{"text_format":"3","workbook":"xls","n_sheets":7,"sheets":["METAS","ACTIVIDAD","EJEC FINAN","EJEC PRESUP","CATEGO","DESCRIP EJEC","CONTRATOS CONVENIOS"],"not_rendered":{"external_links":1,"defined_names":10,"comments":32},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"METAS","index":0,"n_rows":37,"n_cols":12,"rows_kept":37,"merged":[[0,0,0,1],[0,2,0,11],[1,0,1,1],[1,2,1,11],[2,0,2,1],[2,2,2,11],[3,0,3,1],[3,2,3,11],[4,0,4,1],[4,2,4,11],[6,5,6,9],[7,8,7,9],[8,8,8,9],[9,8,9,9],[14,5,14,8],[14,9,14,10],[16,0,16,11],[17,0,17,11],[19,0,19,11],[20,0,20,11],[22,0,22,11],[23,0,23,11],[25,0,25,11],[26,0,26,11],[28,0,28,11],[29,0,31,0],[29,1,31,1],[29,2,31,2],[29,3,31,3],[29,4,29,8],[29,9,31,9],[29,10,31,10],[29,11,31,11],[30,8,31,8],[36,0,36,3]],"flags":["formulas_cached_only"]}
["CORPORACIÓN:"]
["NOMBRE DEL PROYECTO:"]
["FECHA DE CORTE:"]
["Nº CONSECUTIVO TRD:\n(Uso exclusivo de la Subdirección de Planeación y Ordenamiento Territorial.)"]
["FECHA DE RECEPCIÓN DEL INFORME:\n(Uso exclusivo de la Subdirección de Planeación y Ordenamiento Territorial.)"]
[]
["Nº RESOLUCIÓN Y/O ACTA POR LA CUAL SE APRUEBA O MODIFICA EL PROYECTO","Fecha \n(dd-mm-aa)","¿APROBACIÓN Ó MODIFICACIÓN?",null,null,"DURACIÓN"]
[{"$nulls":5},"Fecha Inicio:"]
[{"$nulls":5},"Fecha Terminación:"]
[{"$nulls":5},"Total meses:"]
[]
[]
[]
[]
["VALOR TOTAL PROYECTO",{"$nulls":4},"RECURSOS FCA",{"$nulls":3},0]
[]
["LOCALIZACIÓN:"]
[]
[]
["BENEFICIARIOS:"]
[]
[]
["OBJETIVO GENERAL:"]
[]
[]
["OBJETIVOS ESPECÍFICOS:"]
[]
[]
["SEGUIMIENTO A LA EJECUCIÓN DE METAS FÍSICAS DEL PROYECTO"]
["METAS\n(Ingrese las filas que requiera)","UNIDAD DE MEDIDA","CANTIDAD PROGRAMADA","LOCALIZACIÓN","EJECUCIÓN",{"$nulls":4},"% EJECUCIÓN META","PESO DE LA META (%)","% AVANCE DEL  PROYECTO DE ACUERDO A LAS METAS"]
[{"$nulls":4},"1er Trimestre","2do Trimestre","3er Trimestre","4to Trimestre","TOTAL"]
[{"$nulls":4},"Corte Marzo","Corte Junio","Corte Septiembre","Corte Diciembre"]
[{"$nulls":8},0,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":8},0,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":8},0,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":8},0,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["TOTAL",{"$nulls":3},0,0,0,0,0,{"$error":"#DIV/0!"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"}]

{"sheet":"ACTIVIDAD","index":1,"n_rows":96,"n_cols":12,"rows_kept":96,"merged":[[0,1,0,11],[1,1,1,11],[2,1,2,11],[4,0,4,11],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,7,3],[5,4,5,8],[5,9,7,9],[5,10,7,10],[5,11,7,11],[6,8,7,8],[12,0,12,2],[83,1,83,2],[84,1,84,2],[85,1,85,2],[86,1,86,2],[87,1,87,2],[88,1,88,2],[91,1,91,2],[92,1,92,2],[93,1,93,2],[94,1,94,2],[95,1,95,2]],"flags":["formulas_cached_only"]}
["CORPORACIÓN:",0]
["NOMBRE DEL PROYECTO:",0]
["FECHA DE CORTE:",0]
[]
["SEGUIMIENTO A LA EJECUCIÓN FÍSICA DE LAS ACTIVIDADES"]
["METAS\n(Ingrese las filas que requiera)","ACTIVIDADES","UNIDAD DE MEDIDA","CANTIDAD PROGRAMADA","EJECUCIÓN",{"$nulls":4},"% EJECUCIÓN ACTIVIDAD","PESO DE LA ACTIVIDAD (%)","% AVANCE DEL  PROYECTO DE ACUERDO A LAS ACTIVIDADES"]
[{"$nulls":4},"1er Trimestre","2do Trimestre","3er Trimestre","4to Trimestre","TOTAL"]
[{"$nulls":4},"Corte Marzo","Corte Junio","Corte Septiembre","Corte Diciembre"]
[{"$nulls":8},0,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":8},0,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":8},0,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[{"$nulls":8},0,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
["TOTAL",null,null,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"v":0,"d":"0%"},{"$error":"#DIV/0!"}]
[]
[null," "]
{"$rows_empty":68}
[null,"Planta temporal.",null,1,0.25]
[null,"Realización de Consejos Directivos.",null,1,0.25]
[null,"Suministro de insumos y materiales para el Laboratorio de Análisis de Aguas. ",null,1,0]
[null,"Realización de auditorías internas. ",null,1,0.25]
[null,"Capacitaciones.",null,1,0.3]
[null,"Total",null,5,1.05,{"v":0.21000000000000002,"d":"21%"}]
[]
[]
[null,"El soporte integral en la administración, manejo y seguridad informática de la Red Corporativo y en los diferentes aplicativos. Afiliación a ASOCARS y otros ",null,1,0.3]
[null,"Establecimiento de la Estrategia GEL, racionalización del tramite, entre otros; ",null,1,0.25]
[null,"Auditoría externa bajo la norma NTC-ISO 9001, NTCGP 1000:2009 ",null,1,0.1]
[null,"Estudio de la planta temporal. ",null,1,0]
[null,"Total",null,4,0.65,{"v":0.1625,"d":"16%"}]

{"sheet":"EJEC FINAN","index":2,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[0,1,0,8],[1,1,1,8],[2,1,2,8],[4,0,4,8],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,4,5,7],[5,8,7,8],[6,7,7,7],[8,0,10,0],[8,1,10,1],[11,0,13,0],[11,1,13,1],[14,0,16,0],[14,1,16,1]],"flags":["formulas_cached_only"]}
["CORPORACIÓN:",0]
["NOMBRE DEL PROYECTO:",0]
["FECHA DE CORTE:",0]
[]
["SEGUIMIENTO A LA EJECUCIÓN FINANCIERA POR ACTIVIDADES"]
["ACTIVIDADES\n(Ingrese las filas que requiera)","COSTO TOTAL","EJECUCIÓN",null,"EJECUCIÓN",{"$nulls":3},"% EJECUCIÓN"]
[{"$nulls":3},"1er Trimestre","2do Trimestre","3er Trimestre","4to Trimestre","TOTAL"]
[{"$nulls":3},"Corte Marzo","Corte Junio","Corte Septiembre","Corte Diciembre"]
[null,null,"Programado",{"$nulls":4},{"v":0,"d":"$ 0"},{"$error":"#DIV/0!"}]
[null,null,"Comprometido",{"$nulls":4},{"v":0,"d":"$ 0"},{"$error":"#DIV/0!"}]
[null,null,"Pagado",{"$nulls":4},{"v":0,"d":"$ 0"},{"$error":"#DIV/0!"}]
[null,null,"Programado",{"$nulls":4},{"v":0,"d":"$ 0"},{"$error":"#DIV/0!"}]
[null,null,"Comprometido",{"$nulls":4},{"v":0,"d":"$ 0"},{"$error":"#DIV/0!"}]
[null,null,"Pagado",{"$nulls":4},{"v":0,"d":"$ 0"},{"$error":"#DIV/0!"}]
["Total",{"v":0,"d":"$ 0"},"Programado",{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"$error":"#DIV/0!"}]
[null,null,"Comprometido",{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"$error":"#DIV/0!"}]
[null,null,"Pagado",{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"$error":"#DIV/0!"}]
[]
[null," "]

{"sheet":"EJEC PRESUP","index":3,"n_rows":5,"n_cols":14,"rows_kept":5,"merged":[[0,1,0,13],[1,1,1,13],[2,1,2,13]],"flags":["formulas_cached_only"]}
["CORPORACIÓN:",0]
["NOMBRE DEL PROYECTO:",0]
["FECHA DE CORTE:",0]
[]
["CODIGO","C.RES","NOMBRE","INICIAL","ADICIONES","REDUCC.","CREDITOS"," CONTRA\n               CREDITOS","PRESUPUESTO DEFINITIVO","DISPONIBIL","COMPROMISOS","OBLIGACION","PAGOS","PRESUPUESTO DISPONIBLE"]

{"sheet":"CATEGO","index":4,"n_rows":1052,"n_cols":251,"rows_kept":1052,"merged":[[0,1,0,9],[1,1,1,9],[2,1,2,9],[4,0,4,9],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,5,9],[6,3,6,5],[6,6,6,8],[6,9,7,9],[8,0,43,0],[8,1,10,1],[11,1,13,1],[14,1,16,1],[17,1,19,1],[20,1,22,1],[23,1,25,1],[26,1,28,1],[29,1,31,1],[32,1,34,1],[35,1,37,1],[38,1,40,1],[41,1,43,1],[44,0,79,0],[44,1,46,1],[47,1,49,1],[50,1,52,1],[53,1,55,1],[56,1,58,1],[59,1,61,1],[62,1,64,1],[65,1,67,1],[68,1,70,1],[71,1,73,1],[74,1,76,1],[77,1,79,1],[80,0,82,1],[84,0,84,9],[85,0,85,9]],"flags":["formulas_cached_only"]}
["CORPORACIÓN:",0]
["NOMBRE DEL PROYECTO:",0]
["FECHA DE CORTE:",0]
[]
["SEGUIMIENTO A LA EJECUCIÓN FINANCIERA POR CATEGORIAS DE INVERSIÓN  Y FUENTE DE FINANCIACIÓN"]
["ACTIVIDAD\n(Favor descrimine el nombre de la actividad y agregue las filas que requiera según número de actividades de inversión neta)","CATEGORIA DE INVERSION ","EJECUCIÓN"]
[{"$nulls":3},"CORPOURABA\n(Favor defina cual(es) es (son) las fuentes de financiación y agregue las columnas que requiera según fuentes de financiación)",null,null,"OTROS",null,null,"TOTAL"]
[]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,"Subtotal","Programado",{"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,"Comprometido",{"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,"Pagado",{"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,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Programado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Comprometido",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,null,"Pagado",{"$nulls":6},{"v":0,"d":"$ 0"}]
[null,"Subtotal","Programado",{"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,"Comprometido",{"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,"Pagado",{"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"}]
["Total",null,"Programado",{"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,"Comprometido",{"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,"Pagado",{"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"}]
[]
["OBSERVACIONES"]
{"$rows_empty":958}
[{"$nulls":250},"TSE"]
[{"$nulls":250},"Tasas  por uso"]
[{"$nulls":250},"Cartera tasas por uso"]
[{"$nulls":250},"Tasa retributiva vigencia"]
[{"$nulls":250},"Cartera tasa retributiva"]
[{"$nulls":250},"Predial vigencia"]
[{"$nulls":250},"Cartera predial"]
[{"$nulls":250},"Venta de bienes y servicios"]
[{"$nulls":250},"Otros ingresos"]

{"sheet":"DESCRIP EJEC","index":5,"n_rows":6,"n_cols":5,"rows_kept":6,"merged":[[0,1,0,4],[1,1,1,4],[2,1,2,4],[4,0,4,4]],"flags":["formulas_cached_only"]}
["CORPORACIÓN",0]
["NOMBRE DEL PROYECTO:",0]
["FECHA DE CORTE",0]
[]
["DESCRIPCIÓN DE LA METODOLOGÍA DE EJECUCIÓN"]
["METAS\n(Ingrese las filas que requiera)","% AVANCE METAS","ACTIVIDADES","DESCRIPCIÓN DEL AVANCE","SOPORTE ANEXO O ENTREGABLE SEGÚN META"]

{"sheet":"CONTRATOS CONVENIOS","index":6,"n_rows":26,"n_cols":6,"rows_kept":26,"merged":[[0,1,0,5],[1,1,1,5],[2,1,2,5],[5,0,5,5],[14,0,14,3],[16,0,16,5],[25,0,25,3]],"flags":["formulas_cached_only"]}
["CORPORACIÓN:",0]
["NOMBRE DEL PROYECTO:",0]
["FECHA DE CORTE:",0]
[]
[]
["RELACION DE CONTRATO(S)"]
["Nº Contrato\n(Ingrese las filas que requiera)","Nombre de Contratista","Objeto","Nombre del(os) Proyecto(s) Aportante(s)","Valor Aporte","Observación"]
{"$rows_empty":7}
["Total",{"$nulls":3},{"v":0,"d":"$ 0"}]
[]
["RELACION CONVENIO(S)"]
["Nº Convenio\n(Ingrese las filas que requiera)","Nombre de Participantes del Convenio","Objeto","Nombre de la(s) Fuente(s) Aportante(s)","Valor Aporte","Observación"]
{"$rows_empty":7}
["Total",{"$nulls":3},{"v":0,"d":"$ 0"}]