{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Resumen anual","1a Enero","2a Enero","1a Febrero","2a Febrero","1a Marzo","2a Marzo","1a Abril","2a Abril","1a Mayo","2a Mayo","1a Junio","2a Junio","1a Julio","2a Julio","1a agosto","2a agosto","1a septiembre","2a septiembre","1a octubre","2a octubre","1a noviembre","2a noviembre","1a diciembre","2a diciembre"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"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":"Resumen anual","index":0,"n_rows":93,"n_cols":27,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,26],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,26],[45,0,45,1],[47,0,47,26],[65,0,65,1],[67,0,67,26],[14,0,14,26],[0,0,0,2],[0,3,0,4],[0,6,0,26],[4,0,4,26],[12,0,12,1]]}
["PERIODO",null,null,"Enero - Diciembre",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","1A ENERO","2A ENERO","1A FEBRERO","2A FEBRERO","1A MARZO","2A MARZO","1A ABRIL","2A ABRIL","1A MAYO","2A MAYO","1A JUNIO","2A JUNIO","1A JULIO","2A JULIO","1A AGOSTO","2A AGOSTO","1A SEPTIEMBRE","2A SEPTIEMBRE","1A OCTUBRE","2A OCTUBRE","1A NOVIEMBRE","2A NOVIEMBRE","1A DICIEMBRE","2A DICIEMBRE"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a diciembre'!C7","v":0},{"$f":"'1a Enero'!E7","v":0},{"$f":"'2a Enero'!E7","v":0},{"$f":"'1a Febrero'!E7","v":0},{"$f":"'2a Febrero'!E7","v":0},{"$f":"'1a Marzo'!E7","v":0},{"$f":"'2a Marzo'!E7","v":0},{"$f":"'1a Abril'!E7","v":0},{"$f":"'2a Abril'!E7","v":0},{"$f":"'1a Mayo'!E7","v":0},{"$f":"'2a Mayo'!E7","v":0},{"$f":"'1a Junio'!E7","v":0},{"$f":"'2a Junio'!E7","v":0},{"$f":"'1a Julio'!E7","v":0},{"$f":"'2a Julio'!E7","v":0},{"$f":"'1a agosto'!E7","v":0},{"$f":"'2a agosto'!E7","v":0},{"$f":"'1a septiembre'!E7","v":0},{"$f":"'2a septiembre'!E7","v":0},{"$f":"'1a octubre'!E7","v":0},{"$f":"'2a octubre'!E7","v":0},{"$f":"'1a noviembre'!E7","v":0},{"$f":"'2a noviembre'!E7","v":0},{"$f":"'1a diciembre'!E7","v":0},{"$f":"'2a diciembre'!E7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a diciembre'!C8","v":0},{"$f":"'1a Enero'!E8","v":0},{"$f":"'2a Enero'!E8","v":0},{"$f":"'1a Febrero'!E8","v":0},{"$f":"'2a Febrero'!E8","v":0},{"$f":"'1a Marzo'!E8","v":0},{"$f":"'2a Marzo'!E8","v":0},{"$f":"'1a Abril'!E8","v":0},{"$f":"'2a Abril'!E8","v":0},{"$f":"'1a Mayo'!E8","v":0},{"$f":"'2a Mayo'!E8","v":0},{"$f":"'1a Junio'!E8","v":0},{"$f":"'2a Junio'!E8","v":0},{"$f":"'1a Julio'!E8","v":0},{"$f":"'2a Julio'!E8","v":0},{"$f":"'1a agosto'!E8","v":0},{"$f":"'2a agosto'!E8","v":0},{"$f":"'1a septiembre'!E8","v":0},{"$f":"'2a septiembre'!E8","v":0},{"$f":"'1a octubre'!E8","v":0},{"$f":"'2a octubre'!E8","v":0},{"$f":"'1a noviembre'!E8","v":0},{"$f":"'2a noviembre'!E8","v":0},{"$f":"'1a diciembre'!E8","v":0},{"$f":"'2a diciembre'!E8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a diciembre'!C9","v":0},{"$f":"'1a Enero'!E9","v":0},{"$f":"'2a Enero'!E9","v":0},{"$f":"'1a Febrero'!E9","v":0},{"$f":"'2a Febrero'!E9","v":0},{"$f":"'1a Marzo'!E9","v":0},{"$f":"'2a Marzo'!E9","v":0},{"$f":"'1a Abril'!E9","v":0},{"$f":"'2a Abril'!E9","v":0},{"$f":"'1a Mayo'!E9","v":0},{"$f":"'2a Mayo'!E9","v":0},{"$f":"'1a Junio'!E9","v":0},{"$f":"'2a Junio'!E9","v":0},{"$f":"'1a Julio'!E9","v":0},{"$f":"'2a Julio'!E9","v":0},{"$f":"'1a agosto'!E9","v":0},{"$f":"'2a agosto'!E9","v":0},{"$f":"'1a septiembre'!E9","v":0},{"$f":"'2a septiembre'!E9","v":0},{"$f":"'1a octubre'!E9","v":0},{"$f":"'2a octubre'!E9","v":0},{"$f":"'1a noviembre'!E9","v":0},{"$f":"'2a noviembre'!E9","v":0},{"$f":"'1a diciembre'!E9","v":0},{"$f":"'2a diciembre'!E9","v":0}]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a diciembre'!C10","v":0},{"$f":"'1a Enero'!E10","v":0},{"$f":"'2a Enero'!E10","v":0},{"$f":"'1a Febrero'!E10","v":0},{"$f":"'2a Febrero'!E10","v":0},{"$f":"'1a Marzo'!E10","v":0},{"$f":"'2a Marzo'!E10","v":0},{"$f":"'1a Abril'!E10","v":0},{"$f":"'2a Abril'!E10","v":0},{"$f":"'1a Mayo'!E10","v":0},{"$f":"'2a Mayo'!E10","v":0},{"$f":"'1a Junio'!E10","v":0},{"$f":"'2a Junio'!E10","v":0},{"$f":"'1a Julio'!E10","v":0},{"$f":"'2a Julio'!E10","v":0},{"$f":"'1a agosto'!E10","v":0},{"$f":"'2a agosto'!E10","v":0},{"$f":"'1a septiembre'!E10","v":0},{"$f":"'2a septiembre'!E10","v":0},{"$f":"'1a octubre'!E10","v":0},{"$f":"'2a octubre'!E10","v":0},{"$f":"'1a noviembre'!E10","v":0},{"$f":"'2a noviembre'!E10","v":0},{"$f":"'1a diciembre'!E10","v":0},{"$f":"'2a diciembre'!E10","v":0}]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a diciembre'!C11","v":0},{"$f":"'1a Enero'!E11","v":0},{"$f":"'2a Enero'!E11","v":0},{"$f":"'1a Febrero'!E11","v":0},{"$f":"'2a Febrero'!E11","v":0},{"$f":"'1a Marzo'!E11","v":0},{"$f":"'2a Marzo'!E11","v":0},{"$f":"'1a Abril'!E11","v":0},{"$f":"'2a Abril'!E11","v":0},{"$f":"'1a Mayo'!E11","v":0},{"$f":"'2a Mayo'!E11","v":0},{"$f":"'1a Junio'!E11","v":0},{"$f":"'2a Junio'!E11","v":0},{"$f":"'1a Julio'!E11","v":0},{"$f":"'2a Julio'!E11","v":0},{"$f":"'1a agosto'!E11","v":0},{"$f":"'2a agosto'!E11","v":0},{"$f":"'1a septiembre'!E11","v":0},{"$f":"'2a septiembre'!E11","v":0},{"$f":"'1a octubre'!E11","v":0},{"$f":"'2a octubre'!E11","v":0},{"$f":"'1a noviembre'!E11","v":0},{"$f":"'2a noviembre'!E11","v":0},{"$f":"'1a diciembre'!E11","v":0},{"$f":"'2a diciembre'!E11","v":0}]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a diciembre'!C12","v":0},{"$f":"'1a Enero'!E12","v":0},{"$f":"'2a Enero'!E12","v":0},{"$f":"'1a Febrero'!E12","v":0},{"$f":"'2a Febrero'!E12","v":0},{"$f":"'1a Marzo'!E12","v":0},{"$f":"'2a Marzo'!E12","v":0},{"$f":"'1a Abril'!E12","v":0},{"$f":"'2a Abril'!E12","v":0},{"$f":"'1a Mayo'!E12","v":0},{"$f":"'2a Mayo'!E12","v":0},{"$f":"'1a Junio'!E12","v":0},{"$f":"'2a Junio'!E12","v":0},{"$f":"'1a Julio'!E12","v":0},{"$f":"'2a Julio'!E12","v":0},{"$f":"'1a agosto'!E12","v":0},{"$f":"'2a agosto'!E12","v":0},{"$f":"'1a septiembre'!E12","v":0},{"$f":"'2a septiembre'!E12","v":0},{"$f":"'1a octubre'!E12","v":0},{"$f":"'2a octubre'!E12","v":0},{"$f":"'1a noviembre'!E12","v":0},{"$f":"'2a noviembre'!E12","v":0},{"$f":"'1a diciembre'!E12","v":0},{"$f":"'2a diciembre'!E12","v":0}]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","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]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a diciembre'!C17","v":0},{"$f":"'1a Enero'!E17","v":0},{"$f":"'2a Enero'!E17","v":0},{"$f":"'1a Febrero'!E17","v":0},{"$f":"'2a Febrero'!E17","v":0},{"$f":"'1a Marzo'!E17","v":0},{"$f":"'2a Marzo'!E17","v":0},{"$f":"'1a Abril'!E17","v":0},{"$f":"'2a Abril'!E17","v":0},{"$f":"'1a Mayo'!E17","v":0},{"$f":"'2a Mayo'!E17","v":0},{"$f":"'1a Junio'!E17","v":0},{"$f":"'2a Junio'!E17","v":0},{"$f":"'1a Julio'!E17","v":0},{"$f":"'2a Julio'!E17","v":0},{"$f":"'1a agosto'!E17","v":0},{"$f":"'2a agosto'!E17","v":0},{"$f":"'1a septiembre'!E17","v":0},{"$f":"'2a septiembre'!E17","v":0},{"$f":"'1a octubre'!E17","v":0},{"$f":"'2a octubre'!E17","v":0},{"$f":"'1a noviembre'!E17","v":0},{"$f":"'2a noviembre'!E17","v":0},{"$f":"'1a diciembre'!E17","v":0},{"$f":"'2a diciembre'!E17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a diciembre'!C18","v":0},{"$f":"'1a Enero'!E18","v":0},{"$f":"'2a Enero'!E18","v":0},{"$f":"'1a Febrero'!E18","v":0},{"$f":"'2a Febrero'!E18","v":0},{"$f":"'1a Marzo'!E18","v":0},{"$f":"'2a Marzo'!E18","v":0},{"$f":"'1a Abril'!E18","v":0},{"$f":"'2a Abril'!E18","v":0},{"$f":"'1a Mayo'!E18","v":0},{"$f":"'2a Mayo'!E18","v":0},{"$f":"'1a Junio'!E18","v":0},{"$f":"'2a Junio'!E18","v":0},{"$f":"'1a Julio'!E18","v":0},{"$f":"'2a Julio'!E18","v":0},{"$f":"'1a agosto'!E18","v":0},{"$f":"'2a agosto'!E18","v":0},{"$f":"'1a septiembre'!E18","v":0},{"$f":"'2a septiembre'!E18","v":0},{"$f":"'1a octubre'!E18","v":0},{"$f":"'2a octubre'!E18","v":0},{"$f":"'1a noviembre'!E18","v":0},{"$f":"'2a noviembre'!E18","v":0},{"$f":"'1a diciembre'!E18","v":0},{"$f":"'2a diciembre'!E18","v":0}]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a diciembre'!C19","v":0},{"$f":"'1a Enero'!E19","v":0},{"$f":"'2a Enero'!E19","v":0},{"$f":"'1a Febrero'!E19","v":0},{"$f":"'2a Febrero'!E19","v":0},{"$f":"'1a Marzo'!E19","v":0},{"$f":"'2a Marzo'!E19","v":0},{"$f":"'1a Abril'!E19","v":0},{"$f":"'2a Abril'!E19","v":0},{"$f":"'1a Mayo'!E19","v":0},{"$f":"'2a Mayo'!E19","v":0},{"$f":"'1a Junio'!E19","v":0},{"$f":"'2a Junio'!E19","v":0},{"$f":"'1a Julio'!E19","v":0},{"$f":"'2a Julio'!E19","v":0},{"$f":"'1a agosto'!E19","v":0},{"$f":"'2a agosto'!E19","v":0},{"$f":"'1a septiembre'!E19","v":0},{"$f":"'2a septiembre'!E19","v":0},{"$f":"'1a octubre'!E19","v":0},{"$f":"'2a octubre'!E19","v":0},{"$f":"'1a noviembre'!E19","v":0},{"$f":"'2a noviembre'!E19","v":0},{"$f":"'1a diciembre'!E19","v":0},{"$f":"'2a diciembre'!E19","v":0}]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a diciembre'!C20","v":0},{"$f":"'1a Enero'!E20","v":0},{"$f":"'2a Enero'!E20","v":0},{"$f":"'1a Febrero'!E20","v":0},{"$f":"'2a Febrero'!E20","v":0},{"$f":"'1a Marzo'!E20","v":0},{"$f":"'2a Marzo'!E20","v":0},{"$f":"'1a Abril'!E20","v":0},{"$f":"'2a Abril'!E20","v":0},{"$f":"'1a Mayo'!E20","v":0},{"$f":"'2a Mayo'!E20","v":0},{"$f":"'1a Junio'!E20","v":0},{"$f":"'2a Junio'!E20","v":0},{"$f":"'1a Julio'!E20","v":0},{"$f":"'2a Julio'!E20","v":0},{"$f":"'1a agosto'!E20","v":0},{"$f":"'2a agosto'!E20","v":0},{"$f":"'1a septiembre'!E20","v":0},{"$f":"'2a septiembre'!E20","v":0},{"$f":"'1a octubre'!E20","v":0},{"$f":"'2a octubre'!E20","v":0},{"$f":"'1a noviembre'!E20","v":0},{"$f":"'2a noviembre'!E20","v":0},{"$f":"'1a diciembre'!E20","v":0},{"$f":"'2a diciembre'!E20","v":0}]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a diciembre'!C21","v":0},{"$f":"'1a Enero'!E21","v":0},{"$f":"'2a Enero'!E21","v":0},{"$f":"'1a Febrero'!E21","v":0},{"$f":"'2a Febrero'!E21","v":0},{"$f":"'1a Marzo'!E21","v":0},{"$f":"'2a Marzo'!E21","v":0},{"$f":"'1a Abril'!E21","v":0},{"$f":"'2a Abril'!E21","v":0},{"$f":"'1a Mayo'!E21","v":0},{"$f":"'2a Mayo'!E21","v":0},{"$f":"'1a Junio'!E21","v":0},{"$f":"'2a Junio'!E21","v":0},{"$f":"'1a Julio'!E21","v":0},{"$f":"'2a Julio'!E21","v":0},{"$f":"'1a agosto'!E21","v":0},{"$f":"'2a agosto'!E21","v":0},{"$f":"'1a septiembre'!E21","v":0},{"$f":"'2a septiembre'!E21","v":0},{"$f":"'1a octubre'!E21","v":0},{"$f":"'2a octubre'!E21","v":0},{"$f":"'1a noviembre'!E21","v":0},{"$f":"'2a noviembre'!E21","v":0},{"$f":"'1a diciembre'!E21","v":0},{"$f":"'2a diciembre'!E21","v":0}]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a diciembre'!C22","v":0},{"$f":"'1a Enero'!E22","v":0},{"$f":"'2a Enero'!E22","v":0},{"$f":"'1a Febrero'!E22","v":0},{"$f":"'2a Febrero'!E22","v":0},{"$f":"'1a Marzo'!E22","v":0},{"$f":"'2a Marzo'!E22","v":0},{"$f":"'1a Abril'!E22","v":0},{"$f":"'2a Abril'!E22","v":0},{"$f":"'1a Mayo'!E22","v":0},{"$f":"'2a Mayo'!E22","v":0},{"$f":"'1a Junio'!E22","v":0},{"$f":"'2a Junio'!E22","v":0},{"$f":"'1a Julio'!E22","v":0},{"$f":"'2a Julio'!E22","v":0},{"$f":"'1a agosto'!E22","v":0},{"$f":"'2a agosto'!E22","v":0},{"$f":"'1a septiembre'!E22","v":0},{"$f":"'2a septiembre'!E22","v":0},{"$f":"'1a octubre'!E22","v":0},{"$f":"'2a octubre'!E22","v":0},{"$f":"'1a noviembre'!E22","v":0},{"$f":"'2a noviembre'!E22","v":0},{"$f":"'1a diciembre'!E22","v":0},{"$f":"'2a diciembre'!E22","v":0}]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a diciembre'!C23","v":0},{"$f":"'1a Enero'!E23","v":0},{"$f":"'2a Enero'!E23","v":0},{"$f":"'1a Febrero'!E23","v":0},{"$f":"'2a Febrero'!E23","v":0},{"$f":"'1a Marzo'!E23","v":0},{"$f":"'2a Marzo'!E23","v":0},{"$f":"'1a Abril'!E23","v":0},{"$f":"'2a Abril'!E23","v":0},{"$f":"'1a Mayo'!E23","v":0},{"$f":"'2a Mayo'!E23","v":0},{"$f":"'1a Junio'!E23","v":0},{"$f":"'2a Junio'!E23","v":0},{"$f":"'1a Julio'!E23","v":0},{"$f":"'2a Julio'!E23","v":0},{"$f":"'1a agosto'!E23","v":0},{"$f":"'2a agosto'!E23","v":0},{"$f":"'1a septiembre'!E23","v":0},{"$f":"'2a septiembre'!E23","v":0},{"$f":"'1a octubre'!E23","v":0},{"$f":"'2a octubre'!E23","v":0},{"$f":"'1a noviembre'!E23","v":0},{"$f":"'2a noviembre'!E23","v":0},{"$f":"'1a diciembre'!E23","v":0},{"$f":"'2a diciembre'!E23","v":0}]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a diciembre'!C24","v":0},{"$f":"'1a Enero'!E24","v":0},{"$f":"'2a Enero'!E24","v":0},{"$f":"'1a Febrero'!E24","v":0},{"$f":"'2a Febrero'!E24","v":0},{"$f":"'1a Marzo'!E24","v":0},{"$f":"'2a Marzo'!E24","v":0},{"$f":"'1a Abril'!E24","v":0},{"$f":"'2a Abril'!E24","v":0},{"$f":"'1a Mayo'!E24","v":0},{"$f":"'2a Mayo'!E24","v":0},{"$f":"'1a Junio'!E24","v":0},{"$f":"'2a Junio'!E24","v":0},{"$f":"'1a Julio'!E24","v":0},{"$f":"'2a Julio'!E24","v":0},{"$f":"'1a agosto'!E24","v":0},{"$f":"'2a agosto'!E24","v":0},{"$f":"'1a septiembre'!E24","v":0},{"$f":"'2a septiembre'!E24","v":0},{"$f":"'1a octubre'!E24","v":0},{"$f":"'2a octubre'!E24","v":0},{"$f":"'1a noviembre'!E24","v":0},{"$f":"'2a noviembre'!E24","v":0},{"$f":"'1a diciembre'!E24","v":0},{"$f":"'2a diciembre'!E24","v":0}]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a diciembre'!C25","v":0},{"$f":"'1a Enero'!E25","v":0},{"$f":"'2a Enero'!E25","v":0},{"$f":"'1a Febrero'!E25","v":0},{"$f":"'2a Febrero'!E25","v":0},{"$f":"'1a Marzo'!E25","v":0},{"$f":"'2a Marzo'!E25","v":0},{"$f":"'1a Abril'!E25","v":0},{"$f":"'2a Abril'!E25","v":0},{"$f":"'1a Mayo'!E25","v":0},{"$f":"'2a Mayo'!E25","v":0},{"$f":"'1a Junio'!E25","v":0},{"$f":"'2a Junio'!E25","v":0},{"$f":"'1a Julio'!E25","v":0},{"$f":"'2a Julio'!E25","v":0},{"$f":"'1a agosto'!E25","v":0},{"$f":"'2a agosto'!E25","v":0},{"$f":"'1a septiembre'!E25","v":0},{"$f":"'2a septiembre'!E25","v":0},{"$f":"'1a octubre'!E25","v":0},{"$f":"'2a octubre'!E25","v":0},{"$f":"'1a noviembre'!E25","v":0},{"$f":"'2a noviembre'!E25","v":0},{"$f":"'1a diciembre'!E25","v":0},{"$f":"'2a diciembre'!E25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a diciembre'!C26","v":0},{"$f":"'1a Enero'!E26","v":0},{"$f":"'2a Enero'!E26","v":0},{"$f":"'1a Febrero'!E26","v":0},{"$f":"'2a Febrero'!E26","v":0},{"$f":"'1a Marzo'!E26","v":0},{"$f":"'2a Marzo'!E26","v":0},{"$f":"'1a Abril'!E26","v":0},{"$f":"'2a Abril'!E26","v":0},{"$f":"'1a Mayo'!E26","v":0},{"$f":"'2a Mayo'!E26","v":0},{"$f":"'1a Junio'!E26","v":0},{"$f":"'2a Junio'!E26","v":0},{"$f":"'1a Julio'!E26","v":0},{"$f":"'2a Julio'!E26","v":0},{"$f":"'1a agosto'!E26","v":0},{"$f":"'2a agosto'!E26","v":0},{"$f":"'1a septiembre'!E26","v":0},{"$f":"'2a septiembre'!E26","v":0},{"$f":"'1a octubre'!E26","v":0},{"$f":"'2a octubre'!E26","v":0},{"$f":"'1a noviembre'!E26","v":0},{"$f":"'2a noviembre'!E26","v":0},{"$f":"'1a diciembre'!E26","v":0},{"$f":"'2a diciembre'!E26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a diciembre'!C27","v":0},{"$f":"'1a Enero'!E27","v":0},{"$f":"'2a Enero'!E27","v":0},{"$f":"'1a Febrero'!E27","v":0},{"$f":"'2a Febrero'!E27","v":0},{"$f":"'1a Marzo'!E27","v":0},{"$f":"'2a Marzo'!E27","v":0},{"$f":"'1a Abril'!E27","v":0},{"$f":"'2a Abril'!E27","v":0},{"$f":"'1a Mayo'!E27","v":0},{"$f":"'2a Mayo'!E27","v":0},{"$f":"'1a Junio'!E27","v":0},{"$f":"'2a Junio'!E27","v":0},{"$f":"'1a Julio'!E27","v":0},{"$f":"'2a Julio'!E27","v":0},{"$f":"'1a agosto'!E27","v":0},{"$f":"'2a agosto'!E27","v":0},{"$f":"'1a septiembre'!E27","v":0},{"$f":"'2a septiembre'!E27","v":0},{"$f":"'1a octubre'!E27","v":0},{"$f":"'2a octubre'!E27","v":0},{"$f":"'1a noviembre'!E27","v":0},{"$f":"'2a noviembre'!E27","v":0},{"$f":"'1a diciembre'!E27","v":0},{"$f":"'2a diciembre'!E27","v":0}]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","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]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a diciembre'!C32","v":0},{"$f":"'1a Enero'!E32","v":0},{"$f":"'2a Enero'!E32","v":0},{"$f":"'1a Febrero'!E32","v":0},{"$f":"'2a Febrero'!E32","v":0},{"$f":"'1a Marzo'!E32","v":0},{"$f":"'2a Marzo'!E32","v":0},{"$f":"'1a Abril'!E32","v":0},{"$f":"'2a Abril'!E32","v":0},{"$f":"'1a Mayo'!E32","v":0},{"$f":"'2a Mayo'!E32","v":0},{"$f":"'1a Junio'!E32","v":0},{"$f":"'2a Junio'!E32","v":0},{"$f":"'1a Julio'!E32","v":0},{"$f":"'2a Julio'!E32","v":0},{"$f":"'1a agosto'!E32","v":0},{"$f":"'2a agosto'!E32","v":0},{"$f":"'1a septiembre'!E32","v":0},{"$f":"'2a septiembre'!E32","v":0},{"$f":"'1a octubre'!E32","v":0},{"$f":"'2a octubre'!E32","v":0},{"$f":"'1a noviembre'!E32","v":0},{"$f":"'2a noviembre'!E32","v":0},{"$f":"'1a diciembre'!E32","v":0},{"$f":"'2a diciembre'!E32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a diciembre'!C33","v":0},{"$f":"'1a Enero'!E33","v":0},{"$f":"'2a Enero'!E33","v":0},{"$f":"'1a Febrero'!E33","v":0},{"$f":"'2a Febrero'!E33","v":0},{"$f":"'1a Marzo'!E33","v":0},{"$f":"'2a Marzo'!E33","v":0},{"$f":"'1a Abril'!E33","v":0},{"$f":"'2a Abril'!E33","v":0},{"$f":"'1a Mayo'!E33","v":0},{"$f":"'2a Mayo'!E33","v":0},{"$f":"'1a Junio'!E33","v":0},{"$f":"'2a Junio'!E33","v":0},{"$f":"'1a Julio'!E33","v":0},{"$f":"'2a Julio'!E33","v":0},{"$f":"'1a agosto'!E33","v":0},{"$f":"'2a agosto'!E33","v":0},{"$f":"'1a septiembre'!E33","v":0},{"$f":"'2a septiembre'!E33","v":0},{"$f":"'1a octubre'!E33","v":0},{"$f":"'2a octubre'!E33","v":0},{"$f":"'1a noviembre'!E33","v":0},{"$f":"'2a noviembre'!E33","v":0},{"$f":"'1a diciembre'!E33","v":0},{"$f":"'2a diciembre'!E33","v":0}]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a diciembre'!C34","v":0},{"$f":"'1a Enero'!E34","v":0},{"$f":"'2a Enero'!E34","v":0},{"$f":"'1a Febrero'!E34","v":0},{"$f":"'2a Febrero'!E34","v":0},{"$f":"'1a Marzo'!E34","v":0},{"$f":"'2a Marzo'!E34","v":0},{"$f":"'1a Abril'!E34","v":0},{"$f":"'2a Abril'!E34","v":0},{"$f":"'1a Mayo'!E34","v":0},{"$f":"'2a Mayo'!E34","v":0},{"$f":"'1a Junio'!E34","v":0},{"$f":"'2a Junio'!E34","v":0},{"$f":"'1a Julio'!E34","v":0},{"$f":"'2a Julio'!E34","v":0},{"$f":"'1a agosto'!E34","v":0},{"$f":"'2a agosto'!E34","v":0},{"$f":"'1a septiembre'!E34","v":0},{"$f":"'2a septiembre'!E34","v":0},{"$f":"'1a octubre'!E34","v":0},{"$f":"'2a octubre'!E34","v":0},{"$f":"'1a noviembre'!E34","v":0},{"$f":"'2a noviembre'!E34","v":0},{"$f":"'1a diciembre'!E34","v":0},{"$f":"'2a diciembre'!E34","v":0}]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a diciembre'!C35","v":0},{"$f":"'1a Enero'!E35","v":0},{"$f":"'2a Enero'!E35","v":0},{"$f":"'1a Febrero'!E35","v":0},{"$f":"'2a Febrero'!E35","v":0},{"$f":"'1a Marzo'!E35","v":0},{"$f":"'2a Marzo'!E35","v":0},{"$f":"'1a Abril'!E35","v":0},{"$f":"'2a Abril'!E35","v":0},{"$f":"'1a Mayo'!E35","v":0},{"$f":"'2a Mayo'!E35","v":0},{"$f":"'1a Junio'!E35","v":0},{"$f":"'2a Junio'!E35","v":0},{"$f":"'1a Julio'!E35","v":0},{"$f":"'2a Julio'!E35","v":0},{"$f":"'1a agosto'!E35","v":0},{"$f":"'2a agosto'!E35","v":0},{"$f":"'1a septiembre'!E35","v":0},{"$f":"'2a septiembre'!E35","v":0},{"$f":"'1a octubre'!E35","v":0},{"$f":"'2a octubre'!E35","v":0},{"$f":"'1a noviembre'!E35","v":0},{"$f":"'2a noviembre'!E35","v":0},{"$f":"'1a diciembre'!E35","v":0},{"$f":"'2a diciembre'!E35","v":0}]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a diciembre'!C36","v":0},{"$f":"'1a Enero'!E36","v":0},{"$f":"'2a Enero'!E36","v":0},{"$f":"'1a Febrero'!E36","v":0},{"$f":"'2a Febrero'!E36","v":0},{"$f":"'1a Marzo'!E36","v":0},{"$f":"'2a Marzo'!E36","v":0},{"$f":"'1a Abril'!E36","v":0},{"$f":"'2a Abril'!E36","v":0},{"$f":"'1a Mayo'!E36","v":0},{"$f":"'2a Mayo'!E36","v":0},{"$f":"'1a Junio'!E36","v":0},{"$f":"'2a Junio'!E36","v":0},{"$f":"'1a Julio'!E36","v":0},{"$f":"'2a Julio'!E36","v":0},{"$f":"'1a agosto'!E36","v":0},{"$f":"'2a agosto'!E36","v":0},{"$f":"'1a septiembre'!E36","v":0},{"$f":"'2a septiembre'!E36","v":0},{"$f":"'1a octubre'!E36","v":0},{"$f":"'2a octubre'!E36","v":0},{"$f":"'1a noviembre'!E36","v":0},{"$f":"'2a noviembre'!E36","v":0},{"$f":"'1a diciembre'!E36","v":0},{"$f":"'2a diciembre'!E36","v":0}]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a diciembre'!C37","v":0},{"$f":"'1a Enero'!E37","v":0},{"$f":"'2a Enero'!E37","v":0},{"$f":"'1a Febrero'!E37","v":0},{"$f":"'2a Febrero'!E37","v":0},{"$f":"'1a Marzo'!E37","v":0},{"$f":"'2a Marzo'!E37","v":0},{"$f":"'1a Abril'!E37","v":0},{"$f":"'2a Abril'!E37","v":0},{"$f":"'1a Mayo'!E37","v":0},{"$f":"'2a Mayo'!E37","v":0},{"$f":"'1a Junio'!E37","v":0},{"$f":"'2a Junio'!E37","v":0},{"$f":"'1a Julio'!E37","v":0},{"$f":"'2a Julio'!E37","v":0},{"$f":"'1a agosto'!E37","v":0},{"$f":"'2a agosto'!E37","v":0},{"$f":"'1a septiembre'!E37","v":0},{"$f":"'2a septiembre'!E37","v":0},{"$f":"'1a octubre'!E37","v":0},{"$f":"'2a octubre'!E37","v":0},{"$f":"'1a noviembre'!E37","v":0},{"$f":"'2a noviembre'!E37","v":0},{"$f":"'1a diciembre'!E37","v":0},{"$f":"'2a diciembre'!E37","v":0}]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a diciembre'!C38","v":0},{"$f":"'1a Enero'!E38","v":0},{"$f":"'2a Enero'!E38","v":0},{"$f":"'1a Febrero'!E38","v":0},{"$f":"'2a Febrero'!E38","v":0},{"$f":"'1a Marzo'!E38","v":0},{"$f":"'2a Marzo'!E38","v":0},{"$f":"'1a Abril'!E38","v":0},{"$f":"'2a Abril'!E38","v":0},{"$f":"'1a Mayo'!E38","v":0},{"$f":"'2a Mayo'!E38","v":0},{"$f":"'1a Junio'!E38","v":0},{"$f":"'2a Junio'!E38","v":0},{"$f":"'1a Julio'!E38","v":0},{"$f":"'2a Julio'!E38","v":0},{"$f":"'1a agosto'!E38","v":0},{"$f":"'2a agosto'!E38","v":0},{"$f":"'1a septiembre'!E38","v":0},{"$f":"'2a septiembre'!E38","v":0},{"$f":"'1a octubre'!E38","v":0},{"$f":"'2a octubre'!E38","v":0},{"$f":"'1a noviembre'!E38","v":0},{"$f":"'2a noviembre'!E38","v":0},{"$f":"'1a diciembre'!E38","v":0},{"$f":"'2a diciembre'!E38","v":0}]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a diciembre'!C39","v":0},{"$f":"'1a Enero'!E39","v":0},{"$f":"'2a Enero'!E39","v":0},{"$f":"'1a Febrero'!E39","v":0},{"$f":"'2a Febrero'!E39","v":0},{"$f":"'1a Marzo'!E39","v":0},{"$f":"'2a Marzo'!E39","v":0},{"$f":"'1a Abril'!E39","v":0},{"$f":"'2a Abril'!E39","v":0},{"$f":"'1a Mayo'!E39","v":0},{"$f":"'2a Mayo'!E39","v":0},{"$f":"'1a Junio'!E39","v":0},{"$f":"'2a Junio'!E39","v":0},{"$f":"'1a Julio'!E39","v":0},{"$f":"'2a Julio'!E39","v":0},{"$f":"'1a agosto'!E39","v":0},{"$f":"'2a agosto'!E39","v":0},{"$f":"'1a septiembre'!E39","v":0},{"$f":"'2a septiembre'!E39","v":0},{"$f":"'1a octubre'!E39","v":0},{"$f":"'2a octubre'!E39","v":0},{"$f":"'1a noviembre'!E39","v":0},{"$f":"'2a noviembre'!E39","v":0},{"$f":"'1a diciembre'!E39","v":0},{"$f":"'2a diciembre'!E39","v":0}]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a diciembre'!C40","v":0},{"$f":"'1a Enero'!E40","v":0},{"$f":"'2a Enero'!E40","v":0},{"$f":"'1a Febrero'!E40","v":0},{"$f":"'2a Febrero'!E40","v":0},{"$f":"'1a Marzo'!E40","v":0},{"$f":"'2a Marzo'!E40","v":0},{"$f":"'1a Abril'!E40","v":0},{"$f":"'2a Abril'!E40","v":0},{"$f":"'1a Mayo'!E40","v":0},{"$f":"'2a Mayo'!E40","v":0},{"$f":"'1a Junio'!E40","v":0},{"$f":"'2a Junio'!E40","v":0},{"$f":"'1a Julio'!E40","v":0},{"$f":"'2a Julio'!E40","v":0},{"$f":"'1a agosto'!E40","v":0},{"$f":"'2a agosto'!E40","v":0},{"$f":"'1a septiembre'!E40","v":0},{"$f":"'2a septiembre'!E40","v":0},{"$f":"'1a octubre'!E40","v":0},{"$f":"'2a octubre'!E40","v":0},{"$f":"'1a noviembre'!E40","v":0},{"$f":"'2a noviembre'!E40","v":0},{"$f":"'1a diciembre'!E40","v":0},{"$f":"'2a diciembre'!E40","v":0}]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a diciembre'!C41","v":0},{"$f":"'1a Enero'!E41","v":0},{"$f":"'2a Enero'!E41","v":0},{"$f":"'1a Febrero'!E41","v":0},{"$f":"'2a Febrero'!E41","v":0},{"$f":"'1a Marzo'!E41","v":0},{"$f":"'2a Marzo'!E41","v":0},{"$f":"'1a Abril'!E41","v":0},{"$f":"'2a Abril'!E41","v":0},{"$f":"'1a Mayo'!E41","v":0},{"$f":"'2a Mayo'!E41","v":0},{"$f":"'1a Junio'!E41","v":0},{"$f":"'2a Junio'!E41","v":0},{"$f":"'1a Julio'!E41","v":0},{"$f":"'2a Julio'!E41","v":0},{"$f":"'1a agosto'!E41","v":0},{"$f":"'2a agosto'!E41","v":0},{"$f":"'1a septiembre'!E41","v":0},{"$f":"'2a septiembre'!E41","v":0},{"$f":"'1a octubre'!E41","v":0},{"$f":"'2a octubre'!E41","v":0},{"$f":"'1a noviembre'!E41","v":0},{"$f":"'2a noviembre'!E41","v":0},{"$f":"'1a diciembre'!E41","v":0},{"$f":"'2a diciembre'!E41","v":0}]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a diciembre'!C42","v":0},{"$f":"'1a Enero'!E42","v":0},{"$f":"'2a Enero'!E42","v":0},{"$f":"'1a Febrero'!E42","v":0},{"$f":"'2a Febrero'!E42","v":0},{"$f":"'1a Marzo'!E42","v":0},{"$f":"'2a Marzo'!E42","v":0},{"$f":"'1a Abril'!E42","v":0},{"$f":"'2a Abril'!E42","v":0},{"$f":"'1a Mayo'!E42","v":0},{"$f":"'2a Mayo'!E42","v":0},{"$f":"'1a Junio'!E42","v":0},{"$f":"'2a Junio'!E42","v":0},{"$f":"'1a Julio'!E42","v":0},{"$f":"'2a Julio'!E42","v":0},{"$f":"'1a agosto'!E42","v":0},{"$f":"'2a agosto'!E42","v":0},{"$f":"'1a septiembre'!E42","v":0},{"$f":"'2a septiembre'!E42","v":0},{"$f":"'1a octubre'!E42","v":0},{"$f":"'2a octubre'!E42","v":0},{"$f":"'1a noviembre'!E42","v":0},{"$f":"'2a noviembre'!E42","v":0},{"$f":"'1a diciembre'!E42","v":0},{"$f":"'2a diciembre'!E42","v":0}]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a diciembre'!C43","v":0},{"$f":"'1a Enero'!E43","v":0},{"$f":"'2a Enero'!E43","v":0},{"$f":"'1a Febrero'!E43","v":0},{"$f":"'2a Febrero'!E43","v":0},{"$f":"'1a Marzo'!E43","v":0},{"$f":"'2a Marzo'!E43","v":0},{"$f":"'1a Abril'!E43","v":0},{"$f":"'2a Abril'!E43","v":0},{"$f":"'1a Mayo'!E43","v":0},{"$f":"'2a Mayo'!E43","v":0},{"$f":"'1a Junio'!E43","v":0},{"$f":"'2a Junio'!E43","v":0},{"$f":"'1a Julio'!E43","v":0},{"$f":"'2a Julio'!E43","v":0},{"$f":"'1a agosto'!E43","v":0},{"$f":"'2a agosto'!E43","v":0},{"$f":"'1a septiembre'!E43","v":0},{"$f":"'2a septiembre'!E43","v":0},{"$f":"'1a octubre'!E43","v":0},{"$f":"'2a octubre'!E43","v":0},{"$f":"'1a noviembre'!E43","v":0},{"$f":"'2a noviembre'!E43","v":0},{"$f":"'1a diciembre'!E43","v":0},{"$f":"'2a diciembre'!E43","v":0}]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a diciembre'!C44","v":0},{"$f":"'1a Enero'!E44","v":0},{"$f":"'2a Enero'!E44","v":0},{"$f":"'1a Febrero'!E44","v":0},{"$f":"'2a Febrero'!E44","v":0},{"$f":"'1a Marzo'!E44","v":0},{"$f":"'2a Marzo'!E44","v":0},{"$f":"'1a Abril'!E44","v":0},{"$f":"'2a Abril'!E44","v":0},{"$f":"'1a Mayo'!E44","v":0},{"$f":"'2a Mayo'!E44","v":0},{"$f":"'1a Junio'!E44","v":0},{"$f":"'2a Junio'!E44","v":0},{"$f":"'1a Julio'!E44","v":0},{"$f":"'2a Julio'!E44","v":0},{"$f":"'1a agosto'!E44","v":0},{"$f":"'2a agosto'!E44","v":0},{"$f":"'1a septiembre'!E44","v":0},{"$f":"'2a septiembre'!E44","v":0},{"$f":"'1a octubre'!E44","v":0},{"$f":"'2a octubre'!E44","v":0},{"$f":"'1a noviembre'!E44","v":0},{"$f":"'2a noviembre'!E44","v":0},{"$f":"'1a diciembre'!E44","v":0},{"$f":"'2a diciembre'!E44","v":0}]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a diciembre'!C45","v":0},{"$f":"'1a Enero'!E45","v":0},{"$f":"'2a Enero'!E45","v":0},{"$f":"'1a Febrero'!E45","v":0},{"$f":"'2a Febrero'!E45","v":0},{"$f":"'1a Marzo'!E45","v":0},{"$f":"'2a Marzo'!E45","v":0},{"$f":"'1a Abril'!E45","v":0},{"$f":"'2a Abril'!E45","v":0},{"$f":"'1a Mayo'!E45","v":0},{"$f":"'2a Mayo'!E45","v":0},{"$f":"'1a Junio'!E45","v":0},{"$f":"'2a Junio'!E45","v":0},{"$f":"'1a Julio'!E45","v":0},{"$f":"'2a Julio'!E45","v":0},{"$f":"'1a agosto'!E45","v":0},{"$f":"'2a agosto'!E45","v":0},{"$f":"'1a septiembre'!E45","v":0},{"$f":"'2a septiembre'!E45","v":0},{"$f":"'1a octubre'!E45","v":0},{"$f":"'2a octubre'!E45","v":0},{"$f":"'1a noviembre'!E45","v":0},{"$f":"'2a noviembre'!E45","v":0},{"$f":"'1a diciembre'!E45","v":0},{"$f":"'2a diciembre'!E45","v":0}]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a diciembre'!C50","v":0},{"$f":"'1a Enero'!E50","v":0},{"$f":"'2a Enero'!E50","v":0},{"$f":"'1a Febrero'!E50","v":0},{"$f":"'2a Febrero'!E50","v":0},{"$f":"'1a Marzo'!E50","v":0},{"$f":"'2a Marzo'!E50","v":0},{"$f":"'1a Abril'!E50","v":0},{"$f":"'2a Abril'!E50","v":0},{"$f":"'1a Mayo'!E50","v":0},{"$f":"'2a Mayo'!E50","v":0},{"$f":"'1a Junio'!E50","v":0},{"$f":"'2a Junio'!E50","v":0},{"$f":"'1a Julio'!E50","v":0},{"$f":"'2a Julio'!E50","v":0},{"$f":"'1a agosto'!E50","v":0},{"$f":"'2a agosto'!E50","v":0},{"$f":"'1a septiembre'!E50","v":0},{"$f":"'2a septiembre'!E50","v":0},{"$f":"'1a octubre'!E50","v":0},{"$f":"'2a octubre'!E50","v":0},{"$f":"'1a noviembre'!E50","v":0},{"$f":"'2a noviembre'!E50","v":0},{"$f":"'1a diciembre'!E50","v":0},{"$f":"'2a diciembre'!E50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a diciembre'!C51","v":0},{"$f":"'1a Enero'!E51","v":0},{"$f":"'2a Enero'!E51","v":0},{"$f":"'1a Febrero'!E51","v":0},{"$f":"'2a Febrero'!E51","v":0},{"$f":"'1a Marzo'!E51","v":0},{"$f":"'2a Marzo'!E51","v":0},{"$f":"'1a Abril'!E51","v":0},{"$f":"'2a Abril'!E51","v":0},{"$f":"'1a Mayo'!E51","v":0},{"$f":"'2a Mayo'!E51","v":0},{"$f":"'1a Junio'!E51","v":0},{"$f":"'2a Junio'!E51","v":0},{"$f":"'1a Julio'!E51","v":0},{"$f":"'2a Julio'!E51","v":0},{"$f":"'1a agosto'!E51","v":0},{"$f":"'2a agosto'!E51","v":0},{"$f":"'1a septiembre'!E51","v":0},{"$f":"'2a septiembre'!E51","v":0},{"$f":"'1a octubre'!E51","v":0},{"$f":"'2a octubre'!E51","v":0},{"$f":"'1a noviembre'!E51","v":0},{"$f":"'2a noviembre'!E51","v":0},{"$f":"'1a diciembre'!E51","v":0},{"$f":"'2a diciembre'!E51","v":0}]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a diciembre'!C52","v":0},{"$f":"'1a Enero'!E52","v":0},{"$f":"'2a Enero'!E52","v":0},{"$f":"'1a Febrero'!E52","v":0},{"$f":"'2a Febrero'!E52","v":0},{"$f":"'1a Marzo'!E52","v":0},{"$f":"'2a Marzo'!E52","v":0},{"$f":"'1a Abril'!E52","v":0},{"$f":"'2a Abril'!E52","v":0},{"$f":"'1a Mayo'!E52","v":0},{"$f":"'2a Mayo'!E52","v":0},{"$f":"'1a Junio'!E52","v":0},{"$f":"'2a Junio'!E52","v":0},{"$f":"'1a Julio'!E52","v":0},{"$f":"'2a Julio'!E52","v":0},{"$f":"'1a agosto'!E52","v":0},{"$f":"'2a agosto'!E52","v":0},{"$f":"'1a septiembre'!E52","v":0},{"$f":"'2a septiembre'!E52","v":0},{"$f":"'1a octubre'!E52","v":0},{"$f":"'2a octubre'!E52","v":0},{"$f":"'1a noviembre'!E52","v":0},{"$f":"'2a noviembre'!E52","v":0},{"$f":"'1a diciembre'!E52","v":0},{"$f":"'2a diciembre'!E52","v":0}]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a diciembre'!C53","v":0},{"$f":"'1a Enero'!E53","v":0},{"$f":"'2a Enero'!E53","v":0},{"$f":"'1a Febrero'!E53","v":0},{"$f":"'2a Febrero'!E53","v":0},{"$f":"'1a Marzo'!E53","v":0},{"$f":"'2a Marzo'!E53","v":0},{"$f":"'1a Abril'!E53","v":0},{"$f":"'2a Abril'!E53","v":0},{"$f":"'1a Mayo'!E53","v":0},{"$f":"'2a Mayo'!E53","v":0},{"$f":"'1a Junio'!E53","v":0},{"$f":"'2a Junio'!E53","v":0},{"$f":"'1a Julio'!E53","v":0},{"$f":"'2a Julio'!E53","v":0},{"$f":"'1a agosto'!E53","v":0},{"$f":"'2a agosto'!E53","v":0},{"$f":"'1a septiembre'!E53","v":0},{"$f":"'2a septiembre'!E53","v":0},{"$f":"'1a octubre'!E53","v":0},{"$f":"'2a octubre'!E53","v":0},{"$f":"'1a noviembre'!E53","v":0},{"$f":"'2a noviembre'!E53","v":0},{"$f":"'1a diciembre'!E53","v":0},{"$f":"'2a diciembre'!E53","v":0}]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a diciembre'!C54","v":0},{"$f":"'1a Enero'!E54","v":0},{"$f":"'2a Enero'!E54","v":0},{"$f":"'1a Febrero'!E54","v":0},{"$f":"'2a Febrero'!E54","v":0},{"$f":"'1a Marzo'!E54","v":0},{"$f":"'2a Marzo'!E54","v":0},{"$f":"'1a Abril'!E54","v":0},{"$f":"'2a Abril'!E54","v":0},{"$f":"'1a Mayo'!E54","v":0},{"$f":"'2a Mayo'!E54","v":0},{"$f":"'1a Junio'!E54","v":0},{"$f":"'2a Junio'!E54","v":0},{"$f":"'1a Julio'!E54","v":0},{"$f":"'2a Julio'!E54","v":0},{"$f":"'1a agosto'!E54","v":0},{"$f":"'2a agosto'!E54","v":0},{"$f":"'1a septiembre'!E54","v":0},{"$f":"'2a septiembre'!E54","v":0},{"$f":"'1a octubre'!E54","v":0},{"$f":"'2a octubre'!E54","v":0},{"$f":"'1a noviembre'!E54","v":0},{"$f":"'2a noviembre'!E54","v":0},{"$f":"'1a diciembre'!E54","v":0},{"$f":"'2a diciembre'!E54","v":0}]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a diciembre'!C55","v":0},{"$f":"'1a Enero'!E55","v":0},{"$f":"'2a Enero'!E55","v":0},{"$f":"'1a Febrero'!E55","v":0},{"$f":"'2a Febrero'!E55","v":0},{"$f":"'1a Marzo'!E55","v":0},{"$f":"'2a Marzo'!E55","v":0},{"$f":"'1a Abril'!E55","v":0},{"$f":"'2a Abril'!E55","v":0},{"$f":"'1a Mayo'!E55","v":0},{"$f":"'2a Mayo'!E55","v":0},{"$f":"'1a Junio'!E55","v":0},{"$f":"'2a Junio'!E55","v":0},{"$f":"'1a Julio'!E55","v":0},{"$f":"'2a Julio'!E55","v":0},{"$f":"'1a agosto'!E55","v":0},{"$f":"'2a agosto'!E55","v":0},{"$f":"'1a septiembre'!E55","v":0},{"$f":"'2a septiembre'!E55","v":0},{"$f":"'1a octubre'!E55","v":0},{"$f":"'2a octubre'!E55","v":0},{"$f":"'1a noviembre'!E55","v":0},{"$f":"'2a noviembre'!E55","v":0},{"$f":"'1a diciembre'!E55","v":0},{"$f":"'2a diciembre'!E55","v":0}]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a diciembre'!C56","v":0},{"$f":"'1a Enero'!E56","v":0},{"$f":"'2a Enero'!E56","v":0},{"$f":"'1a Febrero'!E56","v":0},{"$f":"'2a Febrero'!E56","v":0},{"$f":"'1a Marzo'!E56","v":0},{"$f":"'2a Marzo'!E56","v":0},{"$f":"'1a Abril'!E56","v":0},{"$f":"'2a Abril'!E56","v":0},{"$f":"'1a Mayo'!E56","v":0},{"$f":"'2a Mayo'!E56","v":0},{"$f":"'1a Junio'!E56","v":0},{"$f":"'2a Junio'!E56","v":0},{"$f":"'1a Julio'!E56","v":0},{"$f":"'2a Julio'!E56","v":0},{"$f":"'1a agosto'!E56","v":0},{"$f":"'2a agosto'!E56","v":0},{"$f":"'1a septiembre'!E56","v":0},{"$f":"'2a septiembre'!E56","v":0},{"$f":"'1a octubre'!E56","v":0},{"$f":"'2a octubre'!E56","v":0},{"$f":"'1a noviembre'!E56","v":0},{"$f":"'2a noviembre'!E56","v":0},{"$f":"'1a diciembre'!E56","v":0},{"$f":"'2a diciembre'!E56","v":0}]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a diciembre'!C57","v":0},{"$f":"'1a Enero'!E57","v":0},{"$f":"'2a Enero'!E57","v":0},{"$f":"'1a Febrero'!E57","v":0},{"$f":"'2a Febrero'!E57","v":0},{"$f":"'1a Marzo'!E57","v":0},{"$f":"'2a Marzo'!E57","v":0},{"$f":"'1a Abril'!E57","v":0},{"$f":"'2a Abril'!E57","v":0},{"$f":"'1a Mayo'!E57","v":0},{"$f":"'2a Mayo'!E57","v":0},{"$f":"'1a Junio'!E57","v":0},{"$f":"'2a Junio'!E57","v":0},{"$f":"'1a Julio'!E57","v":0},{"$f":"'2a Julio'!E57","v":0},{"$f":"'1a agosto'!E57","v":0},{"$f":"'2a agosto'!E57","v":0},{"$f":"'1a septiembre'!E57","v":0},{"$f":"'2a septiembre'!E57","v":0},{"$f":"'1a octubre'!E57","v":0},{"$f":"'2a octubre'!E57","v":0},{"$f":"'1a noviembre'!E57","v":0},{"$f":"'2a noviembre'!E57","v":0},{"$f":"'1a diciembre'!E57","v":0},{"$f":"'2a diciembre'!E57","v":0}]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a diciembre'!C58","v":0},{"$f":"'1a Enero'!E58","v":0},{"$f":"'2a Enero'!E58","v":0},{"$f":"'1a Febrero'!E58","v":0},{"$f":"'2a Febrero'!E58","v":0},{"$f":"'1a Marzo'!E58","v":0},{"$f":"'2a Marzo'!E58","v":0},{"$f":"'1a Abril'!E58","v":0},{"$f":"'2a Abril'!E58","v":0},{"$f":"'1a Mayo'!E58","v":0},{"$f":"'2a Mayo'!E58","v":0},{"$f":"'1a Junio'!E58","v":0},{"$f":"'2a Junio'!E58","v":0},{"$f":"'1a Julio'!E58","v":0},{"$f":"'2a Julio'!E58","v":0},{"$f":"'1a agosto'!E58","v":0},{"$f":"'2a agosto'!E58","v":0},{"$f":"'1a septiembre'!E58","v":0},{"$f":"'2a septiembre'!E58","v":0},{"$f":"'1a octubre'!E58","v":0},{"$f":"'2a octubre'!E58","v":0},{"$f":"'1a noviembre'!E58","v":0},{"$f":"'2a noviembre'!E58","v":0},{"$f":"'1a diciembre'!E58","v":0},{"$f":"'2a diciembre'!E58","v":0}]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a diciembre'!C59","v":0},{"$f":"'1a Enero'!E59","v":0},{"$f":"'2a Enero'!E59","v":0},{"$f":"'1a Febrero'!E59","v":0},{"$f":"'2a Febrero'!E59","v":0},{"$f":"'1a Marzo'!E59","v":0},{"$f":"'2a Marzo'!E59","v":0},{"$f":"'1a Abril'!E59","v":0},{"$f":"'2a Abril'!E59","v":0},{"$f":"'1a Mayo'!E59","v":0},{"$f":"'2a Mayo'!E59","v":0},{"$f":"'1a Junio'!E59","v":0},{"$f":"'2a Junio'!E59","v":0},{"$f":"'1a Julio'!E59","v":0},{"$f":"'2a Julio'!E59","v":0},{"$f":"'1a agosto'!E59","v":0},{"$f":"'2a agosto'!E59","v":0},{"$f":"'1a septiembre'!E59","v":0},{"$f":"'2a septiembre'!E59","v":0},{"$f":"'1a octubre'!E59","v":0},{"$f":"'2a octubre'!E59","v":0},{"$f":"'1a noviembre'!E59","v":0},{"$f":"'2a noviembre'!E59","v":0},{"$f":"'1a diciembre'!E59","v":0},{"$f":"'2a diciembre'!E59","v":0}]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a diciembre'!C60","v":0},{"$f":"'1a Enero'!E60","v":0},{"$f":"'2a Enero'!E60","v":0},{"$f":"'1a Febrero'!E60","v":0},{"$f":"'2a Febrero'!E60","v":0},{"$f":"'1a Marzo'!E60","v":0},{"$f":"'2a Marzo'!E60","v":0},{"$f":"'1a Abril'!E60","v":0},{"$f":"'2a Abril'!E60","v":0},{"$f":"'1a Mayo'!E60","v":0},{"$f":"'2a Mayo'!E60","v":0},{"$f":"'1a Junio'!E60","v":0},{"$f":"'2a Junio'!E60","v":0},{"$f":"'1a Julio'!E60","v":0},{"$f":"'2a Julio'!E60","v":0},{"$f":"'1a agosto'!E60","v":0},{"$f":"'2a agosto'!E60","v":0},{"$f":"'1a septiembre'!E60","v":0},{"$f":"'2a septiembre'!E60","v":0},{"$f":"'1a octubre'!E60","v":0},{"$f":"'2a octubre'!E60","v":0},{"$f":"'1a noviembre'!E60","v":0},{"$f":"'2a noviembre'!E60","v":0},{"$f":"'1a diciembre'!E60","v":0},{"$f":"'2a diciembre'!E60","v":0}]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a diciembre'!C61","v":0},{"$f":"'1a Enero'!E61","v":0},{"$f":"'2a Enero'!E61","v":0},{"$f":"'1a Febrero'!E61","v":0},{"$f":"'2a Febrero'!E61","v":0},{"$f":"'1a Marzo'!E61","v":0},{"$f":"'2a Marzo'!E61","v":0},{"$f":"'1a Abril'!E61","v":0},{"$f":"'2a Abril'!E61","v":0},{"$f":"'1a Mayo'!E61","v":0},{"$f":"'2a Mayo'!E61","v":0},{"$f":"'1a Junio'!E61","v":0},{"$f":"'2a Junio'!E61","v":0},{"$f":"'1a Julio'!E61","v":0},{"$f":"'2a Julio'!E61","v":0},{"$f":"'1a agosto'!E61","v":0},{"$f":"'2a agosto'!E61","v":0},{"$f":"'1a septiembre'!E61","v":0},{"$f":"'2a septiembre'!E61","v":0},{"$f":"'1a octubre'!E61","v":0},{"$f":"'2a octubre'!E61","v":0},{"$f":"'1a noviembre'!E61","v":0},{"$f":"'2a noviembre'!E61","v":0},{"$f":"'1a diciembre'!E61","v":0},{"$f":"'2a diciembre'!E61","v":0}]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a diciembre'!C62","v":0},{"$f":"'1a Enero'!E62","v":0},{"$f":"'2a Enero'!E62","v":0},{"$f":"'1a Febrero'!E62","v":0},{"$f":"'2a Febrero'!E62","v":0},{"$f":"'1a Marzo'!E62","v":0},{"$f":"'2a Marzo'!E62","v":0},{"$f":"'1a Abril'!E62","v":0},{"$f":"'2a Abril'!E62","v":0},{"$f":"'1a Mayo'!E62","v":0},{"$f":"'2a Mayo'!E62","v":0},{"$f":"'1a Junio'!E62","v":0},{"$f":"'2a Junio'!E62","v":0},{"$f":"'1a Julio'!E62","v":0},{"$f":"'2a Julio'!E62","v":0},{"$f":"'1a agosto'!E62","v":0},{"$f":"'2a agosto'!E62","v":0},{"$f":"'1a septiembre'!E62","v":0},{"$f":"'2a septiembre'!E62","v":0},{"$f":"'1a octubre'!E62","v":0},{"$f":"'2a octubre'!E62","v":0},{"$f":"'1a noviembre'!E62","v":0},{"$f":"'2a noviembre'!E62","v":0},{"$f":"'1a diciembre'!E62","v":0},{"$f":"'2a diciembre'!E62","v":0}]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a diciembre'!C63","v":0},{"$f":"'1a Enero'!E63","v":0},{"$f":"'2a Enero'!E63","v":0},{"$f":"'1a Febrero'!E63","v":0},{"$f":"'2a Febrero'!E63","v":0},{"$f":"'1a Marzo'!E63","v":0},{"$f":"'2a Marzo'!E63","v":0},{"$f":"'1a Abril'!E63","v":0},{"$f":"'2a Abril'!E63","v":0},{"$f":"'1a Mayo'!E63","v":0},{"$f":"'2a Mayo'!E63","v":0},{"$f":"'1a Junio'!E63","v":0},{"$f":"'2a Junio'!E63","v":0},{"$f":"'1a Julio'!E63","v":0},{"$f":"'2a Julio'!E63","v":0},{"$f":"'1a agosto'!E63","v":0},{"$f":"'2a agosto'!E63","v":0},{"$f":"'1a septiembre'!E63","v":0},{"$f":"'2a septiembre'!E63","v":0},{"$f":"'1a octubre'!E63","v":0},{"$f":"'2a octubre'!E63","v":0},{"$f":"'1a noviembre'!E63","v":0},{"$f":"'2a noviembre'!E63","v":0},{"$f":"'1a diciembre'!E63","v":0},{"$f":"'2a diciembre'!E63","v":0}]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a diciembre'!C64","v":0},{"$f":"'1a Enero'!E64","v":0},{"$f":"'2a Enero'!E64","v":0},{"$f":"'1a Febrero'!E64","v":0},{"$f":"'2a Febrero'!E64","v":0},{"$f":"'1a Marzo'!E64","v":0},{"$f":"'2a Marzo'!E64","v":0},{"$f":"'1a Abril'!E64","v":0},{"$f":"'2a Abril'!E64","v":0},{"$f":"'1a Mayo'!E64","v":0},{"$f":"'2a Mayo'!E64","v":0},{"$f":"'1a Junio'!E64","v":0},{"$f":"'2a Junio'!E64","v":0},{"$f":"'1a Julio'!E64","v":0},{"$f":"'2a Julio'!E64","v":0},{"$f":"'1a agosto'!E64","v":0},{"$f":"'2a agosto'!E64","v":0},{"$f":"'1a septiembre'!E64","v":0},{"$f":"'2a septiembre'!E64","v":0},{"$f":"'1a octubre'!E64","v":0},{"$f":"'2a octubre'!E64","v":0},{"$f":"'1a noviembre'!E64","v":0},{"$f":"'2a noviembre'!E64","v":0},{"$f":"'1a diciembre'!E64","v":0},{"$f":"'2a diciembre'!E64","v":0}]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a diciembre'!C65","v":0},{"$f":"'1a Enero'!E65","v":0},{"$f":"'2a Enero'!E65","v":0},{"$f":"'1a Febrero'!E65","v":0},{"$f":"'2a Febrero'!E65","v":0},{"$f":"'1a Marzo'!E65","v":0},{"$f":"'2a Marzo'!E65","v":0},{"$f":"'1a Abril'!E65","v":0},{"$f":"'2a Abril'!E65","v":0},{"$f":"'1a Mayo'!E65","v":0},{"$f":"'2a Mayo'!E65","v":0},{"$f":"'1a Junio'!E65","v":0},{"$f":"'2a Junio'!E65","v":0},{"$f":"'1a Julio'!E65","v":0},{"$f":"'2a Julio'!E65","v":0},{"$f":"'1a agosto'!E65","v":0},{"$f":"'2a agosto'!E65","v":0},{"$f":"'1a septiembre'!E65","v":0},{"$f":"'2a septiembre'!E65","v":0},{"$f":"'1a octubre'!E65","v":0},{"$f":"'2a octubre'!E65","v":0},{"$f":"'1a noviembre'!E65","v":0},{"$f":"'2a noviembre'!E65","v":0},{"$f":"'1a diciembre'!E65","v":0},{"$f":"'2a diciembre'!E65","v":0}]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","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]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a diciembre'!C70","v":0},{"$f":"'1a Enero'!E70","v":0},{"$f":"'2a Enero'!E70","v":0},{"$f":"'1a Febrero'!E70","v":0},{"$f":"'2a Febrero'!E70","v":0},{"$f":"'1a Marzo'!E70","v":0},{"$f":"'2a Marzo'!E70","v":0},{"$f":"'1a Abril'!E70","v":0},{"$f":"'2a Abril'!E70","v":0},{"$f":"'1a Mayo'!E70","v":0},{"$f":"'2a Mayo'!E70","v":0},{"$f":"'1a Junio'!E70","v":0},{"$f":"'2a Junio'!E70","v":0},{"$f":"'1a Julio'!E70","v":0},{"$f":"'2a Julio'!E70","v":0},{"$f":"'1a agosto'!E70","v":0},{"$f":"'2a agosto'!E70","v":0},{"$f":"'1a septiembre'!E70","v":0},{"$f":"'2a septiembre'!E70","v":0},{"$f":"'1a octubre'!E70","v":0},{"$f":"'2a octubre'!E70","v":0},{"$f":"'1a noviembre'!E70","v":0},{"$f":"'2a noviembre'!E70","v":0},{"$f":"'1a diciembre'!E70","v":0},{"$f":"'2a diciembre'!E70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a diciembre'!C71","v":0},{"$f":"'1a Enero'!E71","v":0},{"$f":"'2a Enero'!E71","v":0},{"$f":"'1a Febrero'!E71","v":0},{"$f":"'2a Febrero'!E71","v":0},{"$f":"'1a Marzo'!E71","v":0},{"$f":"'2a Marzo'!E71","v":0},{"$f":"'1a Abril'!E71","v":0},{"$f":"'2a Abril'!E71","v":0},{"$f":"'1a Mayo'!E71","v":0},{"$f":"'2a Mayo'!E71","v":0},{"$f":"'1a Junio'!E71","v":0},{"$f":"'2a Junio'!E71","v":0},{"$f":"'1a Julio'!E71","v":0},{"$f":"'2a Julio'!E71","v":0},{"$f":"'1a agosto'!E71","v":0},{"$f":"'2a agosto'!E71","v":0},{"$f":"'1a septiembre'!E71","v":0},{"$f":"'2a septiembre'!E71","v":0},{"$f":"'1a octubre'!E71","v":0},{"$f":"'2a octubre'!E71","v":0},{"$f":"'1a noviembre'!E71","v":0},{"$f":"'2a noviembre'!E71","v":0},{"$f":"'1a diciembre'!E71","v":0},{"$f":"'2a diciembre'!E71","v":0}]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a diciembre'!C72","v":0},{"$f":"'1a Enero'!E72","v":0},{"$f":"'2a Enero'!E72","v":0},{"$f":"'1a Febrero'!E72","v":0},{"$f":"'2a Febrero'!E72","v":0},{"$f":"'1a Marzo'!E72","v":0},{"$f":"'2a Marzo'!E72","v":0},{"$f":"'1a Abril'!E72","v":0},{"$f":"'2a Abril'!E72","v":0},{"$f":"'1a Mayo'!E72","v":0},{"$f":"'2a Mayo'!E72","v":0},{"$f":"'1a Junio'!E72","v":0},{"$f":"'2a Junio'!E72","v":0},{"$f":"'1a Julio'!E72","v":0},{"$f":"'2a Julio'!E72","v":0},{"$f":"'1a agosto'!E72","v":0},{"$f":"'2a agosto'!E72","v":0},{"$f":"'1a septiembre'!E72","v":0},{"$f":"'2a septiembre'!E72","v":0},{"$f":"'1a octubre'!E72","v":0},{"$f":"'2a octubre'!E72","v":0},{"$f":"'1a noviembre'!E72","v":0},{"$f":"'2a noviembre'!E72","v":0},{"$f":"'1a diciembre'!E72","v":0},{"$f":"'2a diciembre'!E72","v":0}]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a diciembre'!C73","v":0},{"$f":"'1a Enero'!E73","v":0},{"$f":"'2a Enero'!E73","v":0},{"$f":"'1a Febrero'!E73","v":0},{"$f":"'2a Febrero'!E73","v":0},{"$f":"'1a Marzo'!E73","v":0},{"$f":"'2a Marzo'!E73","v":0},{"$f":"'1a Abril'!E73","v":0},{"$f":"'2a Abril'!E73","v":0},{"$f":"'1a Mayo'!E73","v":0},{"$f":"'2a Mayo'!E73","v":0},{"$f":"'1a Junio'!E73","v":0},{"$f":"'2a Junio'!E73","v":0},{"$f":"'1a Julio'!E73","v":0},{"$f":"'2a Julio'!E73","v":0},{"$f":"'1a agosto'!E73","v":0},{"$f":"'2a agosto'!E73","v":0},{"$f":"'1a septiembre'!E73","v":0},{"$f":"'2a septiembre'!E73","v":0},{"$f":"'1a octubre'!E73","v":0},{"$f":"'2a octubre'!E73","v":0},{"$f":"'1a noviembre'!E73","v":0},{"$f":"'2a noviembre'!E73","v":0},{"$f":"'1a diciembre'!E73","v":0},{"$f":"'2a diciembre'!E73","v":0}]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a diciembre'!C74","v":0},{"$f":"'1a Enero'!E74","v":0},{"$f":"'2a Enero'!E74","v":0},{"$f":"'1a Febrero'!E74","v":0},{"$f":"'2a Febrero'!E74","v":0},{"$f":"'1a Marzo'!E74","v":0},{"$f":"'2a Marzo'!E74","v":0},{"$f":"'1a Abril'!E74","v":0},{"$f":"'2a Abril'!E74","v":0},{"$f":"'1a Mayo'!E74","v":0},{"$f":"'2a Mayo'!E74","v":0},{"$f":"'1a Junio'!E74","v":0},{"$f":"'2a Junio'!E74","v":0},{"$f":"'1a Julio'!E74","v":0},{"$f":"'2a Julio'!E74","v":0},{"$f":"'1a agosto'!E74","v":0},{"$f":"'2a agosto'!E74","v":0},{"$f":"'1a septiembre'!E74","v":0},{"$f":"'2a septiembre'!E74","v":0},{"$f":"'1a octubre'!E74","v":0},{"$f":"'2a octubre'!E74","v":0},{"$f":"'1a noviembre'!E74","v":0},{"$f":"'2a noviembre'!E74","v":0},{"$f":"'1a diciembre'!E74","v":0},{"$f":"'2a diciembre'!E74","v":0}]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a diciembre'!C75","v":0},{"$f":"'1a Enero'!E75","v":0},{"$f":"'2a Enero'!E75","v":0},{"$f":"'1a Febrero'!E75","v":0},{"$f":"'2a Febrero'!E75","v":0},{"$f":"'1a Marzo'!E75","v":0},{"$f":"'2a Marzo'!E75","v":0},{"$f":"'1a Abril'!E75","v":0},{"$f":"'2a Abril'!E75","v":0},{"$f":"'1a Mayo'!E75","v":0},{"$f":"'2a Mayo'!E75","v":0},{"$f":"'1a Junio'!E75","v":0},{"$f":"'2a Junio'!E75","v":0},{"$f":"'1a Julio'!E75","v":0},{"$f":"'2a Julio'!E75","v":0},{"$f":"'1a agosto'!E75","v":0},{"$f":"'2a agosto'!E75","v":0},{"$f":"'1a septiembre'!E75","v":0},{"$f":"'2a septiembre'!E75","v":0},{"$f":"'1a octubre'!E75","v":0},{"$f":"'2a octubre'!E75","v":0},{"$f":"'1a noviembre'!E75","v":0},{"$f":"'2a noviembre'!E75","v":0},{"$f":"'1a diciembre'!E75","v":0},{"$f":"'2a diciembre'!E75","v":0}]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a diciembre'!C76","v":0},{"$f":"'1a Enero'!E76","v":0},{"$f":"'2a Enero'!E76","v":0},{"$f":"'1a Febrero'!E76","v":0},{"$f":"'2a Febrero'!E76","v":0},{"$f":"'1a Marzo'!E76","v":0},{"$f":"'2a Marzo'!E76","v":0},{"$f":"'1a Abril'!E76","v":0},{"$f":"'2a Abril'!E76","v":0},{"$f":"'1a Mayo'!E76","v":0},{"$f":"'2a Mayo'!E76","v":0},{"$f":"'1a Junio'!E76","v":0},{"$f":"'2a Junio'!E76","v":0},{"$f":"'1a Julio'!E76","v":0},{"$f":"'2a Julio'!E76","v":0},{"$f":"'1a agosto'!E76","v":0},{"$f":"'2a agosto'!E76","v":0},{"$f":"'1a septiembre'!E76","v":0},{"$f":"'2a septiembre'!E76","v":0},{"$f":"'1a octubre'!E76","v":0},{"$f":"'2a octubre'!E76","v":0},{"$f":"'1a noviembre'!E76","v":0},{"$f":"'2a noviembre'!E76","v":0},{"$f":"'1a diciembre'!E76","v":0},{"$f":"'2a diciembre'!E76","v":0}]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a diciembre'!C77","v":0},{"$f":"'1a Enero'!E77","v":0},{"$f":"'2a Enero'!E77","v":0},{"$f":"'1a Febrero'!E77","v":0},{"$f":"'2a Febrero'!E77","v":0},{"$f":"'1a Marzo'!E77","v":0},{"$f":"'2a Marzo'!E77","v":0},{"$f":"'1a Abril'!E77","v":0},{"$f":"'2a Abril'!E77","v":0},{"$f":"'1a Mayo'!E77","v":0},{"$f":"'2a Mayo'!E77","v":0},{"$f":"'1a Junio'!E77","v":0},{"$f":"'2a Junio'!E77","v":0},{"$f":"'1a Julio'!E77","v":0},{"$f":"'2a Julio'!E77","v":0},{"$f":"'1a agosto'!E77","v":0},{"$f":"'2a agosto'!E77","v":0},{"$f":"'1a septiembre'!E77","v":0},{"$f":"'2a septiembre'!E77","v":0},{"$f":"'1a octubre'!E77","v":0},{"$f":"'2a octubre'!E77","v":0},{"$f":"'1a noviembre'!E77","v":0},{"$f":"'2a noviembre'!E77","v":0},{"$f":"'1a diciembre'!E77","v":0},{"$f":"'2a diciembre'!E77","v":0}]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a diciembre'!C78","v":0},{"$f":"'1a Enero'!E78","v":0},{"$f":"'2a Enero'!E78","v":0},{"$f":"'1a Febrero'!E78","v":0},{"$f":"'2a Febrero'!E78","v":0},{"$f":"'1a Marzo'!E78","v":0},{"$f":"'2a Marzo'!E78","v":0},{"$f":"'1a Abril'!E78","v":0},{"$f":"'2a Abril'!E78","v":0},{"$f":"'1a Mayo'!E78","v":0},{"$f":"'2a Mayo'!E78","v":0},{"$f":"'1a Junio'!E78","v":0},{"$f":"'2a Junio'!E78","v":0},{"$f":"'1a Julio'!E78","v":0},{"$f":"'2a Julio'!E78","v":0},{"$f":"'1a agosto'!E78","v":0},{"$f":"'2a agosto'!E78","v":0},{"$f":"'1a septiembre'!E78","v":0},{"$f":"'2a septiembre'!E78","v":0},{"$f":"'1a octubre'!E78","v":0},{"$f":"'2a octubre'!E78","v":0},{"$f":"'1a noviembre'!E78","v":0},{"$f":"'2a noviembre'!E78","v":0},{"$f":"'1a diciembre'!E78","v":0},{"$f":"'2a diciembre'!E78","v":0}]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a diciembre'!C79","v":0},{"$f":"'1a Enero'!E79","v":0},{"$f":"'2a Enero'!E79","v":0},{"$f":"'1a Febrero'!E79","v":0},{"$f":"'2a Febrero'!E79","v":0},{"$f":"'1a Marzo'!E79","v":0},{"$f":"'2a Marzo'!E79","v":0},{"$f":"'1a Abril'!E79","v":0},{"$f":"'2a Abril'!E79","v":0},{"$f":"'1a Mayo'!E79","v":0},{"$f":"'2a Mayo'!E79","v":0},{"$f":"'1a Junio'!E79","v":0},{"$f":"'2a Junio'!E79","v":0},{"$f":"'1a Julio'!E79","v":0},{"$f":"'2a Julio'!E79","v":0},{"$f":"'1a agosto'!E79","v":0},{"$f":"'2a agosto'!E79","v":0},{"$f":"'1a septiembre'!E79","v":0},{"$f":"'2a septiembre'!E79","v":0},{"$f":"'1a octubre'!E79","v":0},{"$f":"'2a octubre'!E79","v":0},{"$f":"'1a noviembre'!E79","v":0},{"$f":"'2a noviembre'!E79","v":0},{"$f":"'1a diciembre'!E79","v":0},{"$f":"'2a diciembre'!E79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a diciembre'!C80","v":0},{"$f":"'1a Enero'!E80","v":0},{"$f":"'2a Enero'!E80","v":0},{"$f":"'1a Febrero'!E80","v":0},{"$f":"'2a Febrero'!E80","v":0},{"$f":"'1a Marzo'!E80","v":0},{"$f":"'2a Marzo'!E80","v":0},{"$f":"'1a Abril'!E80","v":0},{"$f":"'2a Abril'!E80","v":0},{"$f":"'1a Mayo'!E80","v":0},{"$f":"'2a Mayo'!E80","v":0},{"$f":"'1a Junio'!E80","v":0},{"$f":"'2a Junio'!E80","v":0},{"$f":"'1a Julio'!E80","v":0},{"$f":"'2a Julio'!E80","v":0},{"$f":"'1a agosto'!E80","v":0},{"$f":"'2a agosto'!E80","v":0},{"$f":"'1a septiembre'!E80","v":0},{"$f":"'2a septiembre'!E80","v":0},{"$f":"'1a octubre'!E80","v":0},{"$f":"'2a octubre'!E80","v":0},{"$f":"'1a noviembre'!E80","v":0},{"$f":"'2a noviembre'!E80","v":0},{"$f":"'1a diciembre'!E80","v":0},{"$f":"'2a diciembre'!E80","v":0}]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","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]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a diciembre'!C85","v":0},{"$f":"'1a Enero'!E85","v":0},{"$f":"'2a Enero'!E85","v":0},{"$f":"'1a Febrero'!E85","v":0},{"$f":"'2a Febrero'!E85","v":0},{"$f":"'1a Marzo'!E85","v":0},{"$f":"'2a Marzo'!E85","v":0},{"$f":"'1a Abril'!E85","v":0},{"$f":"'2a Abril'!E85","v":0},{"$f":"'1a Mayo'!E85","v":0},{"$f":"'2a Mayo'!E85","v":0},{"$f":"'1a Junio'!E85","v":0},{"$f":"'2a Junio'!E85","v":0},{"$f":"'1a Julio'!E85","v":0},{"$f":"'2a Julio'!E85","v":0},{"$f":"'1a agosto'!E85","v":0},{"$f":"'2a agosto'!E85","v":0},{"$f":"'1a septiembre'!E85","v":0},{"$f":"'2a septiembre'!E85","v":0},{"$f":"'1a octubre'!E85","v":0},{"$f":"'2a octubre'!E85","v":0},{"$f":"'1a noviembre'!E85","v":0},{"$f":"'2a noviembre'!E85","v":0},{"$f":"'1a diciembre'!E85","v":0},{"$f":"'2a diciembre'!E85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a diciembre'!C86","v":0},{"$f":"'1a Enero'!E86","v":0},{"$f":"'2a Enero'!E86","v":0},{"$f":"'1a Febrero'!E86","v":0},{"$f":"'2a Febrero'!E86","v":0},{"$f":"'1a Marzo'!E86","v":0},{"$f":"'2a Marzo'!E86","v":0},{"$f":"'1a Abril'!E86","v":0},{"$f":"'2a Abril'!E86","v":0},{"$f":"'1a Mayo'!E86","v":0},{"$f":"'2a Mayo'!E86","v":0},{"$f":"'1a Junio'!E86","v":0},{"$f":"'2a Junio'!E86","v":0},{"$f":"'1a Julio'!E86","v":0},{"$f":"'2a Julio'!E86","v":0},{"$f":"'1a agosto'!E86","v":0},{"$f":"'2a agosto'!E86","v":0},{"$f":"'1a septiembre'!E86","v":0},{"$f":"'2a septiembre'!E86","v":0},{"$f":"'1a octubre'!E86","v":0},{"$f":"'2a octubre'!E86","v":0},{"$f":"'1a noviembre'!E86","v":0},{"$f":"'2a noviembre'!E86","v":0},{"$f":"'1a diciembre'!E86","v":0},{"$f":"'2a diciembre'!E86","v":0}]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a diciembre'!C87","v":0},{"$f":"'1a Enero'!E87","v":0},{"$f":"'2a Enero'!E87","v":0},{"$f":"'1a Febrero'!E87","v":0},{"$f":"'2a Febrero'!E87","v":0},{"$f":"'1a Marzo'!E87","v":0},{"$f":"'2a Marzo'!E87","v":0},{"$f":"'1a Abril'!E87","v":0},{"$f":"'2a Abril'!E87","v":0},{"$f":"'1a Mayo'!E87","v":0},{"$f":"'2a Mayo'!E87","v":0},{"$f":"'1a Junio'!E87","v":0},{"$f":"'2a Junio'!E87","v":0},{"$f":"'1a Julio'!E87","v":0},{"$f":"'2a Julio'!E87","v":0},{"$f":"'1a agosto'!E87","v":0},{"$f":"'2a agosto'!E87","v":0},{"$f":"'1a septiembre'!E87","v":0},{"$f":"'2a septiembre'!E87","v":0},{"$f":"'1a octubre'!E87","v":0},{"$f":"'2a octubre'!E87","v":0},{"$f":"'1a noviembre'!E87","v":0},{"$f":"'2a noviembre'!E87","v":0},{"$f":"'1a diciembre'!E87","v":0},{"$f":"'2a diciembre'!E87","v":0}]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a diciembre'!C88","v":0},{"$f":"'1a Enero'!E88","v":0},{"$f":"'2a Enero'!E88","v":0},{"$f":"'1a Febrero'!E88","v":0},{"$f":"'2a Febrero'!E88","v":0},{"$f":"'1a Marzo'!E88","v":0},{"$f":"'2a Marzo'!E88","v":0},{"$f":"'1a Abril'!E88","v":0},{"$f":"'2a Abril'!E88","v":0},{"$f":"'1a Mayo'!E88","v":0},{"$f":"'2a Mayo'!E88","v":0},{"$f":"'1a Junio'!E88","v":0},{"$f":"'2a Junio'!E88","v":0},{"$f":"'1a Julio'!E88","v":0},{"$f":"'2a Julio'!E88","v":0},{"$f":"'1a agosto'!E88","v":0},{"$f":"'2a agosto'!E88","v":0},{"$f":"'1a septiembre'!E88","v":0},{"$f":"'2a septiembre'!E88","v":0},{"$f":"'1a octubre'!E88","v":0},{"$f":"'2a octubre'!E88","v":0},{"$f":"'1a noviembre'!E88","v":0},{"$f":"'2a noviembre'!E88","v":0},{"$f":"'1a diciembre'!E88","v":0},{"$f":"'2a diciembre'!E88","v":0}]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a diciembre'!C89","v":0},{"$f":"'1a Enero'!E89","v":0},{"$f":"'2a Enero'!E89","v":0},{"$f":"'1a Febrero'!E89","v":0},{"$f":"'2a Febrero'!E89","v":0},{"$f":"'1a Marzo'!E89","v":0},{"$f":"'2a Marzo'!E89","v":0},{"$f":"'1a Abril'!E89","v":0},{"$f":"'2a Abril'!E89","v":0},{"$f":"'1a Mayo'!E89","v":0},{"$f":"'2a Mayo'!E89","v":0},{"$f":"'1a Junio'!E89","v":0},{"$f":"'2a Junio'!E89","v":0},{"$f":"'1a Julio'!E89","v":0},{"$f":"'2a Julio'!E89","v":0},{"$f":"'1a agosto'!E89","v":0},{"$f":"'2a agosto'!E89","v":0},{"$f":"'1a septiembre'!E89","v":0},{"$f":"'2a septiembre'!E89","v":0},{"$f":"'1a octubre'!E89","v":0},{"$f":"'2a octubre'!E89","v":0},{"$f":"'1a noviembre'!E89","v":0},{"$f":"'2a noviembre'!E89","v":0},{"$f":"'1a diciembre'!E89","v":0},{"$f":"'2a diciembre'!E89","v":0}]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a diciembre'!C90","v":0},{"$f":"'1a Enero'!E90","v":0},{"$f":"'2a Enero'!E90","v":0},{"$f":"'1a Febrero'!E90","v":0},{"$f":"'2a Febrero'!E90","v":0},{"$f":"'1a Marzo'!E90","v":0},{"$f":"'2a Marzo'!E90","v":0},{"$f":"'1a Abril'!E90","v":0},{"$f":"'2a Abril'!E90","v":0},{"$f":"'1a Mayo'!E90","v":0},{"$f":"'2a Mayo'!E90","v":0},{"$f":"'1a Junio'!E90","v":0},{"$f":"'2a Junio'!E90","v":0},{"$f":"'1a Julio'!E90","v":0},{"$f":"'2a Julio'!E90","v":0},{"$f":"'1a agosto'!E90","v":0},{"$f":"'2a agosto'!E90","v":0},{"$f":"'1a septiembre'!E90","v":0},{"$f":"'2a septiembre'!E90","v":0},{"$f":"'1a octubre'!E90","v":0},{"$f":"'2a octubre'!E90","v":0},{"$f":"'1a noviembre'!E90","v":0},{"$f":"'2a noviembre'!E90","v":0},{"$f":"'1a diciembre'!E90","v":0},{"$f":"'2a diciembre'!E90","v":0}]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","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]

{"sheet":"1a Enero","index":1,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[0,0,0,2],[91,2,91,5],[0,6,0,7],[0,3,0,4],[90,0,90,1],[4,0,4,7],[14,0,14,7],[29,0,29,7],[47,0,47,7],[67,0,67,7],[82,0,82,7],[12,0,12,1],[27,0,27,1],[45,0,45,1],[65,0,65,1],[80,0,80,1]]}
["PERIODO",null,null,"1a. Quincena de Enero",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[1,"Seguridad",0,0,0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[2,"Residente administración",0,0,0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[3,"Limpieza",0,0,0,0,0]
[4,"Mantenimiento",0,0,0,0,0]
[5,"Jardinería",0,0,0,0,0]
[6,"Otros",0,0,0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[7,"Agua potable",0,0,0,0,{"$f":"C17-F17","v":0}]
[8,"Energía eléctrica",0,0,0,0,0]
[9,"Teléfono",0,0,0,0,0]
[10,"Interphone",0,0,0,0,0]
[11,"Gas áreas comunes",0,0,0,0,0]
[12,"Recolección de basura",0,0,0,0,0]
[13,"Fumigación",0,0,0,0,0]
[14,"Televisión por cable",0,0,0,0,0]
[15,"Tintorería y Lavandería",0,0,0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[16,"Pipas de agua",0,0,0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[17,"Otros",0,0,0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[18,"Ferretería",0,0,0,0,{"$f":"C32-F32","v":0}]
[19,"Albañilería",0,0,0,0,0]
[20,"Pintura",0,0,0,0,0]
[21,"De temporada",0,0,0,0,0]
[22,"Plomería",0,0,0,0,0]
[23,"Electricidad",0,0,0,0,0]
[24,"Herrería",0,0,0,0,0]
[25,"Carpintería",0,0,0,0,0]
[26,"Cerrajería",0,0,0,0,0]
[27,"Limpieza",0,0,0,0,0]
[28,"Jardinería",0,0,0,0,0]
[29,"Abarrotes",0,0,0,0,0]
[30,"Alberca",0,0,0,0,0]
[31,"Otros",0,0,0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[32,"Elevadores",0,0,0,0,{"$f":"C50-F50","v":0}]
[33,"Planta de emergencia",0,0,0,0,0]
[34,"Planta de tratamiento",0,0,0,0,0]
[35,"Sistema hidroneumático",0,0,0,0,0]
[36,"Puertas automáticas",0,0,0,0,0]
[37,"Desazolves",0,0,0,0,0]
[38,"Gimnasio",0,0,0,0,0]
[39,"CCTV",0,0,0,0,0]
[40,"Controles de acceso",0,0,0,0,0]
[41,"Calderas",0,0,0,0,0]
[42,"Alberca",0,0,0,0,0]
[43,"Extintores",0,0,0,0,0]
[44,"Transformador",0,0,0,0,0]
[45,"Cisternas",0,0,0,0,0]
[46,"Vidrios",0,0,0,0,0]
[47,"Otros",0,0,0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[48,"Comisiones bancarias",0,0,0,0,{"$f":"C70-F70","v":0}]
[49,"Honorarios administración",0,0,0,0,0]
[50,"Papelería",0,0,0,0,0]
[51,"Equipos de oficina",0,0,0,0,0]
[52,"Asambleas",0,0,0,0,0]
[53,"Notarios",0,0,0,0,0]
[54,"Asociación de colonos",0,0,0,0,0]
[55,"Transportes y Estacionamientos",0,0,0,0,0]
[56,"Seguros y fianzas",0,0,0,0,0]
[57,"Honorarios contador",0,0,0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[58,"Otros",0,0,0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[59,"Proyecto No. 1",0,0,0,0,{"$f":"C85-F85","v":0}]
[60,"Proyecto No. 2",0,0,0,0,0]
[61,"Proyecto No. 3",0,0,0,0,0]
[62,"Proyecto No. 4",0,0,0,0,0]
[63,"Proyecto No. 5",0,0,0,0,0]
[64,"Otros",0,0,0,{"$f":"D90+E90","v":0},{"$f":"C90-F90","v":0}]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a Enero","index":2,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7],[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1]]}
["PERIODO",null,null,"2a. Quincena de Enero",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a Enero'!C7","v":0},{"$f":"'1a Enero'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a Enero'!C8","v":0},{"$f":"'1a Enero'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a Enero'!C9","v":0},{"$f":"'1a Enero'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a Enero'!C10","v":0},{"$f":"'1a Enero'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a Enero'!C11","v":0},{"$f":"'1a Enero'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a Enero'!C12","v":0},{"$f":"'1a Enero'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a Enero'!C17","v":0},{"$f":"'1a Enero'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a Enero'!C18","v":0},{"$f":"'1a Enero'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a Enero'!C19","v":0},{"$f":"'1a Enero'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a Enero'!C20","v":0},{"$f":"'1a Enero'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a Enero'!C21","v":0},{"$f":"'1a Enero'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a Enero'!C22","v":0},{"$f":"'1a Enero'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a Enero'!C23","v":0},{"$f":"'1a Enero'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a Enero'!C24","v":0},{"$f":"'1a Enero'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a Enero'!C25","v":0},{"$f":"'1a Enero'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a Enero'!C26","v":0},{"$f":"'1a Enero'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a Enero'!C27","v":0},{"$f":"'1a Enero'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a Enero'!C32","v":0},{"$f":"'1a Enero'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a Enero'!C33","v":0},{"$f":"'1a Enero'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a Enero'!C34","v":0},{"$f":"'1a Enero'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a Enero'!C35","v":0},{"$f":"'1a Enero'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a Enero'!C36","v":0},{"$f":"'1a Enero'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a Enero'!C37","v":0},{"$f":"'1a Enero'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a Enero'!C38","v":0},{"$f":"'1a Enero'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a Enero'!C39","v":0},{"$f":"'1a Enero'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a Enero'!C40","v":0},{"$f":"'1a Enero'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a Enero'!C41","v":0},{"$f":"'1a Enero'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a Enero'!C42","v":0},{"$f":"'1a Enero'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a Enero'!C43","v":0},{"$f":"'1a Enero'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a Enero'!C44","v":0},{"$f":"'1a Enero'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a Enero'!C45","v":0},{"$f":"'1a Enero'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a Enero'!C50","v":0},{"$f":"'1a Enero'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a Enero'!C51","v":0},{"$f":"'1a Enero'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a Enero'!C52","v":0},{"$f":"'1a Enero'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a Enero'!C53","v":0},{"$f":"'1a Enero'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a Enero'!C54","v":0},{"$f":"'1a Enero'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a Enero'!C55","v":0},{"$f":"'1a Enero'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a Enero'!C56","v":0},{"$f":"'1a Enero'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a Enero'!C57","v":0},{"$f":"'1a Enero'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a Enero'!C58","v":0},{"$f":"'1a Enero'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a Enero'!C59","v":0},{"$f":"'1a Enero'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a Enero'!C60","v":0},{"$f":"'1a Enero'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a Enero'!C61","v":0},{"$f":"'1a Enero'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a Enero'!C62","v":0},{"$f":"'1a Enero'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a Enero'!C63","v":0},{"$f":"'1a Enero'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a Enero'!C64","v":0},{"$f":"'1a Enero'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a Enero'!C65","v":0},{"$f":"'1a Enero'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a Enero'!C70","v":0},{"$f":"'1a Enero'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a Enero'!C71","v":0},{"$f":"'1a Enero'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a Enero'!C72","v":0},{"$f":"'1a Enero'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a Enero'!C73","v":0},{"$f":"'1a Enero'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a Enero'!C74","v":0},{"$f":"'1a Enero'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a Enero'!C75","v":0},{"$f":"'1a Enero'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a Enero'!C76","v":0},{"$f":"'1a Enero'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a Enero'!C77","v":0},{"$f":"'1a Enero'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a Enero'!C78","v":0},{"$f":"'1a Enero'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a Enero'!C79","v":0},{"$f":"'1a Enero'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a Enero'!C80","v":0},{"$f":"'1a Enero'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a Enero'!C85","v":0},{"$f":"'1a Enero'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a Enero'!C86","v":0},{"$f":"'1a Enero'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a Enero'!C87","v":0},{"$f":"'1a Enero'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a Enero'!C88","v":0},{"$f":"'1a Enero'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a Enero'!C89","v":0},{"$f":"'1a Enero'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a Enero'!C90","v":0},{"$f":"'1a Enero'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"1a Febrero","index":3,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"1a. Quincena de Febrero",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a Enero'!C7","v":0},{"$f":"'2a Enero'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a Enero'!C8","v":0},{"$f":"'2a Enero'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a Enero'!C9","v":0},{"$f":"'2a Enero'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a Enero'!C10","v":0},{"$f":"'2a Enero'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a Enero'!C11","v":0},{"$f":"'2a Enero'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a Enero'!C12","v":0},{"$f":"'2a Enero'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a Enero'!C17","v":0},{"$f":"'2a Enero'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a Enero'!C18","v":0},{"$f":"'2a Enero'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a Enero'!C19","v":0},{"$f":"'2a Enero'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a Enero'!C20","v":0},{"$f":"'2a Enero'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a Enero'!C21","v":0},{"$f":"'2a Enero'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a Enero'!C22","v":0},{"$f":"'2a Enero'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a Enero'!C23","v":0},{"$f":"'2a Enero'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a Enero'!C24","v":0},{"$f":"'2a Enero'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a Enero'!C25","v":0},{"$f":"'2a Enero'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a Enero'!C26","v":0},{"$f":"'2a Enero'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a Enero'!C27","v":0},{"$f":"'2a Enero'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a Enero'!C32","v":0},{"$f":"'2a Enero'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a Enero'!C33","v":0},{"$f":"'2a Enero'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a Enero'!C34","v":0},{"$f":"'2a Enero'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a Enero'!C35","v":0},{"$f":"'2a Enero'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a Enero'!C36","v":0},{"$f":"'2a Enero'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a Enero'!C37","v":0},{"$f":"'2a Enero'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a Enero'!C38","v":0},{"$f":"'2a Enero'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a Enero'!C39","v":0},{"$f":"'2a Enero'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a Enero'!C40","v":0},{"$f":"'2a Enero'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a Enero'!C41","v":0},{"$f":"'2a Enero'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a Enero'!C42","v":0},{"$f":"'2a Enero'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a Enero'!C43","v":0},{"$f":"'2a Enero'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a Enero'!C44","v":0},{"$f":"'2a Enero'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a Enero'!C45","v":0},{"$f":"'2a Enero'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a Enero'!C50","v":0},{"$f":"'2a Enero'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a Enero'!C51","v":0},{"$f":"'2a Enero'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a Enero'!C52","v":0},{"$f":"'2a Enero'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a Enero'!C53","v":0},{"$f":"'2a Enero'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a Enero'!C54","v":0},{"$f":"'2a Enero'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a Enero'!C55","v":0},{"$f":"'2a Enero'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a Enero'!C56","v":0},{"$f":"'2a Enero'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a Enero'!C57","v":0},{"$f":"'2a Enero'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a Enero'!C58","v":0},{"$f":"'2a Enero'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a Enero'!C59","v":0},{"$f":"'2a Enero'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a Enero'!C60","v":0},{"$f":"'2a Enero'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a Enero'!C61","v":0},{"$f":"'2a Enero'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a Enero'!C62","v":0},{"$f":"'2a Enero'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a Enero'!C63","v":0},{"$f":"'2a Enero'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a Enero'!C64","v":0},{"$f":"'2a Enero'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a Enero'!C65","v":0},{"$f":"'2a Enero'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a Enero'!C70","v":0},{"$f":"'2a Enero'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a Enero'!C71","v":0},{"$f":"'2a Enero'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a Enero'!C72","v":0},{"$f":"'2a Enero'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a Enero'!C73","v":0},{"$f":"'2a Enero'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a Enero'!C74","v":0},{"$f":"'2a Enero'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a Enero'!C75","v":0},{"$f":"'2a Enero'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a Enero'!C76","v":0},{"$f":"'2a Enero'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a Enero'!C77","v":0},{"$f":"'2a Enero'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a Enero'!C78","v":0},{"$f":"'2a Enero'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a Enero'!C79","v":0},{"$f":"'2a Enero'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a Enero'!C80","v":0},{"$f":"'2a Enero'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a Enero'!C85","v":0},{"$f":"'2a Enero'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a Enero'!C86","v":0},{"$f":"'2a Enero'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a Enero'!C87","v":0},{"$f":"'2a Enero'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a Enero'!C88","v":0},{"$f":"'2a Enero'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a Enero'!C89","v":0},{"$f":"'2a Enero'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a Enero'!C90","v":0},{"$f":"'2a Enero'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a Febrero","index":4,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7],[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1]]}
["PERIODO",null,null,"2a. Quincena de Febrero",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a Febrero'!C7","v":0},{"$f":"'1a Febrero'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a Febrero'!C8","v":0},{"$f":"'1a Febrero'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a Febrero'!C9","v":0},{"$f":"'1a Febrero'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a Febrero'!C10","v":0},{"$f":"'1a Febrero'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a Febrero'!C11","v":0},{"$f":"'1a Febrero'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a Febrero'!C12","v":0},{"$f":"'1a Febrero'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a Febrero'!C17","v":0},{"$f":"'1a Febrero'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a Febrero'!C18","v":0},{"$f":"'1a Febrero'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a Febrero'!C19","v":0},{"$f":"'1a Febrero'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a Febrero'!C20","v":0},{"$f":"'1a Febrero'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a Febrero'!C21","v":0},{"$f":"'1a Febrero'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a Febrero'!C22","v":0},{"$f":"'1a Febrero'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a Febrero'!C23","v":0},{"$f":"'1a Febrero'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a Febrero'!C24","v":0},{"$f":"'1a Febrero'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a Febrero'!C25","v":0},{"$f":"'1a Febrero'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a Febrero'!C26","v":0},{"$f":"'1a Febrero'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a Febrero'!C27","v":0},{"$f":"'1a Febrero'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a Febrero'!C32","v":0},{"$f":"'1a Febrero'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a Febrero'!C33","v":0},{"$f":"'1a Febrero'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a Febrero'!C34","v":0},{"$f":"'1a Febrero'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a Febrero'!C35","v":0},{"$f":"'1a Febrero'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a Febrero'!C36","v":0},{"$f":"'1a Febrero'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a Febrero'!C37","v":0},{"$f":"'1a Febrero'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a Febrero'!C38","v":0},{"$f":"'1a Febrero'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a Febrero'!C39","v":0},{"$f":"'1a Febrero'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a Febrero'!C40","v":0},{"$f":"'1a Febrero'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a Febrero'!C41","v":0},{"$f":"'1a Febrero'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a Febrero'!C42","v":0},{"$f":"'1a Febrero'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a Febrero'!C43","v":0},{"$f":"'1a Febrero'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a Febrero'!C44","v":0},{"$f":"'1a Febrero'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a Febrero'!C45","v":0},{"$f":"'1a Febrero'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a Febrero'!C50","v":0},{"$f":"'1a Febrero'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a Febrero'!C51","v":0},{"$f":"'1a Febrero'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a Febrero'!C52","v":0},{"$f":"'1a Febrero'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a Febrero'!C53","v":0},{"$f":"'1a Febrero'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a Febrero'!C54","v":0},{"$f":"'1a Febrero'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a Febrero'!C55","v":0},{"$f":"'1a Febrero'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a Febrero'!C56","v":0},{"$f":"'1a Febrero'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a Febrero'!C57","v":0},{"$f":"'1a Febrero'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a Febrero'!C58","v":0},{"$f":"'1a Febrero'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a Febrero'!C59","v":0},{"$f":"'1a Febrero'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a Febrero'!C60","v":0},{"$f":"'1a Febrero'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a Febrero'!C61","v":0},{"$f":"'1a Febrero'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a Febrero'!C62","v":0},{"$f":"'1a Febrero'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a Febrero'!C63","v":0},{"$f":"'1a Febrero'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a Febrero'!C64","v":0},{"$f":"'1a Febrero'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a Febrero'!C65","v":0},{"$f":"'1a Febrero'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a Febrero'!C70","v":0},{"$f":"'1a Febrero'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a Febrero'!C71","v":0},{"$f":"'1a Febrero'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a Febrero'!C72","v":0},{"$f":"'1a Febrero'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a Febrero'!C73","v":0},{"$f":"'1a Febrero'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a Febrero'!C74","v":0},{"$f":"'1a Febrero'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a Febrero'!C75","v":0},{"$f":"'1a Febrero'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a Febrero'!C76","v":0},{"$f":"'1a Febrero'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a Febrero'!C77","v":0},{"$f":"'1a Febrero'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a Febrero'!C78","v":0},{"$f":"'1a Febrero'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a Febrero'!C79","v":0},{"$f":"'1a Febrero'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a Febrero'!C80","v":0},{"$f":"'1a Febrero'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a Febrero'!C85","v":0},{"$f":"'1a Febrero'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a Febrero'!C86","v":0},{"$f":"'1a Febrero'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a Febrero'!C87","v":0},{"$f":"'1a Febrero'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a Febrero'!C88","v":0},{"$f":"'1a Febrero'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a Febrero'!C89","v":0},{"$f":"'1a Febrero'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a Febrero'!C90","v":0},{"$f":"'1a Febrero'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"1a Marzo","index":5,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7],[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1]]}
["PERIODO",null,null,"1a. Quincena de Marzo",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a Febrero'!C7","v":0},{"$f":"'2a Febrero'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a Febrero'!C8","v":0},{"$f":"'2a Febrero'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a Febrero'!C9","v":0},{"$f":"'2a Febrero'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a Febrero'!C10","v":0},{"$f":"'2a Febrero'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a Febrero'!C11","v":0},{"$f":"'2a Febrero'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a Febrero'!C12","v":0},{"$f":"'2a Febrero'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a Febrero'!C17","v":0},{"$f":"'2a Febrero'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a Febrero'!C18","v":0},{"$f":"'2a Febrero'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a Febrero'!C19","v":0},{"$f":"'2a Febrero'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a Febrero'!C20","v":0},{"$f":"'2a Febrero'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a Febrero'!C21","v":0},{"$f":"'2a Febrero'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a Febrero'!C22","v":0},{"$f":"'2a Febrero'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a Febrero'!C23","v":0},{"$f":"'2a Febrero'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a Febrero'!C24","v":0},{"$f":"'2a Febrero'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a Febrero'!C25","v":0},{"$f":"'2a Febrero'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a Febrero'!C26","v":0},{"$f":"'2a Febrero'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a Febrero'!C27","v":0},{"$f":"'2a Febrero'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a Febrero'!C32","v":0},{"$f":"'2a Febrero'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a Febrero'!C33","v":0},{"$f":"'2a Febrero'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a Febrero'!C34","v":0},{"$f":"'2a Febrero'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a Febrero'!C35","v":0},{"$f":"'2a Febrero'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a Febrero'!C36","v":0},{"$f":"'2a Febrero'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a Febrero'!C37","v":0},{"$f":"'2a Febrero'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a Febrero'!C38","v":0},{"$f":"'2a Febrero'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a Febrero'!C39","v":0},{"$f":"'2a Febrero'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a Febrero'!C40","v":0},{"$f":"'2a Febrero'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a Febrero'!C41","v":0},{"$f":"'2a Febrero'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a Febrero'!C42","v":0},{"$f":"'2a Febrero'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a Febrero'!C43","v":0},{"$f":"'2a Febrero'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a Febrero'!C44","v":0},{"$f":"'2a Febrero'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a Febrero'!C45","v":0},{"$f":"'2a Febrero'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a Febrero'!C50","v":0},{"$f":"'2a Febrero'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a Febrero'!C51","v":0},{"$f":"'2a Febrero'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a Febrero'!C52","v":0},{"$f":"'2a Febrero'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a Febrero'!C53","v":0},{"$f":"'2a Febrero'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a Febrero'!C54","v":0},{"$f":"'2a Febrero'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a Febrero'!C55","v":0},{"$f":"'2a Febrero'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a Febrero'!C56","v":0},{"$f":"'2a Febrero'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a Febrero'!C57","v":0},{"$f":"'2a Febrero'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a Febrero'!C58","v":0},{"$f":"'2a Febrero'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a Febrero'!C59","v":0},{"$f":"'2a Febrero'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a Febrero'!C60","v":0},{"$f":"'2a Febrero'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a Febrero'!C61","v":0},{"$f":"'2a Febrero'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a Febrero'!C62","v":0},{"$f":"'2a Febrero'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a Febrero'!C63","v":0},{"$f":"'2a Febrero'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a Febrero'!C64","v":0},{"$f":"'2a Febrero'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a Febrero'!C65","v":0},{"$f":"'2a Febrero'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a Febrero'!C70","v":0},{"$f":"'2a Febrero'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a Febrero'!C71","v":0},{"$f":"'2a Febrero'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a Febrero'!C72","v":0},{"$f":"'2a Febrero'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a Febrero'!C73","v":0},{"$f":"'2a Febrero'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a Febrero'!C74","v":0},{"$f":"'2a Febrero'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a Febrero'!C75","v":0},{"$f":"'2a Febrero'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a Febrero'!C76","v":0},{"$f":"'2a Febrero'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a Febrero'!C77","v":0},{"$f":"'2a Febrero'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a Febrero'!C78","v":0},{"$f":"'2a Febrero'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a Febrero'!C79","v":0},{"$f":"'2a Febrero'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a Febrero'!C80","v":0},{"$f":"'2a Febrero'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a Febrero'!C85","v":0},{"$f":"'2a Febrero'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a Febrero'!C86","v":0},{"$f":"'2a Febrero'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a Febrero'!C87","v":0},{"$f":"'2a Febrero'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a Febrero'!C88","v":0},{"$f":"'2a Febrero'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a Febrero'!C89","v":0},{"$f":"'2a Febrero'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a Febrero'!C90","v":0},{"$f":"'2a Febrero'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a Marzo","index":6,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"1a. Quincena de Marzo",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a Marzo'!C7","v":0},{"$f":"'1a Marzo'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a Marzo'!C8","v":0},{"$f":"'1a Marzo'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a Marzo'!C9","v":0},{"$f":"'1a Marzo'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a Marzo'!C10","v":0},{"$f":"'1a Marzo'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a Marzo'!C11","v":0},{"$f":"'1a Marzo'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a Marzo'!C12","v":0},{"$f":"'1a Marzo'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a Marzo'!C17","v":0},{"$f":"'1a Marzo'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a Marzo'!C18","v":0},{"$f":"'1a Marzo'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a Marzo'!C19","v":0},{"$f":"'1a Marzo'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a Marzo'!C20","v":0},{"$f":"'1a Marzo'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a Marzo'!C21","v":0},{"$f":"'1a Marzo'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a Marzo'!C22","v":0},{"$f":"'1a Marzo'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a Marzo'!C23","v":0},{"$f":"'1a Marzo'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a Marzo'!C24","v":0},{"$f":"'1a Marzo'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a Marzo'!C25","v":0},{"$f":"'1a Marzo'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a Marzo'!C26","v":0},{"$f":"'1a Marzo'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a Marzo'!C27","v":0},{"$f":"'1a Marzo'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a Marzo'!C32","v":0},{"$f":"'1a Marzo'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a Marzo'!C33","v":0},{"$f":"'1a Marzo'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a Marzo'!C34","v":0},{"$f":"'1a Marzo'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a Marzo'!C35","v":0},{"$f":"'1a Marzo'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a Marzo'!C36","v":0},{"$f":"'1a Marzo'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a Marzo'!C37","v":0},{"$f":"'1a Marzo'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a Marzo'!C38","v":0},{"$f":"'1a Marzo'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a Marzo'!C39","v":0},{"$f":"'1a Marzo'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a Marzo'!C40","v":0},{"$f":"'1a Marzo'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a Marzo'!C41","v":0},{"$f":"'1a Marzo'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a Marzo'!C42","v":0},{"$f":"'1a Marzo'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a Marzo'!C43","v":0},{"$f":"'1a Marzo'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a Marzo'!C44","v":0},{"$f":"'1a Marzo'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a Marzo'!C45","v":0},{"$f":"'1a Marzo'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a Marzo'!C50","v":0},{"$f":"'1a Marzo'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a Marzo'!C51","v":0},{"$f":"'1a Marzo'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a Marzo'!C52","v":0},{"$f":"'1a Marzo'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a Marzo'!C53","v":0},{"$f":"'1a Marzo'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a Marzo'!C54","v":0},{"$f":"'1a Marzo'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a Marzo'!C55","v":0},{"$f":"'1a Marzo'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a Marzo'!C56","v":0},{"$f":"'1a Marzo'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a Marzo'!C57","v":0},{"$f":"'1a Marzo'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a Marzo'!C58","v":0},{"$f":"'1a Marzo'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a Marzo'!C59","v":0},{"$f":"'1a Marzo'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a Marzo'!C60","v":0},{"$f":"'1a Marzo'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a Marzo'!C61","v":0},{"$f":"'1a Marzo'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a Marzo'!C62","v":0},{"$f":"'1a Marzo'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a Marzo'!C63","v":0},{"$f":"'1a Marzo'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a Marzo'!C64","v":0},{"$f":"'1a Marzo'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a Marzo'!C65","v":0},{"$f":"'1a Marzo'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a Marzo'!C70","v":0},{"$f":"'1a Marzo'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a Marzo'!C71","v":0},{"$f":"'1a Marzo'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a Marzo'!C72","v":0},{"$f":"'1a Marzo'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a Marzo'!C73","v":0},{"$f":"'1a Marzo'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a Marzo'!C74","v":0},{"$f":"'1a Marzo'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a Marzo'!C75","v":0},{"$f":"'1a Marzo'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a Marzo'!C76","v":0},{"$f":"'1a Marzo'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a Marzo'!C77","v":0},{"$f":"'1a Marzo'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a Marzo'!C78","v":0},{"$f":"'1a Marzo'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a Marzo'!C79","v":0},{"$f":"'1a Marzo'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a Marzo'!C80","v":0},{"$f":"'1a Marzo'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a Marzo'!C85","v":0},{"$f":"'1a Marzo'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a Marzo'!C86","v":0},{"$f":"'1a Marzo'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a Marzo'!C87","v":0},{"$f":"'1a Marzo'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a Marzo'!C88","v":0},{"$f":"'1a Marzo'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a Marzo'!C89","v":0},{"$f":"'1a Marzo'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a Marzo'!C90","v":0},{"$f":"'1a Marzo'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"1a Abril","index":7,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"1a. Quincena de Abril",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a Marzo'!C7","v":0},{"$f":"'2a Marzo'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a Marzo'!C8","v":0},{"$f":"'2a Marzo'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a Marzo'!C9","v":0},{"$f":"'2a Marzo'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a Marzo'!C10","v":0},{"$f":"'2a Marzo'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a Marzo'!C11","v":0},{"$f":"'2a Marzo'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a Marzo'!C12","v":0},{"$f":"'2a Marzo'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a Marzo'!C17","v":0},{"$f":"'2a Marzo'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a Marzo'!C18","v":0},{"$f":"'2a Marzo'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a Marzo'!C19","v":0},{"$f":"'2a Marzo'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a Marzo'!C20","v":0},{"$f":"'2a Marzo'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a Marzo'!C21","v":0},{"$f":"'2a Marzo'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a Marzo'!C22","v":0},{"$f":"'2a Marzo'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a Marzo'!C23","v":0},{"$f":"'2a Marzo'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a Marzo'!C24","v":0},{"$f":"'2a Marzo'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a Marzo'!C25","v":0},{"$f":"'2a Marzo'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a Marzo'!C26","v":0},{"$f":"'2a Marzo'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a Marzo'!C27","v":0},{"$f":"'2a Marzo'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a Marzo'!C32","v":0},{"$f":"'2a Marzo'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a Marzo'!C33","v":0},{"$f":"'2a Marzo'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a Marzo'!C34","v":0},{"$f":"'2a Marzo'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a Marzo'!C35","v":0},{"$f":"'2a Marzo'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a Marzo'!C36","v":0},{"$f":"'2a Marzo'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a Marzo'!C37","v":0},{"$f":"'2a Marzo'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a Marzo'!C38","v":0},{"$f":"'2a Marzo'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a Marzo'!C39","v":0},{"$f":"'2a Marzo'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a Marzo'!C40","v":0},{"$f":"'2a Marzo'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a Marzo'!C41","v":0},{"$f":"'2a Marzo'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a Marzo'!C42","v":0},{"$f":"'2a Marzo'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a Marzo'!C43","v":0},{"$f":"'2a Marzo'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a Marzo'!C44","v":0},{"$f":"'2a Marzo'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a Marzo'!C45","v":0},{"$f":"'2a Marzo'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a Marzo'!C50","v":0},{"$f":"'2a Marzo'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a Marzo'!C51","v":0},{"$f":"'2a Marzo'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a Marzo'!C52","v":0},{"$f":"'2a Marzo'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a Marzo'!C53","v":0},{"$f":"'2a Marzo'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a Marzo'!C54","v":0},{"$f":"'2a Marzo'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a Marzo'!C55","v":0},{"$f":"'2a Marzo'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a Marzo'!C56","v":0},{"$f":"'2a Marzo'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a Marzo'!C57","v":0},{"$f":"'2a Marzo'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a Marzo'!C58","v":0},{"$f":"'2a Marzo'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a Marzo'!C59","v":0},{"$f":"'2a Marzo'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a Marzo'!C60","v":0},{"$f":"'2a Marzo'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a Marzo'!C61","v":0},{"$f":"'2a Marzo'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a Marzo'!C62","v":0},{"$f":"'2a Marzo'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a Marzo'!C63","v":0},{"$f":"'2a Marzo'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a Marzo'!C64","v":0},{"$f":"'2a Marzo'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a Marzo'!C65","v":0},{"$f":"'2a Marzo'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a Marzo'!C70","v":0},{"$f":"'2a Marzo'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a Marzo'!C71","v":0},{"$f":"'2a Marzo'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a Marzo'!C72","v":0},{"$f":"'2a Marzo'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a Marzo'!C73","v":0},{"$f":"'2a Marzo'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a Marzo'!C74","v":0},{"$f":"'2a Marzo'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a Marzo'!C75","v":0},{"$f":"'2a Marzo'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a Marzo'!C76","v":0},{"$f":"'2a Marzo'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a Marzo'!C77","v":0},{"$f":"'2a Marzo'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a Marzo'!C78","v":0},{"$f":"'2a Marzo'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a Marzo'!C79","v":0},{"$f":"'2a Marzo'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a Marzo'!C80","v":0},{"$f":"'2a Marzo'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a Marzo'!C85","v":0},{"$f":"'2a Marzo'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a Marzo'!C86","v":0},{"$f":"'2a Marzo'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a Marzo'!C87","v":0},{"$f":"'2a Marzo'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a Marzo'!C88","v":0},{"$f":"'2a Marzo'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a Marzo'!C89","v":0},{"$f":"'2a Marzo'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a Marzo'!C90","v":0},{"$f":"'2a Marzo'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a Abril","index":8,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"2a. Quincena de Abril",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a Abril'!C7","v":0},{"$f":"'1a Abril'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a Abril'!C8","v":0},{"$f":"'1a Abril'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a Abril'!C9","v":0},{"$f":"'1a Abril'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a Abril'!C10","v":0},{"$f":"'1a Abril'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a Abril'!C11","v":0},{"$f":"'1a Abril'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a Abril'!C12","v":0},{"$f":"'1a Abril'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a Abril'!C17","v":0},{"$f":"'1a Abril'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a Abril'!C18","v":0},{"$f":"'1a Abril'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a Abril'!C19","v":0},{"$f":"'1a Abril'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a Abril'!C20","v":0},{"$f":"'1a Abril'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a Abril'!C21","v":0},{"$f":"'1a Abril'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a Abril'!C22","v":0},{"$f":"'1a Abril'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a Abril'!C23","v":0},{"$f":"'1a Abril'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a Abril'!C24","v":0},{"$f":"'1a Abril'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a Abril'!C25","v":0},{"$f":"'1a Abril'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a Abril'!C26","v":0},{"$f":"'1a Abril'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a Abril'!C27","v":0},{"$f":"'1a Abril'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a Abril'!C32","v":0},{"$f":"'1a Abril'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a Abril'!C33","v":0},{"$f":"'1a Abril'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a Abril'!C34","v":0},{"$f":"'1a Abril'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a Abril'!C35","v":0},{"$f":"'1a Abril'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a Abril'!C36","v":0},{"$f":"'1a Abril'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a Abril'!C37","v":0},{"$f":"'1a Abril'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a Abril'!C38","v":0},{"$f":"'1a Abril'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a Abril'!C39","v":0},{"$f":"'1a Abril'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a Abril'!C40","v":0},{"$f":"'1a Abril'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a Abril'!C41","v":0},{"$f":"'1a Abril'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a Abril'!C42","v":0},{"$f":"'1a Abril'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a Abril'!C43","v":0},{"$f":"'1a Abril'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a Abril'!C44","v":0},{"$f":"'1a Abril'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a Abril'!C45","v":0},{"$f":"'1a Abril'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a Abril'!C50","v":0},{"$f":"'1a Abril'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a Abril'!C51","v":0},{"$f":"'1a Abril'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a Abril'!C52","v":0},{"$f":"'1a Abril'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a Abril'!C53","v":0},{"$f":"'1a Abril'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a Abril'!C54","v":0},{"$f":"'1a Abril'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a Abril'!C55","v":0},{"$f":"'1a Abril'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a Abril'!C56","v":0},{"$f":"'1a Abril'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a Abril'!C57","v":0},{"$f":"'1a Abril'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a Abril'!C58","v":0},{"$f":"'1a Abril'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a Abril'!C59","v":0},{"$f":"'1a Abril'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a Abril'!C60","v":0},{"$f":"'1a Abril'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a Abril'!C61","v":0},{"$f":"'1a Abril'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a Abril'!C62","v":0},{"$f":"'1a Abril'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a Abril'!C63","v":0},{"$f":"'1a Abril'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a Abril'!C64","v":0},{"$f":"'1a Abril'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a Abril'!C65","v":0},{"$f":"'1a Abril'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a Abril'!C70","v":0},{"$f":"'1a Abril'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a Abril'!C71","v":0},{"$f":"'1a Abril'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a Abril'!C72","v":0},{"$f":"'1a Abril'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a Abril'!C73","v":0},{"$f":"'1a Abril'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a Abril'!C74","v":0},{"$f":"'1a Abril'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a Abril'!C75","v":0},{"$f":"'1a Abril'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a Abril'!C76","v":0},{"$f":"'1a Abril'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a Abril'!C77","v":0},{"$f":"'1a Abril'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a Abril'!C78","v":0},{"$f":"'1a Abril'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a Abril'!C79","v":0},{"$f":"'1a Abril'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a Abril'!C80","v":0},{"$f":"'1a Abril'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a Abril'!C85","v":0},{"$f":"'1a Abril'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a Abril'!C86","v":0},{"$f":"'1a Abril'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a Abril'!C87","v":0},{"$f":"'1a Abril'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a Abril'!C88","v":0},{"$f":"'1a Abril'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a Abril'!C89","v":0},{"$f":"'1a Abril'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a Abril'!C90","v":0},{"$f":"'1a Abril'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"1a Mayo","index":9,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"1a. Quincena de Mayo",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a Abril'!C7","v":0},{"$f":"'2a Abril'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a Abril'!C8","v":0},{"$f":"'2a Abril'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a Abril'!C9","v":0},{"$f":"'2a Abril'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a Abril'!C10","v":0},{"$f":"'2a Abril'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a Abril'!C11","v":0},{"$f":"'2a Abril'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a Abril'!C12","v":0},{"$f":"'2a Abril'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a Abril'!C17","v":0},{"$f":"'2a Abril'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a Abril'!C18","v":0},{"$f":"'2a Abril'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a Abril'!C19","v":0},{"$f":"'2a Abril'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a Abril'!C20","v":0},{"$f":"'2a Abril'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a Abril'!C21","v":0},{"$f":"'2a Abril'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a Abril'!C22","v":0},{"$f":"'2a Abril'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a Abril'!C23","v":0},{"$f":"'2a Abril'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a Abril'!C24","v":0},{"$f":"'2a Abril'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a Abril'!C25","v":0},{"$f":"'2a Abril'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a Abril'!C26","v":0},{"$f":"'2a Abril'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a Abril'!C27","v":0},{"$f":"'2a Abril'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a Abril'!C32","v":0},{"$f":"'2a Abril'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a Abril'!C33","v":0},{"$f":"'2a Abril'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a Abril'!C34","v":0},{"$f":"'2a Abril'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a Abril'!C35","v":0},{"$f":"'2a Abril'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a Abril'!C36","v":0},{"$f":"'2a Abril'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a Abril'!C37","v":0},{"$f":"'2a Abril'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a Abril'!C38","v":0},{"$f":"'2a Abril'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a Abril'!C39","v":0},{"$f":"'2a Abril'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a Abril'!C40","v":0},{"$f":"'2a Abril'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a Abril'!C41","v":0},{"$f":"'2a Abril'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a Abril'!C42","v":0},{"$f":"'2a Abril'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a Abril'!C43","v":0},{"$f":"'2a Abril'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a Abril'!C44","v":0},{"$f":"'2a Abril'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a Abril'!C45","v":0},{"$f":"'2a Abril'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a Abril'!C50","v":0},{"$f":"'2a Abril'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a Abril'!C51","v":0},{"$f":"'2a Abril'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a Abril'!C52","v":0},{"$f":"'2a Abril'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a Abril'!C53","v":0},{"$f":"'2a Abril'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a Abril'!C54","v":0},{"$f":"'2a Abril'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a Abril'!C55","v":0},{"$f":"'2a Abril'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a Abril'!C56","v":0},{"$f":"'2a Abril'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a Abril'!C57","v":0},{"$f":"'2a Abril'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a Abril'!C58","v":0},{"$f":"'2a Abril'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a Abril'!C59","v":0},{"$f":"'2a Abril'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a Abril'!C60","v":0},{"$f":"'2a Abril'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a Abril'!C61","v":0},{"$f":"'2a Abril'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a Abril'!C62","v":0},{"$f":"'2a Abril'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a Abril'!C63","v":0},{"$f":"'2a Abril'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a Abril'!C64","v":0},{"$f":"'2a Abril'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a Abril'!C65","v":0},{"$f":"'2a Abril'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a Abril'!C70","v":0},{"$f":"'2a Abril'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a Abril'!C71","v":0},{"$f":"'2a Abril'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a Abril'!C72","v":0},{"$f":"'2a Abril'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a Abril'!C73","v":0},{"$f":"'2a Abril'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a Abril'!C74","v":0},{"$f":"'2a Abril'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a Abril'!C75","v":0},{"$f":"'2a Abril'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a Abril'!C76","v":0},{"$f":"'2a Abril'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a Abril'!C77","v":0},{"$f":"'2a Abril'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a Abril'!C78","v":0},{"$f":"'2a Abril'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a Abril'!C79","v":0},{"$f":"'2a Abril'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a Abril'!C80","v":0},{"$f":"'2a Abril'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a Abril'!C85","v":0},{"$f":"'2a Abril'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a Abril'!C86","v":0},{"$f":"'2a Abril'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a Abril'!C87","v":0},{"$f":"'2a Abril'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a Abril'!C88","v":0},{"$f":"'2a Abril'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a Abril'!C89","v":0},{"$f":"'2a Abril'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a Abril'!C90","v":0},{"$f":"'2a Abril'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a Mayo","index":10,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"2a. Quincena de Mayo",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a Mayo'!C7","v":0},{"$f":"'1a Mayo'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a Mayo'!C8","v":0},{"$f":"'1a Mayo'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a Mayo'!C9","v":0},{"$f":"'1a Mayo'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a Mayo'!C10","v":0},{"$f":"'1a Mayo'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a Mayo'!C11","v":0},{"$f":"'1a Mayo'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a Mayo'!C12","v":0},{"$f":"'1a Mayo'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a Mayo'!C17","v":0},{"$f":"'1a Mayo'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a Mayo'!C18","v":0},{"$f":"'1a Mayo'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a Mayo'!C19","v":0},{"$f":"'1a Mayo'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a Mayo'!C20","v":0},{"$f":"'1a Mayo'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a Mayo'!C21","v":0},{"$f":"'1a Mayo'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a Mayo'!C22","v":0},{"$f":"'1a Mayo'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a Mayo'!C23","v":0},{"$f":"'1a Mayo'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a Mayo'!C24","v":0},{"$f":"'1a Mayo'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a Mayo'!C25","v":0},{"$f":"'1a Mayo'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a Mayo'!C26","v":0},{"$f":"'1a Mayo'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a Mayo'!C27","v":0},{"$f":"'1a Mayo'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a Mayo'!C32","v":0},{"$f":"'1a Mayo'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a Mayo'!C33","v":0},{"$f":"'1a Mayo'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a Mayo'!C34","v":0},{"$f":"'1a Mayo'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a Mayo'!C35","v":0},{"$f":"'1a Mayo'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a Mayo'!C36","v":0},{"$f":"'1a Mayo'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a Mayo'!C37","v":0},{"$f":"'1a Mayo'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a Mayo'!C38","v":0},{"$f":"'1a Mayo'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a Mayo'!C39","v":0},{"$f":"'1a Mayo'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a Mayo'!C40","v":0},{"$f":"'1a Mayo'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a Mayo'!C41","v":0},{"$f":"'1a Mayo'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a Mayo'!C42","v":0},{"$f":"'1a Mayo'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a Mayo'!C43","v":0},{"$f":"'1a Mayo'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a Mayo'!C44","v":0},{"$f":"'1a Mayo'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a Mayo'!C45","v":0},{"$f":"'1a Mayo'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a Mayo'!C50","v":0},{"$f":"'1a Mayo'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a Mayo'!C51","v":0},{"$f":"'1a Mayo'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a Mayo'!C52","v":0},{"$f":"'1a Mayo'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a Mayo'!C53","v":0},{"$f":"'1a Mayo'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a Mayo'!C54","v":0},{"$f":"'1a Mayo'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a Mayo'!C55","v":0},{"$f":"'1a Mayo'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a Mayo'!C56","v":0},{"$f":"'1a Mayo'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a Mayo'!C57","v":0},{"$f":"'1a Mayo'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a Mayo'!C58","v":0},{"$f":"'1a Mayo'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a Mayo'!C59","v":0},{"$f":"'1a Mayo'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a Mayo'!C60","v":0},{"$f":"'1a Mayo'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a Mayo'!C61","v":0},{"$f":"'1a Mayo'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a Mayo'!C62","v":0},{"$f":"'1a Mayo'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a Mayo'!C63","v":0},{"$f":"'1a Mayo'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a Mayo'!C64","v":0},{"$f":"'1a Mayo'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a Mayo'!C65","v":0},{"$f":"'1a Mayo'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a Mayo'!C70","v":0},{"$f":"'1a Mayo'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a Mayo'!C71","v":0},{"$f":"'1a Mayo'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a Mayo'!C72","v":0},{"$f":"'1a Mayo'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a Mayo'!C73","v":0},{"$f":"'1a Mayo'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a Mayo'!C74","v":0},{"$f":"'1a Mayo'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a Mayo'!C75","v":0},{"$f":"'1a Mayo'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a Mayo'!C76","v":0},{"$f":"'1a Mayo'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a Mayo'!C77","v":0},{"$f":"'1a Mayo'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a Mayo'!C78","v":0},{"$f":"'1a Mayo'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a Mayo'!C79","v":0},{"$f":"'1a Mayo'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a Mayo'!C80","v":0},{"$f":"'1a Mayo'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a Mayo'!C85","v":0},{"$f":"'1a Mayo'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a Mayo'!C86","v":0},{"$f":"'1a Mayo'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a Mayo'!C87","v":0},{"$f":"'1a Mayo'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a Mayo'!C88","v":0},{"$f":"'1a Mayo'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a Mayo'!C89","v":0},{"$f":"'1a Mayo'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a Mayo'!C90","v":0},{"$f":"'1a Mayo'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"1a Junio","index":11,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7],[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1]]}
["PERIODO",null,null,"1a. Quincena de Junio",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a Mayo'!C7","v":0},{"$f":"'2a Mayo'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a Mayo'!C8","v":0},{"$f":"'2a Mayo'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a Mayo'!C9","v":0},{"$f":"'2a Mayo'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a Mayo'!C10","v":0},{"$f":"'2a Mayo'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a Mayo'!C11","v":0},{"$f":"'2a Mayo'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a Mayo'!C12","v":0},{"$f":"'2a Mayo'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a Mayo'!C17","v":0},{"$f":"'2a Mayo'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a Mayo'!C18","v":0},{"$f":"'2a Mayo'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a Mayo'!C19","v":0},{"$f":"'2a Mayo'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a Mayo'!C20","v":0},{"$f":"'2a Mayo'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a Mayo'!C21","v":0},{"$f":"'2a Mayo'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a Mayo'!C22","v":0},{"$f":"'2a Mayo'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a Mayo'!C23","v":0},{"$f":"'2a Mayo'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a Mayo'!C24","v":0},{"$f":"'2a Mayo'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a Mayo'!C25","v":0},{"$f":"'2a Mayo'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a Mayo'!C26","v":0},{"$f":"'2a Mayo'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a Mayo'!C27","v":0},{"$f":"'2a Mayo'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a Mayo'!C32","v":0},{"$f":"'2a Mayo'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a Mayo'!C33","v":0},{"$f":"'2a Mayo'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a Mayo'!C34","v":0},{"$f":"'2a Mayo'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a Mayo'!C35","v":0},{"$f":"'2a Mayo'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a Mayo'!C36","v":0},{"$f":"'2a Mayo'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a Mayo'!C37","v":0},{"$f":"'2a Mayo'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a Mayo'!C38","v":0},{"$f":"'2a Mayo'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a Mayo'!C39","v":0},{"$f":"'2a Mayo'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a Mayo'!C40","v":0},{"$f":"'2a Mayo'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a Mayo'!C41","v":0},{"$f":"'2a Mayo'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a Mayo'!C42","v":0},{"$f":"'2a Mayo'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a Mayo'!C43","v":0},{"$f":"'2a Mayo'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a Mayo'!C44","v":0},{"$f":"'2a Mayo'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a Mayo'!C45","v":0},{"$f":"'2a Mayo'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a Mayo'!C50","v":0},{"$f":"'2a Mayo'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a Mayo'!C51","v":0},{"$f":"'2a Mayo'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a Mayo'!C52","v":0},{"$f":"'2a Mayo'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a Mayo'!C53","v":0},{"$f":"'2a Mayo'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a Mayo'!C54","v":0},{"$f":"'2a Mayo'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a Mayo'!C55","v":0},{"$f":"'2a Mayo'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a Mayo'!C56","v":0},{"$f":"'2a Mayo'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a Mayo'!C57","v":0},{"$f":"'2a Mayo'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a Mayo'!C58","v":0},{"$f":"'2a Mayo'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a Mayo'!C59","v":0},{"$f":"'2a Mayo'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a Mayo'!C60","v":0},{"$f":"'2a Mayo'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a Mayo'!C61","v":0},{"$f":"'2a Mayo'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a Mayo'!C62","v":0},{"$f":"'2a Mayo'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a Mayo'!C63","v":0},{"$f":"'2a Mayo'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a Mayo'!C64","v":0},{"$f":"'2a Mayo'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a Mayo'!C65","v":0},{"$f":"'2a Mayo'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a Mayo'!C70","v":0},{"$f":"'2a Mayo'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a Mayo'!C71","v":0},{"$f":"'2a Mayo'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a Mayo'!C72","v":0},{"$f":"'2a Mayo'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a Mayo'!C73","v":0},{"$f":"'2a Mayo'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a Mayo'!C74","v":0},{"$f":"'2a Mayo'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a Mayo'!C75","v":0},{"$f":"'2a Mayo'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a Mayo'!C76","v":0},{"$f":"'2a Mayo'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a Mayo'!C77","v":0},{"$f":"'2a Mayo'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a Mayo'!C78","v":0},{"$f":"'2a Mayo'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a Mayo'!C79","v":0},{"$f":"'2a Mayo'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a Mayo'!C80","v":0},{"$f":"'2a Mayo'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a Mayo'!C85","v":0},{"$f":"'2a Mayo'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a Mayo'!C86","v":0},{"$f":"'2a Mayo'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a Mayo'!C87","v":0},{"$f":"'2a Mayo'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a Mayo'!C88","v":0},{"$f":"'2a Mayo'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a Mayo'!C89","v":0},{"$f":"'2a Mayo'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a Mayo'!C90","v":0},{"$f":"'2a Mayo'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a Junio","index":12,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7],[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1]]}
["PERIODO",null,null,"2a. Quincena de Junio",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a Junio'!C7","v":0},{"$f":"'1a Junio'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a Junio'!C8","v":0},{"$f":"'1a Junio'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a Junio'!C9","v":0},{"$f":"'1a Junio'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a Junio'!C10","v":0},{"$f":"'1a Junio'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a Junio'!C11","v":0},{"$f":"'1a Junio'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a Junio'!C12","v":0},{"$f":"'1a Junio'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a Junio'!C17","v":0},{"$f":"'1a Junio'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a Junio'!C18","v":0},{"$f":"'1a Junio'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a Junio'!C19","v":0},{"$f":"'1a Junio'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a Junio'!C20","v":0},{"$f":"'1a Junio'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a Junio'!C21","v":0},{"$f":"'1a Junio'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a Junio'!C22","v":0},{"$f":"'1a Junio'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a Junio'!C23","v":0},{"$f":"'1a Junio'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a Junio'!C24","v":0},{"$f":"'1a Junio'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a Junio'!C25","v":0},{"$f":"'1a Junio'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a Junio'!C26","v":0},{"$f":"'1a Junio'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a Junio'!C27","v":0},{"$f":"'1a Junio'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a Junio'!C32","v":0},{"$f":"'1a Junio'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a Junio'!C33","v":0},{"$f":"'1a Junio'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a Junio'!C34","v":0},{"$f":"'1a Junio'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a Junio'!C35","v":0},{"$f":"'1a Junio'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a Junio'!C36","v":0},{"$f":"'1a Junio'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a Junio'!C37","v":0},{"$f":"'1a Junio'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a Junio'!C38","v":0},{"$f":"'1a Junio'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a Junio'!C39","v":0},{"$f":"'1a Junio'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a Junio'!C40","v":0},{"$f":"'1a Junio'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a Junio'!C41","v":0},{"$f":"'1a Junio'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a Junio'!C42","v":0},{"$f":"'1a Junio'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a Junio'!C43","v":0},{"$f":"'1a Junio'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a Junio'!C44","v":0},{"$f":"'1a Junio'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a Junio'!C45","v":0},{"$f":"'1a Junio'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a Junio'!C50","v":0},{"$f":"'1a Junio'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a Junio'!C51","v":0},{"$f":"'1a Junio'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a Junio'!C52","v":0},{"$f":"'1a Junio'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a Junio'!C53","v":0},{"$f":"'1a Junio'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a Junio'!C54","v":0},{"$f":"'1a Junio'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a Junio'!C55","v":0},{"$f":"'1a Junio'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a Junio'!C56","v":0},{"$f":"'1a Junio'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a Junio'!C57","v":0},{"$f":"'1a Junio'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a Junio'!C58","v":0},{"$f":"'1a Junio'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a Junio'!C59","v":0},{"$f":"'1a Junio'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a Junio'!C60","v":0},{"$f":"'1a Junio'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a Junio'!C61","v":0},{"$f":"'1a Junio'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a Junio'!C62","v":0},{"$f":"'1a Junio'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a Junio'!C63","v":0},{"$f":"'1a Junio'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a Junio'!C64","v":0},{"$f":"'1a Junio'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a Junio'!C65","v":0},{"$f":"'1a Junio'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a Junio'!C70","v":0},{"$f":"'1a Junio'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a Junio'!C71","v":0},{"$f":"'1a Junio'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a Junio'!C72","v":0},{"$f":"'1a Junio'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a Junio'!C73","v":0},{"$f":"'1a Junio'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a Junio'!C74","v":0},{"$f":"'1a Junio'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a Junio'!C75","v":0},{"$f":"'1a Junio'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a Junio'!C76","v":0},{"$f":"'1a Junio'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a Junio'!C77","v":0},{"$f":"'1a Junio'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a Junio'!C78","v":0},{"$f":"'1a Junio'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a Junio'!C79","v":0},{"$f":"'1a Junio'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a Junio'!C80","v":0},{"$f":"'1a Junio'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a Junio'!C85","v":0},{"$f":"'1a Junio'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a Junio'!C86","v":0},{"$f":"'1a Junio'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a Junio'!C87","v":0},{"$f":"'1a Junio'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a Junio'!C88","v":0},{"$f":"'1a Junio'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a Junio'!C89","v":0},{"$f":"'1a Junio'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a Junio'!C90","v":0},{"$f":"'1a Junio'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"1a Julio","index":13,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"1a. Quincena de Julio",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a Junio'!C7","v":0},{"$f":"'2a Junio'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a Junio'!C8","v":0},{"$f":"'2a Junio'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a Junio'!C9","v":0},{"$f":"'2a Junio'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a Junio'!C10","v":0},{"$f":"'2a Junio'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a Junio'!C11","v":0},{"$f":"'2a Junio'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a Junio'!C12","v":0},{"$f":"'2a Junio'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a Junio'!C17","v":0},{"$f":"'2a Junio'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a Junio'!C18","v":0},{"$f":"'2a Junio'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a Junio'!C19","v":0},{"$f":"'2a Junio'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a Junio'!C20","v":0},{"$f":"'2a Junio'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a Junio'!C21","v":0},{"$f":"'2a Junio'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a Junio'!C22","v":0},{"$f":"'2a Junio'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a Junio'!C23","v":0},{"$f":"'2a Junio'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a Junio'!C24","v":0},{"$f":"'2a Junio'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a Junio'!C25","v":0},{"$f":"'2a Junio'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a Junio'!C26","v":0},{"$f":"'2a Junio'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a Junio'!C27","v":0},{"$f":"'2a Junio'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a Junio'!C32","v":0},{"$f":"'2a Junio'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a Junio'!C33","v":0},{"$f":"'2a Junio'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a Junio'!C34","v":0},{"$f":"'2a Junio'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a Junio'!C35","v":0},{"$f":"'2a Junio'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a Junio'!C36","v":0},{"$f":"'2a Junio'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a Junio'!C37","v":0},{"$f":"'2a Junio'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a Junio'!C38","v":0},{"$f":"'2a Junio'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a Junio'!C39","v":0},{"$f":"'2a Junio'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a Junio'!C40","v":0},{"$f":"'2a Junio'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a Junio'!C41","v":0},{"$f":"'2a Junio'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a Junio'!C42","v":0},{"$f":"'2a Junio'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a Junio'!C43","v":0},{"$f":"'2a Junio'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a Junio'!C44","v":0},{"$f":"'2a Junio'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a Junio'!C45","v":0},{"$f":"'2a Junio'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a Junio'!C50","v":0},{"$f":"'2a Junio'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a Junio'!C51","v":0},{"$f":"'2a Junio'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a Junio'!C52","v":0},{"$f":"'2a Junio'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a Junio'!C53","v":0},{"$f":"'2a Junio'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a Junio'!C54","v":0},{"$f":"'2a Junio'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a Junio'!C55","v":0},{"$f":"'2a Junio'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a Junio'!C56","v":0},{"$f":"'2a Junio'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a Junio'!C57","v":0},{"$f":"'2a Junio'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a Junio'!C58","v":0},{"$f":"'2a Junio'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a Junio'!C59","v":0},{"$f":"'2a Junio'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a Junio'!C60","v":0},{"$f":"'2a Junio'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a Junio'!C61","v":0},{"$f":"'2a Junio'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a Junio'!C62","v":0},{"$f":"'2a Junio'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a Junio'!C63","v":0},{"$f":"'2a Junio'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a Junio'!C64","v":0},{"$f":"'2a Junio'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a Junio'!C65","v":0},{"$f":"'2a Junio'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a Junio'!C70","v":0},{"$f":"'2a Junio'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a Junio'!C71","v":0},{"$f":"'2a Junio'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a Junio'!C72","v":0},{"$f":"'2a Junio'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a Junio'!C73","v":0},{"$f":"'2a Junio'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a Junio'!C74","v":0},{"$f":"'2a Junio'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a Junio'!C75","v":0},{"$f":"'2a Junio'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a Junio'!C76","v":0},{"$f":"'2a Junio'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a Junio'!C77","v":0},{"$f":"'2a Junio'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a Junio'!C78","v":0},{"$f":"'2a Junio'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a Junio'!C79","v":0},{"$f":"'2a Junio'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a Junio'!C80","v":0},{"$f":"'2a Junio'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a Junio'!C85","v":0},{"$f":"'2a Junio'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a Junio'!C86","v":0},{"$f":"'2a Junio'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a Junio'!C87","v":0},{"$f":"'2a Junio'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a Junio'!C88","v":0},{"$f":"'2a Junio'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a Junio'!C89","v":0},{"$f":"'2a Junio'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a Junio'!C90","v":0},{"$f":"'2a Junio'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a Julio","index":14,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"2a. Quincena de Julio",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a Julio'!C7","v":0},{"$f":"'1a Julio'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a Julio'!C8","v":0},{"$f":"'1a Julio'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a Julio'!C9","v":0},{"$f":"'1a Julio'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a Julio'!C10","v":0},{"$f":"'1a Julio'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a Julio'!C11","v":0},{"$f":"'1a Julio'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a Julio'!C12","v":0},{"$f":"'1a Julio'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a Julio'!C17","v":0},{"$f":"'1a Julio'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a Julio'!C18","v":0},{"$f":"'1a Julio'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a Julio'!C19","v":0},{"$f":"'1a Julio'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a Julio'!C20","v":0},{"$f":"'1a Julio'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a Julio'!C21","v":0},{"$f":"'1a Julio'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a Julio'!C22","v":0},{"$f":"'1a Julio'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a Julio'!C23","v":0},{"$f":"'1a Julio'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a Julio'!C24","v":0},{"$f":"'1a Julio'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a Julio'!C25","v":0},{"$f":"'1a Julio'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a Julio'!C26","v":0},{"$f":"'1a Julio'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a Julio'!C27","v":0},{"$f":"'1a Julio'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a Julio'!C32","v":0},{"$f":"'1a Julio'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a Julio'!C33","v":0},{"$f":"'1a Julio'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a Julio'!C34","v":0},{"$f":"'1a Julio'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a Julio'!C35","v":0},{"$f":"'1a Julio'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a Julio'!C36","v":0},{"$f":"'1a Julio'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a Julio'!C37","v":0},{"$f":"'1a Julio'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a Julio'!C38","v":0},{"$f":"'1a Julio'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a Julio'!C39","v":0},{"$f":"'1a Julio'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a Julio'!C40","v":0},{"$f":"'1a Julio'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a Julio'!C41","v":0},{"$f":"'1a Julio'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a Julio'!C42","v":0},{"$f":"'1a Julio'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a Julio'!C43","v":0},{"$f":"'1a Julio'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a Julio'!C44","v":0},{"$f":"'1a Julio'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a Julio'!C45","v":0},{"$f":"'1a Julio'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a Julio'!C50","v":0},{"$f":"'1a Julio'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a Julio'!C51","v":0},{"$f":"'1a Julio'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a Julio'!C52","v":0},{"$f":"'1a Julio'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a Julio'!C53","v":0},{"$f":"'1a Julio'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a Julio'!C54","v":0},{"$f":"'1a Julio'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a Julio'!C55","v":0},{"$f":"'1a Julio'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a Julio'!C56","v":0},{"$f":"'1a Julio'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a Julio'!C57","v":0},{"$f":"'1a Julio'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a Julio'!C58","v":0},{"$f":"'1a Julio'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a Julio'!C59","v":0},{"$f":"'1a Julio'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a Julio'!C60","v":0},{"$f":"'1a Julio'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a Julio'!C61","v":0},{"$f":"'1a Julio'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a Julio'!C62","v":0},{"$f":"'1a Julio'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a Julio'!C63","v":0},{"$f":"'1a Julio'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a Julio'!C64","v":0},{"$f":"'1a Julio'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a Julio'!C65","v":0},{"$f":"'1a Julio'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a Julio'!C70","v":0},{"$f":"'1a Julio'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a Julio'!C71","v":0},{"$f":"'1a Julio'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a Julio'!C72","v":0},{"$f":"'1a Julio'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a Julio'!C73","v":0},{"$f":"'1a Julio'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a Julio'!C74","v":0},{"$f":"'1a Julio'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a Julio'!C75","v":0},{"$f":"'1a Julio'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a Julio'!C76","v":0},{"$f":"'1a Julio'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a Julio'!C77","v":0},{"$f":"'1a Julio'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a Julio'!C78","v":0},{"$f":"'1a Julio'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a Julio'!C79","v":0},{"$f":"'1a Julio'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a Julio'!C80","v":0},{"$f":"'1a Julio'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a Julio'!C85","v":0},{"$f":"'1a Julio'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a Julio'!C86","v":0},{"$f":"'1a Julio'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a Julio'!C87","v":0},{"$f":"'1a Julio'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a Julio'!C88","v":0},{"$f":"'1a Julio'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a Julio'!C89","v":0},{"$f":"'1a Julio'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a Julio'!C90","v":0},{"$f":"'1a Julio'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"1a agosto","index":15,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7],[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1]]}
["PERIODO",null,null,"1a. Quincena de agosto",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a Julio'!C7","v":0},{"$f":"'2a Julio'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a Julio'!C8","v":0},{"$f":"'2a Julio'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a Julio'!C9","v":0},{"$f":"'2a Julio'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a Julio'!C10","v":0},{"$f":"'2a Julio'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a Julio'!C11","v":0},{"$f":"'2a Julio'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a Julio'!C12","v":0},{"$f":"'2a Julio'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a Julio'!C17","v":0},{"$f":"'2a Julio'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a Julio'!C18","v":0},{"$f":"'2a Julio'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a Julio'!C19","v":0},{"$f":"'2a Julio'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a Julio'!C20","v":0},{"$f":"'2a Julio'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a Julio'!C21","v":0},{"$f":"'2a Julio'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a Julio'!C22","v":0},{"$f":"'2a Julio'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a Julio'!C23","v":0},{"$f":"'2a Julio'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a Julio'!C24","v":0},{"$f":"'2a Julio'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a Julio'!C25","v":0},{"$f":"'2a Julio'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a Julio'!C26","v":0},{"$f":"'2a Julio'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a Julio'!C27","v":0},{"$f":"'2a Julio'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a Julio'!C32","v":0},{"$f":"'2a Julio'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a Julio'!C33","v":0},{"$f":"'2a Julio'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a Julio'!C34","v":0},{"$f":"'2a Julio'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a Julio'!C35","v":0},{"$f":"'2a Julio'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a Julio'!C36","v":0},{"$f":"'2a Julio'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a Julio'!C37","v":0},{"$f":"'2a Julio'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a Julio'!C38","v":0},{"$f":"'2a Julio'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a Julio'!C39","v":0},{"$f":"'2a Julio'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a Julio'!C40","v":0},{"$f":"'2a Julio'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a Julio'!C41","v":0},{"$f":"'2a Julio'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a Julio'!C42","v":0},{"$f":"'2a Julio'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a Julio'!C43","v":0},{"$f":"'2a Julio'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a Julio'!C44","v":0},{"$f":"'2a Julio'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a Julio'!C45","v":0},{"$f":"'2a Julio'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a Julio'!C50","v":0},{"$f":"'2a Julio'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a Julio'!C51","v":0},{"$f":"'2a Julio'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a Julio'!C52","v":0},{"$f":"'2a Julio'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a Julio'!C53","v":0},{"$f":"'2a Julio'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a Julio'!C54","v":0},{"$f":"'2a Julio'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a Julio'!C55","v":0},{"$f":"'2a Julio'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a Julio'!C56","v":0},{"$f":"'2a Julio'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a Julio'!C57","v":0},{"$f":"'2a Julio'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a Julio'!C58","v":0},{"$f":"'2a Julio'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a Julio'!C59","v":0},{"$f":"'2a Julio'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a Julio'!C60","v":0},{"$f":"'2a Julio'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a Julio'!C61","v":0},{"$f":"'2a Julio'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a Julio'!C62","v":0},{"$f":"'2a Julio'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a Julio'!C63","v":0},{"$f":"'2a Julio'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a Julio'!C64","v":0},{"$f":"'2a Julio'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a Julio'!C65","v":0},{"$f":"'2a Julio'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a Julio'!C70","v":0},{"$f":"'2a Julio'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a Julio'!C71","v":0},{"$f":"'2a Julio'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a Julio'!C72","v":0},{"$f":"'2a Julio'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a Julio'!C73","v":0},{"$f":"'2a Julio'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a Julio'!C74","v":0},{"$f":"'2a Julio'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a Julio'!C75","v":0},{"$f":"'2a Julio'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a Julio'!C76","v":0},{"$f":"'2a Julio'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a Julio'!C77","v":0},{"$f":"'2a Julio'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a Julio'!C78","v":0},{"$f":"'2a Julio'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a Julio'!C79","v":0},{"$f":"'2a Julio'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a Julio'!C80","v":0},{"$f":"'2a Julio'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a Julio'!C85","v":0},{"$f":"'2a Julio'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a Julio'!C86","v":0},{"$f":"'2a Julio'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a Julio'!C87","v":0},{"$f":"'2a Julio'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a Julio'!C88","v":0},{"$f":"'2a Julio'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a Julio'!C89","v":0},{"$f":"'2a Julio'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a Julio'!C90","v":0},{"$f":"'2a Julio'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a agosto","index":16,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7],[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1]]}
["PERIODO",null,null,"2a. Quincena de agosto",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a agosto'!C7","v":0},{"$f":"'1a agosto'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a agosto'!C8","v":0},{"$f":"'1a agosto'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a agosto'!C9","v":0},{"$f":"'1a agosto'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a agosto'!C10","v":0},{"$f":"'1a agosto'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a agosto'!C11","v":0},{"$f":"'1a agosto'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a agosto'!C12","v":0},{"$f":"'1a agosto'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a agosto'!C17","v":0},{"$f":"'1a agosto'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a agosto'!C18","v":0},{"$f":"'1a agosto'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a agosto'!C19","v":0},{"$f":"'1a agosto'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a agosto'!C20","v":0},{"$f":"'1a agosto'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a agosto'!C21","v":0},{"$f":"'1a agosto'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a agosto'!C22","v":0},{"$f":"'1a agosto'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a agosto'!C23","v":0},{"$f":"'1a agosto'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a agosto'!C24","v":0},{"$f":"'1a agosto'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a agosto'!C25","v":0},{"$f":"'1a agosto'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a agosto'!C26","v":0},{"$f":"'1a agosto'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a agosto'!C27","v":0},{"$f":"'1a agosto'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a agosto'!C32","v":0},{"$f":"'1a agosto'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a agosto'!C33","v":0},{"$f":"'1a agosto'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a agosto'!C34","v":0},{"$f":"'1a agosto'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a agosto'!C35","v":0},{"$f":"'1a agosto'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a agosto'!C36","v":0},{"$f":"'1a agosto'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a agosto'!C37","v":0},{"$f":"'1a agosto'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a agosto'!C38","v":0},{"$f":"'1a agosto'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a agosto'!C39","v":0},{"$f":"'1a agosto'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a agosto'!C40","v":0},{"$f":"'1a agosto'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a agosto'!C41","v":0},{"$f":"'1a agosto'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a agosto'!C42","v":0},{"$f":"'1a agosto'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a agosto'!C43","v":0},{"$f":"'1a agosto'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a agosto'!C44","v":0},{"$f":"'1a agosto'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a agosto'!C45","v":0},{"$f":"'1a agosto'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a agosto'!C50","v":0},{"$f":"'1a agosto'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a agosto'!C51","v":0},{"$f":"'1a agosto'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a agosto'!C52","v":0},{"$f":"'1a agosto'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a agosto'!C53","v":0},{"$f":"'1a agosto'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a agosto'!C54","v":0},{"$f":"'1a agosto'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a agosto'!C55","v":0},{"$f":"'1a agosto'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a agosto'!C56","v":0},{"$f":"'1a agosto'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a agosto'!C57","v":0},{"$f":"'1a agosto'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a agosto'!C58","v":0},{"$f":"'1a agosto'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a agosto'!C59","v":0},{"$f":"'1a agosto'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a agosto'!C60","v":0},{"$f":"'1a agosto'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a agosto'!C61","v":0},{"$f":"'1a agosto'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a agosto'!C62","v":0},{"$f":"'1a agosto'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a agosto'!C63","v":0},{"$f":"'1a agosto'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a agosto'!C64","v":0},{"$f":"'1a agosto'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a agosto'!C65","v":0},{"$f":"'1a agosto'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a agosto'!C70","v":0},{"$f":"'1a agosto'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a agosto'!C71","v":0},{"$f":"'1a agosto'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a agosto'!C72","v":0},{"$f":"'1a agosto'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a agosto'!C73","v":0},{"$f":"'1a agosto'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a agosto'!C74","v":0},{"$f":"'1a agosto'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a agosto'!C75","v":0},{"$f":"'1a agosto'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a agosto'!C76","v":0},{"$f":"'1a agosto'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a agosto'!C77","v":0},{"$f":"'1a agosto'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a agosto'!C78","v":0},{"$f":"'1a agosto'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a agosto'!C79","v":0},{"$f":"'1a agosto'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a agosto'!C80","v":0},{"$f":"'1a agosto'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a agosto'!C85","v":0},{"$f":"'1a agosto'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a agosto'!C86","v":0},{"$f":"'1a agosto'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a agosto'!C87","v":0},{"$f":"'1a agosto'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a agosto'!C88","v":0},{"$f":"'1a agosto'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a agosto'!C89","v":0},{"$f":"'1a agosto'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a agosto'!C90","v":0},{"$f":"'1a agosto'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"1a septiembre","index":17,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"1a. Quincena de septiembre",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a agosto'!C7","v":0},{"$f":"'2a agosto'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a agosto'!C8","v":0},{"$f":"'2a agosto'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a agosto'!C9","v":0},{"$f":"'2a agosto'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a agosto'!C10","v":0},{"$f":"'2a agosto'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a agosto'!C11","v":0},{"$f":"'2a agosto'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a agosto'!C12","v":0},{"$f":"'2a agosto'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a agosto'!C17","v":0},{"$f":"'2a agosto'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a agosto'!C18","v":0},{"$f":"'2a agosto'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a agosto'!C19","v":0},{"$f":"'2a agosto'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a agosto'!C20","v":0},{"$f":"'2a agosto'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a agosto'!C21","v":0},{"$f":"'2a agosto'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a agosto'!C22","v":0},{"$f":"'2a agosto'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a agosto'!C23","v":0},{"$f":"'2a agosto'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a agosto'!C24","v":0},{"$f":"'2a agosto'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a agosto'!C25","v":0},{"$f":"'2a agosto'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a agosto'!C26","v":0},{"$f":"'2a agosto'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a agosto'!C27","v":0},{"$f":"'2a agosto'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a agosto'!C32","v":0},{"$f":"'2a agosto'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a agosto'!C33","v":0},{"$f":"'2a agosto'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a agosto'!C34","v":0},{"$f":"'2a agosto'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a agosto'!C35","v":0},{"$f":"'2a agosto'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a agosto'!C36","v":0},{"$f":"'2a agosto'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a agosto'!C37","v":0},{"$f":"'2a agosto'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a agosto'!C38","v":0},{"$f":"'2a agosto'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a agosto'!C39","v":0},{"$f":"'2a agosto'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a agosto'!C40","v":0},{"$f":"'2a agosto'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a agosto'!C41","v":0},{"$f":"'2a agosto'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a agosto'!C42","v":0},{"$f":"'2a agosto'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a agosto'!C43","v":0},{"$f":"'2a agosto'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a agosto'!C44","v":0},{"$f":"'2a agosto'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a agosto'!C45","v":0},{"$f":"'2a agosto'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a agosto'!C50","v":0},{"$f":"'2a agosto'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a agosto'!C51","v":0},{"$f":"'2a agosto'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a agosto'!C52","v":0},{"$f":"'2a agosto'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a agosto'!C53","v":0},{"$f":"'2a agosto'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a agosto'!C54","v":0},{"$f":"'2a agosto'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a agosto'!C55","v":0},{"$f":"'2a agosto'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a agosto'!C56","v":0},{"$f":"'2a agosto'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a agosto'!C57","v":0},{"$f":"'2a agosto'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a agosto'!C58","v":0},{"$f":"'2a agosto'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a agosto'!C59","v":0},{"$f":"'2a agosto'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a agosto'!C60","v":0},{"$f":"'2a agosto'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a agosto'!C61","v":0},{"$f":"'2a agosto'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a agosto'!C62","v":0},{"$f":"'2a agosto'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a agosto'!C63","v":0},{"$f":"'2a agosto'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a agosto'!C64","v":0},{"$f":"'2a agosto'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a agosto'!C65","v":0},{"$f":"'2a agosto'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a agosto'!C70","v":0},{"$f":"'2a agosto'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a agosto'!C71","v":0},{"$f":"'2a agosto'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a agosto'!C72","v":0},{"$f":"'2a agosto'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a agosto'!C73","v":0},{"$f":"'2a agosto'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a agosto'!C74","v":0},{"$f":"'2a agosto'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a agosto'!C75","v":0},{"$f":"'2a agosto'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a agosto'!C76","v":0},{"$f":"'2a agosto'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a agosto'!C77","v":0},{"$f":"'2a agosto'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a agosto'!C78","v":0},{"$f":"'2a agosto'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a agosto'!C79","v":0},{"$f":"'2a agosto'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a agosto'!C80","v":0},{"$f":"'2a agosto'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a agosto'!C85","v":0},{"$f":"'2a agosto'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a agosto'!C86","v":0},{"$f":"'2a agosto'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a agosto'!C87","v":0},{"$f":"'2a agosto'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a agosto'!C88","v":0},{"$f":"'2a agosto'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a agosto'!C89","v":0},{"$f":"'2a agosto'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a agosto'!C90","v":0},{"$f":"'2a agosto'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a septiembre","index":18,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"2a. Quincena de septiembre",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a septiembre'!C7","v":0},{"$f":"'1a septiembre'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a septiembre'!C8","v":0},{"$f":"'1a septiembre'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a septiembre'!C9","v":0},{"$f":"'1a septiembre'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a septiembre'!C10","v":0},{"$f":"'1a septiembre'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a septiembre'!C11","v":0},{"$f":"'1a septiembre'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a septiembre'!C12","v":0},{"$f":"'1a septiembre'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a septiembre'!C17","v":0},{"$f":"'1a septiembre'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a septiembre'!C18","v":0},{"$f":"'1a septiembre'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a septiembre'!C19","v":0},{"$f":"'1a septiembre'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a septiembre'!C20","v":0},{"$f":"'1a septiembre'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a septiembre'!C21","v":0},{"$f":"'1a septiembre'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a septiembre'!C22","v":0},{"$f":"'1a septiembre'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a septiembre'!C23","v":0},{"$f":"'1a septiembre'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a septiembre'!C24","v":0},{"$f":"'1a septiembre'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a septiembre'!C25","v":0},{"$f":"'1a septiembre'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a septiembre'!C26","v":0},{"$f":"'1a septiembre'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a septiembre'!C27","v":0},{"$f":"'1a septiembre'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a septiembre'!C32","v":0},{"$f":"'1a septiembre'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a septiembre'!C33","v":0},{"$f":"'1a septiembre'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a septiembre'!C34","v":0},{"$f":"'1a septiembre'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a septiembre'!C35","v":0},{"$f":"'1a septiembre'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a septiembre'!C36","v":0},{"$f":"'1a septiembre'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a septiembre'!C37","v":0},{"$f":"'1a septiembre'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a septiembre'!C38","v":0},{"$f":"'1a septiembre'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a septiembre'!C39","v":0},{"$f":"'1a septiembre'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a septiembre'!C40","v":0},{"$f":"'1a septiembre'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a septiembre'!C41","v":0},{"$f":"'1a septiembre'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a septiembre'!C42","v":0},{"$f":"'1a septiembre'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a septiembre'!C43","v":0},{"$f":"'1a septiembre'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a septiembre'!C44","v":0},{"$f":"'1a septiembre'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a septiembre'!C45","v":0},{"$f":"'1a septiembre'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a septiembre'!C50","v":0},{"$f":"'1a septiembre'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a septiembre'!C51","v":0},{"$f":"'1a septiembre'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a septiembre'!C52","v":0},{"$f":"'1a septiembre'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a septiembre'!C53","v":0},{"$f":"'1a septiembre'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a septiembre'!C54","v":0},{"$f":"'1a septiembre'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a septiembre'!C55","v":0},{"$f":"'1a septiembre'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a septiembre'!C56","v":0},{"$f":"'1a septiembre'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a septiembre'!C57","v":0},{"$f":"'1a septiembre'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a septiembre'!C58","v":0},{"$f":"'1a septiembre'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a septiembre'!C59","v":0},{"$f":"'1a septiembre'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a septiembre'!C60","v":0},{"$f":"'1a septiembre'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a septiembre'!C61","v":0},{"$f":"'1a septiembre'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a septiembre'!C62","v":0},{"$f":"'1a septiembre'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a septiembre'!C63","v":0},{"$f":"'1a septiembre'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a septiembre'!C64","v":0},{"$f":"'1a septiembre'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a septiembre'!C65","v":0},{"$f":"'1a septiembre'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a septiembre'!C70","v":0},{"$f":"'1a septiembre'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a septiembre'!C71","v":0},{"$f":"'1a septiembre'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a septiembre'!C72","v":0},{"$f":"'1a septiembre'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a septiembre'!C73","v":0},{"$f":"'1a septiembre'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a septiembre'!C74","v":0},{"$f":"'1a septiembre'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a septiembre'!C75","v":0},{"$f":"'1a septiembre'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a septiembre'!C76","v":0},{"$f":"'1a septiembre'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a septiembre'!C77","v":0},{"$f":"'1a septiembre'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a septiembre'!C78","v":0},{"$f":"'1a septiembre'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a septiembre'!C79","v":0},{"$f":"'1a septiembre'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a septiembre'!C80","v":0},{"$f":"'1a septiembre'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a septiembre'!C85","v":0},{"$f":"'1a septiembre'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a septiembre'!C86","v":0},{"$f":"'1a septiembre'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a septiembre'!C87","v":0},{"$f":"'1a septiembre'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a septiembre'!C88","v":0},{"$f":"'1a septiembre'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a septiembre'!C89","v":0},{"$f":"'1a septiembre'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a septiembre'!C90","v":0},{"$f":"'1a septiembre'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"1a octubre","index":19,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7],[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1]]}
["PERIODO",null,null,"1a. Quincena de octubre",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a septiembre'!C7","v":0},{"$f":"'2a septiembre'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a septiembre'!C8","v":0},{"$f":"'2a septiembre'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a septiembre'!C9","v":0},{"$f":"'2a septiembre'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a septiembre'!C10","v":0},{"$f":"'2a septiembre'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a septiembre'!C11","v":0},{"$f":"'2a septiembre'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a septiembre'!C12","v":0},{"$f":"'2a septiembre'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a septiembre'!C17","v":0},{"$f":"'2a septiembre'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a septiembre'!C18","v":0},{"$f":"'2a septiembre'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a septiembre'!C19","v":0},{"$f":"'2a septiembre'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a septiembre'!C20","v":0},{"$f":"'2a septiembre'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a septiembre'!C21","v":0},{"$f":"'2a septiembre'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a septiembre'!C22","v":0},{"$f":"'2a septiembre'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a septiembre'!C23","v":0},{"$f":"'2a septiembre'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a septiembre'!C24","v":0},{"$f":"'2a septiembre'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a septiembre'!C25","v":0},{"$f":"'2a septiembre'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a septiembre'!C26","v":0},{"$f":"'2a septiembre'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a septiembre'!C27","v":0},{"$f":"'2a septiembre'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a septiembre'!C32","v":0},{"$f":"'2a septiembre'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a septiembre'!C33","v":0},{"$f":"'2a septiembre'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a septiembre'!C34","v":0},{"$f":"'2a septiembre'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a septiembre'!C35","v":0},{"$f":"'2a septiembre'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a septiembre'!C36","v":0},{"$f":"'2a septiembre'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a septiembre'!C37","v":0},{"$f":"'2a septiembre'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a septiembre'!C38","v":0},{"$f":"'2a septiembre'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a septiembre'!C39","v":0},{"$f":"'2a septiembre'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a septiembre'!C40","v":0},{"$f":"'2a septiembre'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a septiembre'!C41","v":0},{"$f":"'2a septiembre'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a septiembre'!C42","v":0},{"$f":"'2a septiembre'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a septiembre'!C43","v":0},{"$f":"'2a septiembre'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a septiembre'!C44","v":0},{"$f":"'2a septiembre'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a septiembre'!C45","v":0},{"$f":"'2a septiembre'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a septiembre'!C50","v":0},{"$f":"'2a septiembre'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a septiembre'!C51","v":0},{"$f":"'2a septiembre'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a septiembre'!C52","v":0},{"$f":"'2a septiembre'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a septiembre'!C53","v":0},{"$f":"'2a septiembre'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a septiembre'!C54","v":0},{"$f":"'2a septiembre'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a septiembre'!C55","v":0},{"$f":"'2a septiembre'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a septiembre'!C56","v":0},{"$f":"'2a septiembre'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a septiembre'!C57","v":0},{"$f":"'2a septiembre'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a septiembre'!C58","v":0},{"$f":"'2a septiembre'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a septiembre'!C59","v":0},{"$f":"'2a septiembre'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a septiembre'!C60","v":0},{"$f":"'2a septiembre'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a septiembre'!C61","v":0},{"$f":"'2a septiembre'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a septiembre'!C62","v":0},{"$f":"'2a septiembre'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a septiembre'!C63","v":0},{"$f":"'2a septiembre'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a septiembre'!C64","v":0},{"$f":"'2a septiembre'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a septiembre'!C65","v":0},{"$f":"'2a septiembre'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a septiembre'!C70","v":0},{"$f":"'2a septiembre'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a septiembre'!C71","v":0},{"$f":"'2a septiembre'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a septiembre'!C72","v":0},{"$f":"'2a septiembre'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a septiembre'!C73","v":0},{"$f":"'2a septiembre'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a septiembre'!C74","v":0},{"$f":"'2a septiembre'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a septiembre'!C75","v":0},{"$f":"'2a septiembre'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a septiembre'!C76","v":0},{"$f":"'2a septiembre'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a septiembre'!C77","v":0},{"$f":"'2a septiembre'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a septiembre'!C78","v":0},{"$f":"'2a septiembre'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a septiembre'!C79","v":0},{"$f":"'2a septiembre'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a septiembre'!C80","v":0},{"$f":"'2a septiembre'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a septiembre'!C85","v":0},{"$f":"'2a septiembre'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a septiembre'!C86","v":0},{"$f":"'2a septiembre'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a septiembre'!C87","v":0},{"$f":"'2a septiembre'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a septiembre'!C88","v":0},{"$f":"'2a septiembre'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a septiembre'!C89","v":0},{"$f":"'2a septiembre'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a septiembre'!C90","v":0},{"$f":"'2a septiembre'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a octubre","index":20,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7],[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1]]}
["PERIODO",null,null,"2a. Quincena de octubre",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a octubre'!C7","v":0},{"$f":"'1a octubre'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a octubre'!C8","v":0},{"$f":"'1a octubre'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a octubre'!C9","v":0},{"$f":"'1a octubre'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a octubre'!C10","v":0},{"$f":"'1a octubre'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a octubre'!C11","v":0},{"$f":"'1a octubre'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a octubre'!C12","v":0},{"$f":"'1a octubre'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a octubre'!C17","v":0},{"$f":"'1a octubre'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a octubre'!C18","v":0},{"$f":"'1a octubre'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a octubre'!C19","v":0},{"$f":"'1a octubre'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a octubre'!C20","v":0},{"$f":"'1a octubre'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a octubre'!C21","v":0},{"$f":"'1a octubre'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a octubre'!C22","v":0},{"$f":"'1a octubre'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a octubre'!C23","v":0},{"$f":"'1a octubre'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a octubre'!C24","v":0},{"$f":"'1a octubre'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a octubre'!C25","v":0},{"$f":"'1a octubre'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a octubre'!C26","v":0},{"$f":"'1a octubre'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a octubre'!C27","v":0},{"$f":"'1a octubre'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a octubre'!C32","v":0},{"$f":"'1a octubre'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a octubre'!C33","v":0},{"$f":"'1a octubre'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a octubre'!C34","v":0},{"$f":"'1a octubre'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a octubre'!C35","v":0},{"$f":"'1a octubre'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a octubre'!C36","v":0},{"$f":"'1a octubre'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a octubre'!C37","v":0},{"$f":"'1a octubre'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a octubre'!C38","v":0},{"$f":"'1a octubre'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a octubre'!C39","v":0},{"$f":"'1a octubre'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a octubre'!C40","v":0},{"$f":"'1a octubre'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a octubre'!C41","v":0},{"$f":"'1a octubre'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a octubre'!C42","v":0},{"$f":"'1a octubre'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a octubre'!C43","v":0},{"$f":"'1a octubre'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a octubre'!C44","v":0},{"$f":"'1a octubre'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a octubre'!C45","v":0},{"$f":"'1a octubre'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a octubre'!C50","v":0},{"$f":"'1a octubre'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a octubre'!C51","v":0},{"$f":"'1a octubre'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a octubre'!C52","v":0},{"$f":"'1a octubre'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a octubre'!C53","v":0},{"$f":"'1a octubre'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a octubre'!C54","v":0},{"$f":"'1a octubre'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a octubre'!C55","v":0},{"$f":"'1a octubre'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a octubre'!C56","v":0},{"$f":"'1a octubre'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a octubre'!C57","v":0},{"$f":"'1a octubre'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a octubre'!C58","v":0},{"$f":"'1a octubre'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a octubre'!C59","v":0},{"$f":"'1a octubre'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a octubre'!C60","v":0},{"$f":"'1a octubre'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a octubre'!C61","v":0},{"$f":"'1a octubre'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a octubre'!C62","v":0},{"$f":"'1a octubre'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a octubre'!C63","v":0},{"$f":"'1a octubre'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a octubre'!C64","v":0},{"$f":"'1a octubre'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a octubre'!C65","v":0},{"$f":"'1a octubre'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a octubre'!C70","v":0},{"$f":"'1a octubre'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a octubre'!C71","v":0},{"$f":"'1a octubre'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a octubre'!C72","v":0},{"$f":"'1a octubre'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a octubre'!C73","v":0},{"$f":"'1a octubre'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a octubre'!C74","v":0},{"$f":"'1a octubre'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a octubre'!C75","v":0},{"$f":"'1a octubre'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a octubre'!C76","v":0},{"$f":"'1a octubre'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a octubre'!C77","v":0},{"$f":"'1a octubre'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a octubre'!C78","v":0},{"$f":"'1a octubre'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a octubre'!C79","v":0},{"$f":"'1a octubre'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a octubre'!C80","v":0},{"$f":"'1a octubre'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a octubre'!C85","v":0},{"$f":"'1a octubre'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a octubre'!C86","v":0},{"$f":"'1a octubre'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a octubre'!C87","v":0},{"$f":"'1a octubre'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a octubre'!C88","v":0},{"$f":"'1a octubre'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a octubre'!C89","v":0},{"$f":"'1a octubre'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a octubre'!C90","v":0},{"$f":"'1a octubre'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"1a noviembre","index":21,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"1a. Quincena de noviembre",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a octubre'!C7","v":0},{"$f":"'2a octubre'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a octubre'!C8","v":0},{"$f":"'2a octubre'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a octubre'!C9","v":0},{"$f":"'2a octubre'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a octubre'!C10","v":0},{"$f":"'2a octubre'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a octubre'!C11","v":0},{"$f":"'2a octubre'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a octubre'!C12","v":0},{"$f":"'2a octubre'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a octubre'!C17","v":0},{"$f":"'2a octubre'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a octubre'!C18","v":0},{"$f":"'2a octubre'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a octubre'!C19","v":0},{"$f":"'2a octubre'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a octubre'!C20","v":0},{"$f":"'2a octubre'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a octubre'!C21","v":0},{"$f":"'2a octubre'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a octubre'!C22","v":0},{"$f":"'2a octubre'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a octubre'!C23","v":0},{"$f":"'2a octubre'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a octubre'!C24","v":0},{"$f":"'2a octubre'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a octubre'!C25","v":0},{"$f":"'2a octubre'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a octubre'!C26","v":0},{"$f":"'2a octubre'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a octubre'!C27","v":0},{"$f":"'2a octubre'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a octubre'!C32","v":0},{"$f":"'2a octubre'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a octubre'!C33","v":0},{"$f":"'2a octubre'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a octubre'!C34","v":0},{"$f":"'2a octubre'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a octubre'!C35","v":0},{"$f":"'2a octubre'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a octubre'!C36","v":0},{"$f":"'2a octubre'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a octubre'!C37","v":0},{"$f":"'2a octubre'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a octubre'!C38","v":0},{"$f":"'2a octubre'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a octubre'!C39","v":0},{"$f":"'2a octubre'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a octubre'!C40","v":0},{"$f":"'2a octubre'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a octubre'!C41","v":0},{"$f":"'2a octubre'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a octubre'!C42","v":0},{"$f":"'2a octubre'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a octubre'!C43","v":0},{"$f":"'2a octubre'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a octubre'!C44","v":0},{"$f":"'2a octubre'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a octubre'!C45","v":0},{"$f":"'2a octubre'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a octubre'!C50","v":0},{"$f":"'2a octubre'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a octubre'!C51","v":0},{"$f":"'2a octubre'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a octubre'!C52","v":0},{"$f":"'2a octubre'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a octubre'!C53","v":0},{"$f":"'2a octubre'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a octubre'!C54","v":0},{"$f":"'2a octubre'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a octubre'!C55","v":0},{"$f":"'2a octubre'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a octubre'!C56","v":0},{"$f":"'2a octubre'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a octubre'!C57","v":0},{"$f":"'2a octubre'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a octubre'!C58","v":0},{"$f":"'2a octubre'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a octubre'!C59","v":0},{"$f":"'2a octubre'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a octubre'!C60","v":0},{"$f":"'2a octubre'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a octubre'!C61","v":0},{"$f":"'2a octubre'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a octubre'!C62","v":0},{"$f":"'2a octubre'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a octubre'!C63","v":0},{"$f":"'2a octubre'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a octubre'!C64","v":0},{"$f":"'2a octubre'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a octubre'!C65","v":0},{"$f":"'2a octubre'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a octubre'!C70","v":0},{"$f":"'2a octubre'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a octubre'!C71","v":0},{"$f":"'2a octubre'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a octubre'!C72","v":0},{"$f":"'2a octubre'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a octubre'!C73","v":0},{"$f":"'2a octubre'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a octubre'!C74","v":0},{"$f":"'2a octubre'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a octubre'!C75","v":0},{"$f":"'2a octubre'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a octubre'!C76","v":0},{"$f":"'2a octubre'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a octubre'!C77","v":0},{"$f":"'2a octubre'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a octubre'!C78","v":0},{"$f":"'2a octubre'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a octubre'!C79","v":0},{"$f":"'2a octubre'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a octubre'!C80","v":0},{"$f":"'2a octubre'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a octubre'!C85","v":0},{"$f":"'2a octubre'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a octubre'!C86","v":0},{"$f":"'2a octubre'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a octubre'!C87","v":0},{"$f":"'2a octubre'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a octubre'!C88","v":0},{"$f":"'2a octubre'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a octubre'!C89","v":0},{"$f":"'2a octubre'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a octubre'!C90","v":0},{"$f":"'2a octubre'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a noviembre","index":22,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7],[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1]]}
["PERIODO",null,null,"2a. Quincena de noviembre",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a noviembre'!C7","v":0},{"$f":"'1a noviembre'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a noviembre'!C8","v":0},{"$f":"'1a noviembre'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a noviembre'!C9","v":0},{"$f":"'1a noviembre'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a noviembre'!C10","v":0},{"$f":"'1a noviembre'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a noviembre'!C11","v":0},{"$f":"'1a noviembre'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a noviembre'!C12","v":0},{"$f":"'1a noviembre'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a noviembre'!C17","v":0},{"$f":"'1a noviembre'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a noviembre'!C18","v":0},{"$f":"'1a noviembre'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a noviembre'!C19","v":0},{"$f":"'1a noviembre'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a noviembre'!C20","v":0},{"$f":"'1a noviembre'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a noviembre'!C21","v":0},{"$f":"'1a noviembre'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a noviembre'!C22","v":0},{"$f":"'1a noviembre'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a noviembre'!C23","v":0},{"$f":"'1a noviembre'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a noviembre'!C24","v":0},{"$f":"'1a noviembre'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a noviembre'!C25","v":0},{"$f":"'1a noviembre'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a noviembre'!C26","v":0},{"$f":"'1a noviembre'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a noviembre'!C27","v":0},{"$f":"'1a noviembre'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a noviembre'!C32","v":0},{"$f":"'1a noviembre'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a noviembre'!C33","v":0},{"$f":"'1a noviembre'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a noviembre'!C34","v":0},{"$f":"'1a noviembre'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a noviembre'!C35","v":0},{"$f":"'1a noviembre'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a noviembre'!C36","v":0},{"$f":"'1a noviembre'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a noviembre'!C37","v":0},{"$f":"'1a noviembre'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a noviembre'!C38","v":0},{"$f":"'1a noviembre'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a noviembre'!C39","v":0},{"$f":"'1a noviembre'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a noviembre'!C40","v":0},{"$f":"'1a noviembre'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a noviembre'!C41","v":0},{"$f":"'1a noviembre'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a noviembre'!C42","v":0},{"$f":"'1a noviembre'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a noviembre'!C43","v":0},{"$f":"'1a noviembre'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a noviembre'!C44","v":0},{"$f":"'1a noviembre'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a noviembre'!C45","v":0},{"$f":"'1a noviembre'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a noviembre'!C50","v":0},{"$f":"'1a noviembre'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a noviembre'!C51","v":0},{"$f":"'1a noviembre'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a noviembre'!C52","v":0},{"$f":"'1a noviembre'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a noviembre'!C53","v":0},{"$f":"'1a noviembre'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a noviembre'!C54","v":0},{"$f":"'1a noviembre'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a noviembre'!C55","v":0},{"$f":"'1a noviembre'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a noviembre'!C56","v":0},{"$f":"'1a noviembre'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a noviembre'!C57","v":0},{"$f":"'1a noviembre'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a noviembre'!C58","v":0},{"$f":"'1a noviembre'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a noviembre'!C59","v":0},{"$f":"'1a noviembre'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a noviembre'!C60","v":0},{"$f":"'1a noviembre'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a noviembre'!C61","v":0},{"$f":"'1a noviembre'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a noviembre'!C62","v":0},{"$f":"'1a noviembre'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a noviembre'!C63","v":0},{"$f":"'1a noviembre'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a noviembre'!C64","v":0},{"$f":"'1a noviembre'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a noviembre'!C65","v":0},{"$f":"'1a noviembre'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a noviembre'!C70","v":0},{"$f":"'1a noviembre'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a noviembre'!C71","v":0},{"$f":"'1a noviembre'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a noviembre'!C72","v":0},{"$f":"'1a noviembre'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a noviembre'!C73","v":0},{"$f":"'1a noviembre'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a noviembre'!C74","v":0},{"$f":"'1a noviembre'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a noviembre'!C75","v":0},{"$f":"'1a noviembre'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a noviembre'!C76","v":0},{"$f":"'1a noviembre'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a noviembre'!C77","v":0},{"$f":"'1a noviembre'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a noviembre'!C78","v":0},{"$f":"'1a noviembre'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a noviembre'!C79","v":0},{"$f":"'1a noviembre'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a noviembre'!C80","v":0},{"$f":"'1a noviembre'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a noviembre'!C85","v":0},{"$f":"'1a noviembre'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a noviembre'!C86","v":0},{"$f":"'1a noviembre'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a noviembre'!C87","v":0},{"$f":"'1a noviembre'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a noviembre'!C88","v":0},{"$f":"'1a noviembre'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a noviembre'!C89","v":0},{"$f":"'1a noviembre'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a noviembre'!C90","v":0},{"$f":"'1a noviembre'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"1a diciembre","index":23,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7],[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1]]}
["PERIODO",null,null,"1a. Quincena de diciembre",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'2a noviembre'!C7","v":0},{"$f":"'2a noviembre'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'2a noviembre'!C8","v":0},{"$f":"'2a noviembre'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'2a noviembre'!C9","v":0},{"$f":"'2a noviembre'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'2a noviembre'!C10","v":0},{"$f":"'2a noviembre'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'2a noviembre'!C11","v":0},{"$f":"'2a noviembre'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'2a noviembre'!C12","v":0},{"$f":"'2a noviembre'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'2a noviembre'!C17","v":0},{"$f":"'2a noviembre'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'2a noviembre'!C18","v":0},{"$f":"'2a noviembre'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'2a noviembre'!C19","v":0},{"$f":"'2a noviembre'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'2a noviembre'!C20","v":0},{"$f":"'2a noviembre'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'2a noviembre'!C21","v":0},{"$f":"'2a noviembre'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'2a noviembre'!C22","v":0},{"$f":"'2a noviembre'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'2a noviembre'!C23","v":0},{"$f":"'2a noviembre'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'2a noviembre'!C24","v":0},{"$f":"'2a noviembre'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'2a noviembre'!C25","v":0},{"$f":"'2a noviembre'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'2a noviembre'!C26","v":0},{"$f":"'2a noviembre'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'2a noviembre'!C27","v":0},{"$f":"'2a noviembre'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'2a noviembre'!C32","v":0},{"$f":"'2a noviembre'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'2a noviembre'!C33","v":0},{"$f":"'2a noviembre'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'2a noviembre'!C34","v":0},{"$f":"'2a noviembre'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'2a noviembre'!C35","v":0},{"$f":"'2a noviembre'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'2a noviembre'!C36","v":0},{"$f":"'2a noviembre'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'2a noviembre'!C37","v":0},{"$f":"'2a noviembre'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'2a noviembre'!C38","v":0},{"$f":"'2a noviembre'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'2a noviembre'!C39","v":0},{"$f":"'2a noviembre'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'2a noviembre'!C40","v":0},{"$f":"'2a noviembre'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'2a noviembre'!C41","v":0},{"$f":"'2a noviembre'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'2a noviembre'!C42","v":0},{"$f":"'2a noviembre'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'2a noviembre'!C43","v":0},{"$f":"'2a noviembre'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'2a noviembre'!C44","v":0},{"$f":"'2a noviembre'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'2a noviembre'!C45","v":0},{"$f":"'2a noviembre'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'2a noviembre'!C50","v":0},{"$f":"'2a noviembre'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'2a noviembre'!C51","v":0},{"$f":"'2a noviembre'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'2a noviembre'!C52","v":0},{"$f":"'2a noviembre'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'2a noviembre'!C53","v":0},{"$f":"'2a noviembre'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'2a noviembre'!C54","v":0},{"$f":"'2a noviembre'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'2a noviembre'!C55","v":0},{"$f":"'2a noviembre'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'2a noviembre'!C56","v":0},{"$f":"'2a noviembre'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'2a noviembre'!C57","v":0},{"$f":"'2a noviembre'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'2a noviembre'!C58","v":0},{"$f":"'2a noviembre'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'2a noviembre'!C59","v":0},{"$f":"'2a noviembre'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'2a noviembre'!C60","v":0},{"$f":"'2a noviembre'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'2a noviembre'!C61","v":0},{"$f":"'2a noviembre'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'2a noviembre'!C62","v":0},{"$f":"'2a noviembre'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'2a noviembre'!C63","v":0},{"$f":"'2a noviembre'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'2a noviembre'!C64","v":0},{"$f":"'2a noviembre'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'2a noviembre'!C65","v":0},{"$f":"'2a noviembre'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'2a noviembre'!C70","v":0},{"$f":"'2a noviembre'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'2a noviembre'!C71","v":0},{"$f":"'2a noviembre'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'2a noviembre'!C72","v":0},{"$f":"'2a noviembre'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'2a noviembre'!C73","v":0},{"$f":"'2a noviembre'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'2a noviembre'!C74","v":0},{"$f":"'2a noviembre'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'2a noviembre'!C75","v":0},{"$f":"'2a noviembre'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'2a noviembre'!C76","v":0},{"$f":"'2a noviembre'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'2a noviembre'!C77","v":0},{"$f":"'2a noviembre'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'2a noviembre'!C78","v":0},{"$f":"'2a noviembre'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'2a noviembre'!C79","v":0},{"$f":"'2a noviembre'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'2a noviembre'!C80","v":0},{"$f":"'2a noviembre'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'2a noviembre'!C85","v":0},{"$f":"'2a noviembre'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'2a noviembre'!C86","v":0},{"$f":"'2a noviembre'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'2a noviembre'!C87","v":0},{"$f":"'2a noviembre'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'2a noviembre'!C88","v":0},{"$f":"'2a noviembre'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'2a noviembre'!C89","v":0},{"$f":"'2a noviembre'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'2a noviembre'!C90","v":0},{"$f":"'2a noviembre'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]

{"sheet":"2a diciembre","index":24,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[14,0,14,7],[0,0,0,2],[0,3,0,4],[0,6,0,7],[4,0,4,7],[12,0,12,1],[80,0,80,1],[82,0,82,7],[90,0,90,1],[91,2,91,5],[27,0,27,1],[29,0,29,7],[45,0,45,1],[47,0,47,7],[65,0,65,1],[67,0,67,7]]}
["PERIODO",null,null,"2a. Quincena de diciembre",null,"Fecha:",{"$f":"TODAY()","v":"2016-07-03"}]
[]
["No. ","CONCEPTO","TOPE PRESUPUESTAL","ACUMULADO ANTERIOR","ESTA PROVISIÓN","ACUMULADO ACTUAL","IMPORTE FALTANTE POR EJERCER","OBSERVACIONES"]
[]
["PERSONAL"]
[]
[{"$f":"'1a Enero'!A7","v":1},{"$f":"'1a Enero'!B7","v":"Seguridad"},{"$f":"'1a diciembre'!C7","v":0},{"$f":"'1a diciembre'!F7","v":0},0,{"$f":"D7+E7","v":0},{"$f":"C7-F7","v":0}]
[{"$f":"'1a Enero'!A8","v":2},{"$f":"'1a Enero'!B8","v":"Residente administración"},{"$f":"'1a diciembre'!C8","v":0},{"$f":"'1a diciembre'!F8","v":0},0,{"$f":"D8+E8","v":0},{"$f":"C8-F8","v":0}]
[{"$f":"'1a Enero'!A9","v":3},{"$f":"'1a Enero'!B9","v":"Limpieza"},{"$f":"'1a diciembre'!C9","v":0},{"$f":"'1a diciembre'!F9","v":0},0,0,0]
[{"$f":"'1a Enero'!A10","v":4},{"$f":"'1a Enero'!B10","v":"Mantenimiento"},{"$f":"'1a diciembre'!C10","v":0},{"$f":"'1a diciembre'!F10","v":0},0,0,0]
[{"$f":"'1a Enero'!A11","v":5},{"$f":"'1a Enero'!B11","v":"Jardinería"},{"$f":"'1a diciembre'!C11","v":0},{"$f":"'1a diciembre'!F11","v":0},0,0,0]
[{"$f":"'1a Enero'!A12","v":6},{"$f":"'1a Enero'!B12","v":"Otros"},{"$f":"'1a diciembre'!C12","v":0},{"$f":"'1a diciembre'!F12","v":0},0,0,0]
["Subtotal Personal",null,{"$f":"SUM(C7:C12)","v":0},{"$f":"SUM(D7:D12)","v":0},{"$f":"SUM(E7:E12)","v":0},{"$f":"SUM(F7:F12)","v":0},{"$f":"SUM(G7:G12)","v":0}]
[]
["SERVICIOS"]
[]
[{"$f":"'1a Enero'!A17","v":7},{"$f":"'1a Enero'!B17","v":"Agua potable"},{"$f":"'1a diciembre'!C17","v":0},{"$f":"'1a diciembre'!F17","v":0},0,0,{"$f":"C17-F17","v":0}]
[{"$f":"'1a Enero'!A18","v":8},{"$f":"'1a Enero'!B18","v":"Energía eléctrica"},{"$f":"'1a diciembre'!C18","v":0},{"$f":"'1a diciembre'!F18","v":0},0,0,0]
[{"$f":"'1a Enero'!A19","v":9},{"$f":"'1a Enero'!B19","v":"Teléfono"},{"$f":"'1a diciembre'!C19","v":0},{"$f":"'1a diciembre'!F19","v":0},0,0,0]
[{"$f":"'1a Enero'!A20","v":10},{"$f":"'1a Enero'!B20","v":"Interphone"},{"$f":"'1a diciembre'!C20","v":0},{"$f":"'1a diciembre'!F20","v":0},0,0,0]
[{"$f":"'1a Enero'!A21","v":11},{"$f":"'1a Enero'!B21","v":"Gas áreas comunes"},{"$f":"'1a diciembre'!C21","v":0},{"$f":"'1a diciembre'!F21","v":0},0,0,0]
[{"$f":"'1a Enero'!A22","v":12},{"$f":"'1a Enero'!B22","v":"Recolección de basura"},{"$f":"'1a diciembre'!C22","v":0},{"$f":"'1a diciembre'!F22","v":0},0,0,0]
[{"$f":"'1a Enero'!A23","v":13},{"$f":"'1a Enero'!B23","v":"Fumigación"},{"$f":"'1a diciembre'!C23","v":0},{"$f":"'1a diciembre'!F23","v":0},0,0,0]
[{"$f":"'1a Enero'!A24","v":14},{"$f":"'1a Enero'!B24","v":"Televisión por cable"},{"$f":"'1a diciembre'!C24","v":0},{"$f":"'1a diciembre'!F24","v":0},0,0,0]
[{"$f":"'1a Enero'!A25","v":15},{"$f":"'1a Enero'!B25","v":"Tintorería y Lavandería"},{"$f":"'1a diciembre'!C25","v":0},{"$f":"'1a diciembre'!F25","v":0},0,{"$f":"D25+E25","v":0},{"$f":"C25-F25","v":0}]
[{"$f":"'1a Enero'!A26","v":16},{"$f":"'1a Enero'!B26","v":"Pipas de agua"},{"$f":"'1a diciembre'!C26","v":0},{"$f":"'1a diciembre'!F26","v":0},0,{"$f":"D26+E26","v":0},{"$f":"C26-F26","v":0}]
[{"$f":"'1a Enero'!A27","v":17},{"$f":"'1a Enero'!B27","v":"Otros"},{"$f":"'1a diciembre'!C27","v":0},{"$f":"'1a diciembre'!F27","v":0},0,0,0]
["Subtotal Servicios",null,{"$f":"SUM(C17:C27)","v":0},{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0},{"$f":"SUM(G17:G27)","v":0}]
[]
["MATERIALES"]
[]
[{"$f":"'1a Enero'!A32","v":18},{"$f":"'1a Enero'!B32","v":"Ferretería"},{"$f":"'1a diciembre'!C32","v":0},{"$f":"'1a diciembre'!F32","v":0},0,0,{"$f":"C32-F32","v":0}]
[{"$f":"'1a Enero'!A33","v":19},{"$f":"'1a Enero'!B33","v":"Albañilería"},{"$f":"'1a diciembre'!C33","v":0},{"$f":"'1a diciembre'!F33","v":0},0,0,0]
[{"$f":"'1a Enero'!A34","v":20},{"$f":"'1a Enero'!B34","v":"Pintura"},{"$f":"'1a diciembre'!C34","v":0},{"$f":"'1a diciembre'!F34","v":0},0,0,0]
[{"$f":"'1a Enero'!A35","v":21},{"$f":"'1a Enero'!B35","v":"De temporada"},{"$f":"'1a diciembre'!C35","v":0},{"$f":"'1a diciembre'!F35","v":0},0,0,0]
[{"$f":"'1a Enero'!A36","v":22},{"$f":"'1a Enero'!B36","v":"Plomería"},{"$f":"'1a diciembre'!C36","v":0},{"$f":"'1a diciembre'!F36","v":0},0,0,0]
[{"$f":"'1a Enero'!A37","v":23},{"$f":"'1a Enero'!B37","v":"Electricidad"},{"$f":"'1a diciembre'!C37","v":0},{"$f":"'1a diciembre'!F37","v":0},0,0,0]
[{"$f":"'1a Enero'!A38","v":24},{"$f":"'1a Enero'!B38","v":"Herrería"},{"$f":"'1a diciembre'!C38","v":0},{"$f":"'1a diciembre'!F38","v":0},0,0,0]
[{"$f":"'1a Enero'!A39","v":25},{"$f":"'1a Enero'!B39","v":"Carpintería"},{"$f":"'1a diciembre'!C39","v":0},{"$f":"'1a diciembre'!F39","v":0},0,0,0]
[{"$f":"'1a Enero'!A40","v":26},{"$f":"'1a Enero'!B40","v":"Cerrajería"},{"$f":"'1a diciembre'!C40","v":0},{"$f":"'1a diciembre'!F40","v":0},0,0,0]
[{"$f":"'1a Enero'!A41","v":27},{"$f":"'1a Enero'!B41","v":"Limpieza"},{"$f":"'1a diciembre'!C41","v":0},{"$f":"'1a diciembre'!F41","v":0},0,0,0]
[{"$f":"'1a Enero'!A42","v":28},{"$f":"'1a Enero'!B42","v":"Jardinería"},{"$f":"'1a diciembre'!C42","v":0},{"$f":"'1a diciembre'!F42","v":0},0,0,0]
[{"$f":"'1a Enero'!A43","v":29},{"$f":"'1a Enero'!B43","v":"Abarrotes"},{"$f":"'1a diciembre'!C43","v":0},{"$f":"'1a diciembre'!F43","v":0},0,0,0]
[{"$f":"'1a Enero'!A44","v":30},{"$f":"'1a Enero'!B44","v":"Alberca"},{"$f":"'1a diciembre'!C44","v":0},{"$f":"'1a diciembre'!F44","v":0},0,0,0]
[{"$f":"'1a Enero'!A45","v":31},{"$f":"'1a Enero'!B45","v":"Otros"},{"$f":"'1a diciembre'!C45","v":0},{"$f":"'1a diciembre'!F45","v":0},0,0,0]
["Subtotal Materiales",null,{"$f":"SUM(C32:C45)","v":0},{"$f":"SUM(D32:D45)","v":0},{"$f":"SUM(E32:E45)","v":0},{"$f":"SUM(F32:F45)","v":0},{"$f":"SUM(G32:G45)","v":0}]
[]
["MANTENIMIENTO"]
[]
[{"$f":"'1a Enero'!A50","v":32},{"$f":"'1a Enero'!B50","v":"Elevadores"},{"$f":"'1a diciembre'!C50","v":0},{"$f":"'1a diciembre'!F50","v":0},0,0,{"$f":"C50-F50","v":0}]
[{"$f":"'1a Enero'!A51","v":33},{"$f":"'1a Enero'!B51","v":"Planta de emergencia"},{"$f":"'1a diciembre'!C51","v":0},{"$f":"'1a diciembre'!F51","v":0},0,0,0]
[{"$f":"'1a Enero'!A52","v":34},{"$f":"'1a Enero'!B52","v":"Planta de tratamiento"},{"$f":"'1a diciembre'!C52","v":0},{"$f":"'1a diciembre'!F52","v":0},0,0,0]
[{"$f":"'1a Enero'!A53","v":35},{"$f":"'1a Enero'!B53","v":"Sistema hidroneumático"},{"$f":"'1a diciembre'!C53","v":0},{"$f":"'1a diciembre'!F53","v":0},0,0,0]
[{"$f":"'1a Enero'!A54","v":36},{"$f":"'1a Enero'!B54","v":"Puertas automáticas"},{"$f":"'1a diciembre'!C54","v":0},{"$f":"'1a diciembre'!F54","v":0},0,0,0]
[{"$f":"'1a Enero'!A55","v":37},{"$f":"'1a Enero'!B55","v":"Desazolves"},{"$f":"'1a diciembre'!C55","v":0},{"$f":"'1a diciembre'!F55","v":0},0,0,0]
[{"$f":"'1a Enero'!A56","v":38},{"$f":"'1a Enero'!B56","v":"Gimnasio"},{"$f":"'1a diciembre'!C56","v":0},{"$f":"'1a diciembre'!F56","v":0},0,0,0]
[{"$f":"'1a Enero'!A57","v":39},{"$f":"'1a Enero'!B57","v":"CCTV"},{"$f":"'1a diciembre'!C57","v":0},{"$f":"'1a diciembre'!F57","v":0},0,0,0]
[{"$f":"'1a Enero'!A58","v":40},{"$f":"'1a Enero'!B58","v":"Controles de acceso"},{"$f":"'1a diciembre'!C58","v":0},{"$f":"'1a diciembre'!F58","v":0},0,0,0]
[{"$f":"'1a Enero'!A59","v":41},{"$f":"'1a Enero'!B59","v":"Calderas"},{"$f":"'1a diciembre'!C59","v":0},{"$f":"'1a diciembre'!F59","v":0},0,0,0]
[{"$f":"'1a Enero'!A60","v":42},{"$f":"'1a Enero'!B60","v":"Alberca"},{"$f":"'1a diciembre'!C60","v":0},{"$f":"'1a diciembre'!F60","v":0},0,0,0]
[{"$f":"'1a Enero'!A61","v":43},{"$f":"'1a Enero'!B61","v":"Extintores"},{"$f":"'1a diciembre'!C61","v":0},{"$f":"'1a diciembre'!F61","v":0},0,0,0]
[{"$f":"'1a Enero'!A62","v":44},{"$f":"'1a Enero'!B62","v":"Transformador"},{"$f":"'1a diciembre'!C62","v":0},{"$f":"'1a diciembre'!F62","v":0},0,0,0]
[{"$f":"'1a Enero'!A63","v":45},{"$f":"'1a Enero'!B63","v":"Cisternas"},{"$f":"'1a diciembre'!C63","v":0},{"$f":"'1a diciembre'!F63","v":0},0,0,0]
[{"$f":"'1a Enero'!A64","v":46},{"$f":"'1a Enero'!B64","v":"Vidrios"},{"$f":"'1a diciembre'!C64","v":0},{"$f":"'1a diciembre'!F64","v":0},0,0,0]
[{"$f":"'1a Enero'!A65","v":47},{"$f":"'1a Enero'!B65","v":"Otros"},{"$f":"'1a diciembre'!C65","v":0},{"$f":"'1a diciembre'!F65","v":0},0,0,0]
["Subtotal Mantenimiento",null,{"$f":"SUM(C50:C65)","v":0},{"$f":"SUM(D50:D65)","v":0},{"$f":"SUM(E50:E65)","v":0},{"$f":"SUM(F50:F65)","v":0},{"$f":"SUM(G50:G65)","v":0}]
[]
["ADMINISTRATIVOS"]
[]
[{"$f":"'1a Enero'!A70","v":48},{"$f":"'1a Enero'!B70","v":"Comisiones bancarias"},{"$f":"'1a diciembre'!C70","v":0},{"$f":"'1a diciembre'!F70","v":0},0,0,{"$f":"C70-F70","v":0}]
[{"$f":"'1a Enero'!A71","v":49},{"$f":"'1a Enero'!B71","v":"Honorarios administración"},{"$f":"'1a diciembre'!C71","v":0},{"$f":"'1a diciembre'!F71","v":0},0,0,0]
[{"$f":"'1a Enero'!A72","v":50},{"$f":"'1a Enero'!B72","v":"Papelería"},{"$f":"'1a diciembre'!C72","v":0},{"$f":"'1a diciembre'!F72","v":0},0,0,0]
[{"$f":"'1a Enero'!A73","v":51},{"$f":"'1a Enero'!B73","v":"Equipos de oficina"},{"$f":"'1a diciembre'!C73","v":0},{"$f":"'1a diciembre'!F73","v":0},0,0,0]
[{"$f":"'1a Enero'!A74","v":52},{"$f":"'1a Enero'!B74","v":"Asambleas"},{"$f":"'1a diciembre'!C74","v":0},{"$f":"'1a diciembre'!F74","v":0},0,{"$f":"D74+E74","v":0},0]
[{"$f":"'1a Enero'!A75","v":53},{"$f":"'1a Enero'!B75","v":"Notarios"},{"$f":"'1a diciembre'!C75","v":0},{"$f":"'1a diciembre'!F75","v":0},0,0,0]
[{"$f":"'1a Enero'!A76","v":54},{"$f":"'1a Enero'!B76","v":"Asociación de colonos"},{"$f":"'1a diciembre'!C76","v":0},{"$f":"'1a diciembre'!F76","v":0},0,0,0]
[{"$f":"'1a Enero'!A77","v":55},{"$f":"'1a Enero'!B77","v":"Transportes y Estacionamientos"},{"$f":"'1a diciembre'!C77","v":0},{"$f":"'1a diciembre'!F77","v":0},0,0,0]
[{"$f":"'1a Enero'!A78","v":56},{"$f":"'1a Enero'!B78","v":"Seguros y fianzas"},{"$f":"'1a diciembre'!C78","v":0},{"$f":"'1a diciembre'!F78","v":0},0,0,0]
[{"$f":"'1a Enero'!A79","v":57},{"$f":"'1a Enero'!B79","v":"Honorarios contador"},{"$f":"'1a diciembre'!C79","v":0},{"$f":"'1a diciembre'!F79","v":0},0,{"$f":"D79+E79","v":0},{"$f":"C79-F79","v":0}]
[{"$f":"'1a Enero'!A80","v":58},{"$f":"'1a Enero'!B80","v":"Otros"},{"$f":"'1a diciembre'!C80","v":0},{"$f":"'1a diciembre'!F80","v":0},0,0,0]
["Subtotal Administrativos",null,{"$f":"SUM(C70:C80)","v":0},{"$f":"SUM(D70:D80)","v":0},{"$f":"SUM(E70:E80)","v":0},{"$f":"SUM(F70:F80)","v":0},{"$f":"SUM(G70:G80)","v":0}]
[]
["PROYECTOS ESPECIFICOS"]
[]
[{"$f":"'1a Enero'!A85","v":59},{"$f":"'1a Enero'!B85","v":"Proyecto No. 1"},{"$f":"'1a diciembre'!C85","v":0},{"$f":"'1a diciembre'!F85","v":0},0,0,{"$f":"C85-F85","v":0}]
[{"$f":"'1a Enero'!A86","v":60},{"$f":"'1a Enero'!B86","v":"Proyecto No. 2"},{"$f":"'1a diciembre'!C86","v":0},{"$f":"'1a diciembre'!F86","v":0},0,0,0]
[{"$f":"'1a Enero'!A87","v":61},{"$f":"'1a Enero'!B87","v":"Proyecto No. 3"},{"$f":"'1a diciembre'!C87","v":0},{"$f":"'1a diciembre'!F87","v":0},0,0,0]
[{"$f":"'1a Enero'!A88","v":62},{"$f":"'1a Enero'!B88","v":"Proyecto No. 4"},{"$f":"'1a diciembre'!C88","v":0},{"$f":"'1a diciembre'!F88","v":0},0,0,0]
[{"$f":"'1a Enero'!A89","v":63},{"$f":"'1a Enero'!B89","v":"Proyecto No. 5"},{"$f":"'1a diciembre'!C89","v":0},{"$f":"'1a diciembre'!F89","v":0},0,0,0]
[{"$f":"'1a Enero'!A90","v":64},{"$f":"'1a Enero'!B90","v":"Otros"},{"$f":"'1a diciembre'!C90","v":0},{"$f":"'1a diciembre'!F90","v":0},0,0,0]
["Subtotal Proy. Especificos",null,{"$f":"SUM(C85:C90)","v":0},{"$f":"SUM(D85:D90)","v":0},{"$f":"SUM(E85:E90)","v":0},{"$f":"SUM(F85:F90)","v":0},{"$f":"SUM(G85:G90)","v":0}]
[]
[null,"Gran Total",{"$f":"C13+C28+C46+C66+C81+C91","v":0},{"$f":"D13+D28+D46+D66+D81+D91","v":0},{"$f":"E13+E28+E46+E66+E81+E91","v":0},{"$f":"F13+F28+F46+F66+F81+F91","v":0},{"$f":"G13+G28+G46+G66+G81+G91","v":0}]