{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["I-1","I-2","POA 1","POA 2","POA 3","POA 4","POA 5"],"not_rendered":{"external_links":1,"defined_names":7},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"I-1","index":0,"n_rows":15,"n_cols":9,"rows_kept":15,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[3,0,3,8],[4,1,4,6],[5,1,5,6],[6,1,6,6],[7,1,7,6],[8,1,8,6],[12,0,12,8],[13,0,13,8]],"flags":["formulas_cached_only"]}
["FORMATO I - 1  METAS, ACTIVIDADES Y COSTOS"]
["MINISTERIO DE AMBIENTE Y DESARROLLO SOSTENIBLE"]
["CORPORACIÓN PARA EL DESARROLLO SOSTENIBLE DEL URABA CORPOURABA"]
[]
["INSTITUCIÓN:"]
["PROYECTO:"]
["DURACIÓN DEL PROYECTO:"]
["LOCALIZACIÓN GEOGRÁFICA:\n(Municipio, cuenca, vereda, etc.)"]
["LIDER DEL PROYECTO:"]
["TIPO:\n(Favor marque con una x)","FORMULACIÓN",null,"MODIFICACIÓN"]
["FECHA FORMULACIÓN / MODIFICACIÓN:"]
[]
["METAS, ACTIVIDADES Y COSTOS"]
[]
["OJETIVOS ESPECIFICOS","METAS","UNIDAD DE MEDIDA","CANTIDAD","ACTIVIDAD","UNIDAD DE MEDIDA ","CANTIDAD","COSTO TOTAL","PESO DE LA ACTIVIDAD FRENTE AL PROYECTO"]

{"sheet":"I-2","index":1,"n_rows":1026,"n_cols":255,"rows_kept":1026,"merged":[[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11],[4,1,4,9],[5,1,5,9],[6,1,6,9],[7,1,7,9],[8,1,8,9],[11,0,11,11],[12,0,12,11],[13,0,15,0],[13,1,15,1],[13,2,13,11],[14,2,15,2],[14,3,14,5],[14,6,15,6],[14,7,15,7],[14,8,14,10]],"flags":["formulas_cached_only"]}
["FORMATO I - 2 RELACIÓN ACTIVIDADES - COSTOS"]
["MINISTERIO DE AMBIENTE Y DESARROLLO SOSTENIBLE"]
["CORPORACIÓN PARA EL DESARROLLO SOSTENIBLE DEL URABA CORPOURABA"]
[]
["INSTITUCIÓN:",0]
["PROYECTO:",0]
["DURACIÓN DEL PROYECTO:",0]
["LOCALIZACIÓN GEOGRÁFICA: \n(Municipio, cuenca, vereda, etc.)",0]
["LIDER DEL PROYECTO:",0]
["TIPO:\n(Favor marque con una x)","FORMULACIÓN",null,"MODIFICACIÓN"]
["FECHA FORMULACIÓN / MODIFICACIÓN:",0]
[]
["RELACIÓN ACTIVIDADES - COSTOS\n"]
["ACTIVIDAD","COSTO TOTAL","FUENTE DE FINANCIACIÓN"]
[null,null,"FCA","CORPOURABA\n(Favor defina cual(es) es (son) las fuentes de financiación y agregue las columnas que requiera según fuentes de financiación)",null,null,"APN","MUNICIPIO","OTROS \n¿Defina cual(es)?"]
[{"$nulls":11},"TOTAL"]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
{"$rows_empty":989}
[{"$nulls":254},"TSE"]
[{"$nulls":254},"Tasas  por uso"]
[{"$nulls":254},"Cartera tasas por uso"]
[{"$nulls":254},"Tasa retributiva vigencia"]
[{"$nulls":254},"Cartera tasa retributiva"]
[{"$nulls":254},"Predial vigencia"]
[{"$nulls":254},"Cartera predial"]
[{"$nulls":254},"Venta de bienes y servicios"]
[{"$nulls":254},"Otros ingresos"]

{"sheet":"POA 1","index":2,"n_rows":762,"n_cols":254,"rows_kept":762,"merged":[[0,0,0,18],[1,0,1,18],[2,0,2,18],[3,0,3,18],[4,0,4,1],[4,2,4,13],[5,0,5,1],[5,2,5,13],[6,0,6,1],[6,2,6,13],[7,0,7,1],[7,2,7,13],[8,0,8,1],[8,2,8,13],[10,0,10,1],[11,0,11,18],[12,0,12,18],[13,0,13,18],[14,0,16,0],[14,1,16,1],[14,2,16,2],[14,3,16,3],[14,4,16,4],[14,5,16,5],[14,6,16,6],[14,7,16,7],[14,8,16,8],[14,9,14,18],[15,9,16,9],[15,10,15,12],[15,13,16,13],[15,14,16,14],[15,15,15,17],[15,18,16,18]],"flags":["formulas_cached_only"]}
["FORMATO POA 1"]
["MINISTERIO DE AMBIENTE Y DESARROLLO SOSTENIBLE"]
["CORPORACIÓN PARA EL DESARROLLO SOSTENIBLE DEL URABA CORPOURABA"]
[]
["INSTITUCIÓN:",null,0]
["PROYECTO:",null,0]
["DURACIÓN DEL PROYECTO:",null,0]
["LOCALIZACIÓN GEOGRÁFICA: \n(Municipio, cuenca, vereda, etc.)",null,0]
["LIDER DEL PROYECTO:",null,0]
["TIPO:\n(Favor marque con una x)",null,"FORMULACIÓN",null,"MODIFICACIÓN"]
["FECHA FORMULACIÓN / MODIFICACIÓN:",null,0]
[]
["PROGRAMACIÓN DE PRESUPUESTO POR ACTIVIDAD Y FUENTE DE FINANCIACIÓN\n"]
[]
["META","INDICADOR DE LA META","ACTIVIDAD","LOCALIZACIÓN\nGEOGRAFICA","CATEGORIA  DE INVERSIÓN ","UNIDAD DE MEDIDA ","CANTIDAD","COSTO UNITARIO","COSTO TOTAL","FUENTE DE FINANCIACIÓN DE LA ACTIVIDAD"]
[{"$nulls":9},"FCA","CORPOURABA\n(Favor defina cual(es) es (son) las fuentes de financiación y agregue las columnas que requiera según fuentes de financiación)",null,null,"APN","MUNICIPIO","OTROS \n¿Defina cual(es)?",null,null,"TOTAL"]
[]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
[0,null,0,{"$nulls":5},{"v":0,"d":"$ 0"},{"$nulls":9},{"v":0,"d":"$ 0"}]
{"$rows_empty":723}
[{"$nulls":253},"TSE"]
[{"$nulls":253},"Tasas  por uso"]
[{"$nulls":253},"Cartera tasas por uso"]
[{"$nulls":253},"Tasa retributiva vigencia"]
[{"$nulls":253},"Cartera tasa retributiva"]
[{"$nulls":253},"Predial vigencia"]
[{"$nulls":253},"Cartera predial"]
[{"$nulls":253},"Venta de bienes y servicios"]
[{"$nulls":253},"Otros ingresos"]

{"sheet":"POA 2","index":3,"n_rows":761,"n_cols":254,"rows_kept":761,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,13],[3,0,3,13],[5,1,5,10],[6,1,6,10],[7,1,7,10],[8,1,8,10],[9,1,9,10],[10,4,10,5],[13,0,13,13],[14,0,14,13],[15,0,17,0],[15,1,17,1],[15,2,17,2],[15,3,17,3],[15,4,15,13],[16,4,17,4],[16,5,16,7],[16,8,17,8],[16,9,17,9],[16,10,16,12],[18,0,32,0],[18,1,32,1],[33,0,43,0],[33,1,43,1],[44,0,44,2]],"flags":["formulas_cached_only"]}
["FORMATO POA 2"]
["MINISTERIO DE AMBIENTE Y DESARROLLO SOSTENIBLE"]
["CORPORACIÓN PARA EL DESARROLLO SOSTENIBLE DEL URABA CORPOURABA"]
[]
[]
["INSTITUCIÓN:",0]
["PROYECTO:",0]
["DURACIÓN DEL PROYECTO:",0]
["LOCALIZACIÓN GEOGRÁFICA: \n(Municipio, cuenca, vereda, etc.)",0]
["LIDER DEL PROYECTO:",0]
["TIPO:\n(Favor marque con una x)","FORMULACIÓN",null,null,"MODIFICACIÓN"]
["FECHA FORMULACIÓN / MODIFICACIÓN:",0]
[]
["PROGRAMACIÓN DE PRESUPUESTO POR CATEGORIA DE INVERSION Y FUENTE DE FINANCIACION"]
[" "]
["ACTIVIDAD\n(Favor descrimine el nombre de la actividad y agregue las filas que requiera según número de actividades de inversión neta)","TIPO DE INVERSIÓN","CATEGORIA DE INVERSION ","CANTIDAD","FUENTE DE FINANCIACIÓN"]
[{"$nulls":4},"FCA","CORPOURABA\n(Favor defina cual(es) es (son) las fuentes de financiación y agregue las columnas que requiera según fuentes de financiación)",null,null,"APN","MUNICIPIO","OTROS \n¿Defina cual(es)?",null,null,"TOTAL"]
[]
[null,"Operativa",{"$nulls":11},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[null,"Neta",{"$nulls":11},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
[{"$nulls":13},0]
["TOTAL",null,null,0,0,null,null,0,0,0,0,0,0,0]
{"$rows_empty":707}
[{"$nulls":253},"TSE"]
[{"$nulls":253},"Tasas  por uso"]
[{"$nulls":253},"Cartera tasas por uso"]
[{"$nulls":253},"Tasa retributiva vigencia"]
[{"$nulls":253},"Cartera tasa retributiva"]
[{"$nulls":253},"Predial vigencia"]
[{"$nulls":253},"Cartera predial"]
[{"$nulls":253},"Venta de bienes y servicios"]
[{"$nulls":253},"Otros ingresos"]

{"sheet":"POA 3","index":4,"n_rows":43,"n_cols":15,"rows_kept":43,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,13],[3,0,3,13],[4,1,4,8],[5,1,5,8],[6,1,6,8],[7,1,7,8],[8,1,8,8],[12,0,12,13],[14,0,15,0],[14,1,15,1],[14,14,15,14],[29,0,29,1]],"flags":["formulas_cached_only"]}
["FORMATO POA 3"]
["MINISTERIO DE AMBIENTE Y DESARROLLO SOSTENIBLE"]
["CORPORACIÓN PARA EL DESARROLLO SOSTENIBLE DEL URABA CORPOURABA"]
[]
["INSTITUCIÓN:",0]
["PROYECTO:",0]
["DURACIÓN DEL PROYECTO:",0]
["LOCALIZACIÓN GEOGRÁFICA: \n(Municipio, cuenca, vereda, etc.)",0]
["LIDER DEL PROYECTO:",0]
["TIPO:\n(Favor marque con una x)","FORMULACIÓN",null,"MODIFICACIÓN"]
["FECHA FORMULACIÓN / MODIFICACIÓN:",0]
[]
["CRONOGRAMA DE ACTIVIDADES"]
[]
["META","ACTIVIDAD","MES 1","MES 2","MES 3","MES 4","MES 5","MES 6","MES 7","MES 8","MES 9","MES 10","MES 11","MES 12","TOTAL"]
[]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
[0,0,{"$nulls":12},{"v":0,"d":"$ 0"}]
["TOTAL",null,{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"}]
[]
[]
[null,null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,48000]
[{"$nulls":3},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,null,40000]
[{"$nulls":3},200,200,200,200,200,200,200,200,200,200,null,2000]
[{"$nulls":3},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,null,40000]
[{"$nulls":4},15000,{"$nulls":9},15000]
[{"$nulls":6},1500,{"$nulls":4},1500,null,null,3000]
[null,null,4000,12200,27200,12200,13700,12200,12200,12200,12200,13700,12200,4000,148000]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]

{"sheet":"POA 4","index":5,"n_rows":1060,"n_cols":256,"rows_kept":1060,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,13],[3,0,3,13],[4,0,4,1],[4,2,4,11],[5,0,5,1],[5,2,5,11],[6,0,6,1],[6,2,6,11],[7,0,7,1],[7,2,7,11],[8,0,8,1],[8,2,8,11],[9,0,9,1],[10,0,10,1],[12,0,12,13],[13,0,13,13],[14,0,15,1],[14,14,15,14],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,22,0],[23,0,23,1]],"flags":["formulas_cached_only"]}
["FORMATO POA 4 "]
["MINISTERIO DE AMBIENTE Y DESARROLLO SOSTENIBLE"]
["CORPORACIÓN PARA EL DESARROLLO SOSTENIBLE DEL URABA CORPOURABA"]
[]
["INSTITUCIÓN:",null,0]
["PROYECTO:",null,0]
["DURACIÓN DEL PROYECTO:",null,0]
["LOCALIZACIÓN GEOGRÁFICA: \n(Municipio, cuenca, vereda, etc.)",null,0]
["LIDER DEL PROYECTO:",null,0]
["TIPO:\n(Favor marque con una x)",null,"FORMULACIÓN",null,"MODIFICACIÓN"]
["FECHA FORMULACIÓN / MODIFICACIÓN:",null,0]
[]
["CRONOGRAMA DE EJECUCIÓN PRESUPUESTAL POR FUENTE DE FINANCIACIÓN"]
[]
["FUENTE DE FINANCIAMIENTO",null,"MES 1","MES 2","MES 3","MES 4","MES 5","MES 6","MES 7","MES 8","MES 9","MES 10","MES 11","MES 12","TOTAL"]
[]
["FCA",{"$nulls":13},{"v":0,"d":"$ 0"}]
["CORPOURABA",{"$nulls":13},{"v":0,"d":"$ 0"}]
["APN",{"$nulls":13},{"v":0,"d":"$ 0"}]
["MUNICIPIOS",{"$nulls":13},{"v":0,"d":"$ 0"}]
["OTROS \n¿Defina Cual(es)?",{"$nulls":13},{"v":0,"d":"$ 0"}]
[{"$nulls":14},{"v":0,"d":"$ 0"}]
[{"$nulls":14},{"v":0,"d":"$ 0"}]
["TOTAL",null,{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"}]
{"$rows_empty":1027}
[{"$nulls":255},"TSE"]
[{"$nulls":255},"Tasas  por uso"]
[{"$nulls":255},"Cartera tasas por uso"]
[{"$nulls":255},"Tasa retributiva vigencia"]
[{"$nulls":255},"Cartera tasa retributiva"]
[{"$nulls":255},"Predial vigencia"]
[{"$nulls":255},"Cartera predial"]
[{"$nulls":255},"Venta de bienes y servicios"]
[{"$nulls":255},"Otros ingresos"]

{"sheet":"POA 5","index":6,"n_rows":42,"n_cols":15,"rows_kept":42,"merged":[[0,0,0,13],[1,0,1,13],[2,0,2,13],[3,0,3,13],[4,1,4,8],[5,1,5,8],[6,1,6,8],[7,1,7,8],[8,1,8,8],[12,0,12,13],[14,0,15,0],[14,1,15,1],[14,14,15,14]],"flags":["formulas_cached_only"]}
["FORMATO POA 5"]
["MINISTERIO DE AMBIENTE Y DESARROLLO SOSTENIBLE"]
["CORPORACIÓN PARA EL DESARROLLO SOSTENIBLE DEL URABA CORPOURABA"]
[]
["INSTITUCIÓN:",0]
["PROYECTO:",0]
["DURACIÓN DEL PROYECTO:",0]
["LOCALIZACIÓN GEOGRÁFICA: \n(Municipio, cuenca, vereda, etc.)",0]
["LIDER DEL PROYECTO:",0]
["TIPO:\n(Favor marque con una x)","FORMULACIÓN",null,"MODIFICACIÓN"]
["FECHA FORMULACIÓN / MODIFICACIÓN:",0]
[]
["CRONOGRAMA SOPORTES O ENTREGABLES SEGÚN META"]
[]
["META","ACTIVIDAD","MES 1","MES 2","MES 3","MES 4","MES 5","MES 6","MES 7","MES 8","MES 9","MES 10","MES 11","MES 12","TOTAL"]
[]
[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]
[]
[]
[null,null,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,48000]
[{"$nulls":3},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,null,40000]
[{"$nulls":3},200,200,200,200,200,200,200,200,200,200,null,2000]
[{"$nulls":3},4000,4000,4000,4000,4000,4000,4000,4000,4000,4000,null,40000]
[{"$nulls":4},15000,{"$nulls":9},15000]
[{"$nulls":6},1500,{"$nulls":4},1500,null,null,3000]
[null,null,4000,12200,27200,12200,13700,12200,12200,12200,12200,13700,12200,4000,148000]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]
[{"$nulls":14},0]