{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Hoja1"],"not_rendered":{"images":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Hoja1","index":0,"n_rows":44,"n_cols":18,"rows_kept":44,"merged":[[1,0,1,17],[2,0,2,17],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,5,7],[5,8,6,8],[5,9,5,11],[5,12,5,14],[5,15,6,15],[5,16,5,17]],"flags":["formulas_cached_only"]}
[]
["RENDICION DE CUENTAS"]
["INFORMACION FINANCIERA - EJECUCION PRESUPUESTAL DE INGRESOS"]
[null,"ENTIDAD","INSTITUCION EDUCATIVA RAICES DEL FUTURO                                                                                 ",{"$nulls":3},"NIT",null,null,800254865,null,null,"PAGINA",0]
[null,"REPRESENTANTE LEGAL","ORLANDO OLIVERA MORALES                           ",{"$nulls":3},"PERIODO DE RENDICION",null,null,"De Feb-01-2026 a Feb-28-2026"]
["Código","Descripción","Cod.Aprobado","Presupuesto Inicial","Modificaciones",{"$nulls":3},"Presupuesto Definitivo","Recaudos",null,null,"Saldo por Recaudar",null,null,"Mayor Recaudo","P.A.C."]
[{"$nulls":4},"Adiciones","Reducciones","Aplazamientos","Desaplazamientos",null,"Codigo","Mes","Acumulado","Codigo","$","%",null,"Mayor Recaudo","Menor Recaudo"]
["1                     ","INGRESOS                                                                                                                                                                                                                                        ","               ",{"v":146148729,"d":"146,148,729"},{"v":3351753,"d":"3,351,753"},0,0,0,{"v":149500482,"d":"149,500,482"},"               ",{"v":18022915,"d":"18,022,915"},{"v":18429082,"d":"18,429,082"},"               ",{"v":131071400,"d":"131,071,400"},{"v":87.67289459307563,"d":"88"},null,{"v":18429082,"d":"18,429,082"},0]
["11                    ","INGRESOS CORRIENTES                                                                                                                                                                                                                             ","               ",{"v":128848729,"d":"128,848,729"},0,0,0,0,{"v":128848729,"d":"128,848,729"},"               ",{"v":660000,"d":"660,000"},{"v":1066000,"d":"1,066,000"},"               ",{"v":127782729,"d":"127,782,729"},{"v":99.17267325159257,"d":"99"},null,{"v":1066000,"d":"1,066,000"},0]
["1102                  ","INGRESOS NO TRIBUTARIOS                                                                                                                                                                                                                         ","               ",{"v":128848729,"d":"128,848,729"},0,0,0,0,{"v":128848729,"d":"128,848,729"},"               ",{"v":660000,"d":"660,000"},{"v":1066000,"d":"1,066,000"},"               ",{"v":127782729,"d":"127,782,729"},{"v":99.17267325159257,"d":"99"},null,{"v":1066000,"d":"1,066,000"},0]
["110205                ","VENTA DE BIENES Y SERVICIOS                                                                                                                                                                                                                     ","               ",{"v":6900000,"d":"6,900,000"},0,0,0,0,{"v":6900000,"d":"6,900,000"},"               ",{"v":660000,"d":"660,000"},{"v":1066000,"d":"1,066,000"},"               ",{"v":5834000,"d":"5,834,000"},{"v":84.55072463768116,"d":"85"},null,{"v":1066000,"d":"1,066,000"},0]
["11020501              ","VENTA DE ESTABLECIMIENTOS DE MERCADO                                                                                                                                                                                                            ","               ",{"v":2400000,"d":"2,400,000"},0,0,0,0,{"v":2400000,"d":"2,400,000"},"               ",{"v":210000,"d":"210,000"},{"v":616000,"d":"616,000"},"               ",{"v":1784000,"d":"1,784,000"},{"v":74.33333333333333,"d":"74"},null,{"v":616000,"d":"616,000"},0]
["1102050109            ","SERVICIOS PARA LA COMUNIDAD SOCIALES Y PERSONALES                                                                                                                                                                                               ","               ",{"v":2400000,"d":"2,400,000"},0,0,0,0,{"v":2400000,"d":"2,400,000"},"               ",{"v":210000,"d":"210,000"},{"v":616000,"d":"616,000"},"               ",{"v":1784000,"d":"1,784,000"},{"v":74.33333333333333,"d":"74"},null,{"v":616000,"d":"616,000"},0]
["110205010901          ","Certificados y Constancias de Estudio                                                                                                                                                                                                           ","               ",{"v":2400000,"d":"2,400,000"},0,0,0,0,{"v":2400000,"d":"2,400,000"},"               ",{"v":210000,"d":"210,000"},{"v":616000,"d":"616,000"},"               ",{"v":1784000,"d":"1,784,000"},{"v":74.33333333333333,"d":"74"},null,{"v":616000,"d":"616,000"},0]
["11020502              ","VENTAS INCIDENTALES DE ESTABLECIMIENTOS NO DE MERCADO                                                                                                                                                                                           ","               ",{"v":4500000,"d":"4,500,000"},0,0,0,0,{"v":4500000,"d":"4,500,000"},"               ",{"v":450000,"d":"450,000"},{"v":450000,"d":"450,000"},"               ",{"v":4050000,"d":"4,050,000"},90,null,{"v":450000,"d":"450,000"},0]
["1102050207            ","SERVICIOS FINANCIEROS Y SERVICIOS CONEXOS SERVICIOS INMOBILIARIOS                                                                                                                                                                               ","               ",{"v":4500000,"d":"4,500,000"},0,0,0,0,{"v":4500000,"d":"4,500,000"},"               ",{"v":450000,"d":"450,000"},{"v":450000,"d":"450,000"},"               ",{"v":4050000,"d":"4,050,000"},90,null,{"v":450000,"d":"450,000"},0]
["110205020701          ","Funcionamiento Tienda escolar y servicio de Fotocopia                                                                                                                                                                                           ","               ",{"v":4500000,"d":"4,500,000"},0,0,0,0,{"v":4500000,"d":"4,500,000"},"               ",{"v":450000,"d":"450,000"},{"v":450000,"d":"450,000"},"               ",{"v":4050000,"d":"4,050,000"},90,null,{"v":450000,"d":"450,000"},0]
["110206                ","TRANSFERENCIAS CORRIENTES                                                                                                                                                                                                                       ","               ",{"v":121948729,"d":"121,948,729"},0,0,0,0,{"v":121948729,"d":"121,948,729"},"               ",0,0,"               ",{"v":121948729,"d":"121,948,729"},100,null,0,0]
["11020606              ","TRANSFERENCIAS DE OTRAS ENTIDADES DEL GOBIERNO GENERAL                                                                                                                                                                                          ","               ",{"v":121947729,"d":"121,947,729"},0,0,0,0,{"v":121947729,"d":"121,947,729"},"               ",0,0,"               ",{"v":121947729,"d":"121,947,729"},100,null,0,0]
["1102060601            ","Aportes Nacion                                                                                                                                                                                                                                  ","               ",{"v":87017729,"d":"87,017,729"},0,0,0,0,{"v":87017729,"d":"87,017,729"},"               ",0,0,"               ",{"v":87017729,"d":"87,017,729"},100,null,0,0]
["110206060101          ","Gratuidad Educativa SGP                                                                                                                                                                                                                         ","               ",{"v":87017729,"d":"87,017,729"},0,0,0,0,{"v":87017729,"d":"87,017,729"},"               ",0,0,"               ",{"v":87017729,"d":"87,017,729"},100,null,0,0]
["1102060606            ","Otras Entidades del Gobierno                                                                                                                                                                                                                    ","               ",{"v":34930000,"d":"34,930,000"},0,0,0,0,{"v":34930000,"d":"34,930,000"},"               ",0,0,"               ",{"v":34930000,"d":"34,930,000"},100,null,0,0]
["110206060601          ","Gratuidad Educariva Municipio                                                                                                                                                                                                                   ","               ",{"v":34930000,"d":"34,930,000"},0,0,0,0,{"v":34930000,"d":"34,930,000"},"               ",0,0,"               ",{"v":34930000,"d":"34,930,000"},100,null,0,0]
["11020611              ","INDEMINIZACIONES RELACIONADAS CON SEGUROS NO DE VIDA                                                                                                                                                                                            ","               ",{"v":1000,"d":"1,000"},0,0,0,0,{"v":1000,"d":"1,000"},"               ",0,0,"               ",{"v":1000,"d":"1,000"},100,null,0,0]
["1102061101            ","Indemnizaciones relacionadas con seguros de bienes                                                                                                                                                                                              ","               ",{"v":1000,"d":"1,000"},0,0,0,0,{"v":1000,"d":"1,000"},"               ",0,0,"               ",{"v":1000,"d":"1,000"},100,null,0,0]
["12                    ","RECURSOS DE CAPITAL                                                                                                                                                                                                                             ","               ",{"v":17300000,"d":"17,300,000"},{"v":3351753,"d":"3,351,753"},0,0,0,{"v":20651753,"d":"20,651,753"},"               ",{"v":17362915,"d":"17,362,915"},{"v":17363082,"d":"17,363,082"},"               ",{"v":3288671,"d":"3,288,671"},{"v":15.924415714249534,"d":"16"},null,{"v":17363082,"d":"17,363,082"},0]
["1205                  ","RENDIMIENTOS FINANCIEROS                                                                                                                                                                                                                        ","               ",{"v":300000,"d":"300,000"},0,0,0,0,{"v":300000,"d":"300,000"},"               ",144,311,"               ",{"v":299689,"d":"299,689"},{"v":99.89633333333333,"d":"100"},null,311,0]
["120502                ","DEPOSITOS                                                                                                                                                                                                                                       ","               ",{"v":300000,"d":"300,000"},0,0,0,0,{"v":300000,"d":"300,000"},"               ",144,311,"               ",{"v":299689,"d":"299,689"},{"v":99.89633333333333,"d":"100"},null,311,0]
["12050201              ","Rendimientos financieros Otras Cuentas                                                                                                                                                                                                          ","               ",{"v":150000,"d":"150,000"},0,0,0,0,{"v":150000,"d":"150,000"},"               ",115,238,"               ",{"v":149762,"d":"149,762"},{"v":99.84133333333334,"d":"100"},null,238,0]
["12050202              ","Rendimientos Financieros Recursos SGP                                                                                                                                                                                                           ","               ",{"v":150000,"d":"150,000"},0,0,0,0,{"v":150000,"d":"150,000"},"               ",29,73,"               ",{"v":149927,"d":"149,927"},{"v":99.95133333333334,"d":"100"},null,73,0]
["1210                  ","RECURSOS DEL BALANCE                                                                                                                                                                                                                            ","               ",{"v":17000000,"d":"17,000,000"},{"v":3351753,"d":"3,351,753"},0,0,0,{"v":20351753,"d":"20,351,753"},"               ",{"v":17362771,"d":"17,362,771"},{"v":17362771,"d":"17,362,771"},"               ",{"v":2988982,"d":"2,988,982"},{"v":14.686607094730363,"d":"15"},null,{"v":17362771,"d":"17,362,771"},0]
["121002                ","SUPERAVIT FISCAL                                                                                                                                                                                                                                ","               ",{"v":17000000,"d":"17,000,000"},{"v":3351753,"d":"3,351,753"},0,0,0,{"v":20351753,"d":"20,351,753"},"               ",{"v":17362771,"d":"17,362,771"},{"v":17362771,"d":"17,362,771"},"               ",{"v":2988982,"d":"2,988,982"},{"v":14.686607094730363,"d":"15"},null,{"v":17362771,"d":"17,362,771"},0]
["12100201              ","Recursos del Balance Recursos Propios y Otros                                                                                                                                                                                                   ","               ",{"v":1000000,"d":"1,000,000"},{"v":2726826,"d":"2,726,826"},0,0,0,{"v":3726826,"d":"3,726,826"},"               ",{"v":3726826,"d":"3,726,826"},{"v":3726826,"d":"3,726,826"},"               ",0,0,null,{"v":3726826,"d":"3,726,826"},0]
["12100202              ","Recursos del Balance MEN                                                                                                                                                                                                                        ","               ",{"v":6000000,"d":"6,000,000"},{"v":624927,"d":"624,927"},0,0,0,{"v":6624927,"d":"6,624,927"},"               ",{"v":6624927,"d":"6,624,927"},{"v":6624927,"d":"6,624,927"},"               ",0,0,null,{"v":6624927,"d":"6,624,927"},0]
["12100203              ","Recursos del Balance Gratuidad Territorial Alcaldia                                                                                                                                                                                             ","               ",{"v":10000000,"d":"10,000,000"},0,0,0,0,{"v":10000000,"d":"10,000,000"},"               ",{"v":7011018,"d":"7,011,018"},{"v":7011018,"d":"7,011,018"},"               ",{"v":2988982,"d":"2,988,982"},{"v":29.88982,"d":"30"},null,{"v":7011018,"d":"7,011,018"},0]
[" ","TOTAL"," ",{"v":146148729,"d":"146,148,729"},{"v":3351753,"d":"3,351,753"},0,0,0,{"v":149500482,"d":"149,500,482"}," ",{"v":18022915,"d":"18,022,915"},{"v":18429082,"d":"18,429,082"}," ",{"v":131071400,"d":"131,071,400"}," "," ",{"v":94277410,"d":"94,277,410"},0]
[]
[]
[]
[]
[]
[]
[null,"ORLANDO OLIVERA MORALES"]
[null,"RECTOR"]