{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["DICIEMBRE2009","ARCHIVOPLANOMAYO2010","R-FC-01"],"not_rendered":{"images":1,"external_links":1,"defined_names":3,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"DICIEMBRE2009","index":0,"n_rows":118,"n_cols":10,"rows_kept":118,"merged":[[0,0,0,1],[1,0,1,9]],"flags":["formulas_cached_only"]}
[]
["INGRESOS CORPOURABA ENERO A DICIEMBRE DE 2009 TESORERIA GENERAL"]
["nivel","articulo","NOMBRE","PTO INICIAL","ADICION","REBAJA","PTO DEFINITIVO","REC.ANTERIOR","RECAUDO MES","TOTAL RECAUDO"]
["3","","INGRESOS PROPIOS",{"v":4993000000,"d":"4,993,000,000"},{"v":3697484069,"d":"3,697,484,069"},{"v":29046114,"d":"29,046,114"},{"v":8643121940,"d":"8,643,121,940"},{"v":6174935911,"d":"6,174,935,911"},{"v":403935425.73,"d":"403,935,426"},{"v":6578871336.73,"d":"6,578,871,337"}]
["31","","INGRESOS CORRIENTES",{"v":2643000000,"d":"2,643,000,000"},{"v":3095493524,"d":"3,095,493,524"},0,{"v":5693493524,"d":"5,693,493,524"},{"v":4192214711,"d":"4,192,214,711"},{"v":365053776,"d":"365,053,776"},{"v":4557268487,"d":"4,557,268,487"}]
["3110","","TRIBUTARIOS",{"v":900000000,"d":"900,000,000"},0,0,{"v":900000000,"d":"900,000,000"},{"v":1230695786,"d":"1,230,695,786"},{"v":60732921,"d":"60,732,921"},{"v":1291428707,"d":"1,291,428,707"}]
["3110","01","Sobretasa o  porcentaje ambiental",{"v":900000000,"d":"900,000,000"},0,0,{"v":900000000,"d":"900,000,000"},{"v":1230695786,"d":"1,230,695,786"},{"v":60732921,"d":"60,732,921"},{"v":1291428707,"d":"1,291,428,707"}]
[null,null,"NO TRIBUTARIOS",{"v":1743000000,"d":"1,743,000,000"},{"v":3095493524,"d":"3,095,493,524"},0,{"v":4793493524,"d":"4,793,493,524"},{"v":2961518925,"d":"2,961,518,925"},{"v":304320855,"d":"304,320,855"},{"v":3265839780,"d":"3,265,839,780"}]
["3121","","VENTA DE BIENES Y SERVICIOS",{"v":281000000,"d":"281,000,000"},0,0,{"v":281000000,"d":"281,000,000"},{"v":158788137,"d":"158,788,137"},{"v":53061558,"d":"53,061,558"},{"v":211849695,"d":"211,849,695"}]
["3121","01","Ploteos y heliograficas",{"v":1000000,"d":"1,000,000"},0,0,{"v":1000000,"d":"1,000,000"},{"v":195290,"d":"195,290"},0,{"v":195290,"d":"195,290"}]
["3121","02","Visitas Tecnicas",{"v":90000000,"d":"90,000,000"},0,0,{"v":90000000,"d":"90,000,000"},{"v":29792898,"d":"29,792,898"},{"v":1425100,"d":"1,425,100"},{"v":31217998,"d":"31,217,998"}]
["3121","03","Servicio de Laboratorio",{"v":100000000,"d":"100,000,000"},0,0,{"v":100000000,"d":"100,000,000"},{"v":84689700,"d":"84,689,700"},{"v":44925258,"d":"44,925,258"},{"v":129614958,"d":"129,614,958"}]
["3121","04","Arrendamientos",{"v":6000000,"d":"6,000,000"},0,0,{"v":6000000,"d":"6,000,000"},{"v":9288750,"d":"9,288,750"},{"v":212500,"d":"212,500"},{"v":9501250,"d":"9,501,250"}]
["3121","05","Licencias, Permisos y tramites ambientales",{"v":76000000,"d":"76,000,000"},0,0,{"v":76000000,"d":"76,000,000"},{"v":34821499,"d":"34,821,499"},{"v":6498700,"d":"6,498,700"},{"v":41320199,"d":"41,320,199"}]
["3121","05","Otros Bienes y Servicios",{"v":8000000,"d":"8,000,000"},null,null,{"v":8000000,"d":"8,000,000"},null,null,0]
["3126","","APORTES OTRAS ENTIDADES",{"v":302000000,"d":"302,000,000"},{"v":3095493524,"d":"3,095,493,524"},0,{"v":3352493524,"d":"3,352,493,524"},{"v":2074527127,"d":"2,074,527,127"},{"v":63950255,"d":"63,950,255"},{"v":2138477382,"d":"2,138,477,382"}]
["3126","01","Transferencias del Sector electrico",{"v":302000000,"d":"302,000,000"},0,0,{"v":302000000,"d":"302,000,000"},{"v":357082728,"d":"357,082,728"},{"v":24950255,"d":"24,950,255"},{"v":382032983,"d":"382,032,983"}]
["3126","02","Aporte otras entidades",0,{"v":3095493524,"d":"3,095,493,524"},0,{"v":3050493524,"d":"3,050,493,524"},{"v":1717444399,"d":"1,717,444,399"},{"v":39000000,"d":"39,000,000"},{"v":1756444399,"d":"1,756,444,399"}]
[null,null,"Dpto de Antioquia (Gerencia Indigena) Volao",null,{"v":52500000,"d":"52,500,000"},null,{"v":52500000,"d":"52,500,000"},{"v":51450000,"d":"51,450,000"},null,{"v":51450000,"d":"51,450,000"}]
[null,null,"Dpto de Antioquia (Gerencia Indigena) Pozos  y Filtros",null,{"v":60000000,"d":"60,000,000"},null,{"v":60000000,"d":"60,000,000"},{"v":58800000,"d":"58,800,000"},null,{"v":58800000,"d":"58,800,000"}]
[null,null,"IPSE (BPA- Jatropha)",null,{"v":500000000,"d":"500,000,000"},null,{"v":500000000,"d":"500,000,000"},{"v":250000000,"d":"250,000,000"},null,{"v":250000000,"d":"250,000,000"}]
[null,null,"EPM (Coberturas productoras TSE)",null,{"v":21075000,"d":"21,075,000"},null,{"v":21075000,"d":"21,075,000"},{"v":21075000,"d":"21,075,000"},0,{"v":21075000,"d":"21,075,000"}]
[null,null,"Municipio de Apartadó (Canal Maquilón)",null,{"v":10000000,"d":"10,000,000"},null,{"v":10000000,"d":"10,000,000"},{"v":10000000,"d":"10,000,000"},null,{"v":10000000,"d":"10,000,000"}]
[null,null,"EPM (Canal Encauzamiento Rio la Herradura))",null,{"v":133400000,"d":"133,400,000"},null,{"v":133400000,"d":"133,400,000"},{"v":133371000,"d":"133,371,000"},null,{"v":133371000,"d":"133,371,000"}]
[null,null,"Acción Social (PFGB) Convenio 038",null,{"v":342990000,"d":"342,990,000"},null,{"v":342990000,"d":"342,990,000"},{"v":257242500,"d":"257,242,500"},null,{"v":257242500,"d":"257,242,500"}]
[null,null,"Acción Social (PFGB) Convenio 042",null,{"v":508090500,"d":"508,090,500"},null,{"v":508090500,"d":"508,090,500"},{"v":381067875,"d":"381,067,875"},null,{"v":381067875,"d":"381,067,875"}]
[null,null,"Municipio de Vigía del Fuerte y Murindó (Jatropha)",null,{"v":16974000,"d":"16,974,000"},null,{"v":16974000,"d":"16,974,000"},{"v":16974000,"d":"16,974,000"},null,{"v":16974000,"d":"16,974,000"}]
[null,null,"Municipio de Turbo (Coberturas Mantenimiento)",null,{"v":29464024,"d":"29,464,024"},null,{"v":29464024,"d":"29,464,024"},{"v":29464024,"d":"29,464,024"},null,{"v":29464024,"d":"29,464,024"}]
[null,null,"Municipio de Arboletes (Estufas Eficientes)",null,{"v":2000000,"d":"2,000,000"},null,{"v":2000000,"d":"2,000,000"},{"v":2000000,"d":"2,000,000"},null,{"v":2000000,"d":"2,000,000"}]
[null,null,"Municipios de Dabeiba (SIGAM)",null,{"v":4500000,"d":"4,500,000"},null,{"v":4500000,"d":"4,500,000"},null,null,0]
[null,null,"Municipios de Mutatá (SIGAM)",null,{"v":4500000,"d":"4,500,000"},null,{"v":4500000,"d":"4,500,000"},null,null,0]
[null,null,"Municipio Abriaqui POT´s",null,{"v":13000000,"d":"13,000,000"},null,{"v":13000000,"d":"13,000,000"},null,null,0]
[null,null,"Municipio Cañasgordas POT´s",null,{"v":20000000,"d":"20,000,000"},null,{"v":20000000,"d":"20,000,000"},null,null,0]
[null,null,"Municipio Dabeiba POT´s",null,{"v":25000000,"d":"25,000,000"},null,{"v":25000000,"d":"25,000,000"},null,null,0]
[null,null,"Municipio Frontino POT´s",null,{"v":25000000,"d":"25,000,000"},null,{"v":25000000,"d":"25,000,000"},null,{"v":25000000,"d":"25,000,000"},{"v":25000000,"d":"25,000,000"}]
[null,null,"Municipio Giraldo POT´s",null,{"v":13000000,"d":"13,000,000"},null,{"v":13000000,"d":"13,000,000"},{"v":13000000,"d":"13,000,000"},0,{"v":13000000,"d":"13,000,000"}]
[null,null,"Municipio de Pque POT¨s",null,{"v":13000000,"d":"13,000,000"},null,{"v":13000000,"d":"13,000,000"},{"v":13000000,"d":"13,000,000"},null,{"v":13000000,"d":"13,000,000"}]
[null,null,"Municpio Uramita POT´s",null,{"v":15000000,"d":"15,000,000"},null,{"v":15000000,"d":"15,000,000"},null,null,0]
[null,null,"Municpio Urrao POT´s",null,{"v":40000000,"d":"40,000,000"},null,{"v":40000000,"d":"40,000,000"},null,null,0]
[null,null,"Departamento de Antioquia POT´s",null,{"v":430000000,"d":"430,000,000"},null,{"v":430000000,"d":"430,000,000"},{"v":430000000,"d":"430,000,000"},0,{"v":430000000,"d":"430,000,000"}]
[null,null,"Municipio de Arboles POT´s",null,{"v":25000000,"d":"25,000,000"},null,{"v":25000000,"d":"25,000,000"},null,null,0]
[null,null,"Municipio de Apartado POT´s",null,{"v":50000000,"d":"50,000,000"},null,{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},null,{"v":50000000,"d":"50,000,000"}]
[null,null,"Municpio de Carepa POT´s",null,{"v":40000000,"d":"40,000,000"},null,{"v":40000000,"d":"40,000,000"},null,null,0]
[null,null,"Municipio de Chigorodó POT´s",null,{"v":40000000,"d":"40,000,000"},null,{"v":40000000,"d":"40,000,000"},null,null,0]
[null,null,"Municipio de Murindó POT´s",null,{"v":17000000,"d":"17,000,000"},null,{"v":17000000,"d":"17,000,000"},null,null,0]
[null,null,"Municpoio de Mutatá POT´s",null,{"v":20000000,"d":"20,000,000"},null,{"v":20000000,"d":"20,000,000"},null,null,0]
[null,null,"Municpoio de Necoclí POT´s",null,{"v":25000000,"d":"25,000,000"},null,{"v":25000000,"d":"25,000,000"},null,null,0]
[null,null,"Municipio de Turbo POT´s",null,{"v":50000000,"d":"50,000,000"},null,{"v":50000000,"d":"50,000,000"},null,null,0]
[null,null,"Municipio de Vigía del Fuerte POT´s",null,{"v":17000000,"d":"17,000,000"},null,{"v":17000000,"d":"17,000,000"},null,null,0]
[null,null,"Municipio de Chigorodó  Desastres",null,{"v":14000000,"d":"14,000,000"},null,{"v":14000000,"d":"14,000,000"},null,null,0]
[null,null,"Municipio de Turbo Desastres",null,{"v":14000000,"d":"14,000,000"},null,{"v":14000000,"d":"14,000,000"},null,null,0]
[null,null,"Municipio de Uramita Desastes",null,{"v":14000000,"d":"14,000,000"},null,{"v":14000000,"d":"14,000,000"},null,null,0]
[null,null,"Municipio de  Dabeiba Desastres",null,{"v":14000000,"d":"14,000,000"},null,{"v":14000000,"d":"14,000,000"},null,{"v":14000000,"d":"14,000,000"},{"v":14000000,"d":"14,000,000"}]
[null,null,"IPSE (Siembra Higuerilla)",null,{"v":300000000,"d":"300,000,000"},null,{"v":300000000,"d":"300,000,000"}]
[null,null,"Municipio Necocli Saneamiento Básico",null,{"v":70000000,"d":"70,000,000"},null,{"v":70000000,"d":"70,000,000"}]
[null,null,"Convenio CAM",null,{"v":54000000,"d":"54,000,000"},null,{"v":54000000,"d":"54,000,000"}]
[null,null,"Municipio Turbo Manglar",null,{"v":7000000,"d":"7,000,000"},null,{"v":7000000,"d":"7,000,000"}]
[null,null,"Gerencia Indigena de Antioquia Depto",null,{"v":45000000,"d":"45,000,000"},null,{"v":45000000,"d":"45,000,000"}]
[null,null,"Aporte otras entidades CxC Años anteriores",{"$nulls":4},{"v":987672954,"d":"987,672,954"},0,{"v":987672954,"d":"987,672,954"}]
["3128","","OTROS INGRESOS",{"v":1160000000,"d":"1,160,000,000"},0,0,{"v":1160000000,"d":"1,160,000,000"},{"v":728203661,"d":"728,203,661"},{"v":187309042,"d":"187,309,042"},{"v":915512703,"d":"915,512,703"}]
[null,null,"TASAS RETRIBUTIVAS",{"v":400000000,"d":"400,000,000"},0,0,{"v":400000000,"d":"400,000,000"},{"v":140158865,"d":"140,158,865"},{"v":133903000,"d":"133,903,000"},{"v":274061865,"d":"274,061,865"}]
["3128","01","Tasa Retributiva Bananeros",{"v":80000000,"d":"80,000,000"},0,0,{"v":80000000,"d":"80,000,000"},{"v":19633437,"d":"19,633,437"},{"v":8978900,"d":"8,978,900"},{"v":28612337,"d":"28,612,337"}]
["3128","02","Tasas Retributivas Cafeteros",{"v":40000000,"d":"40,000,000"},0,0,{"v":40000000,"d":"40,000,000"},0,0,0]
["3128","03","Tasas Retributivas Municipios",{"v":160000000,"d":"160,000,000"},0,0,{"v":160000000,"d":"160,000,000"},{"v":120525428,"d":"120,525,428"},0,{"v":120525428,"d":"120,525,428"}]
["3128","04","Tasas Retributivas Empresa Prestadoras Servicios",{"v":120000000,"d":"120,000,000"},0,0,{"v":120000000,"d":"120,000,000"},0,{"v":124924100,"d":"124,924,100"},{"v":124924100,"d":"124,924,100"}]
[null,null,"TASAS POR USO",{"v":20000000,"d":"20,000,000"},0,0,{"v":20000000,"d":"20,000,000"},{"v":16598500,"d":"16,598,500"},{"v":659700,"d":"659,700"},{"v":17258200,"d":"17,258,200"}]
["3128","05","Tasa Aguas Superficiales Bananeros",{"v":2000000,"d":"2,000,000"},0,0,{"v":2000000,"d":"2,000,000"},{"v":3672800,"d":"3,672,800"},{"v":37300,"d":"37,300"},{"v":3710100,"d":"3,710,100"}]
["3128","06","Tasa Agua Superficial Cafeteros",{"v":1000000,"d":"1,000,000"},0,0,{"v":1000000,"d":"1,000,000"},0,0,0]
["3128","07","Tasa Agua Superficial Municipios",{"v":4000000,"d":"4,000,000"},0,0,{"v":4000000,"d":"4,000,000"},0,0,0]
["3128","08","Agua Superficial Empresas Prestadoras de Servicios",{"v":3000000,"d":"3,000,000"},0,0,{"v":3000000,"d":"3,000,000"},{"v":5499300,"d":"5,499,300"},0,{"v":5499300,"d":"5,499,300"}]
["3128","09","Tasa Agua Subterraneas Bananeros",{"v":2000000,"d":"2,000,000"},0,0,{"v":2000000,"d":"2,000,000"},{"v":7126400,"d":"7,126,400"},{"v":622400,"d":"622,400"},{"v":7748800,"d":"7,748,800"}]
["3128","10","Tasa Aguas Subterraneas Cafeteros",{"v":1000000,"d":"1,000,000"},0,0,{"v":1000000,"d":"1,000,000"},0,0,0]
["3128","11","Tasas Aguas Subterraneas Municipios",{"v":4000000,"d":"4,000,000"},0,0,{"v":4000000,"d":"4,000,000"},0,0,0]
["3128","12","Tasas Aguas Subterraneas Empresas Prestadoras de S",{"v":3000000,"d":"3,000,000"},0,0,{"v":3000000,"d":"3,000,000"},{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"}]
["3128","13","Multas y Sanciones",{"v":90000000,"d":"90,000,000"},0,0,{"v":90000000,"d":"90,000,000"},{"v":88488078,"d":"88,488,078"},{"v":1021600,"d":"1,021,600"},{"v":89509678,"d":"89,509,678"}]
[null,null,"OTROS INGRESOS",{"v":650000000,"d":"650,000,000"},0,0,{"v":650000000,"d":"650,000,000"},{"v":482958218,"d":"482,958,218"},{"v":51724742,"d":"51,724,742"},{"v":534682960,"d":"534,682,960"}]
["3128","14","Movilizacion",{"v":400000000,"d":"400,000,000"},0,0,{"v":400000000,"d":"400,000,000"},{"v":283850628,"d":"283,850,628"},{"v":35341764,"d":"35,341,764"},{"v":319192392,"d":"319,192,392"}]
["3128","15","Removilizacion",{"v":28000000,"d":"28,000,000"},0,0,{"v":28000000,"d":"28,000,000"},{"v":36483050,"d":"36,483,050"},{"v":4229600,"d":"4,229,600"},{"v":40712650,"d":"40,712,650"}]
["3128","16","Renovacion",{"v":4000000,"d":"4,000,000"},0,0,{"v":4000000,"d":"4,000,000"},{"v":650300,"d":"650,300"},{"v":30900,"d":"30,900"},{"v":681200,"d":"681,200"}]
["3128","17","Publicacion",{"v":32000000,"d":"32,000,000"},0,0,{"v":32000000,"d":"32,000,000"},{"v":30232070,"d":"30,232,070"},{"v":2187000,"d":"2,187,000"},{"v":32419070,"d":"32,419,070"}]
["3128","18","Legalizacion",{"v":6000000,"d":"6,000,000"},0,0,{"v":6000000,"d":"6,000,000"},{"v":69700,"d":"69,700"},0,{"v":69700,"d":"69,700"}]
["3128","19","Salvoconducto y Papeleria",{"v":90000000,"d":"90,000,000"},0,0,{"v":90000000,"d":"90,000,000"},{"v":67067300,"d":"67,067,300"},{"v":8078200,"d":"8,078,200"},{"v":75145500,"d":"75,145,500"}]
["3128","20","Vertimientos",{"v":17000000,"d":"17,000,000"},0,0,{"v":17000000,"d":"17,000,000"},{"v":509800,"d":"509,800"},0,{"v":509800,"d":"509,800"}]
["3128","21","Fotocopias, Intereses y Otros",{"v":73000000,"d":"73,000,000"},0,0,{"v":73000000,"d":"73,000,000"},{"v":64094570,"d":"64,094,570"},{"v":1856578,"d":"1,856,578"},{"v":65951148,"d":"65,951,148"}]
["3128","22","Sobrantes en caja",0,0,0,0,800,700,{"v":1500,"d":"1,500"}]
["3128","24","PLANES DE MANEJO",0,0,0,0,0,0,0]
[null,null,"RECURSOS DE CAPITAL",{"v":2350000000,"d":"2,350,000,000"},{"v":601990545,"d":"601,990,545"},{"v":29046114,"d":"29,046,114"},{"v":2949628416,"d":"2,949,628,416"},{"v":1982721200,"d":"1,982,721,200"},{"v":38881649.730000004,"d":"38,881,650"},{"v":2021602849.73,"d":"2,021,602,850"}]
["3230","","RENDIMIENTO FINANCIERO",{"v":250000000,"d":"250,000,000"},0,0,{"v":250000000,"d":"250,000,000"},{"v":183962552,"d":"183,962,552"},{"v":11223926.73,"d":"11,223,927"},{"v":195186478.73000002,"d":"195,186,479"}]
["3230","01","Rendimientos cuentas de ahorros",{"v":50000000,"d":"50,000,000"},0,0,{"v":50000000,"d":"50,000,000"},{"v":90038519,"d":"90,038,519"},{"v":4345191.18,"d":"4,345,191"},{"v":94383710.18,"d":"94,383,710"}]
["3230","02","Rendimientos financieros Proyectos",{"v":200000000,"d":"200,000,000"},0,0,{"v":200000000,"d":"200,000,000"},{"v":93924033,"d":"93,924,033"},{"v":6878735.55,"d":"6,878,736"},{"v":100802768.55,"d":"100,802,769"}]
["3252","","EXCEDENTES FINANCIEROS",0,{"v":405292355,"d":"405,292,355"},{"v":29046114,"d":"29,046,114"},{"v":402930226,"d":"402,930,226"},{"v":402930226,"d":"402,930,226"},0,{"v":402930226,"d":"402,930,226"}]
["3252","01","EXCEDENTES FINANCIEROS",0,{"v":405292355,"d":"405,292,355"},{"v":29046114,"d":"29,046,114"},{"v":402930226,"d":"402,930,226"},{"v":402930226,"d":"402,930,226"},0,{"v":402930226,"d":"402,930,226"}]
["3253","","CANCELACION DE RESERVAS",0,{"v":76974670,"d":"76,974,670"},0,{"v":76974670,"d":"76,974,670"},{"v":76974670,"d":"76,974,670"},0,{"v":76974670,"d":"76,974,670"}]
["3253","01","CANCELACION RESERVAS",0,{"v":76974670,"d":"76,974,670"},0,{"v":76974670,"d":"76,974,670"},{"v":76974670,"d":"76,974,670"},0,{"v":76974670,"d":"76,974,670"}]
["3254","","RECUPERACION CARTERA",{"v":2100000000,"d":"2,100,000,000"},0,0,{"v":2100000000,"d":"2,100,000,000"},{"v":1199130232,"d":"1,199,130,232"},{"v":27657723,"d":"27,657,723"},{"v":1226787955,"d":"1,226,787,955"}]
["3254","01","Sobretasa Ambiental",{"v":1000000000,"d":"1,000,000,000"},0,0,{"v":1000000000,"d":"1,000,000,000"},{"v":506945708,"d":"506,945,708"},{"v":24626456,"d":"24,626,456"},{"v":531572164,"d":"531,572,164"}]
["3254","02","Tasa Retributivas Bananeros",{"v":205400000,"d":"205,400,000"},0,0,{"v":205400000,"d":"205,400,000"},{"v":231228943,"d":"231,228,943"},{"v":1151522,"d":"1,151,522"},{"v":232380465,"d":"232,380,465"}]
["3254","03","Tasas Retributivas Cafeteros",{"v":102700000,"d":"102,700,000"},0,0,{"v":102700000,"d":"102,700,000"},0,0,0]
["3254","04","Tasas Retributivas Municipios",{"v":410800000,"d":"410,800,000"},0,0,{"v":410800000,"d":"410,800,000"},{"v":191804124,"d":"191,804,124"},{"v":1669200,"d":"1,669,200"},{"v":193473324,"d":"193,473,324"}]
["3254","05","Tasas Retributivas Empresa Prestadoras de Servicio",{"v":308100000,"d":"308,100,000"},0,0,{"v":308100000,"d":"308,100,000"},{"v":201268849,"d":"201,268,849"},0,{"v":201268849,"d":"201,268,849"}]
["3254","06","Laboratorio",0,0,0,0,{"v":6682010,"d":"6,682,010"},0,{"v":6682010,"d":"6,682,010"}]
["3254","07","Multas",{"v":50000000,"d":"50,000,000"},0,0,{"v":50000000,"d":"50,000,000"},{"v":26410517,"d":"26,410,517"},0,{"v":26410517,"d":"26,410,517"}]
["3254","08","Tasas por Uso",{"v":23000000,"d":"23,000,000"},0,0,{"v":23000000,"d":"23,000,000"},{"v":25646517,"d":"25,646,517"},{"v":175306,"d":"175,306"},{"v":25821823,"d":"25,821,823"}]
["3254","09","Otros",0,0,0,0,{"v":9143564,"d":"9,143,564"},{"v":35239,"d":"35,239"},{"v":9178803,"d":"9,178,803"}]
["3255","","OTROS RECURSOS DEL BALANCE",0,{"v":119723520,"d":"119,723,520"},0,{"v":119723520,"d":"119,723,520"},{"v":119723520,"d":"119,723,520"},0,{"v":119723520,"d":"119,723,520"}]
["3255","01","OTROS RECURSOS DEL BALANCE",0,{"v":119723520,"d":"119,723,520"},0,{"v":119723520,"d":"119,723,520"},{"v":119723520,"d":"119,723,520"},0,{"v":119723520,"d":"119,723,520"}]
["4","","APORTES DE LA NACION",{"v":3294000000,"d":"3,294,000,000"},{"v":2676072637,"d":"2,676,072,637"},{"v":549342582,"d":"549,342,582"},{"v":5420730055,"d":"5,420,730,055"},{"v":5152280580,"d":"5,152,280,580"},{"v":206793585,"d":"206,793,585"},{"v":5359074165,"d":"5,359,074,165"}]
["4100","","FUNCIONAMIENTO",{"v":2694000000,"d":"2,694,000,000"},{"v":621368637,"d":"621,368,637"},{"v":467788184,"d":"467,788,184"},{"v":2847580453,"d":"2,847,580,453"},{"v":2596329618,"d":"2,596,329,618"},{"v":189518945,"d":"189,518,945"},{"v":2785848563,"d":"2,785,848,563"}]
["4100","01","Gastos de Personal",{"v":2145300000,"d":"2,145,300,000"},0,0,{"v":2145300000,"d":"2,145,300,000"},{"v":1917990491,"d":"1,917,990,491"},{"v":186264664,"d":"186,264,664"},{"v":2104255155,"d":"2,104,255,155"}]
["4100","02","Gastos Generales",{"v":70700000,"d":"70,700,000"},0,{"v":2788184,"d":"2,788,184"},{"v":67911816,"d":"67,911,816"},{"v":56970490,"d":"56,970,490"},{"v":3254281,"d":"3,254,281"},{"v":60224771,"d":"60,224,771"}]
["4100","03","CUOTA DE AUDITAJE",{"v":13000000,"d":"13,000,000"},0,0,{"v":13000000,"d":"13,000,000"},0,0,0]
["4100","04","GASTOS DE PERSONAL FCA",{"v":412000000,"d":"412,000,000"},{"v":486368637,"d":"486,368,637"},{"v":412000000,"d":"412,000,000"},{"v":486368637,"d":"486,368,637"},{"v":486368637,"d":"486,368,637"},null,{"v":486368637,"d":"486,368,637"}]
["4100","05","GASTOS GENERALES FCA",{"v":53000000,"d":"53,000,000"},{"v":100000000,"d":"100,000,000"},{"v":53000000,"d":"53,000,000"},{"v":100000000,"d":"100,000,000"},{"v":100000000,"d":"100,000,000"},0,{"v":100000000,"d":"100,000,000"}]
[null,null,"TRANSFERECIAS (CUOTAS PARTES)",null,{"v":35000000,"d":"35,000,000"},null,{"v":35000000,"d":"35,000,000"},{"v":35000000,"d":"35,000,000"},null,{"v":35000000,"d":"35,000,000"}]
["4300","","INVERSION",{"v":600000000,"d":"600,000,000"},{"v":2054704000,"d":"2,054,704,000"},{"v":81554398,"d":"81,554,398"},{"v":2573149602,"d":"2,573,149,602"},{"v":2555950962,"d":"2,555,950,962"},{"v":17274640,"d":"17,274,640"},{"v":2573225602,"d":"2,573,225,602"}]
["4300","01","Inversion",{"v":600000000,"d":"600,000,000"},0,{"v":81553398,"d":"81,553,398"},{"v":518446602,"d":"518,446,602"},{"v":501247962,"d":"501,247,962"},{"v":17274640,"d":"17,274,640"},{"v":518522602,"d":"518,522,602"}]
["4300","02","Fondo Compensacion Ambiental",0,{"v":2054703000,"d":"2,054,703,000"},null,{"v":2054703000,"d":"2,054,703,000"},{"v":2054703000,"d":"2,054,703,000"},0,{"v":2054703000,"d":"2,054,703,000"}]
[null,null,"TOTAL INGRESOS DE LA VIGENCIA",{"v":8287000000,"d":"8,287,000,000"},{"v":6373556706,"d":"6,373,556,706"},{"v":578388696,"d":"578,388,696"},{"v":14063851995,"d":"14,063,851,995"},{"v":11327216491,"d":"11,327,216,491"},{"v":610729010.73,"d":"610,729,011"},{"v":11937945501.73,"d":"11,937,945,502"}]

{"sheet":"ARCHIVOPLANOMAYO2010","index":1,"n_rows":67,"n_cols":10,"rows_kept":67,"merged":[[0,0,0,9]],"flags":["formulas_cached_only"]}
["ARCHIVO PLANO SINAP INGRESOS MES DE MAYO DE 2010"]
["nivel","articulo","nombre","inicial","adicion","rebaja","pto_def","rec_ant","rec_mes","tot_rec"]
["3","","INGRESOS PROPIOS",{"v":5869000000,"d":"5,869,000,000"},{"v":1193735288,"d":"1,193,735,288"},0,{"v":7062735288,"d":"7,062,735,288"},{"v":1595239345.16,"d":"1,595,239,345"},{"v":503071200.2,"d":"503,071,200"},{"v":2098310545.36,"d":"2,098,310,545"}]
["31","","INGRESOS CORRIENTES",{"v":2977000000,"d":"2,977,000,000"},0,0,{"v":2977000000,"d":"2,977,000,000"},{"v":588507242,"d":"588,507,242"},{"v":336208255,"d":"336,208,255"},{"v":924715497,"d":"924,715,497"}]
["3110","","TRIBUTARIOS",{"v":1100000000,"d":"1,100,000,000"},0,0,{"v":1100000000,"d":"1,100,000,000"},{"v":223862735,"d":"223,862,735"},{"v":13920895,"d":"13,920,895"},{"v":237783630,"d":"237,783,630"}]
["3110","01","Sobretasa o  porcentaje ambiental",{"v":1100000000,"d":"1,100,000,000"},0,0,{"v":1100000000,"d":"1,100,000,000"},{"v":223862735,"d":"223,862,735"},{"v":13920895,"d":"13,920,895"},{"v":237783630,"d":"237,783,630"}]
["3121","","VENTA DE BIENES Y SERVICIOS",{"v":264000000,"d":"264,000,000"},0,0,{"v":264000000,"d":"264,000,000"},{"v":40545570,"d":"40,545,570"},{"v":17837026,"d":"17,837,026"},{"v":58382596,"d":"58,382,596"}]
["3121","01","Ploteos y heliograficas",{"v":1000000,"d":"1,000,000"},0,0,{"v":1000000,"d":"1,000,000"},{"v":51600,"d":"51,600"},0,{"v":51600,"d":"51,600"}]
["3121","02","Visitas Tecnicas",{"v":90000000,"d":"90,000,000"},0,0,{"v":90000000,"d":"90,000,000"},{"v":3836600,"d":"3,836,600"},{"v":984000,"d":"984,000"},{"v":4820600,"d":"4,820,600"}]
["3121","03","Servicio de Laboratorio",{"v":110000000,"d":"110,000,000"},0,0,{"v":110000000,"d":"110,000,000"},{"v":26425200,"d":"26,425,200"},{"v":14244700,"d":"14,244,700"},{"v":40669900,"d":"40,669,900"}]
["3121","04","Arrendamientos",{"v":8000000,"d":"8,000,000"},0,0,{"v":8000000,"d":"8,000,000"},{"v":355087,"d":"355,087"},{"v":174626,"d":"174,626"},{"v":529713,"d":"529,713"}]
["3121","05","Licencias, Permisos y tramites ambientales",{"v":55000000,"d":"55,000,000"},0,0,{"v":55000000,"d":"55,000,000"},{"v":9877083,"d":"9,877,083"},{"v":2433700,"d":"2,433,700"},{"v":12310783,"d":"12,310,783"}]
["3126","","APORTES OTRAS ENTIDADES",{"v":380000000,"d":"380,000,000"},0,0,{"v":380000000,"d":"380,000,000"},{"v":172356066,"d":"172,356,066"},{"v":77321351,"d":"77,321,351"},{"v":249677417,"d":"249,677,417"}]
["3126","01","Transferencias del Sector electrico",{"v":380000000,"d":"380,000,000"},0,0,{"v":380000000,"d":"380,000,000"},{"v":89756066,"d":"89,756,066"},{"v":32651651,"d":"32,651,651"},{"v":122407717,"d":"122,407,717"}]
["3126","02","Aporte otras entidades",0,0,0,0,{"v":82600000,"d":"82,600,000"},{"v":44669700,"d":"44,669,700"},{"v":127269700,"d":"127,269,700"}]
["3128","","OTROS INGRESOS",{"v":1233000000,"d":"1,233,000,000"},0,0,{"v":1233000000,"d":"1,233,000,000"},{"v":151742871,"d":"151,742,871"},{"v":227128983,"d":"227,128,983"},{"v":378871854,"d":"378,871,854"}]
["3128","01","Tasa Retributiva Bananeros",{"v":45000000,"d":"45,000,000"},0,0,{"v":45000000,"d":"45,000,000"},{"v":173400,"d":"173,400"},{"v":13153900,"d":"13,153,900"},{"v":13327300,"d":"13,327,300"}]
["3128","02","Tasas Retributivas Cafeteros",{"v":10000000,"d":"10,000,000"},0,0,{"v":10000000,"d":"10,000,000"},0,0,0]
["3128","03","Tasas Retributivas Municipios",{"v":220000000,"d":"220,000,000"},0,0,{"v":220000000,"d":"220,000,000"},0,{"v":36643500,"d":"36,643,500"},{"v":36643500,"d":"36,643,500"}]
["3128","04","Tasas Retributivas Empresa Prestadoras Servicios",{"v":225000000,"d":"225,000,000"},0,0,{"v":225000000,"d":"225,000,000"},0,{"v":129990600,"d":"129,990,600"},{"v":129990600,"d":"129,990,600"}]
["3128","05","Tasa Aguas Superficiales Bananeros",{"v":2420000,"d":"2,420,000"},0,0,{"v":2420000,"d":"2,420,000"},{"v":3900,"d":"3,900"},{"v":1798000,"d":"1,798,000"},{"v":1801900,"d":"1,801,900"}]
["3128","07","Tasa Agua Superficial Municipios",{"v":9680000,"d":"9,680,000"},0,0,{"v":9680000,"d":"9,680,000"},0,0,0]
["3128","08","Agua Superficial Empresas Prestadoras de Servicios",{"v":9900000,"d":"9,900,000"},0,0,{"v":9900000,"d":"9,900,000"},0,{"v":6773000,"d":"6,773,000"},{"v":6773000,"d":"6,773,000"}]
["3128","09","Tasa Agua Subterraneas Bananeros",{"v":1980000,"d":"1,980,000"},0,0,{"v":1980000,"d":"1,980,000"},{"v":13200,"d":"13,200"},{"v":2296200,"d":"2,296,200"},{"v":2309400,"d":"2,309,400"}]
["3128","11","Tasas Aguas Subterraneas Municipios",{"v":7920000,"d":"7,920,000"},0,0,{"v":7920000,"d":"7,920,000"},0,0,0]
["3128","12","Tasas Aguas Subterraneas Empresas Prestadoras de S",{"v":8100000,"d":"8,100,000"},0,0,{"v":8100000,"d":"8,100,000"},0,{"v":1600,"d":"1,600"},{"v":1600,"d":"1,600"}]
["3128","13","Multas y Sanciones",{"v":140000000,"d":"140,000,000"},0,0,{"v":140000000,"d":"140,000,000"},{"v":668000,"d":"668,000"},{"v":27000,"d":"27,000"},{"v":695000,"d":"695,000"}]
["3128","14","Movilizacion",{"v":360000000,"d":"360,000,000"},0,0,{"v":360000000,"d":"360,000,000"},{"v":90307640,"d":"90,307,640"},{"v":16003726,"d":"16,003,726"},{"v":106311366,"d":"106,311,366"}]
["3128","15","Removilizacion",{"v":48000000,"d":"48,000,000"},0,0,{"v":48000000,"d":"48,000,000"},{"v":12869900,"d":"12,869,900"},{"v":2560400,"d":"2,560,400"},{"v":15430300,"d":"15,430,300"}]
["3128","16","Renovacion",{"v":1000000,"d":"1,000,000"},0,0,{"v":1000000,"d":"1,000,000"},{"v":74100,"d":"74,100"},{"v":42600,"d":"42,600"},{"v":116700,"d":"116,700"}]
["3128","17","Publicacion",{"v":4000000,"d":"4,000,000"},0,0,{"v":4000000,"d":"4,000,000"},{"v":6086600,"d":"6,086,600"},{"v":1982500,"d":"1,982,500"},{"v":8069100,"d":"8,069,100"}]
["3128","18","Legalizacion",{"v":1000000,"d":"1,000,000"},0,0,{"v":1000000,"d":"1,000,000"},0,0,0]
["3128","19","Salvoconducto y Papeleria",{"v":75000000,"d":"75,000,000"},0,0,{"v":75000000,"d":"75,000,000"},{"v":23884100,"d":"23,884,100"},{"v":4824500,"d":"4,824,500"},{"v":28708600,"d":"28,708,600"}]
["3128","20","Vertimientos",{"v":1000000,"d":"1,000,000"},0,0,{"v":1000000,"d":"1,000,000"},0,0,0]
["3128","21","Fotocopias, Intereses y Otros",{"v":63000000,"d":"63,000,000"},0,0,{"v":63000000,"d":"63,000,000"},{"v":17267831,"d":"17,267,831"},{"v":8302529,"d":"8,302,529"},{"v":25570360,"d":"25,570,360"}]
["3128","22","Sobrantes en caja",0,0,0,0,{"v":10300,"d":"10,300"},0,{"v":10300,"d":"10,300"}]
["3128","26","TASA RETRIBUTIVA EMPRESAS",0,0,0,0,{"v":347400,"d":"347,400"},{"v":2509528,"d":"2,509,528"},{"v":2856928,"d":"2,856,928"}]
["3128","28","TASA AGUAS SUBTERRANEAS EMPRESAS",0,0,0,0,{"v":36500,"d":"36,500"},{"v":219400,"d":"219,400"},{"v":255900,"d":"255,900"}]
["3230","","RENDIMIENTO FINANCIERO",{"v":142000000,"d":"142,000,000"},0,0,{"v":142000000,"d":"142,000,000"},{"v":14156525.16,"d":"14,156,525"},{"v":7451631.2,"d":"7,451,631"},{"v":21608156.36,"d":"21,608,156"}]
["3230","01","Rendimientos cuentas de ahorros",{"v":68160000,"d":"68,160,000"},0,0,{"v":68160000,"d":"68,160,000"},{"v":12025628.5,"d":"12,025,629"},{"v":1679646.16,"d":"1,679,646"},{"v":13705274.66,"d":"13,705,275"}]
["3230","02","Rendimientos financieros Proyectos",{"v":73840000,"d":"73,840,000"},0,0,{"v":73840000,"d":"73,840,000"},{"v":2130896.66,"d":"2,130,897"},{"v":5771985.04,"d":"5,771,985"},{"v":7902881.7,"d":"7,902,882"}]
["3252","","EXCEDENTES FINANCIEROS",0,{"v":182056162,"d":"182,056,162"},0,{"v":182056162,"d":"182,056,162"},{"v":178922283,"d":"178,922,283"},0,{"v":178922283,"d":"178,922,283"}]
["3252","01","EXCEDENTES FINANCIEROS",0,{"v":182056162,"d":"182,056,162"},0,{"v":182056162,"d":"182,056,162"},{"v":178922283,"d":"178,922,283"},0,{"v":178922283,"d":"178,922,283"}]
["3253","","CANCELACION DE RESERVAS",0,{"v":115969000,"d":"115,969,000"},0,{"v":115969000,"d":"115,969,000"},{"v":115969000,"d":"115,969,000"},0,{"v":115969000,"d":"115,969,000"}]
["3253","01","CANCELACION RESERVAS",0,{"v":115969000,"d":"115,969,000"},0,{"v":115969000,"d":"115,969,000"},{"v":115969000,"d":"115,969,000"},0,{"v":115969000,"d":"115,969,000"}]
["3254","","RECUPERACION CARTERA",{"v":2750000000,"d":"2,750,000,000"},0,0,{"v":2750000000,"d":"2,750,000,000"},{"v":445684295,"d":"445,684,295"},{"v":109411314,"d":"109,411,314"},{"v":555095609,"d":"555,095,609"}]
["3254","01","Sobretasa Ambiental",{"v":1500000000,"d":"1,500,000,000"},0,0,{"v":1500000000,"d":"1,500,000,000"},{"v":209772768,"d":"209,772,768"},{"v":31622890,"d":"31,622,890"},{"v":241395658,"d":"241,395,658"}]
["3254","02","Tasa Retributivas Bananeros",{"v":90000000,"d":"90,000,000"},0,0,{"v":90000000,"d":"90,000,000"},{"v":4710918,"d":"4,710,918"},{"v":2853393,"d":"2,853,393"},{"v":7564311,"d":"7,564,311"}]
["3254","03","Tasas Retributivas Cafeteros",{"v":20000000,"d":"20,000,000"},0,0,{"v":20000000,"d":"20,000,000"},0,0,0]
["3254","04","Tasas Retributivas Municipios",{"v":440000000,"d":"440,000,000"},0,0,{"v":440000000,"d":"440,000,000"},{"v":58565346,"d":"58,565,346"},{"v":58360381,"d":"58,360,381"},{"v":116925727,"d":"116,925,727"}]
["3254","05","Tasas Retributivas Empresa Prestadoras de Servicio",{"v":450000000,"d":"450,000,000"},0,0,{"v":450000000,"d":"450,000,000"},{"v":137817863,"d":"137,817,863"},0,{"v":137817863,"d":"137,817,863"}]
["3254","06","Laboratorio",{"v":100000000,"d":"100,000,000"},0,0,{"v":100000000,"d":"100,000,000"},{"v":24033200,"d":"24,033,200"},{"v":1463100,"d":"1,463,100"},{"v":25496300,"d":"25,496,300"}]
["3254","07","Multas",{"v":100000000,"d":"100,000,000"},0,0,{"v":100000000,"d":"100,000,000"},{"v":4776089,"d":"4,776,089"},{"v":1790000,"d":"1,790,000"},{"v":6566089,"d":"6,566,089"}]
["3254","08","Tasas por Uso",{"v":50000000,"d":"50,000,000"},0,0,{"v":50000000,"d":"50,000,000"},{"v":4255400,"d":"4,255,400"},{"v":13056450,"d":"13,056,450"},{"v":17311850,"d":"17,311,850"}]
["3254","09","Otros",0,0,0,0,{"v":1752711,"d":"1,752,711"},{"v":265100,"d":"265,100"},{"v":2017811,"d":"2,017,811"}]
["3255","","OTROS RECURSOS DEL BALANCE",0,{"v":895710126,"d":"895,710,126"},0,{"v":895710126,"d":"895,710,126"},{"v":252000000,"d":"252,000,000"},{"v":50000000,"d":"50,000,000"},{"v":302000000,"d":"302,000,000"}]
["3255","01","OTROS RECURSOS DEL BALANCE",0,{"v":895710126,"d":"895,710,126"},0,{"v":895710126,"d":"895,710,126"},{"v":252000000,"d":"252,000,000"},{"v":50000000,"d":"50,000,000"},{"v":302000000,"d":"302,000,000"}]
["4","","APORTES DE LA NACION",{"v":3507829923,"d":"3,507,829,923"},{"v":1964324000,"d":"1,964,324,000"},0,{"v":5472153923,"d":"5,472,153,923"},{"v":1873751436,"d":"1,873,751,436"},{"v":165645034,"d":"165,645,034"},{"v":2039396470,"d":"2,039,396,470"}]
["4100","","FUNCIONAMIENTO",{"v":3057829923,"d":"3,057,829,923"},0,0,{"v":3057829923,"d":"3,057,829,923"},{"v":709349436,"d":"709,349,436"},{"v":165645034,"d":"165,645,034"},{"v":874994470,"d":"874,994,470"}]
["4100","01","Gastos de Personal",{"v":2229129568,"d":"2,229,129,568"},0,0,{"v":2229129568,"d":"2,229,129,568"},{"v":684971131,"d":"684,971,131"},{"v":160506838,"d":"160,506,838"},{"v":845477969,"d":"845,477,969"}]
["4100","02","Gastos Generales",{"v":70700000,"d":"70,700,000"},0,0,{"v":70700000,"d":"70,700,000"},{"v":24378305,"d":"24,378,305"},{"v":5138196,"d":"5,138,196"},{"v":29516501,"d":"29,516,501"}]
["4100","03","CUOTA DE AUDITAJE",{"v":17400000,"d":"17,400,000"},0,0,{"v":17400000,"d":"17,400,000"},0,0,0]
["4100","04","GASTOS DE PERSONAL FCA",{"v":485250000,"d":"485,250,000"},0,0,{"v":485250000,"d":"485,250,000"},0,0,0]
["4100","05","GASTOS GENERALES FCA",{"v":255350355,"d":"255,350,355"},0,0,{"v":255350355,"d":"255,350,355"},0,0,0]
["4300","","INVERSION",{"v":450000000,"d":"450,000,000"},{"v":1964324000,"d":"1,964,324,000"},0,{"v":2414324000,"d":"2,414,324,000"},{"v":1164402000,"d":"1,164,402,000"},0,{"v":1164402000,"d":"1,164,402,000"}]
["4300","01","Inversion",{"v":450000000,"d":"450,000,000"},0,0,{"v":450000000,"d":"450,000,000"},0,0,0]
["4300","02","Fondo Compensacion Ambiental",0,{"v":1964324000,"d":"1,964,324,000"},0,{"v":1964324000,"d":"1,964,324,000"},{"v":1164402000,"d":"1,164,402,000"},0,{"v":1164402000,"d":"1,164,402,000"}]

{"sheet":"R-FC-01","index":2,"n_rows":106,"n_cols":15,"rows_kept":106,"merged":[[0,0,2,1],[4,8,4,9],[5,0,5,1],[5,8,5,9],[7,0,7,1],[8,0,8,13],[8,14,9,14],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,6],[21,2,21,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[47,2,47,6],[48,2,48,6],[49,2,49,6],[50,2,50,6],[51,2,51,6],[52,2,52,6],[53,2,53,6],[54,2,54,6],[55,2,55,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[66,2,66,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[75,2,75,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[79,2,79,6],[80,2,80,6],[81,2,81,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[85,2,85,6],[89,0,89,7],[90,0,90,6],[91,0,91,6],[92,0,92,6],[93,0,93,6],[94,0,94,6],[95,0,95,6],[96,0,96,6],[97,0,97,6],[98,0,98,6],[99,0,99,6],[100,0,100,6],[101,0,101,6],[102,0,102,6],[103,0,103,6],[104,0,104,6],[105,0,105,6]],"flags":["formulas_cached_only"]}
[null,null,"INFORME ACUMULADO DE INGRESOS"]
[null,null,"R-FC-01"]
[null,null,"02"]
[]
[null,null,"Dep","Serie","Subs","T. Doc","Nº. Cons",null,"Fecha de Elaboración:"]
["TRD:",{"$nulls":7},"Período:"]
[]
[]
["INGRESOS CORPOURABA _____________ TESORERIA GENERAL",{"$nulls":13},"%"]
["NIVEL","ARTÍCULO","NOMBRE\n(Favor ingrese las filas que requiera)",{"$nulls":4},"PTO INICIAL","ADICION","REBAJA","PTO DEFINITIVO","RECAUDO ANTERIOR ","RECAUDO MES ________","TOTAL RECAUDO"]
[null,null,"INGRESOS PROPIOS",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,null,"INGRESOS CORRIENTES",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,null,"TRIBUTARIOS",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"NO TRIBUTARIOS",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,null,"VENTA DE BIENES Y SERVICIOS",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"APORTES OTRAS ENTIDADES",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"OTROS INGRESOS",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,null,"TASAS RETRIBUTIVAS",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"TASAS POR USO",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"OTROS INGRESOS",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"RECURSOS DE CAPITAL",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"CREDITO INTERNO",{"$nulls":10},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"RENDIMIENTO FINANCIERO",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"RECUPERACION CARTERA",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"OTROS RECURSOS DEL BALANCE",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"APORTES DE LA NACION",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,null,"FUNCIONAMIENTO",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"INVERSION",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[{"$nulls":13},0,{"$error":"#DIV/0!"}]
[null,null,"TOTAL INGRESOS DE LA VIGENCIA",{"$nulls":4},0,0,0,0,0,0,0,{"$error":"#DIV/0!"}]
[]
[]
[]
["ENTIDADES QUE FALTAN POR PAGAR Vigencia(s) _________",{"$nulls":7},"RECURSOS RECIBIDOS Vigencia_____","SALDO POR PAGAR Vigencia_____"]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0,null,"Firma del Tesorer@:"]
[{"$nulls":9},0]
[{"$nulls":9},0,null,"Nombre Tesorer@:"]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
[{"$nulls":9},0]
["TOTAL  POR PAGAR ENTIDADES A LA FECHA",{"$nulls":6},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"},{"v":0,"d":"$ 0"}]