{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Instrucciones","Presupuesto"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":1,"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":"Instrucciones","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Presupuesto","index":1,"n_rows":90,"n_cols":32,"rows_kept":90,"cut":false,"hidden":false,"merged":[[84,31,84,34],[85,3,85,4],[85,5,85,7],[85,9,85,11],[85,12,85,14],[85,15,85,17],[85,18,85,20],[85,21,85,24],[85,25,85,26],[85,27,85,30],[85,31,85,34],[84,3,84,4],[84,5,84,7],[84,9,84,11],[84,12,84,14],[84,15,84,17],[84,18,84,20],[84,21,84,24],[84,25,84,26],[84,27,84,30],[83,31,83,34],[78,1,78,34],[79,1,80,1],[79,2,80,2],[79,3,80,4],[79,5,80,7],[79,8,80,8],[79,9,80,11],[79,12,80,14],[79,15,80,17],[79,18,80,20],[79,21,80,24],[79,25,80,26],[79,27,80,30],[79,31,80,34],[83,3,83,4],[83,5,83,7],[83,9,83,11],[83,12,83,14],[83,15,83,17],[83,18,83,20],[83,21,83,24],[83,25,83,26],[83,27,83,30],[81,31,81,34],[82,3,82,4],[82,5,82,7],[82,9,82,11],[82,12,82,14],[82,15,82,17],[82,18,82,20],[82,21,82,24],[82,25,82,26],[82,27,82,30],[82,31,82,34],[81,3,81,4],[81,5,81,7],[81,9,81,11],[81,12,81,14],[81,15,81,17],[81,18,81,20],[81,21,81,24],[81,25,81,26],[81,27,81,30],[75,31,75,34],[75,3,75,4],[75,5,75,7],[75,9,75,11],[75,12,75,14],[75,15,75,17],[75,18,75,20],[75,21,75,24],[75,25,75,26],[75,27,75,30],[73,31,73,34],[74,3,74,4],[74,5,74,7],[74,9,74,11],[74,12,74,14],[74,15,74,17],[74,18,74,20],[74,21,74,24],[74,25,74,26],[74,27,74,30],[74,31,74,34],[73,3,73,4],[73,5,73,7],[73,9,73,11],[73,12,73,14],[73,15,73,17],[73,18,73,20],[73,21,73,24],[73,25,73,26],[73,27,73,30],[71,31,71,34],[72,3,72,4],[72,5,72,7],[72,9,72,11],[72,12,72,14],[72,15,72,17],[72,18,72,20],[72,21,72,24],[72,25,72,26],[72,27,72,30],[72,31,72,34],[71,3,71,4],[71,5,71,7],[71,9,71,11],[71,12,71,14],[71,15,71,17],[71,18,71,20],[71,21,71,24],[71,25,71,26],[71,27,71,30],[24,16,24,19],[25,10,25,15],[25,16,25,19],[26,10,26,15],[26,16,26,19],[68,1,68,34],[69,1,70,1],[69,2,70,2],[69,3,70,4],[69,5,70,7],[69,8,70,8],[69,9,70,11],[69,12,70,14],[69,15,70,17],[69,18,70,20],[69,21,70,24],[69,25,70,26],[69,27,70,30],[69,31,70,34],[26,6,26,7],[19,8,25,9],[24,10,24,15],[45,31,45,34],[38,1,38,34],[19,16,19,19],[20,10,20,15],[20,16,20,19],[21,10,21,15],[21,16,21,19],[22,10,22,15],[22,16,22,19],[23,10,23,15],[23,16,23,19],[17,30,17,34],[12,30,12,34],[13,30,13,34],[14,30,14,34],[15,30,15,34],[16,30,16,34],[64,31,64,34],[65,31,65,34],[58,1,58,34],[10,8,16,9],[52,31,52,34],[53,31,53,34],[54,31,54,34],[55,31,55,34],[48,1,48,34],[59,31,60,34],[61,31,61,34],[62,31,62,34],[63,31,63,34],[39,31,40,34],[41,31,41,34],[42,31,42,34],[43,31,43,34],[44,31,44,34],[16,24,16,29],[17,24,17,29],[49,31,50,34],[51,31,51,34],[42,25,42,26],[43,25,43,26],[49,3,50,4],[62,5,62,7],[62,9,62,11],[55,21,55,24],[55,25,55,26],[59,27,60,30],[61,3,61,4],[61,5,61,7],[61,9,61,11],[61,12,61,14],[61,15,61,17],[61,18,61,20],[61,27,61,30],[59,9,60,11],[59,12,60,14],[59,15,60,17],[59,18,60,20],[59,21,60,24],[12,24,12,29],[13,24,13,29],[39,1,40,1],[39,2,40,2],[43,21,43,24],[39,12,40,14],[12,10,12,15],[13,10,13,15],[14,10,14,15],[15,10,15,15],[16,10,16,15],[17,10,17,15],[12,16,12,19],[13,16,13,19],[14,16,14,19],[15,16,15,19],[16,16,16,19],[17,16,17,19],[39,21,40,24],[41,21,41,24],[42,21,42,24],[39,3,40,4],[41,3,41,4],[42,3,42,4],[59,1,60,1],[59,2,60,2],[61,21,61,24],[61,25,61,26],[63,3,63,4],[62,27,62,30],[63,5,63,7],[63,9,63,11],[63,12,63,14],[63,15,63,17],[63,18,63,20],[63,21,63,24],[59,5,60,7],[59,8,60,8],[54,25,54,26],[63,27,63,30],[62,3,62,4],[49,1,50,1],[49,2,50,2],[62,12,62,14],[62,15,62,17],[59,3,60,4],[62,18,62,20],[62,21,62,24],[62,25,62,26],[59,25,60,26],[63,25,63,26],[55,27,55,30],[55,3,55,4],[55,5,55,7],[55,9,55,11],[55,12,55,14],[55,15,55,17],[53,18,53,20],[53,21,53,24],[53,25,53,26],[53,27,53,30],[54,3,54,4],[64,27,64,30],[65,3,65,4],[65,5,65,7],[65,9,65,11],[65,12,65,14],[65,15,65,17],[65,18,65,20],[65,21,65,24],[65,25,65,26],[65,27,65,30],[64,3,64,4],[64,5,64,7],[64,9,64,11],[64,12,64,14],[64,15,64,17],[64,18,64,20],[64,21,64,24],[64,25,64,26],[54,5,54,7],[54,9,54,11],[54,12,54,14],[54,15,54,17],[54,18,54,20],[54,21,54,24],[53,3,53,4],[53,5,53,7],[53,9,53,11],[53,12,53,14],[53,15,53,17],[54,27,54,30],[55,18,55,20],[52,27,52,30],[45,15,45,17],[45,27,45,30],[45,18,45,20],[51,3,51,4],[51,5,51,7],[51,9,51,11],[51,12,51,14],[51,15,51,17],[51,18,51,20],[52,3,52,4],[49,5,50,7],[49,8,50,8],[49,9,50,11],[49,12,50,14],[49,15,50,17],[49,18,50,20],[49,21,50,24],[49,25,50,26],[49,27,50,30],[51,21,51,24],[51,25,51,26],[52,5,52,7],[45,25,45,26],[52,9,52,11],[52,12,52,14],[52,15,52,17],[52,18,52,20],[52,21,52,24],[52,25,52,26],[44,25,44,26],[45,12,45,14],[45,5,45,7],[43,3,43,4],[44,12,44,14],[39,8,40,8],[41,9,41,11],[42,9,42,11],[43,9,43,11],[34,1,34,6],[34,7,34,9],[34,10,34,20],[44,3,44,4],[39,25,40,26],[41,25,41,26],[45,9,45,11],[41,18,41,20],[42,18,42,20],[43,18,43,20],[44,21,44,24],[39,9,40,11],[39,18,40,20],[41,12,41,14],[42,12,42,14],[43,12,43,14],[39,15,40,17],[41,15,41,17],[42,15,42,17],[43,15,43,17],[44,15,44,17],[44,9,44,11],[45,21,45,24],[44,18,44,20],[31,10,31,20],[32,10,32,20],[33,10,33,20],[17,6,17,7],[11,10,11,15],[32,1,32,6],[32,7,32,9],[33,1,33,6],[33,7,33,9],[10,20,16,23],[29,1,29,6],[30,1,30,6],[31,1,31,6],[31,7,31,9],[16,6,16,7],[12,6,12,7],[13,6,13,7],[14,6,14,7],[15,6,15,7],[10,2,10,5],[11,2,11,5],[11,6,11,7],[10,6,10,7],[12,2,12,5],[29,7,30,9],[1,2,1,30],[2,2,2,30],[9,3,9,9],[13,2,13,5],[14,2,14,5],[15,2,15,5],[10,1,16,1],[16,2,16,5],[29,10,30,20],[4,3,4,9],[5,3,5,9],[6,3,6,9],[4,1,4,2],[5,1,5,2],[6,1,6,2],[17,2,17,5],[10,16,10,19],[11,16,11,19],[11,24,11,29],[10,30,10,34],[11,30,11,34],[14,24,14,29],[15,24,15,29],[87,21,87,31],[88,21,88,31],[88,9,88,18],[89,9,89,18],[87,9,87,18],[87,2,87,7],[88,2,88,7],[89,2,89,7],[35,10,35,20],[39,27,40,30],[41,27,41,30],[35,1,35,6],[35,7,35,9],[36,7,36,9],[42,27,42,30],[43,27,43,30],[44,27,44,30],[51,27,51,30],[45,3,45,4],[39,5,40,7],[41,5,41,7],[42,5,42,7],[43,5,43,7],[44,5,44,7],[26,2,26,5],[21,6,21,7],[22,6,22,7],[23,6,23,7],[24,6,24,7],[25,6,25,7],[19,1,25,1],[19,2,19,5],[20,2,20,5],[21,2,21,5],[22,2,22,5],[23,2,23,5],[24,2,24,5],[25,2,25,5],[19,6,19,7],[20,6,20,7]]}
[]
[null,null,"ANEXO PARA EXPLICAR PRESUPUESTO DE BECARIO"]
[null,null,"Dirección de Internacionalización y Relaciones Externas"]
[]
[null,"Facultad o Departamento"]
[null,"Solicitante"]
[null,"Universidad"]
[]
[]
[]
[null,"Contexto de la solicitud","Compromiso Universidad Externado: ",null,null,null,2024,null,"Contexto de la solicitud",null,"Compromiso Universidad Externado: ",null,null,null,null,null,{"$f":"$G$11+1","v":2025},null,null,null,"Contexto de la solicitud",null,null,null,"Compromiso Universidad Externado: ",null,null,null,null,null,{"$f":"$G$11+2","v":2026}]
[null,null,"Conceptos",null,null,null,"Valor",null,null,null,"Conceptos",null,null,null,null,null,"Valor",null,null,null,null,null,null,null,"Conceptos",null,null,null,null,null,"Valor"]
[null,null,"Manutención ",null,null,null,{"$f":"SUM(C42:AI42)","v":0},null,null,null,"Manutención ",null,null,null,null,null,{"$f":"SUM(C52:AI52)","v":0},null,null,null,null,null,null,null,"Manutención ",null,null,null,null,null,{"$f":"SUM(C62:AI62)","v":0}]
[null,null,"Matrícula ",null,null,null,{"$f":"SUM(C43:AI43)","v":0},null,null,null,"Matrícula ",null,null,null,null,null,{"$f":"SUM(C53:AI53)","v":0},null,null,null,null,null,null,null,"Matrícula ",null,null,null,null,null,{"$f":"SUM(C63:AI63)","v":0}]
[null,null,"Tiquetes aéreos ",null,null,null,0,null,null,null,"Tiquetes aéreos ",null,null,null,null,null,0,null,null,null,null,null,null,null,"Tiquetes aéreos ",null,null,null,null,null,0]
[null,null,"Seguro médico ",null,null,null,0,null,null,null,"Seguro médico ",null,null,null,null,null,0,null,null,null,null,null,null,null,"Seguro médico ",null,null,null,null,null,0]
[null,null,"Licencia remunerada",null,null,null,0,null,null,null,"Licencia remunerada",null,null,null,null,null,0,null,null,null,null,null,null,null,"Licencia remunerada",null,null,null,null,null,0]
[null,null,"Sub total del año","sub total",null,null,{"$f":"IF(G13=\"\",\"\",SUM(G13:H17))","v":0},null,null,null,"Sub total del año",null,null,null,null,null,{"$f":"IF(Q13=\"\",\"\",SUM(Q13:S17))","v":0},null,null,null,null,null,null,null,"Sub total del año",null,null,null,null,null,{"$f":"IF(AE13=\"\",\"\",SUM(AE13:AG17))","v":0}]
[]
[null,"Contexto de la solicitud","Compromiso Universidad Externado: ",null,null,null,{"$f":"$G$11+3","v":2027},null,"Contexto de la solicitud",null,"Compromiso Universidad Externado: ",null,null,null,null,null,{"$f":"$G$11+4","v":2028}]
[null,null,"Conceptos",null,null,null,"Valor",null,null,null,"Conceptos",null,null,null,null,null,"Valor"]
[null,null,"Manutención ",null,null,null,{"$f":"SUM(C72:AI72)","v":0},null,null,null,"Manutención ",null,null,null,null,null,{"$f":"SUM(C82:AI82)","v":0}]
[null,null,"Matrícula ",null,null,null,{"$f":"SUM(C73:AI73)","v":0},null,null,null,"Matrícula ",null,null,null,null,null,{"$f":"SUM(C83:AI83)","v":0}]
[null,null,"Tiquetes aéreos ",null,null,null,{"$f":"SUM(C74:AI74)","v":0},null,null,null,"Tiquetes aéreos ",null,null,null,null,null,{"$f":"SUM(C84:AI84)","v":0}]
[null,null,"Seguro médico ",null,null,null,{"$f":"SUM(C75:AI75)","v":0},null,null,null,"Seguro médico ",null,null,null,null,null,{"$f":"SUM(C85:AI85)","v":0}]
[null,null,"Licencia remunerada",null,null,null,{"$f":"SUM(C76:AI76)","v":0},null,null,null,"Licencia remunerada",null,null,null,null,null,{"$f":"SUM(C86:AI86)","v":0}]
[null,null,"Sub total del año",null,null,null,{"$f":"IF(G22=\"\",\"\",SUM(G22:H26))","v":0},null,null,null,"Sub total del año",null,null,null,null,null,{"$f":"IF(Q22=\"\",\"\",SUM(Q22:S26))","v":0}]
[]
[]
[null,"Compromiso Universidad Externado: ",null,null,null,null,null,"TOTAL SOLICITUD",null,null,"Observaciones"]
[null,"Conceptos"]
[null,"Manutención ",null,null,null,null,null,{"$f":"SUM(G13,Q13,AE13,G22,Q22)","v":0}]
[null,"Matrícula ",null,null,null,null,null,{"$f":"SUM(G14,Q14,AE14,G23,Q23)","v":0}]
[null,"Tiquetes aéreos ",null,null,null,null,null,{"$f":"SUM(G15,Q15,AE15,G24,Q24)","v":0}]
[null,"Seguro médico ",null,null,null,null,null,0]
[null,"Licencia remunerada",null,null,null,null,null,0]
[null,null,null,null,null,null,null,{"$f":"SUM(H32:J36)","v":0}]
[]
[null,{"$f":"CONCATENATE($C$11,G11)","v":"Compromiso Universidad Externado: 2024"}]
[null,"Concepto","Enero","Febrero",null,"Marzo",null,null,"Abril","Mayo",null,null,"Junio",null,null,"Julio",null,null,"Agosto",null,null,"Septiembre",null,null,null,"Octubre",null,"Noviembre",null,null,null,"Diciembre"]
[]
[null,"Manutención "]
[null,"Matrícula "]
[null,"Tiquetes aéreos "]
[null,"Seguro médico "]
[null,"Licencia remunerada"]
[]
[]
[null,{"$f":"CONCATENATE($C$11,Q11)","v":"Compromiso Universidad Externado: 2025"}]
[null,"Concepto","Enero","Febrero",null,"Marzo",null,null,"Abril","Mayo",null,null,"Junio",null,null,"Julio",null,null,"Agosto",null,null,"Septiembre",null,null,null,"Octubre",null,"Noviembre",null,null,null,"Diciembre"]
[]
[null,"Manutención "]
[null,"Matrícula "]
[null,"Tiquetes aéreos "]
[null,"Seguro médico "]
[null,"Licencia remunerada"]
[]
[]
[null,{"$f":"CONCATENATE($C$11,AE11)","v":"Compromiso Universidad Externado: 2026"}]
[null,"Concepto","Enero","Febrero",null,"Marzo",null,null,"Abril","Mayo",null,null,"Junio",null,null,"Julio",null,null,"Agosto",null,null,"Septiembre",null,null,null,"Octubre",null,"Noviembre",null,null,null,"Diciembre"]
[]
[null,"Manutención "]
[null,"Matrícula "]
[null,"Tiquetes aéreos "]
[null,"Seguro médico "]
[null,"Licencia remunerada"]
[]
[]
[null,{"$f":"CONCATENATE($C$11,G20)","v":"Compromiso Universidad Externado: 2027"}]
[null,"Concepto","Enero","Febrero",null,"Marzo",null,null,"Abril","Mayo",null,null,"Junio",null,null,"Julio",null,null,"Agosto",null,null,"Septiembre",null,null,null,"Octubre",null,"Noviembre",null,null,null,"Diciembre"]
[]
[null,"Manutención "]
[null,"Matrícula "]
[null,"Tiquetes aéreos "]
[null,"Seguro médico "]
[null,"Licencia remunerada"]
[]
[]
[null,{"$f":"CONCATENATE($C$11,Q20)","v":"Compromiso Universidad Externado: 2028"}]
[null,"Concepto","Enero","Febrero",null,"Marzo",null,null,"Abril","Mayo",null,null,"Junio",null,null,"Julio",null,null,"Agosto",null,null,"Septiembre",null,null,null,"Octubre",null,"Noviembre",null,null,null,"Diciembre"]
[]
[null,"Manutención "]
[null,"Matrícula "]
[null,"Tiquetes aéreos "]
[null,"Seguro médico "]
[null,"Licencia remunerada"]
[null,"Nota: el envío de correo electrónico es valido como visto bueno de cualquiera de las partes."]
[]
[null,null,"Vo.Bo. Dr. LUIS HERNANDO PARRA NIETO",null,null,null,null,null,null,"Vo.Bo. Dr. GIOVANNI ANZOLA PARDO",null,null,null,null,null,null,null,null,null,null,null,"Vo.Bo. Decanatura a la que pertenece el participante"]
[null,null,"Rector",null,null,null,null,null,null,"Director Internacionalización y Relaciones Externas"]