{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Contenido","Valor de los Proyectos2026","Valor de los Proyectos2022 (2)","Valores Matricula2025 - 2026","Valores Matricula2017-2018 (2)","OtrosConceptos"],"not_rendered":{"images":2,"defined_names":8},"read":"whole","date_system":"1900"}

{"sheet":"Contenido","index":0,"n_rows":20,"n_cols":2,"rows_kept":20}
{"$rows_empty":13}
[null,"Pontificia Universidad Javeriana"]
[null,"Incremento en valores de matrícula y demás derechos pecuniarios - Anexo Seccional Cali"]
[]
[null,"Contenido"]
[null,"Valor de los proyectos 2026"]
[null,"Valores matrícula 2025-2026"]
[null,"Otros conceptos 2025-2026"]

{"sheet":"Valor de los Proyectos2026","index":1,"n_rows":15,"n_cols":10,"rows_kept":15,"merged":[[1,1,1,9],[2,1,2,9],[3,1,3,9],[5,3,5,9],[6,3,6,9],[10,1,10,3],[11,1,11,8],[14,1,14,5]]}
["Volver al menú"]
[null,"PONTIFICIA UNIVERSIDAD JAVERIANA - SECCIONAL CALI"]
[null,"Información por proyectos 2026"]
[null,"SECCIONAL CALI (CALI – CODIFICACIÓN SNIES 1702)"]
[]
[{"$nulls":3},"Nota: Debido a que en el presupuesto de la Universidad se aplica el principio de unidad de caja, no es posible presentar discriminado el monto de la inversión según la fuente de los recursos. "]
[{"$nulls":3},"La numeración de las categorías de los proyectos de inversión corresponde a la registrada en la plantilla SNIES para tal fin.  "]
[]
[]
[]
[null,"Tipo de proyectos",null,null,"Fecha de inicio del proyecto","Fecha de finalización del proyecto","Con recursos propios","Con créditos nuevos","Con ingresos adicionales de derechos pecuniarios","Valor total del proyecto para 2026 (millones de pesos)"]
[null,"8. Inversión en planta física",{"$nulls":7},{"$f":"SUM(J13:J13)","v":{"v":3500,"d":"$3,500.0"}}]
[null,null,"8.1","Reforzamiento estructural Edificio los Guayacanes – Fase 1","2026-01-18","2026-12-18",null,null,"x",{"v":3500,"d":"$3,500"}]
[]
[null,"GRAN TOTAL",{"$nulls":7},{"$f":"+J12","v":{"v":3500,"d":"$3,500.0"}}]

{"sheet":"Valor de los Proyectos2022 (2)","index":2,"n_rows":43,"n_cols":10,"rows_kept":43,"hidden":true,"merged":[[1,1,1,9],[2,1,2,9],[4,1,4,3],[5,1,5,8],[9,1,9,8],[10,4,10,5],[11,4,11,5],[12,1,12,8],[13,4,13,5],[14,4,14,5],[15,1,15,8],[18,1,18,8],[20,1,20,8],[24,1,24,8],[26,1,26,8],[31,1,31,8],[34,1,34,8],[35,4,35,5],[36,1,36,3],[40,1,40,8],[42,1,42,5]]}
["Volver al menú"]
[null,"PONTIFICIA UNIVERSIDAD JAVERIANA - SECCIONAL CALI"]
[null,"Proyectos 2022"]
[]
[null,"Tipo de proyectos",null,null,"Fecha de inicio del proyecto","Fecha de finalización del proyecto","Con recursos propios","Con créditos nuevos","Con ingresos adicionales de derechos pecuniarios","Valor total del proyecto para 2022 (millones de pesos)"]
[null,"1. Actividades de incidencia social e impacto regional",{"$nulls":7},{"$f":"SUM(J7:J8)","v":{"v":10271,"d":"$10,271.0"}}]
[null,null,"1.1","Programa de Becas","2022-01-18","2022-12-18","x",null,"x",{"v":8500,"d":"$8,500.0"}]
[null,null,"1.2","Plan de acompañamiento Integral para los estudiantes favorecidos con las becas del gobierno nacional ","2022-01-01","2022-12-01","x",null,"x",{"v":1771,"d":"$1,771.0"}]
[]
[null,"2. Bienestar institucional de la comunidad educativa",{"$nulls":7},{"$f":"SUM(J11:J12)","v":{"v":2102,"d":"$2,102.0"}}]
[null,null,"2.1","Plan de Beneficios Flexibles","permanente",null,"x",null,"x",{"v":1682,"d":"$1,682.0"}]
[null,null,"2.2","Auxilio de matrícula de hijos de profesores y empleados administrativos de tiempo completo","permanente",null,"x",null,"x",{"v":420,"d":"$420.0"}]
[null,"3. Cualificación docente",{"$nulls":7},{"$f":"SUM(J14:J15)","v":{"v":1102,"d":"$1,102.0"}}]
[null,null,"3.1","Programa de Formación Doctoral de profesores","permanente",null,"x",null,"x",{"v":477,"d":"$477.0"}]
[null,null,"3.2","Aspectos salariales (nivelación salarial profesores y colaboradores)","permanente",null,"x",null,"x",{"v":625,"d":"$625.0"}]
[null,"4. Desarrollo físico y sostenibilidad ambiental",{"$nulls":7},{"$f":"SUM(J17:J18)","v":{"v":200,"d":"$200"}}]
[null,null,"4.1","Cambios tecnológicos en sistemas de iluminación LED y colocación de paneles solares","2022-01-01","2022-12-01","x",null,"x",{"v":120,"d":"$120.0"}]
[null,null,"4.2","Construcción de un sedimentador de lodos para ia recuoeración de humedales. ","2022-01-01","2022-12-01","x",null,"x",{"v":80,"d":"$80.0"}]
[null,"5. Desarrollo tecnológico",{"$nulls":7},{"$f":"SUM(J20:J20)","v":{"v":1300,"d":"$1,300.0"}}]
[null,null,"5.1","Desarrollo de software que mejoran los procesos académicos y administrativos","2022-01-01","2022-12-01","x",null,"x",{"v":1300,"d":"$1,300.0"}]
[null,"6. Infraestructura",{"$nulls":7},{"$f":"SUM(J22:J24)","v":{"v":3660,"d":"$3,660.0"}}]
[null,null,"6.1","Renovación de los esquemas de licenciamiento de software institucional. ","2022-01-01","2022-12-01","x",null,"x",{"v":1455,"d":"$1,455.0"}]
[null,null,"6.2","Renovación tecnológica de la red LAN, servidores Físicos ","2022-01-01","2022-12-01","x",null,"x",{"v":1495,"d":"$1,495.0"}]
[null,null,"6.3","Equipos de cómputo para estudiantes, docentes y administrativos ","2022-01-01","2022-12-01","x",null,"x",{"v":710,"d":"$710.0"}]
[null,"7. Internacionalización",{"$nulls":7},{"$f":"SUM(J26:J26)","v":{"v":1010,"d":"$1,010.0"}}]
[null,null,"7.1","Movilidad académica estudiantes negocios internacionales ","2022-01-01","2022-12-01","x",null,"x",{"v":1010,"d":"$1,010.0"}]
[null,"8. Inversión en planta física",{"$nulls":7},{"$f":"SUM(J28:J31)","v":{"v":4302,"d":"$4,302.0"}}]
[null,null,"8.1","Edificio Administrativo ala 2","2022-01-18","2022-12-18",null,"X",null,{"v":3000,"d":"$3,000.0"}]
[null,null,"8.2","Remodelación Villa Javier para el Instituto de Estudios Interculturales","2022-01-01","2022-12-01","x",null,"x",{"v":570,"d":"$570.0"}]
[null,null,"8.3","Remodelación  Casa Santa Maria de los Farallones, fase II","2022-01-01","2022-12-01",{"$nulls":3},{"v":324,"d":"$324.0"}]
[null,null,"8.4"," Edificio de Laboratorio de OMICAS, Etapa 2","2022-01-01","2022-12-01","x",null,"x",{"v":408,"d":"$408.0"}]
[null,"9.Inversión en  muebles y enseres, maquinaria y equipo y bienes bibliográficos",{"$nulls":7},{"$f":"SUM(J33:J34)","v":{"v":2200,"d":"$2,200.0"}}]
[null,null,"9.1","Equipo médico científico de los laboratorios ","2022-01-01","2022-12-01","x",null,"x",{"v":1900,"d":"$1,900.0"}]
[null,null,"9.2","Renovación audiovisual salones. Proyectores y sonido destinados para salones de clase","2022-01-01","2022-12-01","x",null,"x",{"v":300,"d":"$300.0"}]
[null,"10. Investigación, innovación y extensión",{"$nulls":7},{"$f":"SUM(J36:J36)","v":{"v":2200,"d":"$2,200.0"}}]
[null,null,"10.1","Apoyo a la investigación, la actividad de los grupos de investigación, la consecución de recursos externos, la articulación entre la investigación y la docencia, y la formación de jóvenes investigadores.","permanente",null,"x",null,"x",{"v":2200,"d":"$2,200.0"}]
[null,"11. Programas académicos",{"$nulls":7},{"$f":"SUM(J38:J40)","v":{"v":576,"d":"$576.0"}}]
[null,null,"11.1","Proceso para acreditación internacional AACSB","2022-01-01","2022-12-01","x",null,"x",{"v":33,"d":"$33.0"}]
[null,null,"11.2","Autoevaluación y acreditación de programas","2022-01-01","2022-12-01","x",null,"x",{"v":500,"d":"$500.0"}]
[null,null,"11.3","Proceso para acreditación internacional ABET","2022-01-01","2022-12-01","x",null,"x",{"v":43,"d":"$43.0"}]
[null,"12. Planeación Universitaria 2022-2025",{"$nulls":7},{"$f":"SUM(J42:J42)","v":{"v":200,"d":"$200.0"}}]
[null,null,"12.1","Propuestas contempladas en el ciclo de Planeación.","2022-01-18","2022-12-18","x",null,"x",{"v":200,"d":"$200.0"}]
[null,"GRAN TOTAL",{"$nulls":7},{"$f":"J19+J37+J35+J25+J21+J16+J13+J10+J6+J41+J27+J32","v":{"v":29123,"d":"$29,123.0"}}]

{"sheet":"Valores Matricula2025 - 2026","index":3,"n_rows":292,"n_cols":15,"rows_kept":292,"merged":[[2,2,2,14],[3,2,3,14]]}
[null,null,"Volver al menú"]
[]
[null,null,"PONTIFICIA UNIVERSIDAD JAVERIANA - SECCIONAL CALI"]
[null,null,"Valores de matrícula 2025 - 2026"]
[]
[]
[]
[]
[{"$nulls":13},"Con IPC"]
[null,null,"PROGRAMA","Admisión y Matrícula","Codigo SNIES","No de Semestres","Periodo de facturación","Valor Matrícula Ordinaria 2025","% Incremento","Valor Matrícula Ordinaria 2026","Proyección Estudiantes Matriculados 2026","Ingresos proyectados 2026","Ingresos sin incremento ",{"v":0.0551,"d":"5.51%"},"Mayor (Menor) valor al IPC"]
[null,null,"PREGRADO"]
[null,null,"FACULTAD DE INGENIERIA"]
[1,null,"INGENIERÍA INDUSTRIAL ","Admitidos a partir del año 2026",1044,9,"Semestral",{"v":12462000,"d":"$12,462,000"},{"$f":"(J13/H13)-1","v":{"v":0.06499759268175254,"d":"6.50%"}},{"v":13272000,"d":"$13,272,000"},66,{"v":1017161950,"d":"$1,017,161,950"},{"$f":"L13/(1+I13)","v":{"v":955083802.056962,"d":"$ 955,083,802"}},{"$f":"($M13*$N$10)+$M13","v":{"v":1007708919.5503006,"d":"$ 1,007,708,920"}},{"$f":"L13-N13","v":{"v":9453030.449699402,"d":"$9,453,030"}}]
[null,null,"INGENIERÍA INDUSTRIAL ","Admitidos durante el año 2025",1044,9,"Semestral",{"v":12462000,"d":"$12,462,000"},{"$f":"(J14/H14)-1","v":{"v":0.054967099983951107,"d":"5.50%"}},{"v":13147000,"d":"$13,147,000"},0,{"$f":"+K14*J14","v":{"v":0,"d":"$0"}},{"$f":"L14/(1+I14)","v":0},0,{"v":0,"d":"$0"}]
[null,null,"INGENIERÍA INDUSTRIAL ","Admitidos durante el año 2024",1044,9,"Semestral",{"v":12345000,"d":"$12,345,000"},{"v":0.05492102065613613,"d":"5.49%"},{"v":13023000,"d":"$13,023,000"},0,{"v":0,"d":"$0"},{"$f":"L15/(1+I15)","v":0},0,0]
[null,null,"INGENIERÍA INDUSTRIAL ","Admitidos hasta el año 2023",1044,9,"Semestral",{"v":12234000,"d":"$12,234,000"},{"v":0.054928886709171065,"d":"5.49%"},{"v":12906000,"d":"$12,906,000"},0,{"v":0,"d":"$0"},{"$f":"L16/(1+I16)","v":0},0,{"v":0,"d":"$0"}]
[2,null,"INGENIERÍA CIVIL","Admitidos a partir del año 2026",8114,9,"Semestral",{"v":12462000,"d":"$12,462,000"},{"$f":"(J17/H17)-1","v":{"v":0.06499759268175254,"d":"6.50%"}},{"v":13272000,"d":"$13,272,000"},88,{"v":1312388980,"d":"$1,312,388,980"},{"$f":"L17/(1+I17)","v":{"v":1232292907.5316455,"d":"$ 1,232,292,908"}},{"v":1300192246.7366393,"d":"$ 1,300,192,247"},{"v":12196733.263360739,"d":"$12,196,733"}]
[null,null,"INGENIERÍA CIVIL","Admitidos durante el año 2025",8114,9,"Semestral",{"v":12462000,"d":"$12,462,000"},{"v":0.054967099983951107,"d":"5.50%"},{"v":13147000,"d":"$13,147,000"},0,{"$f":"+K18*J18","v":{"v":0,"d":"$0"}},{"$f":"L18/(1+I18)","v":0},0,{"v":0,"d":"$0"}]
[null,null,"INGENIERÍA CIVIL","Admitidos durante el año 2024",8114,9,"Semestral",{"v":12345000,"d":"$12,345,000"},{"v":0.05492102065613613,"d":"5.49%"},{"v":13023000,"d":"$13,023,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"INGENIERÍA CIVIL","Admitidos hasta el año 2023",8114,9,"Semestral",{"v":12234000,"d":"$12,234,000"},{"v":0.054928886709171065,"d":"5.49%"},{"v":12906000,"d":"$12,906,000"},0,{"v":0,"d":"$0"},0,0,{"v":0,"d":"$0"}]
[3,null,"INGENIERÍA ELECTRONICA","Admitidos a partir del año 2026",1043,9,"Semestral",{"v":12462000,"d":"$12,462,000"},{"$f":"(J21/H21)-1","v":{"v":0.06499759268175254,"d":"6.50%"}},{"v":13272000,"d":"$13,272,000"},23,{"v":357550470,"d":"$357,550,470"},{"v":335728899.7242315,"d":"$ 335,728,900"},{"$f":"($M21*$N$10)+$M21","v":{"v":354227562.09903663,"d":"$ 354,227,562"}},{"v":3322907.900963366,"d":"$3,322,908"}]
[null,null,"INGENIERÍA ELECTRONICA","Admitidos durante el año 2025",1043,9,"Semestral",{"v":12462000,"d":"$12,462,000"},{"v":0.054967099983951107,"d":"5.50%"},{"v":13147000,"d":"$13,147,000"},0,{"v":0,"d":"$0"},0,{"$f":"($M22*$N$10)+$M22","v":0},{"v":0,"d":"$0"}]
[null,null,"INGENIERÍA ELECTRONICA","Admitidos durante el año 2024",1043,9,"Semestral",{"v":12345000,"d":"$12,345,000"},{"v":0.05492102065613613,"d":"5.49%"},{"v":13023000,"d":"$13,023,000"},0,{"v":0,"d":"$0"},0,{"$f":"($M23*$N$10)+$M23","v":0},0]
[null,null,"INGENIERÍA ELECTRONICA","Admitidos hasta el año 2023",1043,9,"Semestral",{"v":12234000,"d":"$12,234,000"},{"v":0.054928886709171065,"d":"5.49%"},{"v":12906000,"d":"$12,906,000"},0,{"v":0,"d":"$0"},0,{"$f":"($M24*$N$10)+$M24","v":0},{"v":0,"d":"$0"}]
[4,null,"INGENIERÍA DE SISTEMAS Y COMPUTACIÓN","Admitidos a partir del año 2026",1042,9,"Semestral",{"v":12462000,"d":"$12,462,000"},{"$f":"(J25/H25)-1","v":{"v":0.06499759268175254,"d":"6.50%"}},{"v":13272000,"d":"$13,272,000"},105,{"v":1615284930,"d":"$1,615,284,930"},{"v":1516702893.1329114,"d":"$ 1,516,702,893"},{"$f":"($M25*$N$10)+$M25","v":{"v":1600273222.544535,"d":"$ 1,600,273,223"}},{"v":15011707.455465078,"d":"$15,011,707"}]
[null,null,"INGENIERÍA DE SISTEMAS Y COMPUTACIÓN","Admitidos durante el año 2025",1042,9,"Semestral",{"v":12462000,"d":"$12,462,000"},{"v":0.054967099983951107,"d":"5.50%"},{"v":13147000,"d":"$13,147,000"},0,{"v":0,"d":"$0"},0,0,{"v":0,"d":"$0"}]
[null,null,"INGENIERÍA DE SISTEMAS Y COMPUTACIÓN","Admitidos durante el año 2024",1042,9,"Semestral",{"v":12345000,"d":"$12,345,000"},{"v":0.05492102065613613,"d":"5.49%"},{"v":13023000,"d":"$13,023,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"INGENIERÍA DE SISTEMAS Y COMPUTACIÓN","Admitidos hasta el año 2023",1042,9,"Semestral",{"v":12234000,"d":"$12,234,000"},{"v":0.054928886709171065,"d":"5.49%"},{"v":12906000,"d":"$12,906,000"},0,{"v":0,"d":"$0"},0,0,{"v":0,"d":"$0"}]
[5,null,"INGENIERÍA MECANICA ","Admitidos a partir del año 2026",106932,9,"Semestral",{"v":12462000,"d":"$12,462,000"},{"$f":"(J29/H29)-1","v":{"v":0.06499759268175254,"d":"6.50%"}},{"v":13272000,"d":"$13,272,000"},47,{"v":708588830,"d":"$708,588,830"},{"v":665343128.3499095,"d":"$ 665,343,128"},{"v":702003534.7219895,"d":"$ 702,003,535"},{"v":6585295.278010488,"d":"$6,585,295"}]
[null,null,"INGENIERÍA MECÁNICA","Admitidos durante el año 2025",106932,9,"Semestral",{"v":12462000,"d":"$12,462,000"},{"v":0.054967099983951107,"d":"5.50%"},{"v":13147000,"d":"$13,147,000"},0,{"v":0,"d":"$0"},0,0,{"v":0,"d":"$0"}]
[null,null,"INGENIERÍA MECÁNICA","Admitidos durante el año 2024",106932,9,"Semestral",{"v":12345000,"d":"$12,345,000"},{"v":0.05492102065613613,"d":"5.49%"},{"v":13023000,"d":"$13,023,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"INGENIERÍA MECÁNICA","Admitidos hasta el año 2023",106932,9,"Semestral",{"v":12234000,"d":"$12,234,000"},{"v":0.054928886709171065,"d":"5.49%"},{"v":12906000,"d":"$12,906,000"},0,{"v":0,"d":"$0"},0,0,{"v":0,"d":"$0"}]
[6,null,"MATEMATICAS APLICADAS","Admitidos a partir del año 2026",53052,8,"Semestral",{"v":10659000,"d":"$10,659,000"},{"$f":"(J33/H33)-1","v":{"v":0.06492166244488229,"d":"6.49%"}},{"v":11351000,"d":"$11,351,000"},0,{"v":0,"d":"$0"},0,{"$f":"($M33*$N$10)+$M33","v":0},{"v":0,"d":"$0"}]
[null,null,"MATEMÁTICAS APLICADAS ","Admitidos durante el año 2025",53052,8,"Semestral",{"v":10659000,"d":"$10,659,000"},{"v":0.05497701472933669,"d":"5.50%"},{"v":11245000,"d":"$11,245,000"},0,{"v":0,"d":"$0"},0,{"$f":"($M34*$N$10)+$M34","v":0},{"v":0,"d":"$0"}]
[null,null,"MATEMÁTICAS APLICADAS ","Admitidos durante el año 2024",53052,8,"Semestral",{"v":10558000,"d":"$10,558,000"},{"v":0.054934646713392654,"d":"5.49%"},{"v":11138000,"d":"$11,138,000"},0,{"v":0,"d":"$0"},0,{"$f":"($M35*$N$10)+$M35","v":0},0]
[null,null,"MATEMÁTICAS APLICADAS ","Admitidos hasta el año 2023",53052,8,"Semestral",{"v":10464000,"d":"$10,464,000"},{"v":0.054950305810397504,"d":"5.50%"},{"v":11039000,"d":"$11,039,000"},0,{"v":0,"d":"$0"},0]
[7,null,"BIOLOGÍA ","Admitidos a partir del año 2026",54562,10,"Semestral",{"v":10659000,"d":"$10,659,000"},{"$f":"(J37/H37)-1","v":{"v":0.06492166244488229,"d":"6.49%"}},{"v":11351000,"d":"$11,351,000"},53,{"v":654451640,"d":"$654,451,640"},{"v":614553786.5174874,"d":"$ 614,553,787"},{"v":648415700.154601,"d":"$ 648,415,700"},{"$f":"L37-N37","v":{"v":6035939.845399022,"d":"$6,035,940"}}]
[null,null,"BIOLOGÍA ","Admitidos durante el año 2025",54562,10,"Semestral",{"v":10659000,"d":"$10,659,000"},{"$f":"(J38/H38)-1","v":{"v":0.05497701472933669,"d":"5.50%"}},{"v":11245000,"d":"$11,245,000"},0,{"$f":"+K38*J38","v":{"v":0,"d":"$0"}},0,0,0]
[null,null,"BIOLOGÍA ","Admitidos durante el año 2024",54562,10,"Semestral",{"v":10558000,"d":"$10,558,000"},{"v":0.054934646713392654,"d":"5.49%"},{"v":11138000,"d":"$11,138,000"},0,{"v":0,"d":"$0"},0,0,{"v":0,"d":"$0"}]
[null,null,"BIOLOGÍA ","Admitidos hasta el año 2023",54562,10,"Semestral",{"v":10464000,"d":"$10,464,000"},{"v":0.054950305810397504,"d":"5.50%"},{"v":11039000,"d":"$11,039,000"},0,{"v":0,"d":"$0"},0,0,{"v":0,"d":"$0"}]
[8,null,"INGENIERÍA BIOMEDICA","Admitidos a partir del año 2026",108767,8,"Semestral",{"v":12986000,"d":"$12,986,000"},{"$f":"(J41/H41)-1","v":{"v":0.06499306945941785,"d":"6.50%"}},{"v":13830000,"d":"$13,830,000"},50,{"v":842154680,"d":"$842,154,680"},{"v":790760713.9898771,"d":"$ 790,760,714"},{"v":834331629.3307194,"d":"$ 834,331,629"},{"v":7823050.669280648,"d":"$7,823,051"}]
[null,null,"INGENIERÍA BIOMEDICA","Admitidos durante el año 2025",108767,8,"Semestral",{"v":12986000,"d":"$12,986,000"},{"$f":"(J42/H42)-1","v":{"v":0.05498228861851229,"d":"5.50%"}},{"v":13700000,"d":"$13,700,000"},0,{"v":0,"d":"$0"},0,0,{"v":0,"d":"$0"}]
[null,null,"INGENIERÍA BIOMEDICA","Admitidos durante el año 2024",108767,8,"Semestral",{"v":12864000,"d":"$12,864,000"},{"$f":"(J43/H43)-1","v":{"v":0.05495957711442778,"d":"5.50%"}},{"v":13571000,"d":"$13,571,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"INGENIERÍA BIOMÉDICA","Admitidos hasta el año 2023",108767,8,"Semestral",{"v":12749000,"d":"$12,749,000"},{"v":0.05498470468272032,"d":"5.50%"},{"v":13450000,"d":"$13,450,000"},0,{"v":0,"d":"$0"},0,0,{"v":0,"d":"$0"}]
[null,null,"FACULTAD DE CIENCIAS ECONÓMICAS Y ADMINISTRATIVAS",{"$nulls":8},{"v":0,"d":"$0"},0,0,0]
[9,null,"CONTADURÍA PÚBLICA","Admitidos 2021 - 2017",1041,10,"Semestral",{"v":8702000,"d":"$8,702,000"},{"$f":"(J46/H46)-1","v":{"v":0.054929901172144247,"d":"5.49%"}},{"v":9180000,"d":"$9,180,000"},0,{"$f":"+K46*J46","v":{"v":0,"d":"$0"}},{"$f":"L46/(1+I46)","v":0},{"$f":"($M46*$N$10)+$M46","v":0},{"$f":"L46-N46","v":0}]
[null,null,"CONTADURÍA PÚBLICA","Admitidos ≤ año 2016",1041,10,"Semestral",{"v":7020000,"d":"$7,020,000"},{"v":0.054985754985755086,"d":"5.50%"},{"v":7406000,"d":"$7,406,000"},0,{"v":0,"d":"$0"},0,0,0]
[10,null,"ADMINISTRACIÓN DE EMPRESAS (DIURNO) ","Admitidos a partir del año 2026",1040,8,"Semestral",{"v":12717000,"d":"$12,717,000"},{"$f":"(J48/H48)-1","v":{"v":0.06495242588660854,"d":"6.50%"}},{"v":13543000,"d":"$13,543,000"},130,{"v":1838774116,"d":"$1,838,774,116"},{"v":1726625595.006424,"d":"$ 1,726,625,595"},{"v":1821762665.291278,"d":"$ 1,821,762,665"},{"v":17011450.708722115,"d":"$ 17,011,451"}]
[null,null,"ADMINISTRACIÓN DE EMPRESAS (DIURNO) ","Admitidos durante el año 2025",1040,8,"Semestral",{"v":12717000,"d":"$12,717,000"},{"v":0.05496579381929689,"d":"5.50%"},{"v":13416000,"d":"$13,416,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ADMINISTRACIÓN DE EMPRESAS (DIURNO) ","Admitidos durante el año 2024",1040,8,"Semestral",{"v":12597000,"d":"$12,597,000"},{"v":0.05493371437643879,"d":"5.49%"},{"v":13289000,"d":"$13,289,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ADMINISTRACIÓN DE EMPRESAS (DIURNO) ","Admitidos hasta el año 2023",1040,8,"Semestral",{"v":12484000,"d":"$12,484,000"},{"v":0.054950336430631186,"d":"5.50%"},{"v":13170000,"d":"$13,170,000"},0,{"v":0,"d":"$0"},0,0,0]
[11,null,"ADMINISTRACIÓN DE EMPRESAS (NOCTURNO) ","Admitidos a partir del año 2026",1040,10,"Semestral",{"v":9746000,"d":"$9,746,000"},{"$f":"(J52/H52)-1","v":{"v":0.06494972296326695,"d":"6.49%"}},{"v":10379000,"d":"$10,379,000"},36,{"v":383984506,"d":"$383,984,506"},{"v":360565853.69264865,"d":"$ 360,565,854"},{"v":380433032.2311136,"d":"$ 380,433,032"},{"v":3551473.7688863873,"d":"$ 3,551,474"}]
[null,null,"ADMINISTRACIÓN DE EMPRESAS (NOCTURNO) ","Admitidos durante el año 2025",1040,10,"Semestral",{"v":9746000,"d":"$9,746,000"},{"v":0.05499692181407756,"d":"5.50%"},{"v":10282000,"d":"$10,282,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ADMINISTRACIÓN DE EMPRESAS (NOCTURNO) ","Admitidos durante el año 2024",1040,10,"Semestral",{"v":9654000,"d":"$9,654,000"},{"v":0.054899523513569415,"d":"5.49%"},{"v":10184000,"d":"$10,184,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ADMINISTRACIÓN DE EMPRESAS (NOCTURNO) ","Admitidos hasta el año 2023",1040,10,"Semestral",{"v":9568000,"d":"$9,568,000"},{"v":0.054974916387959816,"d":"5.50%"},{"v":10094000,"d":"$10,094,000"},0,{"v":0,"d":"$0"},0,0,0]
[12,null,"ECONOMÍA ","Admitidos a partir del año 2026",10233,8,"Semestral",{"v":12473000,"d":"$12,473,000"},{"$f":"(J56/H56)-1","v":{"v":0.0649402709853284,"d":"6.49%"}},{"v":13283000,"d":"$13,283,000"},36,{"v":547103688,"d":"$547,103,688"},{"v":513741195.54498225,"d":"$ 513,741,196"},{"v":542048335.4195107,"d":"$ 542,048,335"},{"v":5055352.580489278,"d":"$ 5,055,353"}]
[null,null,"ECONOMÍA ","Admitidos durante el año 2025",10233,8,"Semestral",{"v":12473000,"d":"$12,473,000"},{"v":0.05499879740238911,"d":"5.50%"},{"v":13159000,"d":"$13,159,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ECONOMÍA ","Admitidos durante el año 2024",10233,8,"Semestral",{"v":12356000,"d":"$12,356,000"},{"v":0.0549530592424734,"d":"5.50%"},{"v":13035000,"d":"$13,035,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ECONOMÍA ","Admitidos hasta el año 2023",10233,8,"Semestral",{"v":12244000,"d":"$12,244,000"},{"v":0.0549656974844821,"d":"5.50%"},{"v":12917000,"d":"$12,917,000"},0,{"v":0,"d":"$0"},0,0,0]
[13,null,"NEGOCIOS INTERNACIONALES ","Admitidos a partir del año 2026",101827,8,"Semestral",{"v":14892000,"d":"$14,892,000"},{"$f":"(J60/H60)-1","v":{"v":0.06493419285522428,"d":"6.49%"}},{"v":15859000,"d":"$15,859,000"},188,{"v":3274812814.25,"d":"$3,274,812,814"},{"v":3075131624.302352,"d":"$ 3,075,131,624"},{"v":3244571376.8014116,"d":"$ 3,244,571,377"},{"v":30241437.44858837,"d":"$ 30,241,437"}]
[null,null,"NEGOCIOS INTERNACIONALES ","Admitidos durante el año 2025",101827,8,"Semestral",{"v":14892000,"d":"$14,892,000"},{"v":0.05499597099113629,"d":"5.50%"},{"v":15711000,"d":"$15,711,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"NEGOCIOS INTERNACIONALES ","Admitidos durante el año 2024",101827,8,"Semestral",{"v":14752000,"d":"$14,752,000"},{"v":0.05497559652928419,"d":"5.50%"},{"v":15563000,"d":"$15,563,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"NEGOCIOS INTERNACIONALES ","Admitidos hasta el año 2023",101827,8,"Semestral",{"v":14619000,"d":"$14,619,000"},{"v":0.05499692181407756,"d":"5.50%"},{"v":15423000,"d":"$15,423,000"},0,{"v":0,"d":"$0"},0,0,0]
[14,null,"FINANZAS ","Admitidos a partir del año 2026",107941,8,"Semestral",{"v":12717000,"d":"$12,717,000"},{"$f":"(J64/H64)-1","v":{"v":0.06495242588660854,"d":"6.50%"}},{"v":13543000,"d":"$13,543,000"},49,{"v":824019238,"d":"$824,019,238"},{"v":773761548.3752491,"d":"$ 773,761,548"},{"v":816395809.6907253,"d":"$ 816,395,810"},{"v":7623428.309274673,"d":"$ 7,623,428"}]
[null,null,"FINANZAS ","Admitidos durante el año 2025",107941,8,"Semestral",{"v":12717000,"d":"$12,717,000"},{"v":0.05496579381929689,"d":"5.50%"},{"v":13416000,"d":"$13,416,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"FINANZAS ","Admitidos durante el año 2024",107941,8,"Semestral",{"v":12597000,"d":"$12,597,000"},{"v":0.05493371437643879,"d":"5.49%"},{"v":13289000,"d":"$13,289,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"FINANZAS ","Admitidos hasta el año 2023",107941,8,"Semestral",{"v":12484000,"d":"$12,484,000"},{"v":0.054950336430631186,"d":"5.50%"},{"v":13170000,"d":"$13,170,000"},0,{"v":0,"d":"$0"},0,0,0]
[15,null,"MERCADEO ","Admitidos a partir del año 2026",108255,8,"Semestral",{"v":14892000,"d":"$14,892,000"},{"$f":"(J68/H68)-1","v":{"v":0.06493419285522428,"d":"6.49%"}},{"v":15859000,"d":"$15,859,000"},103,{"v":1683842264,"d":"$1,683,842,264"},{"v":1581170250.046535,"d":"$ 1,581,170,250"},{"v":1668292730.824099,"d":"$ 1,668,292,731"},{"v":15549533.175900936,"d":"$ 15,549,533"}]
[null,null,"MERCADEO","Admitidos durante el año 2025",108255,8,"Semestral",{"v":14892000,"d":"$14,892,000"},{"v":0.05499597099113629,"d":"5.50%"},{"v":15711000,"d":"$15,711,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"MERCADEO","Admitidos durante el año 2024",108255,8,"Semestral",{"v":14752000,"d":"$14,752,000"},{"v":0.05497559652928419,"d":"5.50%"},{"v":15563000,"d":"$15,563,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"MERCADEO","Admitidos hasta el año 2023",108255,8,"Semestral",{"v":14619000,"d":"$14,619,000"},{"v":0.05499692181407756,"d":"5.50%"},{"v":15423000,"d":"$15,423,000"},0,{"v":0,"d":"$0"},0,0,0]
[16,null,"TURISMO ","Admitidos a partir del año 2026",108837,8,"Semestral",{"v":12473000,"d":"$12,473,000"},{"v":0.0649402709853284,"d":"6.49%"},{"v":13283000,"d":"$13,283,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"TURISMO ","Admitidos a partir del año 2025",108837,8,"Semestral",{"v":12473000,"d":"$12,473,000"},{"$f":"(J73/H73)-1","v":{"v":0.05499879740238911,"d":"5.50%"}},{"v":13159000,"d":"$13,159,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"TURISMO ","Admitidos durante el año 2024",108837,8,"Semestral",{"v":12356000,"d":"$12,356,000"},{"$f":"(J74/H74)-1","v":{"v":0.0549530592424734,"d":"5.50%"}},{"v":13035000,"d":"$13,035,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"TURISMO","Admitidos hasta el año 2023",108837,8,"Semestral",{"v":12244000,"d":"$12,244,000"},{"v":0.0549656974844821,"d":"5.50%"},{"v":12917000,"d":"$12,917,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"FACULTAD DE HUMANIDADES Y CIENCIAS SOCIALES"]
[17,null,"PSICOLOGÍA ","Admitidos a partir del año 2026",1039,8,"Semestral",{"v":11199000,"d":"$11,199,000"},{"$f":"(J77/H77)-1","v":{"v":0.06500580408965084,"d":"6.50%"}},{"v":11927000,"d":"$11,927,000"},114,{"v":1476946968.0760229,"d":"$1,476,946,968"},{"$f":"L77/(1+I77)","v":{"v":1386797107.0246818,"d":"$ 1,386,797,107"}},{"$f":"($M77*$N$10)+$M77","v":{"v":1463209627.6217418,"d":"$ 1,463,209,628"}},{"$f":"L77-N77","v":{"v":13737340.454281092,"d":"$ 13,737,340"}}]
[null,null,"PSICOLOGÍA ","Admitidos durante el año 2025",1039,8,"Semestral",{"v":11199000,"d":"$11,199,000"},{"v":0.0550049111527815,"d":"5.50%"},{"v":11815000,"d":"$11,815,000"},0,{"$f":"+K78*J78","v":{"v":0,"d":"$0"}},0,0,0]
[null,null,"PSICOLOGÍA ","Admitidos durante el año 2024",1039,8,"Semestral",{"v":11094000,"d":"$11,094,000"},{"v":0.054984676401658605,"d":"5.50%"},{"v":11704000,"d":"$11,704,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"PSICOLOGÍA ","Admitidos hasta el año 2023",1039,8,"Semestral",{"v":10995000,"d":"$10,995,000"},{"v":0.055025011368804,"d":"5.50%"},{"v":11600000,"d":"$11,600,000"},0,{"v":0,"d":"$0"},0,0,0]
[18,null,"DERECHO ","Admitidos a partir del año 2026",10213,10,"Semestral",{"v":12983000,"d":"$12,983,000"},{"v":0.0650080874990373,"d":"6.50%"},{"v":13827000,"d":"$13,827,000"},115,{"v":1813075075,"d":"$1,813,075,075"},{"v":1702404982.912056,"d":"$ 1,702,404,983"},{"v":1796207497.4705102,"d":"$ 1,796,207,497"},{"v":16867577.529489756,"d":"$ 16,867,578"}]
[null,null,"DERECHO ","Admitidos durante el año 2025",10213,10,"Semestral",{"v":12983000,"d":"$12,983,000"},{"v":0.05499499345297698,"d":"5.50%"},{"v":13697000,"d":"$13,697,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"DERECHO ","Admitidos durante el año 2024",10213,10,"Semestral",{"v":12861000,"d":"$12,861,000"},{"v":0.05497239716973801,"d":"5.50%"},{"v":13568000,"d":"$13,568,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"DERECHO ","Admitidos hasta el año 2023",10213,10,"Semestral",{"v":12746000,"d":"$12,746,000"},{"v":0.05499764632041426,"d":"5.50%"},{"v":13447000,"d":"$13,447,000"},0,{"v":0,"d":"$0"},0,0,0]
[19,null,"CIENCIA POLÍTICA ","Admitidos a partir del año 2026",11648,9,"Semestral",{"v":9768000,"d":"$9,768,000"},{"v":0.06500819000819003,"d":"6.50%"},{"v":10403000,"d":"$10,403,000"},38,{"v":463009276,"d":"$463,009,276"},{"v":434747150.62655,"d":"$ 434,747,151"},{"v":458701718.62607294,"d":"$ 458,701,719"},{"v":4307557.373927057,"d":"$ 4,307,557"}]
[null,null,"CIENCIA POLÍTICA ","Admitidos durante el año 2025",11648,9,"Semestral",{"v":9768000,"d":"$9,768,000"},{"v":0.054975429975429924,"d":"5.50%"},{"v":10305000,"d":"$10,305,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"CIENCIA POLÍTICA ","Admitidos durante el año 2024",11648,9,"Semestral",{"v":9676000,"d":"$9,676,000"},{"v":0.054981397271599786,"d":"5.50%"},{"v":10208000,"d":"$10,208,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"CIENCIA POLÍTICA ","Admitidos hasta el año 2023",11648,9,"Semestral",{"v":9590000,"d":"$9,590,000"},{"v":0.05495307612095934,"d":"5.50%"},{"v":10117000,"d":"$10,117,000"},0,{"v":0,"d":"$0"},0,0,0]
[20,null,"COMUNICACIÓN ","Admitidos a partir del año 2026",15808,8,"Semestral",{"v":11451000,"d":"$11,451,000"},{"v":0.0649724914854597,"d":"6.50%"},{"v":12195000,"d":"$12,195,000"},36,{"v":472846254,"d":"$472,846,254"},{"v":443998561.25904065,"d":"$ 443,998,561"},{"v":468462881.9844138,"d":"$ 468,462,882"},{"v":4383372.015586197,"d":"$ 4,383,372"}]
[null,null,"COMUNICACIÓN ","Admitidos durante el año 2025",15808,8,"Semestral",{"v":11451000,"d":"$11,451,000"},{"v":0.055017029080429714,"d":"5.50%"},{"v":12081000,"d":"$12,081,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"COMUNICACIÓN ","Admitidos durante el año 2024",15808,8,"Semestral",{"v":11344000,"d":"$11,344,000"},{"v":0.05500705218617763,"d":"5.50%"},{"v":11968000,"d":"$11,968,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"COMUNICACIÓN ","Admitidos hasta el año 2023",15808,8,"Semestral",{"v":11241000,"d":"$11,241,000"},{"v":0.05497731518548177,"d":"5.50%"},{"v":11859000,"d":"$11,859,000"},0,{"v":0,"d":"$0"},0,0,0]
[21,null,"FILOSOFÍA","Admitidos a partir del año 2026",54163,8,"Semestral",{"v":6993000,"d":"$6,993,000"},{"v":0.06506506506506504,"d":"6.51%"},{"v":7448000,"d":"$7,448,000"},11,{"v":108487414,"d":"$108,487,414"},{"v":101859893.40789475,"d":"$ 101,859,893"},{"v":107472373.53466974,"d":"$ 107,472,374"},{"v":1015040.465330258,"d":"$ 1,015,040"}]
[null,null,"FILOSOFÍA","Admitidos durante el año 2025",54163,8,"Semestral",{"v":6993000,"d":"$6,993,000"},{"v":0.055055055055055035,"d":"5.51%"},{"v":7378000,"d":"$7,378,000"},0,{"$f":"+K94*J94","v":{"v":0,"d":"$0"}},0,0,{"$f":"L94-N94","v":0}]
[null,null,"FILOSOFÍA","Admitidos durante el año 2024",54163,8,"Semestral",{"v":6927000,"d":"$6,927,000"},{"v":0.05500216543958425,"d":"5.50%"},{"v":7308000,"d":"$7,308,000"},0,{"$f":"+K95*J95","v":{"v":0,"d":"$0"}},0,0,0]
[null,null,"FILOSOFÍA","Admitidos a partir del año 2023",54163,8,"Semestral",{"v":6865000,"d":"$6,865,000"},{"v":0.05506190823015289,"d":"5.51%"},{"v":7243000,"d":"$7,243,000"},0,{"$f":"+K96*J96","v":{"v":0,"d":"$0"}},0,0,0]
[22,null,"PRODUCCIÓN AUDIOVISUAL INTERACTIVA","Admitidos a partir del año 2026",116766,8,"Semestral",{"v":11451000,"d":"$11,451,000"},{"v":0.0649724914854597,"d":"6.50%"},{"v":12195000,"d":"$12,195,000"},41,{"v":555941162.85375,"d":"$555,941,163"},{"v":522023965.2183921,"d":"$ 522,023,965"},{"v":550787485.7019255,"d":"$ 550,787,486"},{"v":5153677.151824474,"d":"$ 5,153,677"}]
[null,null,"PRODUCCIÓN AUDIOVISUAL INTERACTIVA","Admitidos durante el año 2025",116766,8,"Semestral",{"v":11451000,"d":"$11,451,000"},{"v":0.055017029080429714,"d":"5.50%"},{"v":12081000,"d":"$12,081,000"},0,{"$f":"+K98*J98","v":{"v":0,"d":"$0"}},0,0,0]
[null,null,"PRODUCCIÓN AUDIOVISUAL INTERACTIVA","Admitidos durante el año 2024",116766,8,"Semestral",{"v":11344000,"d":"$11,344,000"},{"$f":"(J99/H99)-1","v":{"v":0.05500705218617763,"d":"5.50%"}},{"v":11968000,"d":"$11,968,000"},0,{"$f":"+K99*J99","v":{"v":0,"d":"$0"}},{"$f":"L99/(1+I99)","v":0},0,0]
[]
[null,null,"FACULTAD DE CREACIÓN Y HABITAT"]
[23,null,"DISEÑO DE COMUNICACIÓN VISUAL ","Admitidos a partir del año 2026",53296,8,"Semestral",{"v":12060000,"d":"$12,060,000"},{"$f":"(J102/H102)-1","v":{"v":0.06500829187396362,"d":"6.50%"}},{"v":12844000,"d":"$12,844,000"},112,{"v":1571979349.3500001,"d":"$1,571,979,349"},{"$f":"L102/(1+I102)","v":{"v":1476025455.7116942,"d":"$ 1,476,025,456"}},{"$f":"($M102*$N$10)+$M102","v":{"v":1557354458.3214085,"d":"$ 1,557,354,458"}},{"$f":"L102-N102","v":{"v":14624891.028591633,"d":"$ 14,624,891"}}]
[null,null,"DISEÑO DE COMUNICACIÓN VISUAL ","Admitidos durante el año 2025",53296,8,"Semestral",{"v":12060000,"d":"$12,060,000"},{"v":0.054975124378109363,"d":"5.50%"},{"v":12723000,"d":"$12,723,000"},0,{"$f":"+K103*J103","v":{"v":0,"d":"$0"}},0,0,0]
[null,null,"DISEÑO DE COMUNICACIÓN VISUAL ","Admitidos durante el año 2024",53296,8,"Semestral",{"v":11947000,"d":"$11,947,000"},{"v":0.054992885243157374,"d":"5.50%"},{"v":12604000,"d":"$12,604,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"DISEÑO DE COMUNICACIÓN VISUAL ","Admitidos hasta el año 2023",53296,8,"Semestral",{"v":11839000,"d":"$11,839,000"},{"v":0.05498775234394793,"d":"5.50%"},{"v":12490000,"d":"$12,490,000"},0,{"v":0,"d":"$0"},0,0,0]
[24,null,"ARTES VISUALES","Admitidos a partir del año 2026",53475,8,"Semestral",{"v":10722000,"d":"$10,722,000"},{"v":0.06500652863271772,"d":"6.50%"},{"v":11419000,"d":"$11,419,000"},38,{"v":481377978.34999996,"d":"$481,377,978"},{"v":451995330.9281636,"d":"$ 451,995,331"},{"v":476900273.6623054,"d":"$ 476,900,274"},{"v":4477704.68769455,"d":"$ 4,477,705"}]
[null,null,"ARTES VISUALES","Admitidos durante el año 2025",53475,8,"Semestral",{"v":10722000,"d":"$10,722,000"},{"v":0.05502704719268792,"d":"5.50%"},{"v":11312000,"d":"$11,312,000"},0,{"$f":"+K107*J107","v":{"v":0,"d":"$0"}},0,0,0]
[null,null,"ARTES VISUALES ","Admitidos durante el año 2024",53475,8,"Semestral",{"v":10622000,"d":"$10,622,000"},{"v":0.05498022971191863,"d":"5.50%"},{"v":11206000,"d":"$11,206,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ARTES VISUALES ","Admitidos hasta el año 2023",53475,8,"Semestral",{"v":10527000,"d":"$10,527,000"},{"v":0.055001424907380914,"d":"5.50%"},{"v":11106000,"d":"$11,106,000"},0,{"v":0,"d":"$0"},0,0,0]
[25,null,"ARQUITECTURA ","Admitidos a partir del año 2026",90368,8,"Semestral",{"v":11082000,"d":"$11,082,000"},{"v":0.06497022198159175,"d":"6.50%"},{"v":11802000,"d":"$11,802,000"},156,{"v":2041211024.4989998,"d":"$2,041,211,024"},{"v":1916683661.5402403,"d":"$ 1,916,683,662"},{"v":2022292931.2911077,"d":"$ 2,022,292,931"},{"v":18918093.20789218,"d":"$ 18,918,093"}]
[null,null,"ARQUITECTURA ","Admitidos durante el año 2025",90368,8,"Semestral",{"v":11082000,"d":"$11,082,000"},{"v":0.05504421584551533,"d":"5.50%"},{"v":11692000,"d":"$11,692,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ARQUITECTURA ","Admitidos durante el año 2024",90368,8,"Semestral",{"v":10978000,"d":"$10,978,000"},{"v":0.055019129167425795,"d":"5.50%"},{"v":11582000,"d":"$11,582,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ARQUITECTURA ","Admitidos hasta el año 2023",90368,8,"Semestral",{"v":10880000,"d":"$10,880,000"},{"v":0.05496323529411762,"d":"5.50%"},{"v":11478000,"d":"$11,478,000"},0,{"v":0,"d":"$0"},0,0,0]
[26,null,"GASTRONOMÍA Y ARTES CULINIARIAS ","Admitidos a partir del año 2026",108766,8,"Semestral",{"v":11956000,"d":"$11,956,000"},{"v":0.06498829039812648,"d":"6.50%"},{"v":12733000,"d":"$12,733,000"},90,{"v":1251419528.8000002,"d":"$1,251,419,529"},{"v":1175054730.7258935,"d":"$ 1,175,054,731"},{"v":1239800246.3888903,"d":"$ 1,239,800,246"},{"v":11619282.411109924,"d":"$ 11,619,282"}]
[null,null,"GASTRONOMÍA Y ARTES CULINIARIAS ","Admitidos durante el año 2025",108766,8,"Semestral",{"v":11956000,"d":"$11,956,000"},{"v":0.05503512880562056,"d":"5.50%"},{"v":12614000,"d":"$12,614,000"},0,{"$f":"+K115*J115","v":{"v":0,"d":"$0"}},0,0,0]
[null,null,"GASTRONOMÍA Y ARTES CULINIARIAS ","Admitidos durante el año 2024",108766,8,"Semestral",{"v":11843000,"d":"$11,843,000"},{"v":0.05496918010639207,"d":"5.50%"},{"v":12494000,"d":"$12,494,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"GASTRONOMÍA Y ARTES CULINIARIAS ","Admitidos hasta el año 2023",108766,8,"Semestral",{"v":11737000,"d":"$11,737,000"},{"v":0.05503961830109905,"d":"5.50%"},{"v":12383000,"d":"$12,383,000"},0,{"v":0,"d":"$0"},0,0,0]
[27,null,"TECNOLOGÍA EN DANZA Y ARTES DEL MOVIMIENTO","Admitidos a partir del año 2026",117055,6,"Semestral",{"v":4900000,"d":"$4,900,000"},{"v":0.06510204081632653,"d":"6.51%"},{"v":5219000,"d":"$5,219,000"},29,{"v":151351000,"d":"$151,351,000"},{"v":142100000,"d":"$ 142,100,000"},{"v":149929710,"d":"$ 149,929,710"},{"v":1421290,"d":"$ 1,421,290"}]
[null,null,"TECNOLOGÍA EN DANZA Y ARTES DEL MOVIMIENTO","Admitidos durante el año 2025",117055,6,"Semestral",{"v":4900000,"d":"$4,900,000"},{"v":0.055102040816326525,"d":"5.51%"},{"v":5170000,"d":"$5,170,000"},0,{"v":0,"d":"$0"},0,{"$f":"($M119*$N$10)+$M119","v":0},0]
[]
[null,null,"FACULTAD DE CIENCIAS DE LA SALUD"]
[28,null,"MEDICINA ","Admitidos a partir del año 2026",54936,12,"Semestral",{"v":23537000,"d":"$23,537,000"},{"$f":"(J122/H122)-1","v":{"v":0.06500403619832595,"d":"6.50%"}},{"v":25067000,"d":"$25,067,000"},220,{"v":5775740000,"d":"$5,775,740,000"},{"$f":"L122/(1+I122)","v":{"v":5423209493.756732,"d":"$ 5,423,209,494"}},{"$f":"($M122*$N$10)+$M122","v":{"v":5722028336.862728,"d":"$ 5,722,028,337"}},{"$f":"L122-N122","v":{"v":53711663.13727188,"d":"$ 53,711,663"}}]
[null,null,"MEDICINA ","Admitidos durante el año 2025",54936,12,"Semestral",{"v":23537000,"d":"$23,537,000"},{"v":0.05501975612864851,"d":"5.50%"},{"v":24832000,"d":"$24,832,000"},0,{"v":0,"d":"$0"},{"$f":"L123/(1+I123)","v":0},0,{"$f":"L123-N123","v":0}]
[null,null,"MEDICINA ","Admitidos durante el año 2024",54936,12,"Semestral",{"v":23316000,"d":"$23,316,000"},{"v":0.05498370217876136,"d":"5.50%"},{"v":24598000,"d":"$24,598,000"},0,{"$f":"+K124*J124","v":{"v":0,"d":"$0"}},0,0,0]
[null,null,"MEDICINA ","Admitidos hasta el año 2023",54936,12,"Semestral",{"v":23107000,"d":"$23,107,000"},{"v":0.05500497684684302,"d":"5.50%"},{"v":24378000,"d":"$24,378,000"},0,{"v":0,"d":"$0"},0,0,0]
[29,null,"ENFERMERIA","Admitidos a partir del año 2026",106123,9,"Semestral",{"v":9262000,"d":"$9,262,000"},{"v":0.06499676095875628,"d":"6.50%"},{"v":9864000,"d":"$9,864,000"},68,{"v":775752000,"d":"$775,752,000"},{"v":728407849.1484184,"d":"$ 728,407,849"},{"v":768543121.6364963,"d":"$ 768,543,122"},{"v":7208878.3635036945,"d":"$ 7,208,878"}]
[null,null,"ENFERMERIA","Admitidos durante el año 2025",106123,9,"Semestral",{"v":9262000,"d":"$9,262,000"},{"v":0.0549557331030015,"d":"5.50%"},{"v":9771000,"d":"$9,771,000"},0,{"$f":"+K127*J127","v":{"v":0,"d":"$0"}},0,0,0]
[null,null,"ENFERMERIA ","Admitidos durante el año 2024",106123,9,"Semestral",{"v":9175000,"d":"$9,175,000"},{"v":0.05504087193460494,"d":"5.50%"},{"v":9680000,"d":"$9,680,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ENFERMERIA ","Admitidos hasta el año 2023",106123,9,"Semestral",{"v":9093000,"d":"$9,093,000"},{"v":0.054987352908830944,"d":"5.50%"},{"v":9593000,"d":"$9,593,000"},0,{"v":0,"d":"$0"},0,0,0]
[30,null,"NUTRICION Y DIETÉTICA ","Admitidos a partir del año 2026",105688,9,"Semestral",{"v":9638000,"d":"$9,638,000"},{"v":0.06495123469599506,"d":"6.50%"},{"v":10264000,"d":"$10,264,000"},168,{"v":1833352000,"d":"$1,833,352,000"},{"v":1721536104.4427123,"d":"$ 1,721,536,104"},{"v":1816392743.7975059,"d":"$ 1,816,392,744"},{"v":16959256.202494144,"d":"$ 16,959,256"}]
[null,null,"NUTRICION Y DIETÉTICA ","Admitidos durante el año 2025",105688,9,"Semestral",{"v":9638000,"d":"$9,638,000"},{"v":0.0549906619630629,"d":"5.50%"},{"v":10168000,"d":"$10,168,000"},0,{"v":0,"d":"$0"},{"$f":"L131/(1+I131)","v":0},0,{"$f":"L131-N131","v":0}]
[null,null,"NUTRICION Y DIETÉTICA ","Admitidos durante el año 2024",105688,9,"Semestral",{"v":9548000,"d":"$9,548,000"},{"v":0.05498533724340171,"d":"5.50%"},{"v":10073000,"d":"$10,073,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"NUTRICION Y DIETÉTICA ","Admitidos durante el año 2022 y 2023",105688,9,"Semestral",{"v":9462000,"d":"$9,462,000"},{"v":0.05495666878038463,"d":"5.50%"},{"v":9982000,"d":"$9,982,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"NUTRICION Y DIETÉTICA ","Admitidos hasta el año 2021",105688,9,"Semestral",{"v":9418000,"d":"$9,418,000"},{"v":0.055001061796559725,"d":"5.50%"},{"v":9936000,"d":"$9,936,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"TOTAL PREGRADO",{"$nulls":4},{"$f":"SUM(H13:H134)","v":{"v":1368827000,"d":"$1,368,827,000"}},null,{"$f":"SUM(J13:J134)","v":{"v":1447517000,"d":"$1,447,517,000"}},{"v":2210,"d":"2,210"},{"v":33832607137.17877,"d":"$33,832,607,137"},{"v":31768306484.973686,"d":"$31,768,306,485"},{"v":33518740172.295727,"d":"$33,518,740,172"},{"v":313866964.8830373,"d":"$313,866,965"}]
[null," ","% PROMEDIO DE INCREMENTO DE MATRÍCULAS PREGRADO",{"$nulls":6},{"$f":"+SUMPRODUCT(J13:J134,I13:I134)/J135","v":{"v":0.057504961550074715,"d":"5.75%"}}]
[null,null,"POSGRADO"]
[null,null,"FACULTAD DE CIENCIAS DE LA SALUD"]
[1,null,"MAESTRIA EN SALUD PÚBLICA ","Admitidos a partir del año 2026",103047,3,"Semestral",{"v":14179000,"d":"$14,179,000"},{"$f":"(J139/H139)-1","v":{"v":-0.016150645320544443,"d":"-1.62%"}},{"v":13950000,"d":"$13,950,000"},15,{"v":244250000,"d":"$244,250,000"},{"$f":"L139/(1+I139)","v":{"v":248259551.97132617,"d":"$ 248,259,552"}},{"$f":"($M139*$N$10)+$M139","v":{"v":261938653.28494623,"d":"$ 261,938,653"}},{"$f":"L139-N139","v":{"v":-17688653.284946233,"d":"$ (17,688,653)"}}]
[null,null,"MAESTRIA EN SALUD PÚBLICA ","Admitidos durante el año 2025",103047,3,"Semestral",{"v":14179000,"d":"$14,179,000"},{"v":0.054940404824035616,"d":"5.49%"},{"v":14958000,"d":"$14,958,000"},0,{"$f":"+K140*J140","v":{"v":0,"d":"$0"}},0,0,0]
[null,null,"MAESTRIA EN SALUD PÚBLICA ","Admitidos durante el año 2024",103047,3,"Semestral",{"v":14045000,"d":"$14,045,000"},{"v":0.05496618013527943,"d":"5.50%"},{"v":14817000,"d":"$14,817,000"},0,{"$f":"+K141*J141","v":{"v":0,"d":"$0"}},{"$f":"L141/(1+I141)","v":0},0,{"$f":"L141-N141","v":0}]
[null,null,"MAESTRIA EN SALUD PÚBLICA ","Admitidos hasta el año 2023",103047,3,"Semestral",{"v":13919000,"d":"$13,919,000"},{"v":0.05496084488828212,"d":"5.50%"},{"v":14684000,"d":"$14,684,000"},0,{"v":0,"d":"$0"},0,0,0]
[2,null,"ESPECIALIZACIÓN EN OFTALMOLOGÍA ","Admitidos a partir del año 2026",105878,6,"Semestral",{"v":22953000,"d":"$22,953,000"},{"v":0.06495882891125349,"d":"6.50%"},{"v":24444000,"d":"$24,444,000"},9,{"v":227136000,"d":"$227,136,000"},{"v":213281484.53608248,"d":"$ 213,281,485"},{"v":225033294.3340206,"d":"$ 225,033,294"},{"v":2102705.6659793854,"d":"$ 2,102,706"}]
[null,null,"ESPECIALIZACIÓN EN OFTALMOLOGÍA","Admitidos durante el año 2025",105878,6,"Semestral",{"v":22953000,"d":"$22,953,000"},{"v":0.054981919574783156,"d":"5.50%"},{"v":24215000,"d":"$24,215,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN OFTALMOLOGÍA","Admitidos durante el año 2024",105878,6,"Semestral",{"v":22737000,"d":"$22,737,000"},{"v":0.054976470070809746,"d":"5.50%"},{"v":23987000,"d":"$23,987,000"},0,{"$f":"+K145*J145","v":{"v":0,"d":"$0"}},{"$f":"L145/(1+I145)","v":0},0,{"$f":"L145-N145","v":0}]
[null,null,"ESPECIALIZACIÓN EN OFTALMOLOGÍA","Admitidos hasta el año 2023",105878,6,"Semestral",{"v":22533000,"d":"$22,533,000"},{"v":0.054986020503261956,"d":"5.50%"},{"v":23772000,"d":"$23,772,000"},0,{"v":0,"d":"$0"},0,0,0]
[3,null,"ESPECIALIZACIÓN EN MEDICINA DE URGENCIAS ","Admitidos a partir del año 2026",106180,6,"Semestral",{"v":22953000,"d":"$22,953,000"},{"v":0.06495882891125349,"d":"6.50%"},{"v":24444000,"d":"$24,444,000"},16,{"v":398244000,"d":"$398,244,000"},{"v":373952484.53608245,"d":"$ 373,952,485"},{"v":394557266.4340206,"d":"$ 394,557,266"},{"v":3686733.565979421,"d":"$ 3,686,734"}]
[null,null,"ESPECIALIZACIÓN EN MEDICINA DE URGENCIAS ","Admitidos durante el año 2025",106180,6,"Semestral",{"v":22953000,"d":"$22,953,000"},{"v":0.054981919574783156,"d":"5.50%"},{"v":24215000,"d":"$24,215,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN MEDICINA DE URGENCIAS ","Admitidos durante el año 2024",106180,6,"Semestral",{"v":22737000,"d":"$22,737,000"},{"v":0.054976470070809746,"d":"5.50%"},{"v":23987000,"d":"$23,987,000"},0,{"$f":"+K149*J149","v":{"v":0,"d":"$0"}},{"$f":"L149/(1+I149)","v":0},0,{"$f":"L149-N149","v":0}]
[null,null,"ESPECIALIZACIÓN EN MEDICINA DE URGENCIAS","Admitidos hasta el año 2023",106180,6,"Semestral",{"v":22533000,"d":"$22,533,000"},{"v":0.054986020503261956,"d":"5.50%"},{"v":23772000,"d":"$23,772,000"},0,{"v":0,"d":"$0"},0,0,0]
[4,null,"ESPECIALIZACIÓN EN  MEDICINA FAMILIAR ","Admitidos a partir del año 2026",106387,6,"Semestral",{"v":18139000,"d":"$18,139,000"},{"v":0.06499807045592365,"d":"6.50%"},{"v":19318000,"d":"$19,318,000"},15,{"v":295450000,"d":"$295,450,000"},{"v":277418342.9961694,"d":"$ 277,418,343"},{"v":292704093.6952583,"d":"$ 292,704,094"},{"v":2745906.3047416806,"d":"$ 2,745,906"}]
[null,null,"ESPECIALIZACIÓN EN  MEDICINA FAMILIAR ","Admitidos durante el año 2025",106387,6,"Semestral",{"v":18139000,"d":"$18,139,000"},{"v":0.05496444125916544,"d":"5.50%"},{"v":19136000,"d":"$19,136,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN  MEDICINA FAMILIAR ","Admitidos durante el año 2024",106387,6,"Semestral",{"v":17969000,"d":"$17,969,000"},{"v":0.05498358283710836,"d":"5.50%"},{"v":18957000,"d":"$18,957,000"},0,{"$f":"+K153*J153","v":{"v":0,"d":"$0"}},{"$f":"L153/(1+I153)","v":0},0,{"$f":"L153-N153","v":0}]
[null,null,"ESPECIALIZACIÓN EN  MEDICINA FAMILIAR ","Admitidos hasta el año 2023",106387,6,"Semestral",{"v":17807000,"d":"$17,807,000"},{"v":0.0549783792890437,"d":"5.50%"},{"v":18786000,"d":"$18,786,000"},0,{"v":0,"d":"$0"},0,0,0]
[5,null,"ESPECIALIZACIÓN EN MEDICINA FORENSE ","Admitidos a partir del año 2026",107467,6,"Semestral",{"v":18139000,"d":"$18,139,000"},{"v":0.06499807045592365,"d":"6.50%"},{"v":19318000,"d":"$19,318,000"},15,{"v":295450000,"d":"$295,450,000"},{"v":277418342.9961694,"d":"$ 277,418,343"},{"v":292704093.6952583,"d":"$ 292,704,094"},{"v":2745906.3047416806,"d":"$ 2,745,906"}]
[null,null,"ESPECIALIZACIÓN EN MEDICINA FORENSE ","Admitidos durante el año 2025",107467,6,"Semestral",{"v":18139000,"d":"$18,139,000"},{"v":0.05496444125916544,"d":"5.50%"},{"v":19136000,"d":"$19,136,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN MEDICINA FORENSE ","Admitidos durante el año 2024",107467,6,"Semestral",{"v":17969000,"d":"$17,969,000"},{"v":0.05498358283710836,"d":"5.50%"},{"v":18957000,"d":"$18,957,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN MEDICINA FORENSE","Admitidos hasta el año 2023",107467,6,"Semestral",{"v":17807000,"d":"$17,807,000"},{"v":0.0549783792890437,"d":"5.50%"},{"v":18786000,"d":"$18,786,000"},0,{"v":0,"d":"$0"},0,0,0]
[6,null,"ESPECIALIZACIÓN EN CIRUGÍA ONCOLÓGICA ","Admitidos a partir del año 2026",109093,4,"Semestral",{"v":18471000,"d":"$18,471,000"},{"v":0.06496670456391107,"d":"6.50%"},{"v":19671000,"d":"$19,671,000"},3,{"v":59013000,"d":"$59,013,000"},{"v":55412999.99999999,"d":"$ 55,413,000"},{"v":58466256.29999999,"d":"$ 58,466,256"},{"v":546743.7000000104,"d":"$ 546,744"}]
[null,null,"ESPECIALIZACIÓN EN CIRUGÍA ONCOLÓGICA ","Admitidos durante el año 2025",109093,4,"Semestral",{"v":18471000,"d":"$18,471,000"},{"v":0.054951004276974746,"d":"5.50%"},{"v":19486000,"d":"$19,486,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN CIRUGÍA ONCOLÓGICA ","Admitidos durante el año 2024",109093,4,"Semestral",{"v":18298000,"d":"$18,298,000"},{"v":0.05497868619521262,"d":"5.50%"},{"v":19304000,"d":"$19,304,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN CIRUGÍA ONCOLÓGICA ","Admitidos hasta el año 2023",109093,4,"Semestral",{"v":18133000,"d":"$18,133,000"},{"v":0.05498262835713885,"d":"5.50%"},{"v":19130000,"d":"$19,130,000"},0,{"v":0,"d":"$0"},0,0,0]
[7,null,"ESPECIALIZACIÓN EN CIRUGÍA DE MANO ","Admitidos a partir del año 2026",110090,4,"Semestral",{"v":23262000,"d":"$23,262,000"},{"v":0.06499871034304872,"d":"6.50%"},{"v":24774000,"d":"$24,774,000"},3,{"v":74322000,"d":"$74,322,000"},{"v":69786000,"d":"$ 69,786,000"},{"v":73631208.6,"d":"$ 73,631,209"},{"v":690791.400000006,"d":"$ 690,791"}]
[null,null,"ESPECIALIZACIÓN EN CIRUGÍA DE MANO ","Admitidos durante el año 2025",110090,4,"Semestral",{"v":23262000,"d":"$23,262,000"},{"v":0.05498237468833289,"d":"5.50%"},{"v":24541000,"d":"$24,541,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN CIRUGÍA DE MANO ","Admitidos durante el año 2024",110090,4,"Semestral",{"v":23043000,"d":"$23,043,000"},{"v":0.054984160048604735,"d":"5.50%"},{"v":24310000,"d":"$24,310,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN CIRUGÍA DE MANO ","Admitidos hasta el año 2023",110090,4,"Semestral",{"v":22837000,"d":"$22,837,000"},{"v":0.054998467399395734,"d":"5.50%"},{"v":24093000,"d":"$24,093,000"},0,{"v":0,"d":"$0"},0,0,0]
[8,null,"ESPECIALIZACIÓN EN CIRUGÍA PEDIÁTRICA ","Admitidos a partir del año 2026",110843,10,"Semestral",{"v":22953000,"d":"$22,953,000"},{"v":0.06495882891125349,"d":"6.50%"},{"v":24444000,"d":"$24,444,000"},3,{"v":76912000,"d":"$76,912,000"},{"v":72220632.30240549,"d":"$ 72,220,632"},{"v":76199989.14226803,"d":"$ 76,199,989"},{"v":712010.8577319682,"d":"$ 712,011"}]
[null,null,"ESPECIALIZACIÓN EN CIRUGÍA PEDIÁTRICA ","Admitidos durante el año 2025",110843,10,"Semestral",{"v":22953000,"d":"$22,953,000"},{"v":0.054981919574783156,"d":"5.50%"},{"v":24215000,"d":"$24,215,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN CIRUGÍA PEDIÁTRICA ","Admitidos durante el año 2024",110843,10,"Semestral",{"v":22737000,"d":"$22,737,000"},{"v":0.054976470070809746,"d":"5.50%"},{"v":23987000,"d":"$23,987,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN CIRUGÍA PEDIÁTRICA ","Admitidos hasta el año 2023",110843,10,"Semestral",{"v":22533000,"d":"$22,533,000"},{"v":0.054986020503261956,"d":"5.50%"},{"v":23772000,"d":"$23,772,000"},0,{"v":0,"d":"$0"},0,0,0]
[9,null,"ESPECIALIZACIÓN EN ORTOPEDIA Y TRAUMATOLOGÍA ","Admitidos a partir del año 2026",110638,8,"Semestral",{"v":26290000,"d":"$26,290,000"},{"v":0.06496766831494871,"d":"6.50%"},{"v":27998000,"d":"$27,998,000"},6,{"v":176306000,"d":"$176,306,000"},{"v":165550565.75469676,"d":"$ 165,550,566"},{"v":174672401.92778054,"d":"$ 174,672,402"},{"v":1633598.0722194612,"d":"$ 1,633,598"}]
[null,null,"ESPECIALIZACIÓN EN ORTOPEDIA Y TRAUMATOLOGÍA ","Admitidos durante el año 2025",110638,8,"Semestral",{"v":26290000,"d":"$26,290,000"},{"v":0.05496386458729563,"d":"5.50%"},{"v":27735000,"d":"$27,735,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN ORTOPEDIA Y TRAUMATOLOGÍA ","Admitidos durante el año 2024",110638,8,"Semestral",{"v":26043000,"d":"$26,043,000"},{"v":0.054985984717582426,"d":"5.50%"},{"v":27475000,"d":"$27,475,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN ORTOPEDIA Y TRAUMATOLOGÍA ","Admitidos hasta el año 2023",110638,8,"Semestral",{"v":25809000,"d":"$25,809,000"},{"v":0.05498082064396148,"d":"5.50%"},{"v":27228000,"d":"$27,228,000"},0,{"v":0,"d":"$0"},0,0,0]
[10,null,"ESPECIALIZACIÓN EN ANESTESIOLOGÍA ","Admitidos a partir del año 2026",110639,6,"Semestral",{"v":24330000,"d":"$24,330,000"},{"v":0.06498150431565963,"d":"6.50%"},{"v":25911000,"d":"$25,911,000"},9,{"v":240799000,"d":"$240,799,000"},{"v":226106274.16927174,"d":"$ 226,106,274"},{"v":238564729.87599862,"d":"$ 238,564,730"},{"v":2234270.124001384,"d":"$ 2,234,270"}]
[null,null,"ESPECIALIZACIÓN EN ANESTESIOLOGÍA ","Admitidos durante el año 2025",110639,6,"Semestral",{"v":24330000,"d":"$24,330,000"},{"v":0.054993834771886574,"d":"5.50%"},{"v":25668000,"d":"$25,668,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN ANESTESIOLOGÍA ","Admitidos durante el año 2024",110639,6,"Semestral",{"v":24101000,"d":"$24,101,000"},{"v":0.05497697190987916,"d":"5.50%"},{"v":25426000,"d":"$25,426,000"},0,{"$f":"+K177*J177","v":{"v":0,"d":"$0"}},{"$f":"L177/(1+I177)","v":0},0,{"$f":"L177-N177","v":0}]
[null,null,"ESPECIALIZACIÓN EN ANESTESIOLOGÍA ","Admitidos hasta el año 2023",110639,6,"Semestral",{"v":23885000,"d":"$23,885,000"},{"v":0.054971739585513824,"d":"5.50%"},{"v":25198000,"d":"$25,198,000"},0,{"v":0,"d":"$0"},0,0,0]
[11,null,"MAESTRÍA EN EPIDEMIOLOGÍA (VIRTUAL)","Admitidos a partir del año 2026",117134,3,"Semestral",{"v":8500000,"d":"$8,500,000"},{"v":0.10000000000000009,"d":"10.00%"},{"v":9350000,"d":"$9,350,000"},65,{"v":607750000,"d":"$607,750,000"},{"v":552500000,"d":"$ 552,500,000"},{"v":582942750,"d":"$ 582,942,750"},{"v":24807250,"d":"$ 24,807,250"}]
[null,null,"MAESTRÍA EN EPIDEMIOLOGÍA (VIRTUAL)","Admitidos durante el año 2025",117134,3,"Semestral",{"v":8500000,"d":"$8,500,000"},{"v":0.05494117647058827,"d":"5.49%"},{"v":8967000,"d":"$8,967,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"FACULTAD DE INGENIERÍA"]
[12,null,"ESPECIALIZACIÓN SISTEMAS GERENCIALES DE INGENIERÍA","Admitidos a partir del año 2026",1047,2,"Semestral",{"v":14310000,"d":"$14,310,000"},{"$f":"(J182/H182)-1","v":{"v":-0.060097833682739354,"d":"-6.01%"}},{"v":13450000,"d":"$13,450,000"},32,{"v":448688180,"d":"$448,688,180"},{"$f":"L182/(1+I182)","v":{"v":477377535.7472119,"d":"$ 477,377,536"}},{"$f":"($M182*$N$10)+$M182","v":{"v":503681037.96688324,"d":"$ 503,681,038"}},{"$f":"L182-N182","v":{"v":-54992857.96688324,"d":"$ (54,992,858)"}}]
[null,null,"ESPECIALIZACIÓN SISTEMAS GERENCIALES DE INGENIERÍA","Admitidos durante el año 2025",1047,2,"Semestral",{"v":14310000,"d":"$14,310,000"},{"v":0.05499650593990224,"d":"5.50%"},{"v":15097000,"d":"$15,097,000"},0,{"$f":"+K183*J183","v":{"v":0,"d":"$0"}},0,0,0]
[13,null,"ESPECIALIZACIÓN EN GERENCIA DE CONSTRUCCIONES","Admitidos a partir del año 2026",16878,2,"Semestral",{"v":14310000,"d":"$14,310,000"},{"v":0.01327742837176804,"d":"1.33%"},{"v":14500000,"d":"$14,500,000"},75,{"v":1114932870,"d":"$1,114,932,870"},{"v":1100323404.8068964,"d":"$ 1,100,323,405"},{"v":1160951224.4117565,"d":"$ 1,160,951,224"},{"v":-46018354.411756516,"d":"$ (46,018,354)"}]
[null,null,"ESPECIALIZACIÓN EN GERENCIA DE CONSTRUCCIONES","Admitidos durante el año 2025",16878,2,"Semestral",{"v":14310000,"d":"$14,310,000"},{"v":0.05499650593990224,"d":"5.50%"},{"v":15097000,"d":"$15,097,000"},0,{"v":0,"d":"$0"},0,0,0]
[14,null,"ESPECIALIZACIÓN EN LOGÍSTICA","Admitidos hasta el año 2025",107496,2,"Semestral",{"v":14310000,"d":"$14,310,000"},{"v":0.06484975541579319,"d":"6.48%"},{"v":15238000,"d":"$15,238,000"},0,{"v":0,"d":"$0"},0,0,0]
[15,null,"ESPECIALIZACIÓN EN MOVILIDAD Y TRANSPORTE URBANO SOSTENIBLE","Admitidos a partir del año 2026",118119,2,"Semestral",{"v":13450000,"d":"$13,450,000"},{"v":0,"d":"0.00%"},{"v":13450000,"d":"$13,450,000"},0,{"v":0,"d":"$0"},0,0,0]
[16,null,"ESPECIALIZACIÓN EN INGENIERÍA DE LA CALIDAD","Admitidos hasta el año 2025",53920,3,"Semestral",{"v":14107000,"d":"$14,107,000"},{"v":0.06486141631814002,"d":"6.49%"},{"v":15022000,"d":"$15,022,000"},0,{"$f":"+K188*J188","v":{"v":0,"d":"$0"}},{"$f":"L188/(1+I188)","v":0},0,{"$f":"L188-N188","v":0}]
[17,null,"ESPECIALIZACIÓN EN INGENIERÍA DE SOFTWARE","Admitidos a partir del año 2026",105459,2,"Semestral",{"v":14310000,"d":"$14,310,000"},{"v":-0.04262753319357093,"d":"-4.26%"},{"v":13700000,"d":"$13,700,000"},10,{"v":137000000,"d":"$137,000,000"},{"v":143100000,"d":"$ 143,100,000"},{"v":150984810,"d":"$ 150,984,810"},{"v":-13984810,"d":"$ (13,984,810)"}]
[null,null,"ESPECIALIZACIÓN EN INGENIERÍA DE SOFTWARE","Admitidos hasta el año 2025",105459,2,"Semestral",{"v":14310000,"d":"$14,310,000"},{"v":0.05499650593990224,"d":"5.50%"},{"v":15097000,"d":"$15,097,000"},0,{"v":0,"d":"$0"},0,0,0]
[18,null,"ESPECIALIZACIÓN EN GESTIÓN DEL CONSUMO DE LA ENERGÍA ELÉCTRICA","Admitidos a partir del año 2026",105459,2,"Semestral",{"v":11912000,"d":"$11,912,000"},{"v":0,"d":"0.00%"},{"v":11912000,"d":"$11,912,000"},0,{"v":0,"d":"$0"},0,0,0]
[19,null,"MAESTRÍA EN INGENIERÍA Y CIENCIAS","Admitidos a partir del año 2026",117021,3,"Semestral",{"v":14823000,"d":"$14,823,000"},{"v":-0.26296970923564733,"d":"-26.30%"},{"v":10925000,"d":"$10,925,000"},11,{"v":120175000,"d":"$120,175,000"},{"v":163053000,"d":"$ 163,053,000"},{"v":172037220.3,"d":"$ 172,037,220"},{"v":-51862220.30000001,"d":"$ (51,862,220)"}]
[null,null,"MAESTRÍA EN INGENIERÍA Y CIENCIAS","Admitidos hasta el año 2025",117021,3,"Semestral",{"v":14823000,"d":"$14,823,000"},{"v":0.05498212237738653,"d":"5.50%"},{"v":15638000,"d":"$15,638,000"},0,{"v":0,"d":"$0"},0,0,0]
[20,null,"MAESTRIA EN INGENIERÍA CIVIL ","Admitidos a partir del año 2026",103306,4,"Semestral",{"v":14823000,"d":"$14,823,000"},{"v":-0.021790460770424347,"d":"-2.18%"},{"v":14500000,"d":"$14,500,000"},75,{"v":1120651638,"d":"$1,120,651,638"},{"v":1145615119.3154483,"d":"$ 1,145,615,119"},{"v":1208738512.3897295,"d":"$ 1,208,738,512"},{"v":-88086874.3897295,"d":"$ (88,086,874)"}]
[null,null,"MAESTRIA EN INGENIERÍA CIVIL ","Admitidos hasta el año 2025",103306,4,"Semestral",{"v":14823000,"d":"$14,823,000"},{"v":0.05498212237738653,"d":"5.50%"},{"v":15638000,"d":"$15,638,000"},0,{"v":0,"d":"$0"},0,0,0]
[21,null,"MAESTRIA EN INGENIERÍA DE SOFTWARE ","Admitidos a partir del año 2026",105373,3,"Semestral",{"v":14823000,"d":"$14,823,000"},{"v":-0.07576064224515955,"d":"-7.58%"},{"v":13700000,"d":"$13,700,000"},36,{"v":497935948,"d":"$497,935,948"},{"v":538752157.460146,"d":"$ 538,752,157"},{"v":568437401.3362,"d":"$ 568,437,401"},{"v":-70501453.3362,"d":"$ (70,501,453)"}]
[null,null,"MAESTRIA EN INGENIERÍA DE SOFTWARE ","Admitidos hasta el año 2025",105373,3,"Semestral",{"v":14823000,"d":"$14,823,000"},{"v":0.05498212237738653,"d":"5.50%"},{"v":15638000,"d":"$15,638,000"},0,{"v":0,"d":"$0"},0,0,0]
[22,null,"MAESTRÍA EN CIENCIA DE DATOS ","Admitidos a partir del año 2026",110671,3,"Semestral",{"v":10116000,"d":"$10,116,000"},{"v":0.03795966785290639,"d":"3.80%"},{"v":10500000,"d":"$10,500,000"},240,{"v":2552320620,"d":"$2,552,320,620"},{"v":2458978608.7542853,"d":"$ 2,458,978,609"},{"v":2594468330.0966463,"d":"$ 2,594,468,330"},{"v":-42147710.09664631,"d":"$ (42,147,710)"}]
[null,null,"MAESTRÍA EN CIENCIA DE DATOS ","Admitidos hasta el año 2025",110671,3,"Semestral",{"v":10116000,"d":"$10,116,000"},{"v":0.05496243574535398,"d":"5.50%"},{"v":10672000,"d":"$10,672,000"},0,{"v":0,"d":"$0"},0,0,0]
[23,null,"MAESTRÍA EN RESTAURACIÓN ECOLÓGICA ","Admitidos a partir del año 2026",108348,4,"Semestral",{"v":11625000,"d":"$11,625,000"},{"v":0,"d":"0.00%"},{"v":11625000,"d":"$11,625,000"},15,{"v":179025000,"d":"$179,025,000"},{"v":179025000,"d":"$ 179,025,000"},{"v":188889277.5,"d":"$ 188,889,278"},{"v":-9864277.5,"d":"$ (9,864,278)"}]
[null,null,"MAESTRÍA EN RESTAURACIÓN ECOLÓGICA","Admitidos hasta el año 2025",108348,4,"Semestral",{"v":11625000,"d":"$11,625,000"},{"v":0.05496774193548393,"d":"5.50%"},{"v":12264000,"d":"$12,264,000"},0,{"v":0,"d":"$0"},0,0,0]
[24,null,"DOCTORADO EN INGENIERÍA Y CIENCIAS APLICADAS","Admitidos a partir del año 2026",108689,10,"Semestral",{"v":24483000,"d":"$24,483,000"},{"v":0,"d":"0.00%"},{"v":24483000,"d":"$24,483,000"},9,{"v":273202056,"d":"$273,202,056"},{"v":273202056,"d":"$ 273,202,056"},{"v":288255489.2856,"d":"$ 288,255,489"},{"v":-15053433.285600007,"d":"$ (15,053,433)"}]
[null,null,"DOCTORADO EN INGENIERÍA Y CIENCIAS APLICADAS","Admitidos durante el año 2025",108689,10,"Semestral",{"v":24483000,"d":"$24,483,000"},{"v":0.05497692276273325,"d":"5.50%"},{"v":25829000,"d":"$25,829,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"DOCTORADO EN INGENIERÍA Y CIENCIAS APLICADAS","Admitidos hasta el año 2024",108689,10,"Semestral",{"v":24253000,"d":"$24,253,000"},{"v":0.054962272708530824,"d":"5.50%"},{"v":25586000,"d":"$25,586,000"},0,{"v":0,"d":"$0"},0,0,0]
[]
[null,null,"FACULTAD DE CIENCIAS ECONÓMICAS Y ADMINISTRATIVAS"]
[25,null,"ESPECIALIZACIÓN EN GERENCIA SOCIAL ","Admitidos a partir del año 2026",1046,2,"Semestral",{"v":8841000,"d":"$8,841,000"},{"$f":"(J207/H207)-1","v":{"v":-0.10304264223504134,"d":"-10.30%"}},{"v":7930000,"d":"$7,930,000"},36,{"v":289048500,"d":"$289,048,500"},{"$f":"L207/(1+I207)","v":{"v":322254450,"d":"$ 322,254,450"}},{"$f":"($M207*$N$10)+$M207","v":{"v":340010670.195,"d":"$ 340,010,670"}},{"$f":"L207-N207","v":{"v":-50962170.19499999,"d":"$ (50,962,170)"}}]
[null,null,"ESPECIALIZACIÓN EN GERENCIA SOCIAL ","Admitidos hasta el año 2025",1046,2,"Semestral",{"v":8841000,"d":"$8,841,000"},{"$f":"(J208/H208)-1","v":{"v":0.05497115710892442,"d":"5.50%"}},{"v":9327000,"d":"$9,327,000"},0,{"$f":"+K208*J208","v":{"v":0,"d":"$0"}},0,0,0]
[26,null,"ESPECIALIZACIÓN EN FINANZAS","Admitidos a partir del año 2026",8663,2,"Semestral",{"v":15399000,"d":"$15,399,000"},{"$f":"(J209/H209)-1","v":{"v":-0.1031885187349828,"d":"-10.32%"}},{"v":13810000,"d":"$13,810,000"},36,{"v":505446000,"d":"$505,446,000"},{"v":563603400,"d":"$ 563,603,400"},{"v":594657947.34,"d":"$ 594,657,947"},{"v":-89211947.34000003,"d":"$ (89,211,947)"}]
[null,null,"ESPECIALIZACIÓN EN FINANZAS","Admitidos hasta el año 2025",8663,2,"Semestral",{"v":15399000,"d":"$15,399,000"},{"$f":"(J210/H210)-1","v":{"v":0.05493863237872598,"d":"5.49%"}},{"v":16245000,"d":"$16,245,000"},0,{"v":0,"d":"$0"},0,0,0]
[27,null,"ESPECIALIZACIÓN EN GESTIÓN TRIBUTARIA","Admitidos a partir del año 2026",52218,2,"Semestral",{"v":12365000,"d":"$12,365,000"},{"$f":"(J211/H211)-1","v":{"v":-0.11443590780428625,"d":"-11.44%"}},{"v":10950000,"d":"$10,950,000"},54,{"v":594585000,"d":"$594,585,000"},{"v":671419500,"d":"$ 671,419,500"},{"v":708414714.45,"d":"$ 708,414,714"},{"v":-113829714.45000005,"d":"$ (113,829,714)"}]
[null,null,"ESPECIALIZACIÓN EN GESTIÓN TRIBUTARIA","Admitidos hasta el año 2025",52218,2,"Semestral",{"v":12365000,"d":"$12,365,000"},{"$f":"(J212/H212)-1","v":{"v":0.054993934492519214,"d":"5.50%"}},{"v":13045000,"d":"$13,045,000"},0,{"v":0,"d":"$0"},0,0,0]
[28,null,"ESPECIALIZACIÓN EN  CONTABILIDAD FINANCIERA INTERNACIONAL","Admitidos hasta el año 2025",102611,2,"Semestral",{"v":7500000,"d":"$7,500,000"},{"v":0.06479999999999997,"d":"6.48%"},{"v":7986000,"d":"$7,986,000"},0,{"$f":"+K213*J213","v":{"v":0,"d":"$0"}},{"$f":"L213/(1+I213)","v":0},0,{"$f":"L213-N213","v":0}]
[29,null,"ESPECIALIZACIÓN EN NEGOCIOS INTERNACIONALES (VIRTUAL)","Admitidos a partir del año 2026",54375,2,"Semestral",{"v":13535000,"d":"$13,535,000"},{"v":-0.13557443664573332,"d":"-13.56%"},{"v":11700000,"d":"$11,700,000"},24,{"v":280800000,"d":"$280,800,000"},{"v":324840000,"d":"$ 324,840,000"},{"v":342738684,"d":"$ 342,738,684"},{"v":-61938684,"d":"$ (61,938,684)"}]
[null,null,"ESPECIALIZACIÓN EN NEGOCIOS INTERNACIONALES (VIRTUAL)","Admitidos hasta el año 2025",54375,2,"Semestral",{"v":13535000,"d":"$13,535,000"},{"v":0.05496859992611758,"d":"5.50%"},{"v":14279000,"d":"$14,279,000"},0,{"v":0,"d":"$0"},0,0,0]
[30,null,"ESPECIALIZACIÓN EN GERENCIA DE LA CALIDAD Y AUDITORÍA EN SALUD (VIRTUAL)","Admitidos a partir del año 2026",116330,2,"Semestral",{"v":13641000,"d":"$13,641,000"},{"v":-0.14229162084891134,"d":"-14.23%"},{"v":11700000,"d":"$11,700,000"},684,{"v":8002800000,"d":"$8,002,800,000"},{"v":9330444000,"d":"$ 9,330,444,000"},{"v":9844551464.4,"d":"$ 9,844,551,464"},{"v":-1841751464.3999996,"d":"$ (1,841,751,464)"}]
[null,null,"ESPECIALIZACIÓN EN GERENCIA DE LA CALIDAD Y AUDITORÍA EN SALUD (VIRTUAL)","Admitidos hasta el año 2025",116330,2,"Semestral",{"v":13641000,"d":"$13,641,000"},{"v":0.05498130635583909,"d":"5.50%"},{"v":14391000,"d":"$14,391,000"},0,{"v":0,"d":"$0"},0,0,0]
[31,null,"MAESTRÍA EN ADMINISTRACIÓN DE EMPRESAS ","Admitidos a partir del año 2026",53012,3,"Semestral",{"v":21552000,"d":"$21,552,000"},{"v":-0.10217149220489974,"d":"-10.22%"},{"v":19350000,"d":"$19,350,000"},69,{"v":1367077500,"d":"$1,367,077,500"},{"v":1522648800,"d":"$ 1,522,648,800"},{"v":1606546748.88,"d":"$ 1,606,546,749"},{"v":-239469248.8800001,"d":"$ (239,469,249)"}]
[null,null,"MAESTRÍA EN ADMINISTRACIÓN DE EMPRESAS","Admitidos durante el año 2025",53012,3,"Semestral",{"v":21552000,"d":"$21,552,000"},{"v":0.054983296213808375,"d":"5.50%"},{"v":22737000,"d":"$22,737,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"MAESTRÍA EN ADMINISTRACIÓN DE EMPRESAS","Admitidos hasta el año 2024",53012,3,"Semestral",{"v":21349000,"d":"$21,349,000"},{"v":0.054990866082720524,"d":"5.50%"},{"v":22523000,"d":"$22,523,000"},0,{"v":0,"d":"$0"},0,0,0]
[32,null,"MAESTRÍA EN ADMINISTRACIÓN DE EMPRESAS (PEREIRA)","Admitidos a partir del año 2026",103784,3,"Semestral",{"v":18586000,"d":"$18,586,000"},{"v":0,"d":"0.00%"},{"v":18586000,"d":"$18,586,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"MAESTRÍA EN ADMINISTRACIÓN DE EMPRESAS (PEREIRA)","Admitidos durante el año 2025",103784,3,"Semestral",{"v":18411000,"d":"$18,411,000"},{"v":0,"d":"0.00%"},{"v":18411000,"d":"$18,411,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"MAESTRÍA EN ADMINISTRACIÓN DE EMPRESAS (PEREIRA)","Admitidos hasta el año 2024",103784,3,"Semestral",{"v":18247000,"d":"$18,247,000"},{"v":0,"d":"0.00%"},{"v":18247000,"d":"$18,247,000"},0,{"v":0,"d":"$0"},0,0,0]
[33,null,"MAESTRÍA EN GERENCIA DE ORGANIZACIONES DE SALUD ","Admitidos a partir del año 2026",106593,3,"Semestral",{"v":15646000,"d":"$15,646,000"},{"v":-0.1371596574204269,"d":"-13.72%"},{"v":13500000,"d":"$13,500,000"},24,{"v":324000000,"d":"$324,000,000"},{"v":375504000,"d":"$ 375,504,000"},{"v":396194270.4,"d":"$ 396,194,270"},{"v":-72194270.39999998,"d":"$ (72,194,270)"}]
[null,null,"MAESTRÍA EN GERENCIA DE ORGANIZACIONES DE SALUD ","Admitidos hasta el año 2025",106593,3,"Semestral",{"v":15646000,"d":"$15,646,000"},{"v":0.0549661255272913,"d":"5.50%"},{"v":16506000,"d":"$16,506,000"},0,{"v":0,"d":"$0"},0,0,0]
[34,null,"MAESTRÍA EN FINANZAS ","Admitidos a partir del año 2026",102758,4,"Semestral",{"v":15399000,"d":"$15,399,000"},{"v":-0.1031885187349828,"d":"-10.32%"},{"v":13810000,"d":"$13,810,000"},36,{"v":505446000,"d":"$505,446,000"},{"v":563603400,"d":"$ 563,603,400"},{"v":594657947.34,"d":"$ 594,657,947"},{"v":-89211947.34000003,"d":"$ (89,211,947)"}]
[null,null,"MAESTRÍA EN FINANZAS ","Admitidos hasta el año 2025",102758,4,"Semestral",{"v":15399000,"d":"$15,399,000"},{"v":0.05493863237872598,"d":"5.49%"},{"v":16245000,"d":"$16,245,000"},0,{"v":0,"d":"$0"},0,0,0]
[35,null,"MAESTRÍA EN MERCADEO ","Admitidos a partir del año 2026",104194,3,"Semestral",{"v":18113000,"d":"$18,113,000"},{"v":-0.19670954563021037,"d":"-19.67%"},{"v":14550000,"d":"$14,550,000"},12,{"v":174600000,"d":"$174,600,000"},{"v":217356000,"d":"$ 217,356,000"},{"v":229332315.6,"d":"$ 229,332,316"},{"v":-54732315.599999994,"d":"$ (54,732,316)"}]
[null,null,"MAESTRÍA EN MERCADEO ","Admitidos hasta el año 2025",104194,3,"Semestral",{"v":18113000,"d":"$18,113,000"},{"v":0.05498813007232384,"d":"5.50%"},{"v":19109000,"d":"$19,109,000"},0,{"v":0,"d":"$0"},0,0,0]
[36,null,"MAESTRÍA EN ADMINISTRACIÓN DE EMPRESAS (BARRANQUILLA)","Admitidos a partir del año 2026",105155,3,"Semestral",{"v":23561000,"d":"$23,561,000"},{"v":-0.11081872586053221,"d":"-11.08%"},{"v":20950000,"d":"$20,950,000"},12,{"v":251400000,"d":"$251,400,000"},{"v":282732000,"d":"$ 282,732,000"},{"v":298310533.2,"d":"$ 298,310,533"},{"v":-46910533.19999999,"d":"$ (46,910,533)"}]
[null,null,"MAESTRÍA EN ADMINISTRACIÓN DE EMPRESAS (BARRANQUILLA)","Admitidos durante el año 2025",105155,3,"Semestral",{"v":23561000,"d":"$23,561,000"},{"v":0,"d":"0.00%"},{"v":23561000,"d":"$23,561,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"MAESTRÍA EN ADMINISTRACIÓN DE EMPRESAS (BARRANQUILLA)","Admitidos hasta el año 2024",105155,3,"Semestral",{"v":23130000,"d":"$23,130,000"},{"v":0,"d":"0.00%"},{"v":23130000,"d":"$23,130,000"},0,{"v":0,"d":"$0"},0,0,0]
[37,null,"MAESTRÍA EN CIENCIAS ECONÓMICAS Y DE GESTIÓN","Admitidos a partir del año 2026",105077,3,"Semestral",{"v":18262000,"d":"$18,262,000"},{"v":0,"d":"0.00%"},{"v":18262000,"d":"$18,262,000"},4,{"v":73048000,"d":"$73,048,000"},{"v":73048000,"d":"$ 73,048,000"},{"v":77072944.8,"d":"$ 77,072,945"},{"v":-4024944.799999997,"d":"$ (4,024,945)"}]
[null,null,"MAESTRÍA EN CIENCIAS ECONÓMICAS Y DE GESTIÓN","Admitidos hasta el año 2025",105077,3,"Semestral",{"v":18262000,"d":"$18,262,000"},{"v":0.05497754900887086,"d":"5.50%"},{"v":19266000,"d":"$19,266,000"},0,{"v":0,"d":"$0"},0,0,0]
[38,null,"MAESTRÍA EN POLÍTICA SOCIAL ","Admitidos a partir del año 2026",107942,3,"Semestral",{"v":16075000,"d":"$16,075,000"},{"v":-0.1601866251944012,"d":"-16.02%"},{"v":13500000,"d":"$13,500,000"},12,{"v":162000000,"d":"$162,000,000"},{"v":192900000,"d":"$ 192,900,000"},{"v":203528790,"d":"$ 203,528,790"},{"v":-41528790,"d":"$ (41,528,790)"}]
[null,null,"MAESTRÍA EN POLÍTICA SOCIAL","Admitidos hasta el año 2025",107942,3,"Semestral",{"v":16075000,"d":"$16,075,000"},{"v":0.05499222395023318,"d":"5.50%"},{"v":16959000,"d":"$16,959,000"},0,{"v":0,"d":"$0"},0,0,0]
[39,null,"DOCTORADO EN ECONOMÍA Y CIENCIAS DE LA GESTIÓN","Admitidos a partir del año 2026",105642,8,"Semestral",{"v":18262000,"d":"$18,262,000"},{"v":0,"d":"0.00%"},{"v":18262000,"d":"$18,262,000"},4,{"v":92314410,"d":"$92,314,410"},{"v":92314410,"d":"$ 92,314,410"},{"v":97400933.991,"d":"$ 97,400,934"},{"v":-5086523.990999997,"d":"$ (5,086,524)"}]
[null,null,"DOCTORADO EN ECONOMÍA Y CIENCIAS DE LA GESTIÓN","Admitidos durante el año 2025",105642,8,"Semestral",{"v":18262000,"d":"$18,262,000"},{"v":0.05497754900887086,"d":"5.50%"},{"v":19266000,"d":"$19,266,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"DOCTORADO EN ECONOMÍA Y CIENCIAS DE LA GESTIÓN","Admitidos hasta el año 2024",105642,8,"Semestral",{"v":18090000,"d":"$18,090,000"},{"v":0.05494748479823097,"d":"5.49%"},{"v":19084000,"d":"$19,084,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"FACULTAD DE HUMANIDADES Y CIENCIAS SOCIALES"]
[40,null,"ESPECIALIZACIÓN EN CULTURA DE PAZ Y DERECHO INTERNACIONAL HUMANITARIO","Admitidos a partir del año 2026",11965,2,"Semestral",{"v":8014000,"d":"$8,014,000"},{"$f":"(J241/H241)-1","v":{"v":-0.014225106064387316,"d":"-1.42%"}},{"v":7900000,"d":"$7,900,000"},59,{"v":477950000,"d":"$477,950,000"},{"$f":"L241/(1+I241)","v":{"v":484847000,"d":"$ 484,847,000"}},{"$f":"($M241*$N$10)+$M241","v":{"v":511562069.7,"d":"$ 511,562,070"}},{"$f":"L241-N241","v":{"v":-33612069.69999999,"d":"$ (33,612,070)"}}]
[null,null,"ESPECIALIZACIÓN EN CULTURA DE PAZ Y DERECHO INTERNACIONAL HUMANITARIO","Admitidos hasta el año 2025",11965,2,"Semestral",{"v":8014000,"d":"$8,014,000"},{"v":0.05490391814324935,"d":"5.49%"},{"v":8454000,"d":"$8,454,000"},0,{"$f":"+K242*J242","v":{"v":0,"d":"$0"}},0,0,0]
[41,null,"ESPECIALIZACIÓN EN DERECHO COMERCIAL","Admitidos a partir del año 2026",101784,2,"Semestral",{"v":13563000,"d":"$13,563,000"},{"v":-0.045196490451964944,"d":"-4.52%"},{"v":12950000,"d":"$12,950,000"},80,{"v":1051540000,"d":"$1,051,540,000"},{"v":1101315600,"d":"$ 1,101,315,600"},{"v":1161998089.56,"d":"$ 1,161,998,090"},{"v":-110458089.55999994,"d":"$ (110,458,090)"}]
[null,null,"ESPECIALIZACIÓN EN DERECHO COMERCIAL","Admitidos hasta el año 2025",101784,2,"Semestral",{"v":13563000,"d":"$13,563,000"},{"v":0.05492885054928842,"d":"5.49%"},{"v":14308000,"d":"$14,308,000"},0,{"v":0,"d":"$0"},0,0,0]
[42,null,"ESPECIALIZACIÓN EN PROCESOS HUMANOS Y DESARROLLO ORGANIZACIONAL","Admitidos a partir del año 2026",102637,2,"Semestral",{"v":11831000,"d":"$11,831,000"},{"v":-0.19702476544670777,"d":"-19.70%"},{"v":9500000,"d":"$9,500,000"},45,{"v":438900000,"d":"$438,900,000"},{"v":546592200,"d":"$ 546,592,200"},{"v":576709430.22,"d":"$ 576,709,430"},{"v":-137809430.22000003,"d":"$ (137,809,430)"}]
[null,null,"ESPECIALIZACIÓN EN PROCESOS HUMANOS Y DESARROLLO ORGANIZACIONAL","Admitidos hasta el año 2025",102637,2,"Semestral",{"v":11831000,"d":"$11,831,000"},{"v":0.05494041078522516,"d":"5.49%"},{"v":12481000,"d":"$12,481,000"},0,{"v":0,"d":"$0"},0,0,0]
[43,null,"ESPECIALIZACIÓN EN NEUROPSICOLOGÍA INFANTIL","Admitidos a partir del año 2026",54588,2,"Semestral",{"v":9461000,"d":"$9,461,000"},{"v":0.056970721911003164,"d":"5.70%"},{"v":10000000,"d":"$10,000,000"},43,{"v":433000000,"d":"$433,000,000"},{"v":409661299.99999994,"d":"$ 409,661,300"},{"v":432233637.62999994,"d":"$ 432,233,638"},{"v":766362.3700000644,"d":"$ 766,362"}]
[null,null,"ESPECIALIZACIÓN EN NEUROPSICOLOGÍA INFANTIL","Admitidos hasta el año 2025",54588,2,"Semestral",{"v":9461000,"d":"$9,461,000"},{"v":0.05496247753937222,"d":"5.50%"},{"v":9981000,"d":"$9,981,000"},0,{"v":0,"d":"$0"},0,0,0]
[44,null,"ESPECIALIZACIÓN EN SEGURIDAD SOCIAL","Admitidos a partir del año 2026",54931,2,"Semestral",{"v":10946000,"d":"$10,946,000"},{"v":0.06495523478896392,"d":"6.50%"},{"v":11657000,"d":"$11,657,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN SEGURIDAD SOCIAL","Admitidos hasta el año 2025",54931,2,"Semestral",{"v":10946000,"d":"$10,946,000"},{"v":0.05499725927279364,"d":"5.50%"},{"v":11548000,"d":"$11,548,000"},0,{"v":0,"d":"$0"},0,0,0]
[45,null,"ESPECIALIZACIÓN EN DERECHO AMBIENTAL","Admitidos a partir del año 2026",106553,2,"Semestral",{"v":11747000,"d":"$11,747,000"},{"v":0,"d":"0.00%"},{"v":11747000,"d":"$11,747,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"ESPECIALIZACIÓN EN DERECHO AMBIENTAL","Admitidos hasta el año 2025",106553,2,"Semestral",{"v":11747000,"d":"$11,747,000"},{"v":-0.06095173235719753,"d":"-6.10%"},{"v":11031000,"d":"$11,031,000"},0,{"$f":"+K252*J252","v":{"v":0,"d":"$0"}},{"$f":"L252/(1+I252)","v":0},0,{"$f":"L252-N252","v":0}]
[46,null,"ESPECIALIZACIÓN EN JURISDICCIÓN AGRARÍA Y DERECHO DE TIERRAS  ","Admitidos a partir del año 2026",117226,2,"Semestral",{"v":12702000,"d":"$12,702,000"},{"v":-0.0631396630451897,"d":"-6.31%"},{"v":11900000,"d":"$11,900,000"},36,{"v":431970000,"d":"$431,970,000"},{"v":461082600,"d":"$ 461,082,600"},{"v":486488251.26,"d":"$ 486,488,251"},{"v":-54518251.25999999,"d":"$ (54,518,251)"}]
[null,null,"ESPECIALIZACIÓN EN JURISDICCIÓN AGRARÍA Y DERECHO DE TIERRAS  ","Admitidos hasta el año 2025",117226,2,"Semestral",{"v":12702000,"d":"$12,702,000"},{"v":0.054951976066761166,"d":"5.50%"},{"v":13400000,"d":"$13,400,000"},0,{"v":0,"d":"$0"},0,0,0]
[47,null,"MAESTRÍA EN FAMILIA","Admitidos a partir del año 2026",90827,4,"Semestral",{"v":12665000,"d":"$12,665,000"},{"v":-0.052112120015791574,"d":"-5.21%"},{"v":12005000,"d":"$12,005,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"MAESTRÍA EN FAMILIA","Admitidos hasta el año 2025",90827,4,"Semestral",{"v":12546000,"d":"$12,546,000"},{"v":-0.05212816834050693,"d":"-5.21%"},{"v":11892000,"d":"$11,892,000"},0,{"v":0,"d":"$0"},0,0,0]
[48,null,"MAESTRÍA EN DERECHOS HUMANOS Y CULTURA DE PAZ","Admitidos a partir del año 2026",101521,3,"Semestral",{"v":14613000,"d":"$14,613,000"},{"v":-0.11380277834804631,"d":"-11.38%"},{"v":12950000,"d":"$12,950,000"},21,{"v":285547500,"d":"$285,547,500"},{"v":322216650,"d":"$ 322,216,650"},{"v":339970787.415,"d":"$ 339,970,787"},{"v":-54423287.41500002,"d":"$ (54,423,287)"}]
[null,null,"MAESTRÍA EN DERECHOS HUMANOS Y CULTURA DE PAZ","Admitidos hasta el año 2025",101521,3,"Semestral",{"v":14613000,"d":"$14,613,000"},{"v":0.054951070964210036,"d":"5.50%"},{"v":15416000,"d":"$15,416,000"},0,{"v":0,"d":"$0"},0,0,0]
[49,null,"MAESTRÍA EN DERECHO EMPRESARIAL ","Admitidos a partir del año 2026",102049,4,"Semestral",{"v":13563000,"d":"$13,563,000"},{"v":-0.045196490451964944,"d":"-4.52%"},{"v":12950000,"d":"$12,950,000"},47,{"v":647500000,"d":"$647,500,000"},{"v":678150000,"d":"$ 678,150,000"},{"v":715516065,"d":"$ 715,516,065"},{"v":-68016065,"d":"$ (68,016,065)"}]
[null,null,"MAESTRÍA EN DERECHO EMPRESARIAL ","Admitidos hasta el año 2025",102049,4,"Semestral",{"v":13563000,"d":"$13,563,000"},{"v":0.05492885054928842,"d":"5.49%"},{"v":14308000,"d":"$14,308,000"},0,{"v":0,"d":"$0"},0,0,0]
[50,null,"MAESTRÍA EN PSICOLOGÍA DE LA SALUD ","Admitidos a partir del año 2026",103307,3,"Semestral",{"v":12858000,"d":"$12,858,000"},{"v":-0.1522787369730907,"d":"-15.23%"},{"v":10900000,"d":"$10,900,000"},32,{"v":355340000,"d":"$355,340,000"},{"v":419170800,"d":"$ 419,170,800"},{"v":442267111.08,"d":"$ 442,267,111"},{"v":-86927111.07999998,"d":"$ (86,927,111)"}]
[null,null,"MAESTRÍA EN PSICOLOGÍA DE LA SALUD ","Admitidos hasta el año 2025",103307,3,"Semestral",{"v":12858000,"d":"$12,858,000"},{"v":0.05498522320734178,"d":"5.50%"},{"v":13565000,"d":"$13,565,000"},0,{"v":0,"d":"$0"},0,0,0]
[51,null,"MAESTRÍA EN EDUCACIÓN ","Admitidos a partir del año 2026",105148,4,"Semestral",{"v":11144000,"d":"$11,144,000"},{"v":-0.33596554199569273,"d":"-33.60%"},{"v":7400000,"d":"$7,400,000"},15,{"v":113220000,"d":"$113,220,000"},{"v":170503200,"d":"$ 170,503,200"},{"v":179897926.32,"d":"$ 179,897,926"},{"v":-66677926.31999999,"d":"$ (66,677,926)"}]
[null,null,"MAESTRÍA EN EDUCACIÓN","Admitidos hasta el año 2025",105148,4,"Semestral",{"v":11144000,"d":"$11,144,000"},{"v":0.05491744436468049,"d":"5.49%"},{"v":11756000,"d":"$11,756,000"},0,{"v":0,"d":"$0"},0,0,0]
[52,null,"MAESTRÍA EN DERECHO EMPRESARIAL (PEREIRA)","Admitidos a partir del año 2026",106931,4,"Semestral",{"v":13046000,"d":"$13,046,000"},{"v":0.06492411467116366,"d":"6.49%"},{"v":13893000,"d":"$13,893,000"},0,{"v":0,"d":"$0"},0,0,0]
[53,null,"MAESTRÍA EN ASESORÍA FAMILIAR (VIRTUAL) ","Admitidos a partir del año 2026",104696,4,"Semestral",{"v":8264000,"d":"$8,264,000"},{"v":-0.10454985479186829,"d":"-10.45%"},{"v":7400000,"d":"$7,400,000"},15,{"v":151779266,"d":"$151,779,266"},{"v":169500520.84108108,"d":"$ 169,500,521"},{"v":178839999.53942466,"d":"$ 178,840,000"},{"v":-27060733.539424658,"d":"$ (27,060,734)"}]
[null,null,"MAESTRÍA EN ASESORÍA FAMILIAR (VIRTUAL) ","Admitidos durante el año 2025",104696,4,"Semestral",{"v":8264000,"d":"$8,264,000"},{"v":0.054937076476282654,"d":"5.49%"},{"v":8718000,"d":"$8,718,000"},0,{"$f":"+K267*J267","v":{"v":0,"d":"$0"}},0,0,0]
[null,null,"MAESTRÍA EN ASESORÍA FAMILIAR (VIRTUAL) ","Admitidos hasta el año 2024",104696,4,"Semestral",{"v":8187000,"d":"$8,187,000"},{"v":0.054965188713814506,"d":"5.50%"},{"v":8637000,"d":"$8,637,000"},0,{"v":0,"d":"$0"},0,0,0]
[54,null,"MAESTRÍA EN RELACIONES INTERNACIONALES","Admitidos a partir del año 2026",107944,4,"Semestral",{"v":13154000,"d":"$13,154,000"},{"v":0,"d":"0.00%"},{"v":13154000,"d":"$13,154,000"},0,{"v":0,"d":"$0"},0,0,0]
[55,null,"MAESTRÍA EN NEUROPSICOLOGÍA CLÍNICA","Admitidos a partir del año 2026",109221,4,"Semestral",{"v":12216000,"d":"$12,216,000"},{"v":-0.017681728880157177,"d":"-1.77%"},{"v":12000000,"d":"$12,000,000"},30,{"v":363600000,"d":"$363,600,000"},{"v":370144800,"d":"$ 370,144,800"},{"v":390539778.48,"d":"$ 390,539,778"},{"v":-26939778.48000002,"d":"$ (26,939,778)"}]
[null,null,"MAESTRÍA EN NEUROPSICOLOGÍA CLÍNICA","Admitidos hasta el año 2025",109221,4,"Semestral",{"v":12216000,"d":"$12,216,000"},{"v":0.05492796332678451,"d":"5.49%"},{"v":12887000,"d":"$12,887,000"},0,{"v":0,"d":"$0"},0,0,0]
[56,null,"MAESTRÍA EN COMUNICACIÓN DE LAS ORGANIZACIONES ","Admitidos a partir del año 2026",109138,3,"Semestral",{"v":13673000,"d":"$13,673,000"},{"v":0.06494551305492569,"d":"6.49%"},{"v":14561000,"d":"$14,561,000"},0,{"v":0,"d":"$0"},0,0,0]
[57,null,"MAESTRÍA EN COMUNICACIÓN Y CREACIÓN INTERACTIVA (VIRTUAL)  ","Admitidos a partir del año 2026",117187,3,"Semestral",{"v":8723000,"d":"$8,723,000"},{"v":-0.08861630173105584,"d":"-8.86%"},{"v":7950000,"d":"$7,950,000"},42,{"v":343440000,"d":"$343,440,000"},{"v":376833600,"d":"$ 376,833,600"},{"v":397597131.36,"d":"$ 397,597,131"},{"v":-54157131.360000014,"d":"$ (54,157,131)"}]
[null,null,"MAESTRÍA EN COMUNICACIÓN Y CREACIÓN INTERACTIVA (VIRTUAL)  ","Admitidos hasta 2025",117187,3,"Semestral",{"v":8723000,"d":"$8,723,000"},{"v":0.05491230081394005,"d":"5.49%"},{"v":9202000,"d":"$9,202,000"},0,{"v":0,"d":"$0"},0,0,0]
[58,null,"DOCTORADO EN PSICOLOGÍA ","Admitidos a partir del año 2026",105987,8,"Semestral",{"v":18746000,"d":"$18,746,000"},{"v":0.040008535154166136,"d":"4.00%"},{"v":19496000,"d":"$19,496,000"},3,{"v":75644480,"d":"$75,644,480"},{"v":72734480,"d":"$ 72,734,480"},{"v":76742149.848,"d":"$ 76,742,150"},{"v":-1097669.848000005,"d":"$ (1,097,670)"}]
[null,null,"DOCTORADO EN PSICOLOGÍA ","Admitidos durante el año 2025",105987,8,"Semestral",{"v":18746000,"d":"$18,746,000"},{"v":0.05499839965859388,"d":"5.50%"},{"v":19777000,"d":"$19,777,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"DOCTORADO EN PSICOLOGÍA ","Admitidos hasta el año 2024",105987,8,"Semestral",{"v":18570000,"d":"$18,570,000"},{"v":0.05498115239633816,"d":"5.50%"},{"v":19591000,"d":"$19,591,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"FACULTAD DE CREACIÒN Y HÁBITAT"]
[59,null,"ESPECIALIZACIÓN EN GESTIÓN DE LAS ARTES Y LA CULTURA","Admitidos a partir del año 2026",108748,2,"Semestral",{"v":8446000,"d":"$8,446,000"},{"$f":"(J279/H279)-1","v":{"v":-0.05872602415344541,"d":"-5.87%"}},{"v":7950000,"d":"$7,950,000"},41,{"v":346444219,"d":"$346,444,219"},{"$f":"L279/(1+I279)","v":{"v":368058852.03446543,"d":"$ 368,058,852"}},{"$f":"($M279*$N$10)+$M279","v":{"v":388338894.7815645,"d":"$ 388,338,895"}},{"$f":"L279-N279","v":{"v":-41894675.781564474,"d":"$ (41,894,676)"}}]
[null,null,"ESPECIALIZACIÓN EN GESTIÓN DE LAS ARTES Y LA CULTURA","Admitidos hasta el año 2025",108748,2,"Semestral",{"v":8446000,"d":"$8,446,000"},{"v":0.054937248401610184,"d":"5.49%"},{"v":8910000,"d":"$8,910,000"},0,{"$f":"+K280*J280","v":{"v":0,"d":"$0"}},0,0,0]
[60,null,"MAESTRÍA EN HÁBITAT SUSTENTABLE ","Admitidos a partir del año 2026",108666,3,"Semestral",{"v":13563000,"d":"$13,563,000"},{"$f":"(J281/H281)-1","v":{"v":-0.19265649192656487,"d":"-19.27%"}},{"v":10950000,"d":"$10,950,000"},25,{"v":273750000,"d":"$273,750,000"},{"v":339075000,"d":"$ 339,075,000"},{"v":357758032.5,"d":"$ 357,758,033"},{"v":-84008032.5,"d":"$ (84,008,033)"}]
[null,null,"MAESTRÍA EN HÁBITAT SUSTENTABLE ","Admitidos hasta el año 2025",108666,3,"Semestral",{"v":13563000,"d":"$13,563,000"},{"v":0.05492885054928842,"d":"5.49%"},{"v":14308000,"d":"$14,308,000"},0,{"v":0,"d":"$0"},0,0,0]
[61,null,"ESPECIALIZACIÓN EN ANIMACIÓN DIGITAL ","Admitidos a partir del año 2026",108745,2,"Semestral",{"v":11654000,"d":"$11,654,000"},{"v":0,"d":"0.00%"},{"v":11654000,"d":"$11,654,000"},0,{"v":0,"d":"$0"},0,0,0]
[null,null,"INSTITUTO DE ESTUDIOS INTERCULTURALES"]
[62,null,"MAESTRÍA EN INTERCULTURALIDAD, DESARROLLO Y PAZ TERRITORIAL","Admitidos a partir del año 2026",106458,3,"Semestral",{"v":13764000,"d":"$13,764,000"},{"v":0.06495204882301664,"d":"6.50%"},{"v":14658000,"d":"$14,658,000"},90,{"v":1347288950,"d":"$1,347,288,950"},{"$f":"L285/(1+I285)","v":{"v":1265117008.3094554,"d":"$ 1,265,117,008"}},{"$f":"($M285*$N$10)+$M285","v":{"v":1334824955.4673064,"d":"$ 1,334,824,955"}},{"$f":"L285-N285","v":{"v":12463994.532693624,"d":"$ 12,463,995"}}]
[null,null,"MAESTRÍA EN INTERCULTURALIDAD, DESARROLLO Y PAZ TERRITORIAL","Admitidos hasta el año 2025",106458,3,"Semestral",{"v":13764000,"d":"$13,764,000"},{"v":0.054998546934030834,"d":"5.50%"},{"v":14521000,"d":"$14,521,000"},0,{"$f":"+K286*J286","v":{"v":0,"d":"$0"}},{"$f":"L286/(1+I286)","v":0},{"$f":"($M286*$N$10)+$M286","v":0},{"$f":"L286-N286","v":0}]
[null,null,"TOTAL POSGRADO",{"$nulls":4},{"$f":"SUM(H139:H286)","v":{"v":2281529000,"d":"$2,281,529,000"}},null,{"$f":"SUM(J139:J286)","v":{"v":2323276000,"d":"$2,323,276,000"}},{"v":2293,"d":"2,293"},{"v":28899043137,"d":"$28,899,043,137"},{"v":31099005132.531193,"d":"$31,099,005,133"},{"v":32812560315.33367,"d":"$32,812,560,315"},{"v":-3913517178.333662,"d":"-$3,913,517,178"}]
[null,null,"% PROMEDIO DE INCREMENTO DE MATRÍCULAS POSGRADO",{"$nulls":6},{"$f":"+SUMPRODUCT(J139:J286,I139:I286)/J287","v":{"v":0.023346991840576883,"d":"2.33%"}}]
[null,null,"TOTAL PONTIFICIA UNIVERSIDAD JAVERIANA SECCIONAL CALI",{"$nulls":7},{"$f":"+K287+K135","v":{"v":4503,"d":"4,503"}},{"$f":"L287+L135","v":{"v":62731650274.17877,"d":"$62,731,650,274"}},{"$f":"M287+M135","v":{"v":62867311617.50488,"d":"$62,867,311,618"}},{"$f":"N287+N135","v":{"v":66331300487.629395,"d":"$66,331,300,488"}},{"$f":"O287+O135","v":{"v":-3599650213.4506245,"d":"-$3,599,650,213"}}]
[null,null,"% PROMEDIO DE INCREMENTO DE MATRÍCULAS PUJ SECCIONAL CALI",{"$nulls":6},{"$f":"((+SUMPRODUCT(J13:J134,I13:I134))+(SUMPRODUCT(J139:J286,I139:I286)))/(J135+J287)","v":{"v":0.03645941722165274,"d":"3.65%"}}]
[]
[null,null,"Fuente: Oficina de contabilidad y presupuesto – Vicerrectoría Administrativa, Pontificia Universidad Javeriana - Seccional Cali."]

{"sheet":"Valores Matricula2017-2018 (2)","index":4,"n_rows":117,"n_cols":23,"rows_kept":117,"hidden":true,"merged":[[2,1,2,22],[3,1,3,22],[12,3,13,3],[12,12,13,12],[12,13,13,13],[12,14,13,14],[12,15,13,15],[12,16,13,16],[12,17,13,17],[12,18,13,18],[12,19,13,19],[12,20,13,20],[12,21,13,21],[12,22,13,22],[14,3,15,3],[14,11,15,11],[14,12,15,12],[14,13,15,13],[14,14,15,14],[14,15,15,15],[14,16,15,16],[14,17,15,17],[14,18,15,18],[14,19,15,19],[14,20,15,20],[14,21,15,21],[14,22,15,22],[16,3,17,3],[16,11,17,11],[16,12,17,12],[16,13,17,13],[16,14,17,14],[16,15,17,15],[16,16,17,16],[16,17,17,17],[16,18,17,18],[16,19,17,19],[16,20,17,20],[16,21,17,21],[16,22,17,22],[18,3,19,3],[18,11,19,11],[18,12,19,12],[18,13,19,13],[18,14,19,14],[18,15,19,15],[18,16,19,16],[18,17,19,17],[18,18,19,18],[18,19,19,19],[18,20,19,20],[18,21,19,21],[18,22,19,22],[23,3,24,3],[23,11,24,11],[23,12,24,12],[23,13,24,13],[23,14,24,14],[23,15,24,15],[23,16,24,16],[23,17,24,17],[23,18,24,18],[23,19,24,19],[23,20,24,20],[23,21,24,21],[23,22,24,22],[25,3,26,3],[25,11,26,11],[25,12,26,12],[25,13,26,13],[25,14,26,14],[25,15,26,15],[25,16,26,16],[25,17,26,17],[25,18,26,18],[25,19,26,19],[25,20,26,20],[25,21,26,21],[25,22,26,22],[27,3,29,3],[27,11,29,11],[27,12,29,12],[27,13,29,13],[27,14,29,14],[27,15,29,15],[27,16,29,16],[27,17,29,17],[27,18,29,18],[27,19,29,19],[27,20,29,20],[27,21,29,21],[27,22,29,22],[30,3,32,3],[30,11,32,11],[30,12,32,12],[30,13,32,13],[30,14,32,14],[30,15,32,15],[30,16,32,16],[30,17,32,17],[30,18,32,18],[30,19,32,19],[30,20,32,20],[30,21,32,21],[30,22,32,22],[33,3,35,3],[33,11,35,11],[33,12,35,12],[33,13,35,13],[33,14,35,14],[33,15,35,15],[33,16,35,16],[33,17,35,17],[33,18,35,18],[33,19,35,19],[33,20,35,20],[33,21,35,21],[33,22,35,22],[36,3,37,3],[36,11,37,11],[36,12,37,12],[36,13,37,13],[36,14,37,14],[36,15,37,15],[36,16,37,16],[36,17,37,17],[36,18,37,18],[36,19,37,19],[36,20,37,20],[36,21,37,21],[36,22,37,22],[39,3,40,3],[39,11,40,11],[39,12,40,12],[39,13,40,13],[39,14,40,14],[39,15,40,15],[39,16,40,16],[39,17,40,17],[39,18,40,18],[39,19,40,19],[39,20,40,20],[39,21,40,21],[39,22,40,22],[41,3,43,3],[41,11,43,11],[41,12,43,12],[41,13,43,13],[41,14,43,14],[41,15,43,15],[41,16,43,16],[41,17,43,17],[41,18,43,18],[41,19,43,19],[41,20,43,20],[41,21,43,21],[41,22,43,22],[49,3,50,3],[49,11,50,11],[49,12,50,12],[49,13,50,13],[49,14,50,14],[49,15,50,15],[49,16,50,16],[49,17,50,17],[49,18,50,18],[49,19,50,19],[49,20,50,20],[49,21,50,21],[49,22,50,22],[52,3,53,3],[52,11,53,11],[52,12,53,12],[52,13,53,13],[52,14,53,14],[52,15,53,15],[52,16,53,16],[52,17,53,17],[52,18,53,18],[52,19,53,19],[52,20,53,20],[52,21,53,21],[52,22,53,22],[55,3,56,3],[55,11,56,11],[55,12,56,12],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[55,18,56,18],[55,19,56,19],[55,20,56,20],[55,21,56,21],[55,22,56,22],[86,3,88,3],[86,11,88,11],[86,12,88,12],[86,13,88,13],[86,14,88,14],[86,15,88,15],[86,16,88,16],[86,17,88,17],[86,18,88,18],[86,19,88,19],[86,20,88,20],[86,21,88,21],[86,22,88,22],[91,11,93,11],[91,12,93,12],[91,13,93,13],[91,14,93,14],[91,15,93,15],[91,16,93,16],[91,17,93,17],[91,18,93,18],[91,19,93,19],[91,20,93,20],[91,21,93,21],[91,22,93,22],[108,11,109,11],[108,12,109,12],[108,13,109,13],[108,14,109,14],[108,15,109,15],[108,16,109,16],[108,17,109,17],[108,18,109,18],[108,19,109,19],[108,20,109,20],[108,21,109,21],[108,22,109,22]]}
[null,"Volver al menú"]
[]
[null,"PONTIFICIA UNIVERSIDAD JAVERIANA - SECCIONAL CALI"]
[null,"Valores de matrícula 2018 - 2019"]
[]
[{"$nulls":12},{"$f":"+M28+M34","v":{"v":6104247200,"d":"$ 6,104,247,200"}},{"$f":"+N28+N34","v":{"v":972,"d":"$ 972"}},{"$f":"+O28+O34","v":{"v":6222620400,"d":"$ 6,222,620,400"}},null,null,{"$f":"+R28+R34","v":{"v":6019979343.673677,"d":"$ 6,019,979,344"}},null,null,{"$f":"+U28+U34","v":{"v":6136719818.667964,"d":"$ 6,136,719,819"}}]
[]
[]
[{"$nulls":17},"Con IPC",null,null,"Con IPC"]
[null,"PROGRAMA","Codigo SNIES","# de Creditos","Valor Matrícula 2017","% Incremento","Valor Matrícula 2018","% Segunda Fecha de Pago","Valor Segunda Fecha de Pago","% Tercera Fecha de Pago","Valor Tercera Fecha de Pago","Proyección Estudiantes Matriculados 2018-1","Ingresos proyectados 2018-1","Proyección Estudiantes Matriculados 2018-2","Ingresos proyectados 2018-2","Total Ingresos proyectados por matrículas 2018","Ingresos sin incremento Primer Periodo",{"v":0.0405,"d":"4.05%"},"Mayor (Menor) valor Primer Periodo","Ingresos sin incremento Segundo Periodo",{"v":0.0405,"d":"4.05%"},"Mayor (Menor) valor Segundo Periodo","Total mayor (menor) valor al IPC"]
[null,"PREGRADO"]
[null,"FACULTAD DE INGENIERIA"]
[null,"INGENIERÍA INDUSTRIAL Cohortes 2018 - 2017",1044,170,{"v":7488670,"d":"$7,488,670"},{"$f":"(+G13/E13)-1","v":{"v":0.055060511412573954,"d":"5.51%"}},{"v":7901000,"d":"$7,901,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G13*H13)+G13","v":{"v":8454070,"d":"$8,454,070"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G13*J13)+G13","v":{"v":8691100,"d":"$8,691,100"}},579,{"v":3956898600,"d":"$3,956,898,600"},549,{"v":3675763600,"d":"$ 3,675,763,600"},{"$f":"+M13+O13","v":{"v":7632662200,"d":"$ 7,632,662,200"}},{"$f":"M13/(1+F13)","v":{"v":3750399675.8463483,"d":"$ 3,750,399,676"}},{"$f":"($Q13*$R$10)+$Q13","v":{"v":3902290862.7181253,"d":"$ 3,902,290,863"}},{"$f":"M13-R13","v":{"v":54607737.28187466,"d":"$ 54,607,737"}},{"$f":"O13/(1+F13)","v":{"v":3483936286.3450193,"d":"$ 3,483,936,286"}},{"$f":"($T13*$U$10)+$T13","v":{"v":3625035705.9419928,"d":"$ 3,625,035,706"}},{"$f":"O13-U13","v":{"v":50727894.05800724,"d":"$ 50,727,894"}},{"$f":"S13+V13","v":{"v":105335631.3398819,"d":"$ 105,335,631"}}]
[null,"INGENIERÍA INDUSTRIAL Cohortes <= 2016",1044,null,{"v":7098522,"d":"$7,098,522"},{"$f":"(+G14/E14)-1","v":{"v":0.05500835244294522,"d":"5.50%"}},{"v":7489000,"d":"$7,489,000"},{"v":0.07,"d":"7.0%"},{"v":8013230,"d":"$8,013,230"},{"v":0.1,"d":"10.0%"},{"v":8237900,"d":"$8,237,900"}]
[null,"INGENIERÍA CIVIL Cohortes 2018 - 2017",8114,175,{"v":7488670,"d":"$7,488,670"},{"v":0.055060511412573954,"d":"5.51%"},{"v":7901000,"d":"$7,901,000"},{"v":0.07,"d":"7.0%"},{"v":8454070,"d":"$8,454,070"},{"v":0.1,"d":"10.0%"},{"v":8691100,"d":"$8,691,100"},664,{"v":4696452000,"d":"$4,696,452,000"},646,{"v":4558266000,"d":"$ 4,558,266,000"},{"$f":"+M15+O15","v":{"v":9254718000,"d":"$ 9,254,718,000"}},{"$f":"M15/(1+F15)","v":{"v":4451357954.542463,"d":"$ 4,451,357,955"}},{"$f":"($Q15*$R$10)+$Q15","v":{"v":4631637951.701433,"d":"$ 4,631,637,952"}},{"$f":"M15-R15","v":{"v":64814048.29856682,"d":"$ 64,814,048"}},{"$f":"O15/(1+F15)","v":{"v":4320383476.296671,"d":"$ 4,320,383,476"}},{"v":4495359007.086686,"d":"$ 4,495,359,007"},{"v":62906992.913313866,"d":"$ 62,906,993"},{"v":127721041.21188068,"d":"$ 127,721,041"}]
[null,"INGENIERÍA CIVIL Cohortes < = 2016",8114,null,{"v":7164532,"d":"$7,164,532"},{"v":0.055058446246035286,"d":"5.51%"},{"v":7559000,"d":"$7,559,000"},{"v":0.07,"d":"7.0%"},{"v":8088130,"d":"$8,088,130"},{"v":0.1,"d":"10.0%"},{"v":8314900,"d":"$8,314,900"}]
[null,"INGENIERÍA ELECTRÓNICA Cohortes 2018 - 2017",1043,170,{"v":7488670,"d":"$7,488,670"},{"v":0.055060511412573954,"d":"5.51%"},{"v":7901000,"d":"$7,901,000"},{"v":0.07,"d":"7.0%"},{"v":8454070,"d":"$8,454,070"},{"v":0.1,"d":"10.0%"},{"v":8691100,"d":"$8,691,100"},221,{"v":1473933700,"d":"$1,473,933,700"},228,{"v":1522044000,"d":"$ 1,522,044,000"},{"$f":"+M17+O17","v":{"v":2995977700,"d":"$ 2,995,977,700"}},{"$f":"M17/(1+F17)","v":{"v":1397013426.2978103,"d":"$ 1,397,013,426"}},{"$f":"($Q17*$R$10)+$Q17","v":{"v":1453592470.0628717,"d":"$ 1,453,592,470"}},{"v":20341229.937128305,"d":"$ 20,341,230"},{"$f":"O17/(1+F17)","v":{"v":1442612990.947981,"d":"$ 1,442,612,991"}},{"v":1501038817.0813744,"d":"$ 1,501,038,817"},{"v":21005182.918625593,"d":"$ 21,005,183"},{"v":41346412.8557539,"d":"$ 41,346,413"}]
[null,"INGENIERÍA ELECTRÓNICA Cohortes < = 2016",1043,null,{"v":7098522,"d":"$7,098,522"},{"v":0.05500835244294522,"d":"5.50%"},{"v":7489000,"d":"$7,489,000"},{"v":0.07,"d":"7.0%"},{"v":8013230,"d":"$8,013,230"},{"v":0.1,"d":"10.0%"},{"v":8237900,"d":"$8,237,900"}]
[null,"INGENIERÍA DE SISTEMAS Cohortes 2018 -2017",1042,170,{"v":7488670,"d":"$7,488,670"},{"v":0.055060511412573954,"d":"5.51%"},{"v":7901000,"d":"$7,901,000"},{"v":0.07,"d":"7.0%"},{"v":8454070,"d":"$8,454,070"},{"v":0.1,"d":"10.0%"},{"v":8691100,"d":"$8,691,100"},169,{"v":1092805000,"d":"$1,092,805,000"},161,{"v":1045037600,"d":"$ 1,045,037,600"},{"$f":"+M19+O19","v":{"v":2137842600,"d":"$ 2,137,842,600"}},{"$f":"M19/(1+F19)","v":{"v":1035774714.5108213,"d":"$ 1,035,774,715"}},{"$f":"($Q19*$R$10)+$Q19","v":{"v":1077723590.4485097,"d":"$ 1,077,723,590"}},{"v":15081409.551490307,"d":"$ 15,081,410"},{"$f":"O19/(1+F19)","v":{"v":990500154.9160866,"d":"$ 990,500,155"}},{"v":1030615411.190188,"d":"$ 1,030,615,411"},{"v":14422188.80981195,"d":"$ 14,422,189"},{"v":29503598.361302257,"d":"$ 29,503,598"}]
[null,"INGENIERÍA DE SISTEMAS Cohortes < 2016",1042,null,{"v":7098522,"d":"$7,098,522"},{"v":0.05500835244294522,"d":"5.50%"},{"v":7489000,"d":"$7,489,000"},{"v":0.07,"d":"7.0%"},{"v":8013230,"d":"$8,013,230"},{"v":0.1,"d":"10.0%"},{"v":8237900,"d":"$8,237,900"}]
[null,"MATEMÁTICAS APLICADAS ",53052,144,{"v":4453202,"d":"$4,453,202"},{"v":0.055195789456665034,"d":"5.52%"},{"v":4699000,"d":"$4,699,000"},{"v":0.07,"d":"7.0%"},{"v":5027930,"d":"$5,027,930"},{"v":0.1,"d":"10.0%"},{"v":5168900,"d":"$5,168,900"},30,{"v":180858700,"d":"$180,858,700"},25,{"v":147858300,"d":"$ 147,858,300"},{"$f":"+M21+O21","v":{"v":328717000,"d":"$ 328,717,000"}},{"$f":"M21/(1+F21)","v":{"v":171398238.8928283,"d":"$ 171,398,239"}},{"$f":"($Q21*$R$10)+$Q21","v":{"v":178339867.56798783,"d":"$ 178,339,868"}},{"v":2518832.4320121706,"d":"$ 2,518,832"},{"$f":"O21/(1+F21)","v":{"v":140124042.83392212,"d":"$ 140,124,043"}},{"v":145799066.56869596,"d":"$ 145,799,067"},{"v":2059233.4313040376,"d":"$ 2,059,233"},{"v":4578065.863316208,"d":"$ 4,578,066"}]
[null,"BIOLOGÍA ",54562,170,{"v":6442365,"d":"$6,442,365"},{"v":0.055047331220755114,"d":"5.50%"},{"v":6797000,"d":"$6,797,000"},{"v":0.07,"d":"7.0%"},{"v":7272790,"d":"$7,272,790"},{"v":0.1,"d":"10.0%"},{"v":7476700,"d":"$7,476,700"},163,{"v":738212900,"d":"$738,212,900"},175,{"v":803059100,"d":"$ 803,059,100"},{"$f":"+M22+O22","v":{"v":1541272000,"d":"$ 1,541,272,000"}},{"$f":"M22/(1+F22)","v":{"v":699696476.3143299,"d":"$ 699,696,476"}},{"$f":"($Q22*$R$10)+$Q22","v":{"v":728034183.6050602,"d":"$ 728,034,184"}},{"v":10178716.39493978,"d":"$ 10,178,716"},{"$f":"O22/(1+F22)","v":{"v":761159311.2801971,"d":"$ 761,159,311"}},{"v":791986263.3870451,"d":"$ 791,986,263"},{"v":11072836.612954855,"d":"$ 11,072,837"},{"v":21251553.007894635,"d":"$ 21,251,553"}]
[null,"FACULTAD DE CIENCIAS ECONOMICAS Y ADMINISTRATIVAS"]
[null,"CONTADURÍA   (N) Cohorte 2018 -2017",1041,162,{"v":5600000,"d":"$5,600,000"},{"v":0.05499999999999994,"d":"5.50%"},{"v":5908000,"d":"$5,908,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G24*H24)+G24","v":{"v":6321560,"d":"$6,321,560"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G24*J24)+G24","v":{"v":6498800,"d":"$6,498,800"}},127,{"v":438612300,"d":"$438,612,300"},99,{"v":378189000,"d":"$ 378,189,000"},{"$f":"+M24+O24","v":{"v":816801300,"d":"$ 816,801,300"}},{"$f":"M24/(1+F24)","v":{"v":415746255.9241706,"d":"$ 415,746,256"}},{"$f":"($Q24*$R$10)+$Q24","v":{"v":432583979.2890995,"d":"$ 432,583,979"}},{"$f":"M24-R24","v":{"v":6028320.7109004855,"d":"$ 6,028,321"}},{"$f":"O24/(1+F24)","v":{"v":358472985.7819905,"d":"$ 358,472,986"}},{"$f":"($T24*$U$10)+$T24","v":{"v":372991141.70616114,"d":"$ 372,991,142"}},{"$f":"O24-U24","v":{"v":5197858.293838859,"d":"$ 5,197,858"}},{"$f":"S24+V24","v":{"v":11226179.004739344,"d":"$ 11,226,179"}}]
[null,"CONTADURÍA   (N) Cohortes < = 2016",1041,null,{"v":4120197,"d":"$4,120,197"},{"v":0.05504663976018631,"d":"5.50%"},{"v":4347000,"d":"$4,347,000"},{"v":0.07,"d":"7.0%"},{"v":4651290,"d":"$4,651,290"},{"v":0.1,"d":"10.0%"},{"v":4781700,"d":"$4,781,700"}]
[null,"CONTADURÍA (D) Cohorte 2018 -2017",1041,160,{"v":5600000,"d":"$5,600,000"},{"v":0.05499999999999994,"d":"5.50%"},{"v":5908000,"d":"$5,908,000"},{"v":0.07,"d":"7.0%"},{"v":6321560,"d":"$6,321,560"},{"v":0.1,"d":"10.0%"},{"v":6498800,"d":"$6,498,800"},44,{"v":212040400,"d":"$212,040,400"},54,{"v":259124000,"d":"$ 259,124,000"},{"$f":"+M26+O26","v":{"v":471164400,"d":"$ 471,164,400"}},{"$f":"M26/(1+F26)","v":{"v":200986161.13744077,"d":"$ 200,986,161"}},{"$f":"($Q26*$R$10)+$Q26","v":{"v":209126100.66350713,"d":"$ 209,126,101"}},{"v":2914299.3364928663,"d":"$ 2,914,299"},{"$f":"O26/(1+F26)","v":{"v":245615165.87677726,"d":"$ 245,615,166"}},{"$f":"($T26*$U$10)+$T26","v":{"v":255562580.09478673,"d":"$ 255,562,580"}},{"v":3561419.9052132666,"d":"$ 3,561,420"},{"$f":"S26+V26","v":{"v":6475719.241706133,"d":"$ 6,475,719"}}]
[null,"CONTADURÍA (D) Cohortes < =2016",1041,null,{"v":4297537,"d":"$4,297,537"},{"v":0.05502291196096731,"d":"5.50%"},{"v":4534000,"d":"$4,534,000"},{"v":0.07,"d":"7.0%"},{"v":4851380,"d":"$4,851,380"},{"v":0.1,"d":"10.0%"},{"v":4987400,"d":"$4,987,400"}]
[null,"ADMINISTRACIÓN DE EMPRESAS (D) Cohorte 2018 -2017",1040,160,{"v":7642365,"d":"$7,642,365"},{"v":0.05503989929818842,"d":"5.50%"},{"v":8063000,"d":"$8,063,000"},{"v":0.07,"d":"7.0%"},{"v":8627410,"d":"$8,627,410"},{"v":0.1,"d":"10.0%"},{"v":8869300,"d":"$8,869,300"},604,{"v":4380809600,"d":"$ 4,380,809,600"},612,{"v":4482548300,"d":"$ 4,482,548,300"},{"$f":"+M28+O28","v":{"v":8863357900,"d":"$ 8,863,357,900"}},{"$f":"M28/(1+F28)","v":{"v":4152269125.4748855,"d":"$ 4,152,269,125"}},{"$f":"($Q28*$R$10)+$Q28","v":{"v":4320436025.056619,"d":"$ 4,320,436,025"}},{"v":60373574.94338131,"d":"$ 60,373,575"},{"$f":"O28/(1+F28)","v":{"v":4248700265.2523255,"d":"$ 4,248,700,265"}},{"$f":"($T28*$U$10)+$T28","v":{"v":4420772625.995045,"d":"$ 4,420,772,626"}},{"v":61775674.00495529,"d":"$ 61,775,674"},{"$f":"S28+V28","v":{"v":122149248.9483366,"d":"$ 122,149,249"}}]
[null,"ADMINISTRACIÓN DE EMPRESAS (D) Cohorte 2016",1040,null,{"v":7306404,"d":"$7,306,404"},{"v":0.05510179836756901,"d":"5.51%"},{"v":7709000,"d":"$7,709,000"},{"v":0.07,"d":"7.0%"},{"v":8248630,"d":"$8,248,630"},{"v":0.1,"d":"10.0%"},{"v":8479900,"d":"$8,479,900"}]
[null,"ADMINISTRACIÓN DE EMPRESAS (D) Cohortes < =2015",1040,null,{"v":6963547,"d":"$6,963,547"},{"v":0.05506575887259757,"d":"5.51%"},{"v":7347000,"d":"$7,347,000"},{"v":0.07,"d":"7.0%"},{"v":7861290,"d":"$7,861,290"},{"v":0.1,"d":"10.0%"},{"v":8081700,"d":"$8,081,700"}]
[null,"ECONOMÍA Cohorte 2018 -2017",10233,162,{"v":7642365,"d":"$7,642,365"},{"v":0.05503989929818842,"d":"5.50%"},{"v":8063000,"d":"$8,063,000"},{"v":0.07,"d":"7.0%"},{"v":8627410,"d":"$8,627,410"},{"v":0.1,"d":"10.0%"},{"v":8869300,"d":"$8,869,300"},212,{"v":1453519400,"d":"$ 1,453,519,400"},217,{"v":1500674400,"d":"$ 1,500,674,400"},{"$f":"+M31+O31","v":{"v":2954193800,"d":"$ 2,954,193,800"}},{"$f":"M31/(1+F31)","v":{"v":1377691403.867171,"d":"$ 1,377,691,404"}},{"$f":"($Q31*$R$10)+$Q31","v":{"v":1433487905.7237916,"d":"$ 1,433,487,906"}},{"v":20031494.2762084,"d":"$ 20,031,494"},{"$f":"O31/(1+F31)","v":{"v":1422386396.0009923,"d":"$ 1,422,386,396"}},{"$f":"($T31*$U$10)+$T31","v":{"v":1479993045.0390325,"d":"$ 1,479,993,045"}},{"v":20681354.96096754,"d":"$ 20,681,355"},{"$f":"S31+V31","v":{"v":40712849.23717594,"d":"$ 40,712,849"}}]
[null,"ECONOMÍA Cohorte 2016",10233,null,{"v":7263054,"d":"$7,263,054"},{"v":0.05506581666610222,"d":"5.51%"},{"v":7663000,"d":"$7,663,000"},{"v":0.07,"d":"7.0%"},{"v":8199410,"d":"$8,199,410"},{"v":0.1,"d":"10.0%"},{"v":8429300,"d":"$8,429,300"}]
[null,"ECONOMÍA Cohortes <=2015",10233,null,{"v":6922167,"d":"$6,922,167"},{"v":0.055016442105485286,"d":"5.50%"},{"v":7303000,"d":"$7,303,000"},{"v":0.07,"d":"7.0%"},{"v":7814210,"d":"$7,814,210"},{"v":0.1,"d":"10.0%"},{"v":8033300,"d":"$8,033,300"}]
[null,"ADMINISTRACIÓN DE EMPRESAS (N) Cohorte 2018-2017",1040,160,{"v":5856158,"d":"$5,856,158"},{"v":0.055128635532033066,"d":"5.51%"},{"v":6179000,"d":"$6,179,000"},{"v":0.07,"d":"7.0%"},{"v":6611530,"d":"$6,611,530"},{"v":0.1,"d":"10.0%"},{"v":6796900,"d":"$6,796,900"},351,{"v":1723437600,"d":"$ 1,723,437,600"},360,{"v":1740072100,"d":"$ 1,740,072,100"},{"$f":"+M34+O34","v":{"v":3463509700,"d":"$ 3,463,509,700"}},{"$f":"M34/(1+F34)","v":{"v":1633390983.774203,"d":"$ 1,633,390,984"}},{"$f":"($Q34*$R$10)+$Q34","v":{"v":1699543318.6170583,"d":"$ 1,699,543,319"}},{"v":23894281.382941723,"d":"$ 23,894,281"},{"$f":"O34/(1+F34)","v":{"v":1649156360.0893025,"d":"$ 1,649,156,360"}},{"$f":"($T34*$U$10)+$T34","v":{"v":1715947192.6729193,"d":"$ 1,715,947,193"}},{"v":24124907.327080727,"d":"$ 24,124,907"},{"$f":"S34+V34","v":{"v":48019188.71002245,"d":"$ 48,019,189"}}]
[null,"ADMINISTRACIÓN DE EMPRESAS (N) Cohorte 2 016",1040,null,{"v":5599015,"d":"$5,599,015"},{"v":0.05500699676639553,"d":"5.50%"},{"v":5907000,"d":"$5,907,000"},{"v":0.07,"d":"7.0%"},{"v":6320490,"d":"$6,320,490"},{"v":0.1,"d":"10.0%"},{"v":6497700,"d":"$6,497,700"}]
[null,"ADMINISTRACIÓN DE EMPRESAS (N) Cohortes <= 2015",1040,null,{"v":5285714,"d":"$5,285,714"},{"v":0.055108165140981935,"d":"5.51%"},{"v":5577000,"d":"$5,577,000"},{"v":0.07,"d":"7.0%"},{"v":5967390,"d":"$5,967,390"},{"v":0.1,"d":"10.0%"},{"v":6134700,"d":"$6,134,700"}]
[null,"NEGOCIOS INTERNACIONALES Cohortes 2018 -2016",101827,152,{"v":8948768,"d":"$8,948,768"},{"v":0.05500556054196504,"d":"5.50%"},{"v":9441000,"d":"$9,441,000"},{"v":0.07,"d":"7.0%"},{"v":10101870,"d":"$10,101,870"},{"v":0.1,"d":"10.0%"},{"v":10385100,"d":"$10,385,100"},468,{"v":4022156500,"d":"$ 4,022,156,500"},449,{"v":3869819500,"d":"$ 3,869,819,500"},{"$f":"+M37+O37","v":{"v":7891976000,"d":"$ 7,891,976,000"}},{"$f":"M37/(1+F37)","v":{"v":3812450521.998941,"d":"$ 3,812,450,522"}},{"$f":"($Q37*$R$10)+$Q37","v":{"v":3966854768.1398983,"d":"$ 3,966,854,768"}},{"$f":"M37-R37","v":{"v":55301731.8601017,"d":"$ 55,301,732"}},{"$f":"O37/(1+F37)","v":{"v":3668056022.389154,"d":"$ 3,668,056,022"}},{"$f":"($T37*$U$10)+$T37","v":{"v":3816612291.2959146,"d":"$ 3,816,612,291"}},{"$f":"O37-U37","v":{"v":53207208.70408535,"d":"$ 53,207,209"}},{"$f":"S37+V37","v":{"v":108508940.56418705,"d":"$ 108,508,941"}}]
[null,"NEGOCIOS INTERNACIONALES Cohortes < = 2015",101827,null,{"v":8391133,"d":"$8,391,133"},{"v":0.055042269023741985,"d":"5.50%"},{"v":8853000,"d":"$8,853,000"},{"v":0.07,"d":"7.0%"},{"v":9472710,"d":"$9,472,710"},{"v":0.1,"d":"10.0%"},{"v":9738300,"d":"$9,738,300"}]
[null,"FACULTAD DE HUMANIDADES Y CIENCIAS SOCIALES"]
[null,"PSICOLOGÍA Cohorte 2018 -2017",1039,171,{"v":6729064,"d":"$6,729,064"},{"v":0.05512445713103631,"d":"5.51%"},{"v":7100000,"d":"$7,100,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G40*H40)+G40","v":{"v":7597000,"d":"$7,597,000"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G40*J40)+G40","v":{"v":7810000,"d":"$7,810,000"}},532,{"v":3258406000,"d":"$ 3,258,406,000"},543,{"v":3363501000,"d":"$ 3,363,501,000"},{"$f":"+M40+O40","v":{"v":6621907000,"d":"$ 6,621,907,000"}},{"$f":"M40/(1+F40)","v":{"v":3088172184.786479,"d":"$ 3,088,172,185"}},{"$f":"($Q40*$R$10)+$Q40","v":{"v":3213243158.2703314,"d":"$ 3,213,243,158"}},{"$f":"M40-R40","v":{"v":45162841.72966862,"d":"$ 45,162,842"}},{"$f":"O40/(1+F40)","v":{"v":3187776548.3188734,"d":"$ 3,187,776,548"}},{"$f":"($T40*$U$10)+$T40","v":{"v":3316881498.525788,"d":"$ 3,316,881,499"}},{"$f":"O40-U40","v":{"v":46619501.47421217,"d":"$ 46,619,501"}},{"$f":"S40+V40","v":{"v":91782343.20388079,"d":"$ 91,782,343"}}]
[null,"PSICOLOGÍA Cohortes < =2016",1039,null,{"v":6378325,"d":"$6,378,325"},{"v":0.0551359487012657,"d":"5.51%"},{"v":6730000,"d":"$6,730,000"},{"v":0.07,"d":"7.0%"},{"v":7201100,"d":"$7,201,100"},{"v":0.1,"d":"10.0%"},{"v":7403000,"d":"$7,403,000"}]
[null,"DERECHO Cohorte 2018 -2017",10213,192,{"v":7801970,"d":"$7,801,970"},{"v":0.05511813042090652,"d":"5.51%"},{"v":8232000,"d":"$8,232,000"},{"v":0.07,"d":"7.0%"},{"v":8808240,"d":"$8,808,240"},{"v":0.1,"d":"10.0%"},{"v":9055200,"d":"$9,055,200"},746,{"v":5303302000,"d":"$ 5,303,302,000"},781,{"v":5569726000,"d":"$ 5,569,726,000"},{"$f":"+M42+O42","v":{"v":10873028000,"d":"$ 10,873,028,000"}},{"$f":"M42/(1+F42)","v":{"v":5026263739.667152,"d":"$ 5,026,263,740"}},{"v":5229827421.1236725,"d":"$ 5,229,827,421"},{"v":73474578.87632751,"d":"$ 73,474,579"},{"$f":"O42/(1+F42)","v":{"v":5278770063.194849,"d":"$ 5,278,770,063"}},{"v":5492560250.75424,"d":"$ 5,492,560,251"},{"v":77165749.24575996,"d":"$ 77,165,749"},{"v":150640328.12208748,"d":"$ 150,640,328"}]
[null,"DERECHO Cohorte 2016",10213,null,{"v":7395074,"d":"$7,395,074"},{"v":0.05502662988903162,"d":"5.50%"},{"v":7802000,"d":"$7,802,000"},{"v":0.07,"d":"7.0%"},{"v":8348140,"d":"$8,348,140"},{"v":0.1,"d":"10.0%"},{"v":8582200,"d":"$8,582,200"}]
[null,"DERECHO Cohortes < =2015",10213,null,{"v":6501478,"d":"$6,501,478"},{"v":0.0551446917147147,"d":"5.51%"},{"v":6860000,"d":"$6,860,000"},{"v":0.07,"d":"7.0%"},{"v":7340200,"d":"$7,340,200"},{"v":0.1,"d":"10.0%"},{"v":7546000,"d":"$7,546,000"}]
[null,"CIENCIAS POLÍTICAS ",11648,162,{"v":5903448,"d":"$5,903,448"},{"v":0.05514607734327459,"d":"5.51%"},{"v":6229000,"d":"$6,229,000"},{"v":0.07,"d":"7.0%"},{"v":6665030,"d":"$6,665,030"},{"v":0.1,"d":"10.0%"},{"v":6851900,"d":"$6,851,900"},205,{"v":1182867200,"d":"$1,182,867,200"},215,{"v":1231551100,"d":"$ 1,231,551,100"},{"$f":"+M45+O45","v":{"v":2414418300,"d":"$ 2,414,418,300"}},{"$f":"M45/(1+F45)","v":{"v":1121045915.2521431,"d":"$ 1,121,045,915"}},{"v":1166448274.819855,"d":"$ 1,166,448,275"},{"v":16418925.180145025,"d":"$ 16,418,925"},{"$f":"O45/(1+F45)","v":{"v":1167185403.4664955,"d":"$ 1,167,185,403"}},{"v":1214456412.3068886,"d":"$ 1,214,456,412"},{"v":17094687.69311142,"d":"$ 17,094,688"},{"v":33513612.873256445,"d":"$ 33,513,613"}]
[null,"COMUNICACIÓN ",15808,162,{"v":6880788,"d":"$6,880,788"},{"v":0.05511171104239798,"d":"5.51%"},{"v":7260000,"d":"$7,260,000"},{"v":0.07,"d":"7.0%"},{"v":7768200,"d":"$7,768,200"},{"v":0.1,"d":"10.0%"},{"v":7986000,"d":"$7,986,000"},251,{"v":1640620000,"d":"$1,640,620,000"},234,{"v":1522350000,"d":"$ 1,522,350,000"},{"v":3162970000,"d":"$ 3,162,970,000"},{"v":1554925400.6280992,"d":"$ 1,554,925,401"},{"$f":"($Q46*$R$10)+$Q46","v":{"v":1617899879.3535373,"d":"$ 1,617,899,879"}},{"v":22720120.64646268,"d":"$ 22,720,121"},{"v":1442833004.3801653,"d":"$ 1,442,833,004"},{"v":1501267741.057562,"d":"$ 1,501,267,741"},{"$f":"O46-U46","v":{"v":21082258.942437887,"d":"$ 21,082,259"}},{"v":43802379.588900566,"d":"$ 43,802,380"}]
[null,"DISEÑO DE COMUNICACIÓN VISUAL ",53296,144,{"v":7288670,"d":"$7,288,670"},{"v":0.0550621718365627,"d":"5.51%"},{"v":7690000,"d":"$7,690,000"},{"v":0.07,"d":"7.0%"},{"v":8228300,"d":"$8,228,300"},{"v":0.1,"d":"10.0%"},{"v":8459000,"d":"$8,459,000"},243,{"v":1650879000,"d":"$1,650,879,000"},246,{"v":1677937000,"d":"$ 1,677,937,000"},{"v":3328816000,"d":"$ 3,328,816,000"},{"v":1564722007.9232771,"d":"$ 1,564,722,008"},{"$f":"($Q47*$R$10)+$Q47","v":{"v":1628093249.24417,"d":"$ 1,628,093,249"}},{"$f":"M47-R47","v":{"v":22785750.75583005,"d":"$ 22,785,751"}},{"v":1590367889.959688,"d":"$ 1,590,367,890"},{"v":1654777789.5030553,"d":"$ 1,654,777,790"},{"$f":"O47-U47","v":{"v":23159210.496944666,"d":"$ 23,159,210"}},{"v":45944961.252774715,"d":"$ 45,944,961"}]
[null,"ARTES VISUALES ",53475,144,{"v":6480788,"d":"$6,480,788"},{"v":0.05511860594730145,"d":"5.51%"},{"v":6838000,"d":"$6,838,000"},{"v":0.07,"d":"7.0%"},{"v":7316660,"d":"$7,316,660"},{"v":0.1,"d":"10.0%"},{"v":7521800,"d":"$7,521,800"},144,{"v":837212600,"d":"$837,212,600"},138,{"v":813595800,"d":"$ 813,595,800"},{"v":1650808400,"d":"$ 1,650,808,400"},{"v":793477240.64475,"d":"$ 793,477,241"},{"$f":"($Q48*$R$10)+$Q48","v":{"v":825613068.8908623,"d":"$ 825,613,069"}},{"$f":"M48-R48","v":{"v":11599531.109137654,"d":"$ 11,599,531"}},{"v":771094164.5935069,"d":"$ 771,094,165"},{"v":802323478.259544,"d":"$ 802,323,478"},{"$f":"O48-U48","v":{"v":11272321.740455985,"d":"$ 11,272,322"}},{"v":22871852.84959364,"d":"$ 22,871,853"}]
[null,"FILOSOFÍA ",54163,148,{"v":4201970,"d":"$4,201,970"},{"v":0.055219337596413176,"d":"5.52%"},{"v":4434000,"d":"$4,434,000"},{"v":0.07,"d":"7.0%"},{"v":4744380,"d":"$4,744,380"},{"v":0.1,"d":"10.0%"},{"v":4877400,"d":"$4,877,400"},31,{"v":105387800,"d":"$105,387,800"},32,{"v":107161400,"d":"$ 107,161,400"},{"v":212549200,"d":"$ 212,549,200"},{"v":99872885.42309427,"d":"$ 99,872,885"},{"$f":"($Q49*$R$10)+$Q49","v":{"v":103917737.2827296,"d":"$ 103,917,737"}},{"$f":"M49-R49","v":{"v":1470062.717270404,"d":"$ 1,470,063"}},{"v":101553673.42309427,"d":"$ 101,553,673"},{"v":105666597.19672959,"d":"$ 105,666,597"},{"$f":"O49-U49","v":{"v":1494802.8032704145,"d":"$ 1,494,803"}},{"v":2964865.5205408186,"d":"$ 2,964,866"}]
[null,"ARQUITECTURA Cohorte 2018 -2017",90368,162,{"v":6659113,"d":"$6,659,113"},{"v":0.055095475929001436,"d":"5.51%"},{"v":7026000,"d":"$7,026,000"},{"v":0.07,"d":"7.0%"},{"v":7517820,"d":"$7,517,820"},{"v":0.1,"d":"10.0%"},{"v":7728600,"d":"$7,728,600"},358,{"v":2276180400,"d":"$ 2,276,180,400"},374,{"v":2390108400,"d":"$ 2,390,108,400"},{"v":4666288800,"d":"$ 4,666,288,800"},{"v":2157321732.4203243,"d":"$ 2,157,321,732"},{"$f":"($Q50*$R$10)+$Q50","v":{"v":2244693262.5833473,"d":"$ 2,244,693,263"}},{"$f":"M50-R50","v":{"v":31487137.41665268,"d":"$ 31,487,137"}},{"v":2265300586.0872755,"d":"$ 2,265,300,586"},{"$f":"($T50*$U$10)+$T50","v":{"v":2357045259.82381,"d":"$ 2,357,045,260"}},{"$f":"O50-U50","v":{"v":33063140.1761899,"d":"$ 33,063,140"}},{"$f":"S50+V50","v":{"v":64550277.59284258,"d":"$ 64,550,278"}}]
[null,"ARQUITECTURA Cohortes <=2016",90368,null,{"v":6480788,"d":"$6,480,788"},{"v":0.05511860594730145,"d":"5.51%"},{"v":6838000,"d":"$6,838,000"},{"v":0.07,"d":"7.0%"},{"v":7316660,"d":"$7,316,660"},{"v":0.1,"d":"10.0%"},{"v":7521800,"d":"$7,521,800"}]
[null,"FACULTAD DE CIENCIAS DE LA SALUD"]
[null,"MEDICINA Cohorte 2018 -2016",54936,300,{"v":14145813,"d":"$14,145,813"},{"$f":"(+G53/E53)-1","v":{"v":0.055011825760739264,"d":"5.50%"}},{"v":14924000,"d":"$14,924,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G53*H53)+G53","v":{"v":15968680,"d":"$15,968,680"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G53*J53)+G53","v":{"v":16416400,"d":"$16,416,400"}},755,{"v":10291942500,"d":"$ 10,291,942,500"},765,{"v":10512370000,"d":"$ 10,512,370,000"},{"$f":"+M53+O53","v":{"v":20804312500,"d":"$ 20,804,312,500"}},{"$f":"M53/(1+F53)","v":{"v":9755286385.13485,"d":"$ 9,755,286,385"}},{"$f":"($Q53*$R$10)+$Q53","v":{"v":10150375483.732811,"d":"$ 10,150,375,484"}},{"$f":"M53-R53","v":{"v":141567016.26718903,"d":"$ 141,567,016"}},{"$f":"O53/(1+F53)","v":{"v":9964220062.101984,"d":"$ 9,964,220,062"}},{"$f":"($T53*$U$10)+$T53","v":{"v":10367770974.617115,"d":"$ 10,367,770,975"}},{"$f":"O53-U53","v":{"v":144599025.38288498,"d":"$ 144,599,025"}},{"$f":"S53+V53","v":{"v":286166041.650074,"d":"$ 286,166,042"}}]
[null,"MEDICINA Cohortes < = 2015",54936,null,{"v":13066010,"d":"$13,066,010"},{"$f":"(+G54/E54)-1","v":{"v":0.055027510311104866,"d":"5.50%"}},{"v":13785000,"d":"$13,785,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G54*H54)+G54","v":{"v":14749950,"d":"$14,749,950"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G54*J54)+G54","v":{"v":15163500,"d":"$15,163,500"}}]
[null,"ENFERMERIA ",106123,160,{"v":5700493,"d":"$5,700,493"},{"$f":"(+G55/E55)-1","v":{"v":0.05517189478173212,"d":"5.52%"}},{"v":6015000,"d":"$6,015,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G55*H55)+G55","v":{"v":6436050,"d":"$6,436,050"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G55*J55)+G55","v":{"v":6616500,"d":"$6,616,500"}},52,{"v":297742500,"d":"$297,742,500"},74,{"v":415035000,"d":"$ 415,035,000"},{"$f":"+M55+O55","v":{"v":712777500,"d":"$ 712,777,500"}},{"$f":"M55/(1+F55)","v":{"v":282174403.5,"d":"$ 282,174,404"}},{"$f":"($Q55*$R$10)+$Q55","v":{"v":293602466.84175,"d":"$ 293,602,467"}},{"$f":"M55-R55","v":{"v":4140033.1582499743,"d":"$ 4,140,033"}},{"$f":"O55/(1+F55)","v":{"v":393334016.99999994,"d":"$ 393,334,017"}},{"$f":"($T55*$U$10)+$T55","v":{"v":409264044.6884999,"d":"$ 409,264,045"}},{"$f":"O55-U55","v":{"v":5770955.3115000725,"d":"$ 5,770,955"}},{"$f":"S55+V55","v":{"v":9910988.469750047,"d":"$ 9,910,988"}}]
[null,"NUTRICION Y DIETÉTICA Cohorte 2018",105688,162,{"v":5700493,"d":"$5,700,493"},{"$f":"(+G56/E56)-1","v":{"v":0.06710068760719468,"d":"6.71%"}},{"v":6083000,"d":"$6,083,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G56*H56)+G56","v":{"v":6508810,"d":"$6,508,810"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G56*J56)+G56","v":{"v":6691300,"d":"$6,691,300"}},104,{"v":620829000,"d":"$ 620,829,000"},128,{"v":765062000,"d":"$ 765,062,000"},{"$f":"+M56+O56","v":{"v":1385891000,"d":"$ 1,385,891,000"}},{"$f":"M56/(1+F56)","v":{"v":581790460.084991,"d":"$ 581,790,460"}},{"$f":"($Q56*$R$10)+$Q56","v":{"v":605352973.7184331,"d":"$ 605,352,974"}},{"$f":"M56-R56","v":{"v":15476026.281566858,"d":"$ 15,476,026"}},{"$f":"O56/(1+F56)","v":{"v":716953900.3067565,"d":"$ 716,953,900"}},{"$f":"($T56*$U$10)+$T56","v":{"v":745990533.2691802,"d":"$ 745,990,533"}},{"$f":"O56-U56","v":{"v":19071466.73081982,"d":"$ 19,071,467"}},{"$f":"S56+V56","v":{"v":34547493.01238668,"d":"$ 34,547,493"}}]
[null,"NUTRICION Y DIETÉTICA Cohorte 2017",105688,null,{"v":5700493,"d":"$5,700,493"},{"$f":"(+G57/E57)-1","v":{"v":0.05517189478173212,"d":"5.52%"}},{"v":6015000,"d":"$6,015,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G57*H57)+G57","v":{"v":6436050,"d":"$6,436,050"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G57*J57)+G57","v":{"v":6616500,"d":"$6,616,500"}}]
[null,"TOTAL PREGRADO",{"$nulls":3},"-",{"$f":"SUM(G13:G57)","v":{"v":305789000,"d":"$305,789,000"}},{"$nulls":4},{"$f":"SUM(L13:L57)","v":{"v":7053,"d":"7,053"}},{"v":51835105700,"d":"$51,835,105,700"},{"v":7105,"d":"7,105"},{"v":52350853600,"d":"$52,350,853,600"},{"$f":"SUM(P13:P57)","v":{"v":104185959300,"d":"$104,185,959,300"}},{"v":49123227294.04658,"d":"$49,123,227,294"},{"$f":"SUM(R13:R57)","v":{"v":51112717999.45547,"d":"$51,112,717,999"}},{"v":722387700.544539,"d":"$722,387,701"},{"v":49610492770.8431,"d":"$49,610,492,771"},{"v":51619717728.06225,"d":"$51,619,717,728"},{"v":731135871.9377459,"d":"$731,135,872"},{"v":1453523572.482285,"d":"$1,453,523,572"}]
[" ","% PROMEDIO DE INCREMENTO DE MATRÍCULAS PREGRADO",{"$nulls":4},{"$f":"+SUMPRODUCT(G13:G57,F13:F57)/G58","v":{"v":0.05530792468151444,"d":"5.53%"}}]
[null,"POSGRADO"]
[null,"FACULTAD DE CIENCIAS DE LA SALUD"]
[null,"MAESTRIA EN SALUD PUBLICA",103047,48,{"v":8520197,"d":"$8,520,197"},{"$f":"(+G62/E62)-1","v":{"v":0.05502255405596834,"d":"5.50%"}},{"v":8989000,"d":"$8,989,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G62*H62)+G62","v":{"v":9618230,"d":"$9,618,230"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G62*J62)+G62","v":{"v":9887900,"d":"$9,887,900"}},21,{"v":174386691,"d":"$ 174,386,691"},46,{"v":389223791,"d":"$ 389,223,791"},{"$f":"+M62+O62","v":{"v":563610482,"d":"$ 563,610,482"}},{"$f":"M62/(1+F62)","v":{"v":165291908.05408022,"d":"$ 165,291,908"}},{"$f":"($Q62*$R$10)+$Q62","v":{"v":171986230.33027047,"d":"$ 171,986,230"}},{"$f":"M62-R62","v":{"v":2400460.669729531,"d":"$ 2,400,461"}},{"$f":"O62/(1+F62)","v":{"v":368924616.35408026,"d":"$ 368,924,616"}},{"$f":"($T62*$U$10)+$T62","v":{"v":383866063.3164205,"d":"$ 383,866,063"}},{"$f":"O62-U62","v":{"v":5357727.6835795045,"d":"$ 5,357,728"}},{"$f":"S62+V62","v":{"v":7758188.353309035,"d":"$ 7,758,188"}}]
[null,"ESPECIALIZACIÓN EN MEDICINA DE URGENCIAS",106180,197,{"v":13793103,"d":"$13,793,103"},{"v":0.055020034288151054,"d":"5.50%"},{"v":14552000,"d":"$14,552,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G63*H63)+G63","v":{"v":15570640,"d":"$15,570,640"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G63*J63)+G63","v":{"v":16007200,"d":"$16,007,200"}},11,{"v":157889200,"d":"$ 157,889,200"},16,{"v":230649200,"d":"$ 230,649,200"},{"$f":"+M63+O63","v":{"v":388538400,"d":"$ 388,538,400"}},{"$f":"M63/(1+F63)","v":{"v":149655167.55,"d":"$ 149,655,168"}},{"$f":"($Q63*$R$10)+$Q63","v":{"v":155716201.83577502,"d":"$ 155,716,202"}},{"$f":"M63-R63","v":{"v":2172998.1642249823,"d":"$ 2,172,998"}},{"$f":"O63/(1+F63)","v":{"v":218620682.55,"d":"$ 218,620,683"}},{"$f":"($T63*$U$10)+$T63","v":{"v":227474820.193275,"d":"$ 227,474,820"}},{"$f":"O63-U63","v":{"v":3174379.8067249954,"d":"$ 3,174,380"}},{"$f":"S63+V63","v":{"v":5347377.970949978,"d":"$ 5,347,378"}}]
[null,"ESPECIALIZACIÓN EN OFTALMOLOGÍA",105878,191,{"v":13793103,"d":"$13,793,103"},{"v":0.055020034288151054,"d":"5.50%"},{"v":14552000,"d":"$14,552,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G64*H64)+G64","v":{"v":15570640,"d":"$15,570,640"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G64*J64)+G64","v":{"v":16007200,"d":"$16,007,200"}},8,{"v":116416000,"d":"$ 116,416,000"},11,{"v":160072000,"d":"$ 160,072,000"},{"$f":"+M64+O64","v":{"v":276488000,"d":"$ 276,488,000"}},{"$f":"M64/(1+F64)","v":{"v":110344824,"d":"$ 110,344,824"}},{"$f":"($Q64*$R$10)+$Q64","v":{"v":114813789.372,"d":"$ 114,813,789"}},{"$f":"M64-R64","v":{"v":1602210.628000006,"d":"$ 1,602,211"}},{"$f":"O64/(1+F64)","v":{"v":151724133,"d":"$ 151,724,133"}},{"$f":"($T64*$U$10)+$T64","v":{"v":157868960.3865,"d":"$ 157,868,960"}},{"$f":"O64-U64","v":{"v":2203039.613499999,"d":"$ 2,203,040"}},{"$f":"S64+V64","v":{"v":3805250.241500005,"d":"$ 3,805,250"}}]
[null,"ESPECIALIZACIÓN EN  MEDICINA FAMILIAR",106387,198,{"v":0,"d":"$0"},{"v":0,"d":"0.0%"},{"v":11500000,"d":"$11,500,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G65*H65)+G65","v":{"v":12305000,"d":"$12,305,000"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G65*J65)+G65","v":{"v":12650000,"d":"$12,650,000"}},5,{"v":57500000,"d":"$ 57,500,000"},11,{"v":126500000,"d":"$ 126,500,000"},{"$f":"+M65+O65","v":{"v":184000000,"d":"$ 184,000,000"}},{"$f":"M65/(1+F65)","v":{"v":57500000,"d":"$ 57,500,000"}},{"$f":"($Q65*$R$10)+$Q65","v":{"v":59828750,"d":"$ 59,828,750"}},{"$f":"M65-R65","v":{"v":-2328750,"d":"$ (2,328,750)"}},{"$f":"O65/(1+F65)","v":{"v":126500000,"d":"$ 126,500,000"}},{"$f":"($T65*$U$10)+$T65","v":{"v":131623250,"d":"$ 131,623,250"}},{"$f":"O65-U65","v":{"v":-5123250,"d":"$ (5,123,250)"}},{"$f":"S65+V65","v":{"v":-7452000,"d":"$ (7,452,000)"}}]
[null,"FACULTAD DE INGENIERIA"]
[null,"ESP. SIST. DE INGENIERÍA",1047,30,{"v":8737931,"d":"$8,737,931"},{"v":0.05505525278238066,"d":"5.51%"},{"v":9219000,"d":"$9,219,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G67*H67)+G67","v":{"v":9864330,"d":"$9,864,330"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G67*J67)+G67","v":{"v":10140900,"d":"$10,140,900"}},48,{"v":419003550,"d":"$ 419,003,550"},45,{"v":391346550,"d":"$ 391,346,550"},{"$f":"+M67+O67","v":{"v":810350100,"d":"$ 810,350,100"}},{"$f":"M67/(1+F67)","v":{"v":397138963.95,"d":"$ 397,138,964"}},{"$f":"($Q67*$R$10)+$Q67","v":{"v":413223091.989975,"d":"$ 413,223,092"}},{"$f":"M67-R67","v":{"v":5780458.010025024,"d":"$ 5,780,458"}},{"$f":"O67/(1+F67)","v":{"v":370925170.95,"d":"$ 370,925,171"}},{"$f":"($T67*$U$10)+$T67","v":{"v":385947640.373475,"d":"$ 385,947,640"}},{"$f":"O67-U67","v":{"v":5398909.626524985,"d":"$ 5,398,910"}},{"$f":"S67+V67","v":{"v":11179367.63655001,"d":"$ 11,179,368"}}]
[null,"ESP. GERENCIA DE CONSTRUCCIÓN",16878,30,{"v":8737931,"d":"$8,737,931"},{"v":0.05505525278238066,"d":"5.51%"},{"v":9219000,"d":"$9,219,000"},{"v":0.07,"d":"7.0%"},{"v":9864330,"d":"$9,864,330"},{"v":0.1,"d":"10.0%"},{"v":10140900,"d":"$10,140,900"},45,{"v":395956050,"d":"$ 395,956,050"},60,{"v":529631550,"d":"$ 529,631,550"},{"$f":"+M68+O68","v":{"v":925587600,"d":"$ 925,587,600"}},{"v":375294136.45,"d":"$ 375,294,136"},{"v":390493548.976225,"d":"$ 390,493,549"},{"v":5462501.0237749815,"d":"$ 5,462,501"},{"v":501994135.95,"d":"$ 501,994,136"},{"v":522324898.455975,"d":"$ 522,324,898"},{"v":7306651.544025004,"d":"$ 7,306,652"},{"v":12769152.567799985,"d":"$ 12,769,153"}]
[null,"ESP. LOGÍSTICA INTEGRAL",6576,30,{"v":8737931,"d":"$8,737,931"},{"v":0.05505525278238066,"d":"5.51%"},{"v":9219000,"d":"$9,219,000"},{"v":0.07,"d":"7.0%"},{"v":9864330,"d":"$9,864,330"},{"v":0.1,"d":"10.0%"},{"v":10140900,"d":"$10,140,900"},20,{"v":174239100,"d":"$ 174,239,100"},28,{"v":243381600,"d":"$ 243,381,600"},{"v":417620700,"d":"$ 417,620,700"},{"v":165146895.9,"d":"$ 165,146,896"},{"v":171835345.18395,"d":"$ 171,835,345"},{"v":2403754.816049993,"d":"$ 2,403,755"},{"v":230681378.4,"d":"$ 230,681,378"},{"v":240023974.2252,"d":"$ 240,023,974"},{"v":3357625.7748000026,"d":"$ 3,357,626"},{"v":5761380.590849996,"d":"$ 5,761,381"}]
[null,"ESP. SIST. DE ING. ENF. INFORMAT.",1047,30,{"v":8737931,"d":"$8,737,931"},{"v":0.05505525278238066,"d":"5.51%"},{"v":9219000,"d":"$9,219,000"},{"v":0.07,"d":"7.0%"},{"v":9864330,"d":"$9,864,330"},{"v":0.1,"d":"10.0%"},{"v":10140900,"d":"$10,140,900"},null,{"$f":"+L70*G70","v":0},null,0,0,0,0,0,0,0,0,0]
[null,"ESP. EN INGENIERÍA DE LA CALIDAD",53920,28,{"v":8612808,"d":"$8,612,808"},{"v":0.05505660871576379,"d":"5.51%"},{"v":9087000,"d":"$9,087,000"},{"v":0.07,"d":"7.0%"},{"v":9723090,"d":"$9,723,090"},{"v":0.1,"d":"10.0%"},{"v":9995700,"d":"$9,995,700"},0,{"$f":"+L71*G71","v":0},10,{"v":90870000,"d":"$ 90,870,000"},{"v":90870000,"d":"$ 90,870,000"},0,0,0,{"v":86128080,"d":"$ 86,128,080"},{"v":89616267.24,"d":"$ 89,616,267"},{"v":1253732.7600000054,"d":"$ 1,253,733"},{"v":1253732.7600000054,"d":"$ 1,253,733"}]
[null,"ESP. EN INGENIERÍA DE SOFTWARE",105459,24,{"v":8737931,"d":"$8,737,931"},{"v":0.05505525278238066,"d":"5.51%"},{"v":9219000,"d":"$9,219,000"},{"v":0.07,"d":"7.0%"},{"v":9864330,"d":"$9,864,330"},{"v":0.1,"d":"10.0%"},{"v":10140900,"d":"$10,140,900"},11,{"v":96799500,"d":"$ 96,799,500"},12,{"v":106018500,"d":"$ 106,018,500"},{"v":202818000,"d":"$ 202,818,000"},{"v":91748275.5,"d":"$ 91,748,276"},{"v":95464080.65775,"d":"$ 95,464,081"},{"v":1335419.3422500044,"d":"$ 1,335,419"},{"v":100486206.5,"d":"$ 100,486,207"},{"v":104555897.86325,"d":"$ 104,555,898"},{"v":1462602.1367499977,"d":"$ 1,462,602"},{"v":2798021.479000002,"d":"$ 2,798,021"}]
[null,"ESP. EN USO EFICIENTE ENERGÍA ELÉCTRICA",null,24,{"v":7738916,"d":"$7,738,916"},{"v":0.05505732327369883,"d":"5.51%"},{"v":8165000,"d":"$8,165,000"},{"v":0.07,"d":"7.0%"},{"v":8736550,"d":"$8,736,550"},{"v":0.1,"d":"10.0%"},{"v":8981500,"d":"$8,981,500"},null,0,null,0,0,0,0,0,0,0,0,0]
[null,"MAESTRÍA EN INGENIERÍA",52282,44,{"v":9051232,"d":"$9,051,232"},{"v":0.05510498460320101,"d":"5.51%"},{"v":9550000,"d":"$9,550,000"},{"v":0.07,"d":"7.0%"},{"v":10218500,"d":"$10,218,500"},{"v":0.1,"d":"10.0%"},{"v":10505000,"d":"$10,505,000"},34,{"v":305122500,"d":"$ 305,122,500"},39,{"v":352872500,"d":"$ 352,872,500"},{"v":657995000,"d":"$ 657,995,000"},{"v":289186862.4,"d":"$ 289,186,862"},{"v":300898930.3272,"d":"$ 300,898,930"},{"v":4223569.6728000045,"d":"$ 4,223,570"},{"v":334443022.4,"d":"$ 334,443,022"},{"v":347987964.80719995,"d":"$ 347,987,965"},{"v":4884535.192800045,"d":"$ 4,884,535"},{"v":9108104.86560005,"d":"$ 9,108,105"}]
[null,"MAESTRIA EN INGENIERIA CIVIL",103306,44,{"v":9052217,"d":"$9,052,217"},{"v":0.05499017533494843,"d":"5.50%"},{"v":9550000,"d":"$9,550,000"},{"v":0.07,"d":"7.0%"},{"v":10218500,"d":"$10,218,500"},{"v":0.1,"d":"10.0%"},{"v":10505000,"d":"$10,505,000"},39,{"v":350007500,"d":"$ 350,007,500"},42,{"v":378657500,"d":"$ 378,657,500"},{"v":728665000,"d":"$ 728,665,000"},{"v":331763753.04999995,"d":"$ 331,763,753"},{"v":345200185.048525,"d":"$ 345,200,185"},{"v":4807314.951475024,"d":"$ 4,807,315"},{"v":358920404.04999995,"d":"$ 358,920,404"},{"v":373456680.41402495,"d":"$ 373,456,680"},{"v":5200819.585975051,"d":"$ 5,200,820"},{"v":10008134.537450075,"d":"$ 10,008,135"}]
[null,"MAESTRIA EN INGENIERIA DE SOFTWARE",105373,48,{"v":8737931,"d":"$8,737,931"},{"v":0.05505525278238066,"d":"5.51%"},{"v":9219000,"d":"$9,219,000"},{"v":0.07,"d":"7.0%"},{"v":9864330,"d":"$9,864,330"},{"v":0.1,"d":"10.0%"},{"v":10140900,"d":"$10,140,900"},24,{"v":215263650,"d":"$ 215,263,650"},23,{"v":206044650,"d":"$ 206,044,650"},{"v":421308300,"d":"$ 421,308,300"},{"v":204030688.85,"d":"$ 204,030,689"},{"v":212293931.748425,"d":"$ 212,293,932"},{"v":2969718.251574993,"d":"$ 2,969,718"},{"v":195292757.85,"d":"$ 195,292,758"},{"v":203202114.542925,"d":"$ 203,202,115"},{"v":2842535.457075,"d":"$ 2,842,535"},{"v":5812253.708649993,"d":"$ 5,812,254"}]
[null,"DOCTORADO EN INGENIERIA",103819,112,{"v":14948768,"d":"$14,948,768"},{"v":0.05500332870240543,"d":"5.50%"},{"v":15771000,"d":"$15,771,000"},{"v":0.07,"d":"7.0%"},{"v":16874970,"d":"$16,874,970"},{"v":0.1,"d":"10.0%"},{"v":17348100,"d":"$17,348,100"},11,{"v":128533650,"d":"$ 128,533,650"},13,{"v":112762650,"d":"$ 112,762,650"},{"v":241296300,"d":"$ 241,296,300"},{"v":121832459.2,"d":"$ 121,832,459"},{"v":126766673.7976,"d":"$ 126,766,674"},{"v":1766976.202399999,"d":"$ 1,766,976"},{"v":106883691.2,"d":"$ 106,883,691"},{"v":111212480.6936,"d":"$ 111,212,481"},{"v":1550169.306400001,"d":"$ 1,550,169"},{"v":3317145.5088,"d":"$ 3,317,146"}]
[null,"FACULTAD DE CIENCIAS ECONOMICAS Y ADMINISTRATIVAS"]
[null,"ESP. GERENCIA SOCIAL ",1046,null,{"v":5516256,"d":"$5,516,256"},{"v":0.04509290359258156,"d":"4.51%"},{"v":5765000,"d":"$5,765,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G79*H79)+G79","v":{"v":6168550,"d":"$6,168,550"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G79*J79)+G79","v":{"v":6341500,"d":"$6,341,500"}},56,{"v":316786750,"d":"$316,786,750"},55,{"v":311886500,"d":"$ 311,886,500"},{"$f":"+M79+O79","v":{"v":628673250,"d":"$ 628,673,250"}},{"$f":"M79/(1+F79)","v":{"v":303118267.20000005,"d":"$ 303,118,267"}},{"v":315394557.02160007,"d":"$ 315,394,557"},{"$f":"M79-R79","v":{"v":1392192.9783999324,"d":"$ 1,392,193"}},{"$f":"O79/(1+F79)","v":{"v":298429449.6,"d":"$ 298,429,450"}},{"v":310515842.30880004,"d":"$ 310,515,842"},{"$f":"O79-U79","v":{"v":1370657.6911999583,"d":"$ 1,370,658"}},{"$f":"S79+V79","v":{"v":2762850.6695998907,"d":"$ 2,762,851"}}]
[null,"ESP. EN FINANZAS",8663,26,{"v":9351724,"d":"$9,351,724"},{"v":0.055099573084064435,"d":"5.51%"},{"v":9867000,"d":"$9,867,000"},{"v":0.07,"d":"7.0%"},{"v":10557690,"d":"$10,557,690"},{"v":0.1,"d":"10.0%"},{"v":10853700,"d":"$10,853,700"},44,{"v":389346250,"d":"$389,346,250"},41,{"v":358265200,"d":"$ 358,265,200"},{"v":747611450,"d":"$ 747,611,450"},{"v":369013749.91740143,"d":"$ 369,013,750"},{"v":383958806.7890562,"d":"$ 383,958,807"},{"v":5387443.210943818,"d":"$ 5,387,443"},{"v":339555819.31740147,"d":"$ 339,555,819"},{"v":353307829.9997562,"d":"$ 353,307,830"},{"v":4957370.000243783,"d":"$ 4,957,370"},{"v":10344813.211187601,"d":"$ 10,344,813"}]
[null,"ESP. EN GESTIÓN TRIBUTARIA",52218,22,{"v":7869951,"d":"$7,869,951"},{"v":0.055025628495018575,"d":"5.50%"},{"v":8303000,"d":"$8,303,000"},{"v":0.07,"d":"7.0%"},{"v":8884210,"d":"$8,884,210"},{"v":0.1,"d":"10.0%"},{"v":9133300,"d":"$9,133,300"},33,{"v":270262650,"d":"$270,262,650"},37,{"v":303474650,"d":"$ 303,474,650"},{"v":573737300,"d":"$ 573,737,300"},{"v":256166905.05,"d":"$ 256,166,905"},{"v":266541664.70452502,"d":"$ 266,541,665"},{"v":3720985.2954749763,"d":"$ 3,720,985"},{"v":287646709.05,"d":"$ 287,646,709"},{"v":299296400.76652503,"d":"$ 299,296,401"},{"v":4178249.23347497,"d":"$ 4,178,249"},{"v":7899234.528949946,"d":"$ 7,899,235"}]
[null,"ESP. ADMINISTRACIÓN EN SALUD",19128,26,{"v":8368473,"d":"$8,368,473"},{"v":6.297445185032835E-5,"d":"0.01%"},{"v":8369000,"d":"$8,369,000"},{"v":0.07,"d":"7.0%"},{"v":8954830,"d":"$8,954,830"},{"v":0.1,"d":"10.0%"},{"v":9205900,"d":"$9,205,900"},44,{"v":359736000,"d":"$359,736,000"},52,{"v":422503500,"d":"$ 422,503,500"},{"v":782239500,"d":"$ 782,239,500"},{"v":359713347.24913377,"d":"$ 359,713,347"},{"v":374281737.8127237,"d":"$ 374,281,738"},{"v":-14545737.812723696,"d":"$ (14,545,738)"},{"v":422476894.74913377,"d":"$ 422,476,895"},{"v":439587208.9864737,"d":"$ 439,587,209"},{"v":-17083708.98647368,"d":"$ (17,083,709)"},{"v":-31629446.799197376,"d":"$ (31,629,447)"}]
[null,"ESP.  CONTABILIDAD FINANCIERA INTERNACIONAL",102611,26,{"v":7588177,"d":"$7,588,177"},{"v":0.05506236873494119,"d":"5.51%"},{"v":8006000,"d":"$8,006,000"},{"v":0.07,"d":"7.0%"},{"v":8566420,"d":"$8,566,420"},{"v":0.1,"d":"10.0%"},{"v":8806600,"d":"$8,806,600"},25,{"v":197748200,"d":"$197,748,200"},31,{"v":246985100,"d":"$ 246,985,100"},{"v":444733300,"d":"$ 444,733,300"},{"v":187427971.9,"d":"$ 187,427,972"},{"v":195018804.76195002,"d":"$ 195,018,805"},{"v":2729395.238049984,"d":"$ 2,729,395"},{"v":234095260.45000002,"d":"$ 234,095,260"},{"v":243576118.49822503,"d":"$ 243,576,118"},{"v":3408981.5017749667,"d":"$ 3,408,982"},{"v":6138376.739824951,"d":"$ 6,138,377"}]
[null,"ESP. EN NEGOCIOS INTERNACIONALES",54375,33,{"v":8614778,"d":"$8,614,778"},{"v":0.05504750093386046,"d":"5.50%"},{"v":9089000,"d":"$9,089,000"},{"v":0.07,"d":"7.0%"},{"v":9725230,"d":"$9,725,230"},{"v":0.1,"d":"10.0%"},{"v":9997900,"d":"$9,997,900"},0,{"$f":"+L84*G84","v":0},15,{"v":129518250,"d":"$ 129,518,250"},{"v":129518250,"d":"$ 129,518,250"},0,0,0,{"v":122760586.5,"d":"$ 122,760,587"},{"v":127732390.25325,"d":"$ 127,732,390"},{"v":1785859.7467499971,"d":"$ 1,785,860"},{"v":1785859.7467499971,"d":"$ 1,785,860"}]
[null,"MAESTRÍA EN ADMINISTRACIÓN DE EMPRESAS",53012,48,{"v":13087685,"d":"$13,087,685"},{"v":0.05503761742431923,"d":"5.50%"},{"v":13808000,"d":"$13,808,000"},{"v":0.07,"d":"7.0%"},{"v":14774560,"d":"$14,774,560"},{"v":0.1,"d":"10.0%"},{"v":15188800,"d":"$15,188,800"},108,{"v":1326868000,"d":"$1,326,868,000"},116,{"v":1395908000,"d":"$ 1,395,908,000"},{"v":2722776000,"d":"$ 2,722,776,000"},{"v":1257649943.5530126,"d":"$ 1,257,649,944"},{"v":1308584766.2669096,"d":"$ 1,308,584,766"},{"v":18283233.7330904,"d":"$ 18,283,234"},{"v":1323088368.5530126,"d":"$ 1,323,088,369"},{"v":1376673447.4794097,"d":"$ 1,376,673,447"},{"v":19234552.520590305,"d":"$ 19,234,553"},{"v":37517786.253680706,"d":"$ 37,517,786"}]
[null,"MAESTRIA EN ADMINISTRACION DE EMPRESAS PASTO",null,50,{"v":10009852,"d":"$10,009,852"},{"v":0.0550605543418623,"d":"5.51%"},{"v":10561000,"d":"$10,561,000"},{"v":0.07,"d":"7.0%"},{"v":11300270,"d":"$11,300,270"},{"v":0.1,"d":"10.0%"},{"v":11617100,"d":"$11,617,100"},null,{"$f":"+L86*G86","v":0},null,{"$f":"+N86*G86","v":0},0,0,0,0,0,0,0,0]
[null,"MAESTRIA EN ADMON. DE EMPRESAS PEREIRA (3a cohorte)",103784,50,{"v":11287685,"d":"$11,287,685"},{"v":0.05504361611791975,"d":"5.50%"},{"v":11909000,"d":"$11,909,000"},{"v":0.07,"d":"7.0%"},{"v":12742630,"d":"$12,742,630"},{"v":0.1,"d":"10.0%"},{"v":13099900,"d":"$13,099,900"},23,{"v":246533256,"d":"$ 246,533,256"},27,{"v":300736162,"d":"$ 300,736,162"},{"$f":"+M87+O87","v":{"v":547269418,"d":"$ 547,269,418"}},{"v":233671150.87348726,"d":"$ 233,671,151"},{"v":243134832.4838635,"d":"$ 243,134,832"},{"v":3398423.5161364973,"d":"$ 3,398,424"},{"v":285046188.9969745,"d":"$ 285,046,189"},{"v":296590559.651352,"d":"$ 296,590,560"},{"$f":"O87-U87","v":{"v":4145602.3486480117,"d":"$ 4,145,602"}},{"v":7544025.864784509,"d":"$ 7,544,026"}]
[null,"MAESTRIA EN ADMON. DE EMPRESAS PEREIRA (2a cohorte)",103784,null,{"v":9814778,"d":"$9,814,778"},{"v":0.05504169325072872,"d":"5.50%"},{"v":10355000,"d":"$10,355,000"},{"v":0.07,"d":"7.0%"},{"v":11079850,"d":"$11,079,850"},{"v":0.1,"d":"10.0%"},{"v":11390500,"d":"$11,390,500"}]
[null,"MAESTRIA EN ADMON. DE EMPRESAS PEREIRA (1a cohorte)",103784,null,{"v":9990148,"d":"$9,990,148"},{"v":0.021206092242076924,"d":"2.12%"},{"v":10202000,"d":"$10,202,000"},{"v":0.07,"d":"7.0%"},{"v":10916140,"d":"$10,916,140"},{"v":0.1,"d":"10.0%"},{"v":11222200,"d":"$11,222,200"}]
[null,"MAESTRIA EN FINANZAS",102758,52,{"v":9351724,"d":"$9,351,724"},{"v":0.055099573084064435,"d":"5.51%"},{"v":9867000,"d":"$9,867,000"},{"v":0.07,"d":"7.0%"},{"v":10557690,"d":"$10,557,690"},{"v":0.1,"d":"10.0%"},{"v":10853700,"d":"$10,853,700"},46,{"v":405080250,"d":"$405,080,250"},56,{"v":488949750,"d":"$ 488,949,750"},{"$f":"+M90+O90","v":{"v":894030000,"d":"$ 894,030,000"}},{"$f":"M90/(1+F90)","v":{"v":383926086.5360292,"d":"$ 383,926,087"}},{"$f":"($Q90*$R$10)+$Q90","v":{"v":399475093.0407384,"d":"$ 399,475,093"}},{"$f":"M90-R90","v":{"v":5605156.959261596,"d":"$ 5,605,157"}},{"$f":"O90/(1+F90)","v":{"v":463415740.5360292,"d":"$ 463,415,741"}},{"$f":"($T90*$U$10)+$T90","v":{"v":482184078.0277384,"d":"$ 482,184,078"}},{"$f":"O90-U90","v":{"v":6765671.972261608,"d":"$ 6,765,672"}},{"$f":"S90+V90","v":{"v":12370828.931523204,"d":"$ 12,370,829"}}]
[null,"MAESTRIA EN MERCADEO",null,50,{"v":12649261,"d":"$12,649,261"},{"v":5.8422385307732583E-5,"d":"0.01%"},{"v":12650000,"d":"$12,650,000"},{"v":0.07,"d":"7.0%"},{"v":13535500,"d":"$13,535,500"},{"v":0.1,"d":"10.0%"},{"v":13915000,"d":"$13,915,000"},21,{"v":250018573,"d":"$250,018,573"},28,{"v":316883387,"d":"$ 316,883,387"},{"v":566901960,"d":"$ 566,901,960"},{"$f":"M91/(1+F91)","v":{"v":250003967.17190143,"d":"$ 250,003,967"}},{"v":260129127.84236345,"d":"$ 260,129,128"},{"$f":"M91-R91","v":{"v":-10110554.842363447,"d":"-$10,110,555"}},{"$f":"O91/(1+F91)","v":{"v":316864874.99818236,"d":"$ 316,864,875"}},{"v":329697902.43560874,"d":"$ 329,697,902"},{"v":-12814515.435608745,"d":"$ (12,814,515)"},{"v":-22925070.27797219,"d":"$ (22,925,070)"}]
[null,"MAESTRIA EN ADMINISTRACIÓN DE EMPRESAS Barranquilla (3ra cohorte)",105155,50,{"v":15244000,"d":"$15,244,000"},{"v":0.05503804775649446,"d":"5.50%"},{"v":16083000,"d":"$16,083,000"},{"v":0.07,"d":"7.0%"},{"v":17208810,"d":"$17,208,810"},{"v":0.1,"d":"10.0%"},{"v":17691300,"d":"$17,691,300"},14,{"v":200254100,"d":"$ 200,254,100"},30,{"v":457582100,"d":"$ 457,582,100"},{"$f":"+M92+O92","v":{"v":657836200,"d":"$ 657,836,200"}},{"$f":"M92/(1+F92)","v":{"v":189807467.537151,"d":"$ 189,807,468"}},{"$f":"($Q92*$R$10)+$Q92","v":{"v":197494669.9724056,"d":"$ 197,494,670"}},{"$f":"M92-R92","v":{"v":2759430.0275943875,"d":"$ 2,759,430"}},{"$f":"O92/(1+F92)","v":{"v":433711467.537151,"d":"$ 433,711,468"}},{"$f":"($T92*$U$10)+$T92","v":{"v":451276781.9724056,"d":"$ 451,276,782"}},{"$f":"O92-U92","v":{"v":6305318.0275943875,"d":"$ 6,305,318"}},{"v":9064748.055188775,"d":"$ 9,064,748"}]
[null,"MAESTRIA EN ADMINISTRACIÓN DE EMPRESAS Barranquilla (2da cohorte)",105155,50,{"v":15244000,"d":"$15,244,000"},{"v":0,"d":"0.00%"},{"v":15244000,"d":"$15,244,000"},{"v":0.07,"d":"7.0%"},{"v":16311080,"d":"$16,311,080"},{"v":0.1,"d":"10.0%"},{"v":16768400,"d":"$16,768,400"}]
[null,"MAESTRIA EN ADMINISTRACIÓN DE EMPRESAS Barranquilla (1da cohorte)",105155,50,{"v":14800000,"d":"$14,800,000"},{"v":0,"d":"0.00%"},{"v":14800000,"d":"$14,800,000"},{"v":0.07,"d":"7.0%"},{"v":15836000,"d":"$15,836,000"},{"v":0.1,"d":"10.0%"},{"v":16280000,"d":"$16,280,000"}]
[null,"MAESTRÍA EN CIENCIAS ECONÓMICAS Y DE GESTIÓN",105077,52,{"v":12087882,"d":"$12,087,882"},{"v":0.05502353514039937,"d":"5.50%"},{"v":12753000,"d":"$12,753,000"},{"v":0.07,"d":"7.0%"},{"v":13645710,"d":"$13,645,710"},{"v":0.1,"d":"10.0%"},{"v":14028300,"d":"$14,028,300"},1,{"v":7861320,"d":"$7,861,320"},8,{"v":67109634,"d":"$ 67,109,634"},{"$f":"+M95+O95","v":{"v":74970954,"d":"$ 74,970,954"}},{"$f":"M95/(1+F95)","v":{"v":7451321.926153845,"d":"$ 7,451,322"}},{"v":7753100.464163076,"d":"$ 7,753,100"},{"v":108219.53583692387,"d":"$ 108,220"},{"$f":"O95/(1+F95)","v":{"v":63609608.47292307,"d":"$ 63,609,608"}},{"v":66185797.616076455,"d":"$ 66,185,798"},{"v":923836.3839235455,"d":"$ 923,836"},{"v":1032055.9197604693,"d":"$ 1,032,056"}]
[null,"DOCTORADO EN CIENCIAS ECONÓMICAS",105642,112,{"v":12087685,"d":"$12,087,685"},{"v":0.055040729469704175,"d":"5.50%"},{"v":12753000,"d":"$12,753,000"},{"v":0.07,"d":"7.0%"},{"v":13645710,"d":"$13,645,710"},{"v":0.1,"d":"10.0%"},{"v":14028300,"d":"$14,028,300"},8,{"v":68664550,"d":"$68,664,550"},11,{"v":105963050,"d":"$ 105,963,050"},{"v":174627600,"d":"$ 174,627,600"},{"$f":"M96/(1+F96)","v":{"v":65082368.938034184,"d":"$ 65,082,369"}},{"v":67718204.88002457,"d":"$ 67,718,205"},{"v":946345.1199754328,"d":"$ 946,345"},{"$f":"O96/(1+F96)","v":{"v":100435032.54444051,"d":"$ 100,435,033"}},{"v":104502651.36249036,"d":"$ 104,502,651"},{"v":1460398.637509644,"d":"$ 1,460,399"},{"v":2406743.757485077,"d":"$ 2,406,744"}]
[null,"FACULTAD DE HUMANIDADES Y CIENCIAS SOCIALES"]
[null,"ESP. EN CULTURA DE PAZ. DIH",11965,20,{"v":5081773,"d":"$5,081,773"},{"v":4.4669449028811314E-5,"d":"0.00%"},{"v":5082000,"d":"$5,082,000"},{"v":0.07,"d":"7.0%"},{"$f":"+(G98*H98)+G98","v":{"v":5437740,"d":"$5,437,740"}},{"v":0.1,"d":"10.0%"},{"$f":"+(G98*J98)+G98","v":{"v":5590200,"d":"$5,590,200"}},58,{"v":285182200,"d":"$ 285,182,200"},51,{"v":250370500,"d":"$ 250,370,500"},{"$f":"+M98+O98","v":{"v":535552700,"d":"$ 535,552,700"}},{"$f":"M98/(1+F98)","v":{"v":285169461.63726884,"d":"$ 285,169,462"}},{"v":296718824.8335782,"d":"$ 296,718,825"},{"$f":"M98-R98","v":{"v":-11536624.833578229,"d":"$ (11,536,625)"}},{"$f":"O98/(1+F98)","v":{"v":250359316.58726883,"d":"$ 250,359,317"}},{"v":260498868.9090532,"d":"$ 260,498,869"},{"$f":"O98-U98","v":{"v":-10128368.909053206,"d":"$ (10,128,369)"}},{"$f":"S98+V98","v":{"v":-21664993.742631435,"d":"$ (21,664,994)"}}]
[null,"ESP. EN DERECHO COMERCIAL",101784,24,{"v":8371429,"d":"$8,371,429"},{"v":0.04510233557496579,"d":"4.51%"},{"v":8749000,"d":"$8,749,000"},{"v":0.07,"d":"7.0%"},{"v":9361430,"d":"$9,361,430"},{"v":0.1,"d":"10.0%"},{"v":9623900,"d":"$9,623,900"},27,{"v":225561250,"d":"$ 225,561,250"},33,{"v":279155250,"d":"$ 279,155,250"},{"v":504716500,"d":"$ 504,716,500"},{"v":215826950.4544805,"d":"$ 215,826,950"},{"v":224567941.94788694,"d":"$ 224,567,942"},{"$f":"M99-R99","v":{"v":993308.0521130562,"d":"$ 993,308"}},{"v":267108052.9605955,"d":"$ 267,108,053"},{"v":277925929.1054996,"d":"$ 277,925,929"},{"v":1229320.8945003748,"d":"$ 1,229,321"},{"v":2222628.946613431,"d":"$ 2,222,629"}]
[null,"ESP. EN PROCESOS HUMANOS Y DESARROLLO ORG.",102637,25,{"v":7218719,"d":"$7,218,719"},{"v":0.04506076493627198,"d":"4.51%"},{"v":7544000,"d":"$7,544,000"},{"v":0.07,"d":"7.0%"},{"v":8072080,"d":"$8,072,080"},{"v":0.1,"d":"10.0%"},{"v":8298400,"d":"$8,298,400"},53,{"v":376516000,"d":"$ 376,516,000"},50,{"v":357884000,"d":"$ 357,884,000"},{"v":734400000,"d":"$ 734,400,000"},{"v":360281442.6039236,"d":"$ 360,281,443"},{"v":374872841.0293825,"d":"$ 374,872,841"},{"$f":"M100-R100","v":{"v":1643158.9706174731,"d":"$ 1,643,159"}},{"v":342452814.2359491,"d":"$ 342,452,814"},{"v":356322153.21250504,"d":"$ 356,322,153"},{"v":1561846.7874949574,"d":"$ 1,561,847"},{"v":3205005.7581124306,"d":"$ 3,205,006"}]
[null,"ESP. NEUROPSICOLOGÍA INFANTIL",54588,27,{"v":5740887,"d":"$5,740,887"},{"v":0.04513466298848945,"d":"4.51%"},{"v":6000000,"d":"$6,000,000"},{"v":0.07,"d":"7.0%"},{"v":6420000,"d":"$6,420,000"},{"v":0.1,"d":"10.0%"},{"v":6600000,"d":"$6,600,000"},44,{"v":259500000,"d":"$ 259,500,000"},37,{"v":219300000,"d":"$ 219,300,000"},{"v":478800000,"d":"$ 478,800,000"},{"v":248293362.75,"d":"$ 248,293,363"},{"v":258349243.941375,"d":"$ 258,349,244"},{"v":1150756.0586250126,"d":"$ 1,150,756"},{"v":209829419.85,"d":"$ 209,829,420"},{"v":218327511.353925,"d":"$ 218,327,511"},{"v":972488.6460750103,"d":"$ 972,489"},{"v":2123244.704700023,"d":"$ 2,123,245"}]
[null,"ESP. EN SEGURIDAD SOCIAL",null,26,{"v":6842365,"d":"$6,842,365"},{"v":0.02011512101444457,"d":"2.01%"},{"v":6980000,"d":"$6,980,000"},{"v":0.07,"d":"7.0%"},{"v":7468600,"d":"$7,468,600"},{"v":0.1,"d":"10.0%"},{"v":7678000,"d":"$7,678,000"},25,{"v":169359000,"d":"$ 169,359,000"},30,{"v":205259000,"d":"$ 205,259,000"},{"v":374618000,"d":"$ 374,618,000"},{"v":166019497.7127507,"d":"$ 166,019,498"},{"v":172743287.3701171,"d":"$ 172,743,287"},{"v":-3384287.370117098,"d":"$ (3,384,287)"},{"v":201211604.23137537,"d":"$ 201,211,604"},{"v":209360674.20274606,"d":"$ 209,360,674"},{"v":-4101674.2027460635,"d":"$ (4,101,674)"},{"v":-7485961.572863162,"d":"$ (7,485,962)"}]
[null,"DOCTORADO EN PSICOLOGIA",null,93,{"v":15013793,"d":"$15,013,793"},{"v":1.3787322097780219E-5,"d":"0.00%"},{"v":15014000,"d":"$15,014,000"},{"v":0.07,"d":"7.0%"},{"v":16064980,"d":"$16,064,980"},{"v":0.1,"d":"10.0%"},{"v":16515400,"d":"$16,515,400"},3,{"v":45042000,"d":"$ 45,042,000"},3,{"v":45042000,"d":"$ 45,042,000"},{"v":90084000,"d":"$ 90,084,000"},{"v":45041379,"d":"$ 45,041,379"},{"v":46865554.8495,"d":"$ 46,865,555"},{"v":-1823554.8495000005,"d":"$ (1,823,555)"},{"v":45041379,"d":"$ 45,041,379"},{"v":46865554.8495,"d":"$ 46,865,555"},{"v":-1823554.8495000005,"d":"$ (1,823,555)"},{"v":-3647109.699000001,"d":"$ (3,647,110)"}]
[null,"MAESTRÍA EN FAMILIA",90827,25,{"v":7409852.7,"d":"$7,409,853"},{"v":0.0450949989869569,"d":"4.51%"},{"v":7744000,"d":"$7,744,000"},{"v":0.07,"d":"7.0%"},{"v":8286080,"d":"$8,286,080"},{"v":0.1,"d":"10.0%"},{"v":8518400,"d":"$8,518,400"},27,{"v":200618400,"d":"$ 200,618,400"},25,{"v":185630400,"d":"$ 185,630,400"},{"v":386248800,"d":"$ 386,248,800"},{"v":191961879.24970043,"d":"$ 191,961,879"},{"v":199736335.3593133,"d":"$ 199,736,335"},{"v":882064.6406866908,"d":"$ 882,065"},{"v":177620599.25646695,"d":"$ 177,620,599"},{"v":184814233.52635387,"d":"$ 184,814,234"},{"v":816166.4736461341,"d":"$ 816,166"},{"v":1698231.114332825,"d":"$ 1,698,231"}]
[null,"MAESTRÍA EN DERECHOS HUMANOS",101521,50,{"v":9018719,"d":"$9,018,719"},{"v":0.04504863717341667,"d":"4.50%"},{"v":9425000,"d":"$9,425,000"},{"v":0.07,"d":"7.0%"},{"v":10084750,"d":"$10,084,750"},{"v":0.1,"d":"10.0%"},{"v":10367500,"d":"$10,367,500"},83,{"v":748425000,"d":"$ 748,425,000"},75,{"v":682737500,"d":"$ 682,737,500"},{"v":1431162500,"d":"$ 1,431,162,500"},{"v":716162840.061008,"d":"$ 716,162,840"},{"v":745167435.0834788,"d":"$ 745,167,435"},{"v":3257564.9165211916,"d":"$ 3,257,565"},{"v":653306913.8740053,"d":"$ 653,306,914"},{"v":679765843.8859025,"d":"$ 679,765,844"},{"v":2971656.114097476,"d":"$ 2,971,656"},{"v":6229221.030618668,"d":"$ 6,229,221"}]
[null,"MAESTRIA EN DERECHO EMPRESARIAL",102049,48,{"v":8371429,"d":"$8,371,429"},{"v":0.04510233557496579,"d":"4.51%"},{"v":8749000,"d":"$8,749,000"},{"v":0.07,"d":"7.0%"},{"v":9361430,"d":"$9,361,430"},{"v":0.1,"d":"10.0%"},{"v":9623900,"d":"$9,623,900"},27,{"v":203414250,"d":"$ 203,414,250"},33,{"v":245409450,"d":"$ 245,409,450"},{"v":448823700,"d":"$ 448,823,700"},{"v":194635724.25,"d":"$ 194,635,724"},{"v":202518471.082125,"d":"$ 202,518,471"},{"v":895778.9178749919,"d":"$ 895,779"},{"v":234818583.45,"d":"$ 234,818,583"},{"v":244328736.079725,"d":"$ 244,328,736"},{"v":1080713.9202750027,"d":"$ 1,080,714"},{"v":1976492.8381499946,"d":"$ 1,976,493"}]
[null,"MAESTRIA EN PSICOLOGIA DE LA SALUD",103307,45,{"v":7936946,"d":"$7,936,946"},{"v":0.04511231398071747,"d":"4.51%"},{"v":8295000,"d":"$8,295,000"},{"v":0.07,"d":"7.0%"},{"v":8875650,"d":"$8,875,650"},{"v":0.1,"d":"10.0%"},{"v":9124500,"d":"$9,124,500"},17,{"v":142037171,"d":"$ 142,037,171"},34,{"v":278297250,"d":"$ 278,297,250"},{"v":420334421,"d":"$ 420,334,421"},{"v":135906130.9487361,"d":"$ 135,906,131"},{"v":141410329.25215992,"d":"$ 141,410,329"},{"v":626841.7478400767,"d":"$ 626,842"},{"v":266284538.3,"d":"$ 266,284,538"},{"v":277069062.10115004,"d":"$ 277,069,062"},{"v":1228187.8988499641,"d":"$ 1,228,188"},{"v":1855029.6466900408,"d":"$ 1,855,030"}]
[null,"MAESTRÍA EN EDUCACIÓN",1048,47,{"v":6800000,"d":"$6,800,000"},{"v":0.04499999999999993,"d":"4.50%"},{"v":7106000,"d":"$7,106,000"},{"v":0.07,"d":"7.0%"},{"v":7603420,"d":"$7,603,420"},{"v":0.1,"d":"10.0%"},{"v":7816600,"d":"$7,816,600"},68,{"v":483208000,"d":"$ 483,208,000"},23,{"v":163438000,"d":"$ 163,438,000"},{"v":646646000,"d":"$ 646,646,000"},{"v":462400000.00000006,"d":"$ 462,400,000"},{"v":481127200.00000006,"d":"$ 481,127,200"},{"v":2080799.9999999404,"d":"$ 2,080,800"},{"v":156400000,"d":"$ 156,400,000"},{"v":162734200,"d":"$ 162,734,200"},{"v":703800,"d":"$ 703,800"},{"v":2784599.9999999404,"d":"$ 2,784,600"}]
[null,"Maestría en Asesoría Familiar (Virtual) USD",null,44,{"v":1900,"d":"$1,900"},{"v":-0.052631578947368474,"d":"-5.26%"},{"v":1800,"d":"$1,800"},{"v":0.07,"d":"7.0%"},{"v":1926,"d":"$1,926"},{"v":0.1,"d":"10.0%"},{"v":1980,"d":"$1,980"},60,{"v":312887700,"d":"$ 312,887,700"},64,{"v":333851700,"d":"$ 333,851,700"},{"$f":"+M109+O109","v":{"v":646739400,"d":"$ 646,739,400"}},{"$f":"M109/(1+F110)","v":{"v":299382246.6,"d":"$ 299,382,247"}},{"$f":"($Q109*$R$10)+$Q109","v":{"v":311507227.5873,"d":"$ 311,507,228"}},{"$f":"M109-R109","v":{"v":1380472.4126999974,"d":"$ 1,380,472"}},{"$f":"O109/(1+F110)","v":{"v":319441358.6,"d":"$ 319,441,359"}},{"$f":"($T109*$U$10)+$T109","v":{"v":332378733.6233,"d":"$ 332,378,734"}},{"$f":"O109-U109","v":{"v":1472966.376699984,"d":"$ 1,472,966"}},{"$f":"S109+V109","v":{"v":2853438.7893999815,"d":"$ 2,853,439"}}]
[null,"Maestría en Asesoría Familiar (Virtual) COP",90827,44,{"v":5014778,"d":"$5,014,778"},{"v":0.0451110697223287,"d":"4.51%"},{"v":5241000,"d":"$5,241,000"},{"v":0.07,"d":"7.0%"},{"v":5607870,"d":"$5,607,870"},{"v":0.1,"d":"10.0%"},{"v":5765100,"d":"$5,765,100"}]
[null,"TOTAL POSGRADO",{"$nulls":3},"-",{"$f":"SUM(G62:G110)","v":{"v":453344800,"d":"$453,344,800"}},{"$nulls":4},{"$f":"SUM(L62:L109)","v":{"v":1192,"d":"1,192"}},{"$f":"SUM(M62:M109)","v":{"v":10082028261,"d":"$10,082,028,261"}},{"$f":"SUM(N62:N109)","v":{"v":1321,"d":"1,321"}},{"$f":"SUM(O62:O110)","v":{"v":11470170824,"d":"$11,470,170,824"}},{"v":21552199085,"d":"$21,552,199,085"},{"v":9643047398.024254,"d":"$9,643,047,398"},{"v":10033590817.644232,"d":"$10,033,590,818"},{"v":48437443.35576445,"d":"$48,437,443"},{"v":10966534860.85499,"d":"$10,966,534,861"},{"v":11410679522.71962,"d":"$11,410,679,523"},{"v":59491301.280382976,"d":"$59,491,301"},{"v":107928744.63614742,"d":"$107,928,745"}]
[null,"% PROMEDIO DE INCREMENTO DE MATRÍCULAS POSGRADO",{"$nulls":4},{"$f":"+SUMPRODUCT(G62:G110,F62:F110)/G111","v":{"v":0.042072877281297834,"d":"4.21%"}}]
[null,"TOTAL PONTIFICIA UNIVERSIDAD JAVERIANA",{"$nulls":9},{"$f":"+L111+L58","v":{"v":8245,"d":"8,245"}},{"$f":"M111+M58","v":{"v":61917133961,"d":"$61,917,133,961"}},{"$f":"+N111+N58","v":{"v":8426,"d":"8,426"}},{"$f":"O111+O58","v":{"v":63821024424,"d":"$63,821,024,424"}},{"v":125738158385,"d":"$125,738,158,385"},{"v":58766274692.07083,"d":"$58,766,274,692"},{"v":61146308817.0997,"d":"$61,146,308,817"},{"v":770825143.9003034,"d":"$770,825,144"},{"v":60577027631.69809,"d":"$60,577,027,632"},{"v":63030397250.78187,"d":"$63,030,397,251"},{"v":790627173.2181289,"d":"$790,627,173"},{"v":1561452317.1184325,"d":"$1,561,452,317"}]
[null,"% PROMEDIO DE INCREMENTO DE MATRÍCULAS PUJ SECCIONAL CALI",{"$nulls":4},{"$f":"((+SUMPRODUCT(G13:G57,F13:F57))+(SUMPRODUCT(G62:G110,F62:F110)))/(G58+G111)","v":{"v":0.04740412706817972,"d":"4.74%"}}]
[]
[null,"Fuente: Oficina de contabilidad y presupuesto – Vicerrectoría Administrativa, Pontificia Universidad Javeriana - Seccional Cali."]
[null,"Nota: Debido a que hay estudiantes que pagan media matrícula y que ademas se otorgan algunos descuentos, el  ingreso total estimado por matrículas  para cada periodo no es igual a la multiplicación del número de estudiantes por el valor de la matrícula"]

{"sheet":"OtrosConceptos","index":5,"n_rows":32,"n_cols":5,"rows_kept":32,"merged":[[3,1,3,4],[4,1,4,4]]}
["Volver al menú"]
[]
[]
[null,"PONTIFICIA UNIVERSIDAD JAVERIANA - SECCIONAL CALI"]
[null,"Otros Conceptos 2025-2026"]
[]
[]
[]
[]
[{"$nulls":3},","]
[]
[null,"CONCEPTO","Tarifa 2025","Incremento","Tarifa 2026"]
[null,"EXÁMENES DE VALIDACIÓN",{"v":437000,"d":"$437,000"},{"$f":"+(+E13-C13)/C13","v":{"v":0.05491990846681922,"d":"5.49%"}},{"v":461000,"d":"$461,000"}]
[null,"SUPLETORIOS PARCIALES Y FINALES PREGRADO",{"v":181000,"d":"$181,000"},{"$f":"+(+E14-C14)/C14","v":{"v":0.049723756906077346,"d":"4.97%"}},{"v":190000,"d":"$ 190,000"}]
[null,"SUPLETORIOS PARCIALES Y FINALES POSGRADO",{"v":181000,"d":"$181,000"},{"v":0.049723756906077346,"d":"4.97%"},{"v":190000,"d":"$ 190,000"}]
[null,"CERTIFICADOS DE ESTUDIOS",{"v":43000,"d":"$43,000"},{"v":0.046511627906976744,"d":"4.65%"},{"v":45000,"d":"$45,000"}]
[null,"CERTIFICADOS DE NOTAS",{"v":69000,"d":"$69,000"},{"v":0.043478260869565216,"d":"4.35%"},{"v":72000,"d":"$72,000"}]
[null,"CERTIFICADOS DE CONTENIDOS",{"v":75000,"d":"$75,000"},{"v":0.04,"d":"4.00%"},{"v":78000,"d":"$78,000"}]
[null,"CERTIFICADOS FINANCIEROS",{"v":36000,"d":"$36,000"},{"v":0.027777777777777776,"d":"2.78%"},{"v":37000,"d":"$37,000"}]
[null,"DERECHOS DE GRADO PREGRADO",{"v":1014000,"d":"$1,014,000"},{"v":0.054240631163708086,"d":"5.42%"},{"v":1069000,"d":"$1,069,000"}]
[null,"DERECHOS DE GRADO POSGRADO",{"v":1014000,"d":"$1,014,000"},{"v":0.14990138067061143,"d":"14.99%"},{"v":1166000,"d":"$1,166,000"}]
[null,"REPOSICIÓN DE CARNÉ PARA ESTUDIANTES",{"v":36000,"d":"$36,000"},{"v":0.027777777777777776,"d":"2.78%"},{"v":37000,"d":"$37,000"}]
[null,"MULTAS BIBLIOTECA, AUDIOVISUALES Y LABORATORIO.",{"v":5200,"d":"$5,200"},{"v":0.038461538461538464,"d":"3.85%"},{"v":5400,"d":"$5,400"}]
[null,"MULTA LIBROS DE RESERVA",{"v":4000,"d":"$4,000"},{"v":0,"d":"0.00%"},{"v":4000,"d":"$4,000"}]
[null,"PROGRAMA IB (BACHILLERATO INTERNACIONAL)",{"v":491000,"d":"$491,000"},{"v":0.054989816700611,"d":"5.50%"},{"v":518000,"d":"$518,000"}]
[null,"ACTAS DE GRADO (COPIA)",{"v":89000,"d":"$89,000"},{"v":0.0449438202247191,"d":"4.49%"},{"v":93000,"d":"$93,000"}]
[null,"INSCRIPCIÓN PREGRADO",{"v":159000,"d":"$159,000"},{"v":0.050314465408805034,"d":"5.03%"},{"v":167000,"d":"$167,000"}]
[null,"INSCRIPCIÓN POSGRADO",{"v":159000,"d":"$159,000"},{"v":0.050314465408805034,"d":"5.03%"},{"v":167000,"d":"$167,000"}]
[null,"INSCRIPCIÓN ESPECIALIZACIONES MÉDICO QUIRÚRGICAS ",{"v":685000,"d":"$685,000"},{"v":0.049635036496350364,"d":"4.96%"},{"v":719000,"d":"$719,000"}]
[null,"CONEXIÓN JAVERIANA",{"v":504000,"d":"$504,000"},{"v":0.05357142857142857,"d":"5.36%"},{"v":531000,"d":"$531,000"}]
[null,"DIPLOMA EN ESPAÑOL (COPIA)",{"v":395000,"d":"$395,000"},{"v":0.05063291139240506,"d":"5.06%"},{"v":415000,"d":"$415,000"}]
[null,"PREPARATORIOS CARRERA DE DERECHO",{"v":144000,"d":"$144,000"},{"v":0.04861111111111111,"d":"4.86%"},{"v":151000,"d":"$151,000"}]