{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Hoja1","Hoja2","Hoja3"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Hoja1","index":0,"n_rows":140,"n_cols":15,"rows_kept":140,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14],[4,0,4,14],[5,0,5,14],[7,0,7,14],[8,0,8,14],[138,0,140,1],[138,2,140,5],[138,6,140,11],[138,12,138,14]],"flags":["formulas_cached_only"]}
["MINISTERIO DE FINANZAS Y PRECIOS"]
["PROGRAMACIÓN DEL PRESUPUESTO DEL ESTADO "]
[]
["Unidad Presupuestada:                                                      Código: ",{"$nulls":8},"DCF 224/2016"]
["Entidad Empresarial: Instituto Nacional de Ciencias Agrícolas         Código: 223.0.6786"]
["División del NAE en que clasifica:INVESTIGACIÓN Y DESARROLLO DE LAS CIENCIAS NATURALES Y  LA TECNOLOGÍA                           "]
["Órgano, Organismo u OSDE:Ministerio de Educación Superior                                   Código: 223.0.223"]
["Año: 2019         DPTO Fisiología                                                                                                                                                                                     U.M: Miles de pesos con un decimal "]
[]
["Fila","Conceptos","Total","Enero","Febrero","Marzo","Abril ","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[1,"Ventas",{"v":600,"d":"600.0"},{"v":50,"d":"50.0"},{"v":60,"d":"60.0"},{"v":70,"d":"70.0"},{"v":50,"d":"50.0"},{"v":60,"d":"60.0"},{"v":50,"d":"50.0"},{"v":20,"d":"20.0"},{"v":0,"d":"0.0"},{"v":20,"d":"20.0"},{"v":80,"d":"80.0"},{"v":70,"d":"70.0"},{"v":70,"d":"70.0"}]
[2,"Mas: Ingresos por exportación de bienes",{"v":0,"d":"0.0"}]
[3,"         Ingresos por exportación de servicios",{"v":0,"d":"0.0"}]
[4,"         Subvenciones",{"v":0,"d":"0.0"}]
[5,"Menos: Devoluciones y rebajas en ventas",{"v":0,"d":"0.0"}]
[6,"          Impuestos sobre las ventas",{"v":0,"d":"0.0"}]
[7,"Ventas Netas",{"v":600,"d":"600.0"},{"v":50,"d":"50.0"},{"v":60,"d":"60.0"},{"v":70,"d":"70.0"},{"v":50,"d":"50.0"},{"v":60,"d":"60.0"},{"v":50,"d":"50.0"},{"v":20,"d":"20.0"},{"v":0,"d":"0.0"},{"v":20,"d":"20.0"},{"v":80,"d":"80.0"},{"v":70,"d":"70.0"},{"v":70,"d":"70.0"}]
[8,"Menos: Costo de ventas",{"v":0,"d":"0.0"}]
[9,"             Costo por exportación de servicios",{"v":0,"d":"0.0"}]
[10,"Utilidad o pérdida en ventas brutas",{"v":600,"d":"600.0"},{"v":50,"d":"50.0"},{"v":60,"d":"60.0"},{"v":70,"d":"70.0"},{"v":50,"d":"50.0"},{"v":60,"d":"60.0"},{"v":50,"d":"50.0"},{"v":20,"d":"20.0"},{"v":0,"d":"0.0"},{"v":20,"d":"20.0"},{"v":80,"d":"80.0"},{"v":70,"d":"70.0"},{"v":70,"d":"70.0"}]
[11,"Menos: Gastos de Distribución y Ventas",{"v":0,"d":"0.0"}]
[12,"Utilidad o pérdida neta en ventas ",{"v":600,"d":"600.0"},{"v":50,"d":"50.0"},{"v":60,"d":"60.0"},{"v":70,"d":"70.0"},{"v":50,"d":"50.0"},{"v":60,"d":"60.0"},{"v":50,"d":"50.0"},{"v":20,"d":"20.0"},{"v":0,"d":"0.0"},{"v":20,"d":"20.0"},{"v":80,"d":"80.0"},{"v":70,"d":"70.0"},{"v":70,"d":"70.0"}]
[13,"Menos: Gastos generales y de administración",{"v":0,"d":"0.0"}]
[14,"              Gasto de operación",{"v":0,"d":"0.0"}]
[15,"              Gasto de administración de la OSDE",{"v":0,"d":"0.0"}]
[16,"Utilidad o pérdida en operaciones",{"v":600,"d":"600.0"},{"v":50,"d":"50.0"},{"v":60,"d":"60.0"},{"v":70,"d":"70.0"},{"v":50,"d":"50.0"},{"v":60,"d":"60.0"},{"v":50,"d":"50.0"},{"v":20,"d":"20.0"},{"v":0,"d":"0.0"},{"v":20,"d":"20.0"},{"v":80,"d":"80.0"},{"v":70,"d":"70.0"},{"v":70,"d":"70.0"}]
[17,"Menos: Gastos de proyectos",{"v":435.6000000000001,"d":"435.6"},36.3,36.3,36.3,36.3,36.3,36.3,36.3,36.3,36.3,36.3,36.3,36.3]
[18,"Gastos Financieros",{"v":0,"d":"0.0"}]
[19,"            Gastos por Pérdidas- Tasa de cambio",{"v":0,"d":"0.0"}]
[20,"            Financiamiento entregado a la OSDE",{"v":0,"d":"0.0"}]
[21,"            Gasto por estadía - Importadoras",{"v":0,"d":"0.0"}]
[22,"            Gasto por estadía - Otras entidades",{"v":0,"d":"0.0"}]
[23,"Gastos por Pérdidas",{"v":0,"d":"0.0"}]
[24,"Gastos por Pérdidas - Desastres",{"v":0,"d":"0.0"}]
[25,"Gastos por faltantes de bienes",{"v":0,"d":"0.0"}]
[26,"Otros Impuestos, Tasas y Contribuciones",{"v":0,"d":"0.0"}]
[27,"Otros gastos",{"v":48,"d":"48.0"},null,{"v":10,"d":"10.0"},null,{"v":17,"d":"17.0"},null,{"v":12,"d":"12.0"},null,null,{"v":5,"d":"5.0"},null,{"v":4,"d":"4.0"}]
[28,"Gastos de eventos",{"v":40,"d":"40.0"},null,null,{"v":10,"d":"10.0"},null,null,{"v":15,"d":"15.0"},{"$nulls":4},{"v":15,"d":"15.0"}]
[29,"Gastos de recuperación de Desastres",{"v":0,"d":"0.0"}]
[30,"Mas: Ingresos financieros",{"v":0,"d":"0.0"}]
[31,"                Ingresos por variación de tasas de cambio",{"v":0,"d":"0.0"}]
[32,"            Ingresos por Estadía",{"v":0,"d":"0.0"}]
[33,"            Ingresos por recobro de Estadía",{"v":0,"d":"0.0"}]
[34,"Ingresos por sobrantes de bienes",{"v":0,"d":"0.0"}]
[35,"Otros ingresos",{"v":0,"d":"0.0"}]
[36,"Ingresos por donaciones recibidas",{"v":0,"d":"0.0"}]
[37,"Uilidad o pérdida antes de impuestos",{"$error":"#REF!"},{"v":13.700000000000003,"d":"13.7"},{"v":13.700000000000003,"d":"13.7"},{"v":23.700000000000003,"d":"23.7"},{"v":-3.299999999999997,"d":"-3.3"},{"v":23.700000000000003,"d":"23.7"},{"v":-13.299999999999997,"d":"-13.3"},{"v":-16.299999999999997,"d":"-16.3"},-36.3,{"$error":"#REF!"},43.7,{"v":14.700000000000003,"d":"14.7"},33.7]
[38,"TOTAL DE GASTOS CORRIENTES",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[39,"Otros Impuestos, Tasas y Contribuciones",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[40,"Impuesto Utilización Fuerza de Trabajo",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[41,"Otros Impuestos y Derechos",{"v":0,"d":"0.0"}]
[42,"Contribución a la Seguridad Social",{"v":0,"d":"0.0"}]
[43,"    De ello: Contribución a la seguridad social",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[44," Prestación Seguridad Social Corto Plazo",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[45,"               Contribución especial a la seguridad social",{"v":0,"d":"0.0"}]
[46,"Gastos Corrientes de la Entidad",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[47,"11-Materias primas y materiales",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[48,"01-Alimento ",{"v":0,"d":"0.0"}]
[49,"02-Materiales para la Construcción",{"v":0,"d":"0.0"}]
[50,"03-Vestuario y Lencería",{"v":0,"d":"0.0"}]
[51,"04-Materiales para la Enseñanza ",{"v":0,"d":"0.0"}]
[52,"05-Medicamentos y Materiales Afines ",{"v":0,"d":"0.0"}]
[53,"06-Materiales y Artículos de Consumo",{"v":0,"d":"0.0"}]
[54,"07-Libros y Revistas",{"v":0,"d":"0.0"}]
[55,"08-Útiles y Herramientas ",{"v":0,"d":"0.0"}]
[56,"09-Partes y Piezas de Repuestos",{"v":0,"d":"0.0"}]
[57,"10-Otros Inventarios",{"v":0,"d":"0.0"}]
[58,"30-Combustibles y Lubricantes",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[59,"01-Gas",{"v":0,"d":"0.0"}]
[60,"02-Combustibles",{"v":0,"d":"0.0"}]
[61,"03-Lubricantes y Aceites",{"v":0,"d":"0.0"}]
[62,"04-Leña",{"v":0,"d":"0.0"}]
[63,"05-Carbón",{"v":0,"d":"0.0"}]
[64,"40-Energía",{"v":0,"d":"0.0"}]
[65,"50-Gastos de Personal",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[66,"01-Salario total",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[67,"Salario ",{"v":0,"d":"0.0"}]
[68,"              Pago adicional del Perf Empresarial",{"v":0,"d":"0.0"}]
[69,"              Otros pagos adicionales",{"v":0,"d":"0.0"}]
[70,"              Pago por resultado",{"v":0,"d":"0.0"}]
[71,"     02-Acumulación de vacaciones (9,09%)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[72,"70-Depreciación y Amortización AFT y AFIT",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[73,"01-Depreciación Activos Fijos Tangibles",{"v":0,"d":"0.0"}]
[74,"02-Amortización de Activos Fijos Intangibles ",{"v":0,"d":"0.0"}]
[75,"80-Otros gastos monetarios",{"v":0,"d":"0.0"}]
[76,"01-Viáticos",{"v":40,"d":"40.0"},{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},null,null,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"v":4,"d":"4.0"}]
[77,"02-Prestación a trabajadores",{"v":0,"d":"0.0"}]
[78,"03-Estipendio estudiantil",{"v":0,"d":"0.0"}]
[79,"              04-Otros servicios de mantenimiento y rep corr",{"v":0,"d":"0.0"}]
[80,"06-Otros Servicios Contratados",{"v":115,"d":"115.0"},null,null,{"v":85,"d":"85.0"},null,null,{"v":30,"d":"30.0"}]
[81,"07-Servicios Profesionales",{"v":0,"d":"0.0"}]
[82,"08-Otros Gastos",{"v":0,"d":"0.0"}]
[83,"10-Pagos a Organismos Internacionales",{"v":0,"d":"0.0"}]
[84,"               11-Reparación y mantenimiento de viales",{"v":0,"d":"0.0"}]
[85,"               12-Servicios de mant y reparación cosntruct",{"v":0,"d":"0.0"}]
[86,"               13-Finan para compra de mat construcción",{"v":0,"d":"0.0"}]
[87,"81-Gastos por importación de servicios",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[88,"82-De la Asistencia Social",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[89,"01-Prestaciones en efectivo",{"v":0,"d":"0.0"}]
[90,"02-Prestaciones en especie",{"v":0,"d":"0.0"}]
[91,"03-Garantía de Ingresos",{"v":0,"d":"0.0"}]
[92,"84-Transferencias, Subsidios y Subvenciones ",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[93,"01-Subvención por Pérdidas",{"v":0,"d":"0.0"}]
[94,"02-Subvención a Organizaciones y Asociaciones",{"v":0,"d":"0.0"}]
[95,"03Gastos específicos en Organizaciones y Asociaciones",{"v":0,"d":"0.0"}]
[96,"04-Financ. a la Exportación y Sustitución Importaciones",{"v":0,"d":"0.0"}]
[97,"05-Precios Minoristas Subsidiados",{"v":0,"d":"0.0"}]
[98,"06-Rebajas de Precios Minoristas",{"v":0,"d":"0.0"}]
[99,"07-Transferencias al Sector Cooperativo y Campesino",{"v":0,"d":"0.0"}]
[100,"08-Compensación por ventas dir a productores agrícolas",{"v":0,"d":"0.0"}]
[101,"09-Subvención por resultado negativo a UPTE",{"v":0,"d":"0.0"}]
[102,"10-Donaciones del Estado al exterior",{"v":0,"d":"0.0"}]
[103,"99-Otras Transferencias Corrientes",{"v":0,"d":"0.0"}]
[104,"Total Gastos de Capital",21.2,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},4.8,5.2,{"v":6,"d":"6.0"},1.2,{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[105,"Inversiones en proceso",10.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},2.4,2.6,{"v":3,"d":"3.0"},0.6,{"v":2,"d":"2.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[106,"     Construcción y Montaje",{"v":0,"d":"0.0"}]
[107,"     Equipos",10.6,null,null,2.4,2.6,{"v":3,"d":"3.0"},0.6,{"v":2,"d":"2.0"}]
[108,"     Otros Gastos",{"v":0,"d":"0.0"}]
[109,"     Plan de preparación de Inversiones",{"v":0,"d":"0.0"}]
[110,"     Fomentos",{"v":0,"d":"0.0"}]
[111,"     Fondos",{"v":0,"d":"0.0"}]
[112,"Compra de Activos Fijos Tangibles ",10.6,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},2.4,2.6,{"v":3,"d":"3.0"},0.6,{"v":2,"d":"2.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[113,"Adquisición de Activos Fijos Tangibles Nuevos",10.6,null,null,2.4,2.6,{"v":3,"d":"3.0"},0.6,{"v":2,"d":"2.0"}]
[114,"Compra de Activos Fijos Tangibles en Uso",{"v":0,"d":"0.0"}]
[115,"Compra de Activos Fijos Intangibles",{"v":0,"d":"0.0"}]
[116,"Inversiones a largo plazo o permanentes",{"v":0,"d":"0.0"}]
[117,"Aportes al Presupuesto del Estado",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[118,"Resulatdo positivo a aportar al presupuesto del Estado"]
[119,"Impuesto sobre Ventas"]
[120,"Impuestos sobre los servivios"]
[121,"Impuesto Utilización Fuerza de Trabajo",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[122,"Otros Impuestos y Derechos",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[123,"Contribución a la Seguridad Social",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[124,"De ello: Contribución a la Seguridad Social",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[125,"             Contribución Especial a la Seguridad Social",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[126,"Depreciación y Amortización AFT y AFIT",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[127,"Otros Ingresos No Tributarios",{"v":0,"d":"0.0"}]
[128,"Deuda Tributaria",{"v":0,"d":"0.0"}]
["Confeccionado por: ",null,"Revisado por: ",{"$nulls":3},"Aprobado por: ",{"$nulls":5},"FECHA"]
[{"$nulls":12},"D","M","A"]

{"sheet":"Hoja2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Hoja3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}