N/A"}}]
[null,null,{"$f":"PRESUPUESTO1!E42","v":0},{"$f":"IF(PRESUPUESTO1!D42=\"\",\"\",PRESUPUESTO1!D42)","v":{"$error":"#REF!"}},{"$f":"'Modificacion Presupuestal1'!G70","v":{"$error":"#N/A"}},{"$f":"N(F31*0.03)","v":0},{"$f":"SUM(G32:G69)*0.03","v":{"$error":"#N/A"}}]
[]
[null,null,"% Ajustado","C. DISTRIBUCION DE EXCEDENTES",null,"Montos Presup","Monto Ajustado"]
[null,null,{"$f":"IFERROR(IF(G73=0,0,((G73*100)/G18)),0)","v":0},"EXCEDENTES GENERADOS POR LA EJECUCION DEL PROYECTO",null,{"$f":"'Modificacion Presupuestal1'!G73","v":{"$error":"#N/A"}},{"$f":"ROUND(G18-G31,0)","v":{"$error":"#N/A"}}]
[null,null,0.2,"RECURSOS GENERADOS PARA DISTRIBUCION DE INCENTIVOS",null,{"$f":"'Modificacion Presupuestal1'!G74","v":{"$error":"#N/A"}},{"$f":"($G$73*20%)","v":{"$error":"#N/A"}}]
[null,null,0.4,"RECURSOS DESTINADOS A FINANCIAR PLAN DE DESARROLLO DE LA FACULTAD",null,{"$f":"'Modificacion Presupuestal1'!G75","v":{"$error":"#N/A"}},{"$f":"($G$73*40%)","v":{"$error":"#N/A"}}]
[null,null,0.4,"RECURSOS DESTINADOS A FINANCIAR PLAN DE DESARROLLO INSTITUCIONAL",null,{"$f":"'Modificacion Presupuestal1'!G76","v":{"$error":"#N/A"}},{"$f":"($G$73*40%)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(G73=0,\"\",IF(G73>(G18*0.1),C152,C153))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[null,null,"FIRMA DECANO (A)                                                                                                                                                     FIRMA COORDINADOR (A)"]
[]
[]
[]
[]
[null,null,null,"PROYECCION SOCIAL"]
[null,null,null,"PRESUPUESTO PROYECTOS O ACTIVIDADES DE PROYECCION SOCIAL"]
[]
[]
[null,null,"CODIGO","MI-PSO-FO-02",{"$f":"E7","v":"VERSIÓN: 6"},"VIGENCIA:",{"$f":"G7","v":{"$error":"#REF!"}}]
[]
[null,null,"SEGUNDA SUSTENTACION MODIFICACIÓN PRESUPUESTAL\nINFORMACION GENERAL DEL PROYECTO"]
[null,null,"Proyecto",{"$f":"D10","v":"Acto Administrativo"}]
[null,null,"Coordinador",{"$f":"D11","v":""}]
[null,null,"Facultad",{"$f":"D12","v":""}]
[null,null,"Decano (a)",{"$f":"D13","v":""}]
[null,null,"Fecha programada para el inicio de las actividades del proyecto",null,{"$f":"E14","v":"N° Modificación"},"Duración",{"$f":"IF(E99=\"\",\"\",(ROUND(DAYS360(E99,E100,1)/30,0) & \" Meses\"))","v":{"$error":"#VALUE!"}}]
[null,null,"Fecha programada para la terminación de las actividades del proyecto",null,{"$f":"E15","v":{"$error":"#REF!"}}]
[]
[null,null,"Código","Sustentación a las modificaciones al Presupuesto"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"FIRMA DECANO (A)                                                                                                                                       FIRMA COORDINADOR (A)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"El presente Presupuesto del Proyecto Genera excedentes por encima de lo establecido para ser reconocido como solidario y por lo tanto debe ser gestionado a través de la Oficina de Fondos Especiales"]
[null,null,"El presente Presupuesto del Proyecto genera excedentes por debajo de lo establecido en los Acuerdos de Fondos Especiales y por tanto debe Gestionarse a través de la Vicerrectoría de Investigación y Proyección Social como un Proyecto Solidario."]
[]
[null,null,1001]
[null,null,"1001.1"]
[null,null,"1001.2"]
[null,null,"1002.1"]
[null,null,"1002.2"]
[null,null,1003]
[null,null,1004]
[null,null,1005]
[null,null,1006]
[null,null,"1007.1"]
[null,null,"1007.2"]
[null,null,"1008.1"]
[null,null,"1008.2"]
[null,null,1009]
[null,null,1010]
[null,null,1011]
[null,null,1012]
[null,null,1013]
[null,null,1014]
[null,null,1015]
[null,null,"2001.1"]
[null,null,"2001.2"]
[null,null,2002]
[null,null,2003]
[null,null,2004]
[null,null,2005]
[null,null,2006]
[null,null,2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013]
[null,null,2014]
[null,null,2015]
[null,null,2016]
[null,null,2017]
[null,null,2018]
[null,null,"2019.1"]
[null,null,"2019.2"]
[null,null,"2020.1"]
[null,null,"2020.2"]
[null,null,2021]
[null,null,2022]
[null,null,2024]
[null,null,2026]
[null,null,2027]
[null,null,2028]
[null,null,2029]
[null,null,2030]
[null,null,2031]
[null,null,2032]
[null,null,2033]
[null,null,2034]
[null,null,2035]

{"sheet":"3da_Modificacion Presupuestal1","index":9,"n_rows":210,"n_cols":11,"rows_kept":210,"cut":false,"hidden":true,"merged":[[2,2,5,2],[2,3,2,4],[2,5,5,6],[3,3,5,4],[8,2,8,6],[9,3,9,6],[10,3,10,6],[11,3,11,6],[12,3,12,6],[13,2,13,3],[13,5,14,5],[13,6,14,6],[14,2,14,3],[16,2,16,3],[29,2,29,3],[71,3,71,4],[72,3,72,4],[73,3,73,4],[74,3,74,4],[75,3,75,4],[76,2,76,6],[82,2,82,6],[83,2,83,5],[87,2,90,2],[87,3,87,4],[87,5,90,6],[88,3,90,4],[93,2,93,6],[94,3,94,6],[95,3,95,6],[96,3,96,6],[97,3,97,6],[98,2,98,3],[98,5,99,5],[98,6,99,6],[99,2,99,3],[101,3,101,6],[102,3,102,6],[103,3,103,6],[104,3,104,6],[105,3,105,6],[106,3,106,6],[107,3,107,6],[108,3,108,6],[109,3,109,6],[110,3,110,6],[111,3,111,6],[112,3,112,6],[113,3,113,6],[114,3,114,6],[115,3,115,6],[116,3,116,6],[117,3,117,6],[118,3,118,6],[119,3,119,6],[120,3,120,6],[121,3,121,6],[122,3,122,6],[123,3,123,6],[124,3,124,6],[125,3,125,6],[126,3,126,6],[127,3,127,6],[128,3,128,6],[129,3,129,6],[130,3,130,6],[147,3,147,5],[131,3,131,6],[132,3,132,6],[133,3,133,6],[140,2,140,6],[141,2,141,5],[146,3,146,5]]}
[]
[]
[null,null,null,"PROYECCION SOCIAL"]
[null,null,null,"PRESUPUESTO PROYECTOS O ACTIVIDADES DE PROYECCION SOCIAL"]
[]
[]
[null,null,"CODIGO","MI-PSO-FO-02",{"$f":"'2da_Modificacion Presupuestal1'!E7","v":"VERSIÓN: 6"},"VIGENCIA:",{"$f":"'2da_Modificacion Presupuestal1'!G7","v":{"$error":"#REF!"}}]
[]
[null,null,"TERCERA MODIFICACIÓN PRESUPUESTAL\nINFORMACION GENERAL DEL PROYECTO"]
[null,null,"Proyecto",{"$f":"IF(PRESUPUESTO1!E8=\"\",\"\",PRESUPUESTO1!E8)","v":"Acto Administrativo"}]
[null,null,"Coordinador",{"$f":"IF(PRESUPUESTO1!E9=\"\",\"\",PRESUPUESTO1!E9)","v":""}]
[null,null,"Facultad",{"$f":"IF(PRESUPUESTO1!E10=\"\",\"\",PRESUPUESTO1!E10)","v":""}]
[null,null,"Decano (a)",{"$f":"IF(PRESUPUESTO1!E11=\"\",\"\",PRESUPUESTO1!E11)","v":""}]
[null,null,"Fecha programada para el inicio de las actividades del proyecto",null,{"$f":"IF(PRESUPUESTO1!F12=\"\",\"\",PRESUPUESTO1!F12)","v":"N° Modificación"},"Duración",{"$f":"IF(E14=\"\",\"\",(ROUND(DAYS360(E14,E15,1)/30,0) & \" Meses\"))","v":{"$error":"#VALUE!"}}]
[null,null,"Fecha programada para la terminación de las actividades del proyecto",null,{"$f":"IF(PRESUPUESTO1!F13=\"\",\"\",PRESUPUESTO1!F13)","v":{"$error":"#REF!"}}]
[]
[null,null,"A. INGRESOS DEL PROYECTO",null,"Ingreso Presup","Adición/Modif","Ingreso Ajustado"]
[null,null,"Código","Descripción",{"$f":"ROUND(SUM(E19:E28),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(F19:F28),0)","v":0},{"$f":"ROUND(SUM(G19:G28),0)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"IF(PRESUPUESTO1!D20=\"\",\"\",PRESUPUESTO1!D20)","v":{"$error":"#N/A"}},{"$f":"'2da_Modificacion Presupuestal1'!G19","v":{"$error":"#N/A"}},0,{"$f":"IF(E19=\"\",0,K19)","v":{"$error":"#N/A"}},null,null,null,{"$f":"(E19+F19)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C21=\"\",\"\",PRESUPUESTO1!C21)","v":1002},{"$f":"IF(PRESUPUESTO1!E21=\"\",\"\",PRESUPUESTO1!E21)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G20","v":{"$error":"#N/A"}},0,{"$f":"IF(E20=\"\",0,K20)","v":{"$error":"#N/A"}},null,null,null,{"$f":"(E20+F20)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C22=\"\",\"\",PRESUPUESTO1!C22)","v":1003},{"$f":"IF(PRESUPUESTO1!E22=\"\",\"\",PRESUPUESTO1!E22)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G21","v":{"$error":"#N/A"}},0,{"$error":"#N/A"},null,null,null,{"$error":"#N/A"}]
[null,null,{"$f":"IF(PRESUPUESTO1!C23=\"\",\"\",PRESUPUESTO1!C23)","v":""},{"$f":"IF(PRESUPUESTO1!E23=\"\",\"\",PRESUPUESTO1!E23)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G22","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C24=\"\",\"\",PRESUPUESTO1!C24)","v":""},{"$f":"IF(PRESUPUESTO1!E24=\"\",\"\",PRESUPUESTO1!E24)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G23","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C25=\"\",\"\",PRESUPUESTO1!C25)","v":""},{"$f":"IF(PRESUPUESTO1!E25=\"\",\"\",PRESUPUESTO1!E25)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G24","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C26=\"\",\"\",PRESUPUESTO1!C26)","v":""},{"$f":"IF(PRESUPUESTO1!E26=\"\",\"\",PRESUPUESTO1!E26)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G25","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G26","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G27","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G28","v":0},0,0,null,null,null,0]
[]
[null,null,"B. EGRESOS DEL PROYECTO",null,"Egreso Presup","Adición/Modif","Egreso Ajustado"]
[null,null,"Código","Descripción",{"$f":"ROUND(SUM(E32:E67)+E69+E70,0)","v":{"$error":"#N/A"}},{"$f":"ROUND(SUM(F32:F67)+F69,0)","v":0},{"$f":"ROUND(SUM(G32:G67)+G69+G70,0)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(PRESUPUESTO1!C32=\"\",\"\",PRESUPUESTO1!C32)","v":2007},{"$f":"IF(PRESUPUESTO1!D32=\"\",\"\",PRESUPUESTO1!D32)","v":"DENOMINACION CLASIFICADOR"},{"$f":"'2da_Modificacion Presupuestal1'!G32","v":0},0,{"$f":"IF(E32=\"\",0,K32)","v":0},null,null,null,{"$f":"(E32+F32)","v":0}]
[null,null,{"$f":"IF(PRESUPUESTO1!C33=\"\",\"\",PRESUPUESTO1!C33)","v":""},{"$f":"IF(PRESUPUESTO1!D33=\"\",\"\",PRESUPUESTO1!D33)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G33","v":0},0,{"$f":"IF(E33=\"\",0,K33)","v":0},null,null,null,{"$f":"(E33+F33)","v":0}]
[null,null,{"$f":"IF(PRESUPUESTO1!C34=\"\",\"\",PRESUPUESTO1!C34)","v":""},{"$f":"IF(PRESUPUESTO1!E34=\"\",\"\",PRESUPUESTO1!E34)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G34","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C35=\"\",\"\",PRESUPUESTO1!C35)","v":""},{"$f":"IF(PRESUPUESTO1!E35=\"\",\"\",PRESUPUESTO1!E35)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G35","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C36=\"\",\"\",PRESUPUESTO1!C36)","v":""},{"$f":"IF(PRESUPUESTO1!E36=\"\",\"\",PRESUPUESTO1!E36)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G36","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C37=\"\",\"\",PRESUPUESTO1!C37)","v":""},{"$f":"IF(PRESUPUESTO1!E37=\"\",\"\",PRESUPUESTO1!E37)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G37","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C38=\"\",\"\",PRESUPUESTO1!C38)","v":""},{"$f":"IF(PRESUPUESTO1!E38=\"\",\"\",PRESUPUESTO1!E38)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G38","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!C39=\"\",\"\",PRESUPUESTO1!C39)","v":""},{"$f":"IF(PRESUPUESTO1!E39=\"\",\"\",PRESUPUESTO1!E39)","v":""},{"$f":"'2da_Modificacion Presupuestal1'!G39","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G40","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G41","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G42","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G43","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G44","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G45","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G46","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G47","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G48","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G49","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G50","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G51","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G52","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G53","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G54","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G55","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G56","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G57","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G58","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G59","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G60","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G61","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G62","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G63","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G64","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G65","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G66","v":0},0,0,null,null,null,0]
[null,null,{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(PRESUPUESTO1!#REF!=\"\",\"\",PRESUPUESTO1!#REF!)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G67","v":0},0,0,null,null,null,0]
[]
[null,null,{"$f":"PRESUPUESTO1!E41","v":0},{"$f":"IF(PRESUPUESTO1!D41=\"\",\"\",PRESUPUESTO1!D41)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G69","v":{"$error":"#N/A"}},{"$f":"N(F18)*0.004","v":0},{"$f":"N(G18)*0.004","v":{"$error":"#N/A"}}]
[null,null,{"$f":"PRESUPUESTO1!E42","v":0},{"$f":"IF(PRESUPUESTO1!D42=\"\",\"\",PRESUPUESTO1!D42)","v":{"$error":"#REF!"}},{"$f":"'2da_Modificacion Presupuestal1'!G70","v":{"$error":"#N/A"}},{"$f":"N(F31*0.03)","v":0},{"$f":"SUM(G32:G69)*0.03","v":{"$error":"#N/A"}}]
[]
[null,null,"% Ajustado","C. DISTRIBUCION DE EXCEDENTES",null,"Montos Presup","Monto Ajustado"]
[null,null,{"$f":"IFERROR(IF(G73=0,0,((G73*100)/G18)),0)","v":0},"EXCEDENTES GENERADOS POR LA EJECUCION DEL PROYECTO",null,{"$f":"'2da_Modificacion Presupuestal1'!G73","v":{"$error":"#N/A"}},{"$f":"ROUND(G18-G31,0)","v":{"$error":"#N/A"}}]
[null,null,0.2,"RECURSOS GENERADOS PARA DISTRIBUCION DE INCENTIVOS",null,{"$f":"'2da_Modificacion Presupuestal1'!G74","v":{"$error":"#N/A"}},{"$f":"($G$73*20%)","v":{"$error":"#N/A"}}]
[null,null,0.4,"RECURSOS DESTINADOS A FINANCIAR PLAN DE DESARROLLO DE LA FACULTAD",null,{"$f":"'2da_Modificacion Presupuestal1'!G75","v":{"$error":"#N/A"}},{"$f":"($G$73*40%)","v":{"$error":"#N/A"}}]
[null,null,0.4,"RECURSOS DESTINADOS A FINANCIAR PLAN DE DESARROLLO INSTITUCIONAL",null,{"$f":"'2da_Modificacion Presupuestal1'!G76","v":{"$error":"#N/A"}},{"$f":"($G$73*40%)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(G73=0,\"\",IF(G73>(G18*0.1),C152,C153))","v":{"$error":"#N/A"}}]
[]
[]
[]
[]
[]
[null,null,"FIRMA DECANO                                                                                                                                                      FIRMA COORDINADOR"]
[]
[]
[]
[]
[null,null,null,"PROYECCION SOCIAL"]
[null,null,null,"PRESUPUESTO PROYECTOS O ACTIVIDADES DE PROYECCION SOCIAL"]
[]
[]
[null,null,"CODIGO","MI-PSO-FO-02",{"$f":"E7","v":"VERSIÓN: 6"},"VIGENCIA:",{"$f":"G7","v":{"$error":"#REF!"}}]
[]
[null,null,"TERCERA SUSTENTACION MODIFICACIÓN PRESUPUESTAL\nINFORMACION GENERAL DEL PROYECTO"]
[null,null,"Proyecto",{"$f":"D10","v":"Acto Administrativo"}]
[null,null,"Coordinador",{"$f":"D11","v":""}]
[null,null,"Facultad",{"$f":"D12","v":""}]
[null,null,"Decano (a)",{"$f":"D13","v":""}]
[null,null,"Fecha programada para el inicio de las actividades del proyecto",null,{"$f":"E14","v":"N° Modificación"},"Duración",{"$f":"IF(E99=\"\",\"\",(ROUND(DAYS360(E99,E100,1)/30,0) & \" Meses\"))","v":{"$error":"#VALUE!"}}]
[null,null,"Fecha programada para la terminación de las actividades del proyecto",null,{"$f":"E15","v":{"$error":"#REF!"}}]
[]
[null,null,"Código","Sustentación a las modificaciones al Presupuesto"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"FIRMA DECANO (A)                                                                                                                                       FIRMA COORDINADOR (A)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"El presente Presupuesto del Proyecto Genera excedentes por encima de lo establecido para ser reconocido como solidario y por lo tanto debe ser gestionado a través de la Oficina de Fondos Especiales"]
[null,null,"El presente Presupuesto del Proyecto genera excedentes por debajo de lo establecido en los Acuerdos de Fondos Especiales y por tanto debe Gestionarse a través de la Vicerrectoría de Investigación y Proyección Social como un Proyecto Solidario."]
[]
[null,null,1001]
[null,null,"1001.1"]
[null,null,"1001.2"]
[null,null,"1002.1"]
[null,null,"1002.2"]
[null,null,1003]
[null,null,1004]
[null,null,1005]
[null,null,1006]
[null,null,"1007.1"]
[null,null,"1007.2"]
[null,null,"1008.1"]
[null,null,"1008.2"]
[null,null,1009]
[null,null,1010]
[null,null,1011]
[null,null,1012]
[null,null,1013]
[null,null,1014]
[null,null,1015]
[null,null,"2001.1"]
[null,null,"2001.2"]
[null,null,2002]
[null,null,2003]
[null,null,2004]
[null,null,2005]
[null,null,2006]
[null,null,2007]
[null,null,2008]
[null,null,2009]
[null,null,2010]
[null,null,2011]
[null,null,2012]
[null,null,2013]
[null,null,2014]
[null,null,2015]
[null,null,2016]
[null,null,2017]
[null,null,2018]
[null,null,"2019.1"]
[null,null,"2019.2"]
[null,null,"2020.1"]
[null,null,"2020.2"]
[null,null,2021]
[null,null,2022]
[null,null,2024]
[null,null,2026]
[null,null,2027]
[null,null,2028]
[null,null,2029]
[null,null,2030]
[null,null,2031]
[null,null,2032]
[null,null,2033]
[null,null,2034]
[null,null,2035]

{"sheet":"Hoja1","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}