{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Hoja1","Analitico Proyectos F.5"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Hoja1","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Analitico Proyectos F.5","index":1,"n_rows":32,"n_cols":15,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["CUENTA","SUBCUENTA","PROYECTO","SALDOS AL         31-DIC-09 GTO. CORRIENTE","SALDOS AL         31-DIC-09 GTO. INVERSION","TOTAL SALDOS AL 31-DIC-09","MOVS. INVERSION AFECTAN A SALDO 2009","INGRESOS      ENE-JUN/2010 GTO. CORRIENTE","INGRESOS      ENE-JUN/2010 GTO. INVERSION","TOTAL INGRESOS ACUMULADOS","GTO. CORR. ACUMULADO AL 30-JUN-2010","GTO. INVERSION ACUMULADO AL     30-JUN-2010","TOTAL GASTOS ACUMULADOS","SALDO POR EJERCER AL       30-JUN/2010"]
["60107 - FONDOS EN ADMINISTRACION","6010770002","PY. CONTADOR DE MOSCAS-UCD",36.53,1626.45,{"$f":"D2+E2","v":1662.98},0,0,0,{"$f":"H2+I2-G2+F2","v":1662.98},0,0,{"$f":"K2+L2","v":0},{"$f":"J2-M2","v":1662.98},159]
["60107 - FONDOS EN ADMINISTRACION","6010770006","PY.INTEL DR. A. TORRES J.",835.76,0,{"$f":"D3+E3","v":835.76},0,0,0,{"$f":"H3+I3-G3+F3","v":835.76},0,0,{"$f":"K3+L3","v":0},{"$f":"J3-M3","v":835.76},221]
["60107 - FONDOS EN ADMINISTRACION","6010770008","PY.MANTO. ALA RED DE IMAGENOLOGIA DRA.FEREGRINO",3271.94,0,3271.94,0,0,0,3271.94,0,0,0,3271.94,245]
["60107 - FONDOS EN ADMINISTRACION","6010770011","PY.TECNOLOGICA DE MEMS DR.WILFRIDO",0,644.66999999999996,644.66999999999996,0,0,0,644.66999999999996,0,0,0,644.66999999999996,249]
["60107 - FONDOS EN ADMINISTRACION","6010770013","PY.INTEL-INV DR.A.TORRES",264219,-160295.59,103923.41,0,0,0,103923.41,11167.42,2849,14016.42,89906.99,257]
["60107 - FONDOS EN ADMINISTRACION","6010770015","PY.LAB/MEMS-FUMEC-06 DR.TORRES",0,0,0,0,0,0,0,0,0,0,0,277]
["60107 - FONDOS EN ADMINISTRACION","6010770016","PY.INTEL 2007-09 DR. EDMUNDO G.",1118066.5,187768.29,1305834.79,0,0,0,{"$f":"H8+I8-G8+F8","v":1305834.79},226331.55,0,226331.55,1079503.24,279]
["60107 - FONDOS EN ADMINISTRACION","6010770020","PY.IEEE INT. DR. SARMIENTO",53580.68,-36668.01,16912.669999999998,0,0,0,16912.669999999998,16250,0,16250,662.66999999999825,321]
["60107 - FONDOS EN ADMINISTRACION","6010770022","PY.HORNO SOLAR UNAM DR.VAQUEZ SERGIO",503208.81,532015.39,1035224.2,0,0,0,1035224.2,451279.32,22217,473496.32000000001,561727.87999999989,334]
["60107 - FONDOS EN ADMINISTRACION","6010770023","PY. INTEL DR. MURPHY ARTEAGA",359.93,0,359.93,0,0,0,359.93,0,0,0,359.93,347]
["60107 - FONDOS EN ADMINISTRACION","6010770024","PY. IEEE/FREECALE DR.MURPHY",45350.35,0,45350.35,0,0,0,45350.35,0,0,0,45350.35,355]
["60107 - FONDOS EN ADMINISTRACION","6010770025","PY. SEMICONDUCTORES-FAUSA/DR. RUBEN RAMOS",29130.39,888.17,30018.559999999998,0,0,0,30018.559999999998,-11787.3,40048.19,28260.890000000003,1757.6699999999946,357]
["60107 - FONDOS EN ADMINISTRACION","6010770026","PY. D3 TARGETING T-WREX DR. SUCAR",75233.3,987.25,76220.55,0,0,0,76220.55,33806.129999999997,0,33806.129999999997,42414.420000000006,358]
["60107 - FONDOS EN ADMINISTRACION","6010770027","PY.CONV.CONANP/23 DRA. ARETXAGA",3714,0,3714,0,0,0,3714,0,0,0,3714,363]
["60107 - FONDOS EN ADMINISTRACION","6010770028","PY. INTEL DR. CUMPLIDO",180677.73,0,180677.73,0,0,0,180677.73,10696,1999.01,12695.01,167982.72,397]
["60107 - FONDOS EN ADMINISTRACION","6010770029","CONTRATO QUERETARO OMDAJ/430/08DR. CUMPLIDO",-399570.34,816972.11,417401.76999999996,0,0,0,417401.76999999996,0,0,0,417401.76999999996,402]
["60107 - FONDOS EN ADMINISTRACION","6010770030","PY. FUNDACION CIDA DR. GRANADOS",-108955.44,238350.22,129394.78,0,0,0,129394.78,0,12250,12250,117144.78,401]
["60107 - FONDOS EN ADMINISTRACION","6010770031","CONTRATO ENERNAT DR. VAZQUEZ",-18887.400000000001,25000,6112.5999999999985,0,0,0,6112.5999999999985,0,0,0,6112.5999999999985,404]
["60107 - FONDOS EN ADMINISTRACION","6010770032","PY.FUNDACION CIDA-INSUMOS DR. GRANADOS",-45663.21,72318.960000000006,26655.750000000007,0,0,0,26655.750000000007,0,0,0,26655.750000000007,405]
["60107 - FONDOS EN ADMINISTRACION","6010770033","CONT.SEP-2009-751 DR. AURELIO LOPEZ",444814.98,0,444814.98,0,0,0,444814.98,444814.98,0,444814.98,0,408]
["60107 - FONDOS EN ADMINISTRACION","6010770034","PY. UNIV. MARYLAND DR. CARRMIÑANA",0,0,0,0,0,0,0,0,0,0,0,409]
["60107 - FONDOS EN ADMINISTRACION","6010770035","PY. INNOVAPYME-113391 DR. SERGIO VAZQUEZ",0,0,0,0,0,0,0,0,0,0,0,413]
["60107 - FONDOS EN ADMINISTRACION","6010770036","PY. UNIV. DE CHILE DR. SUCAR",109159.27,13114.03,122273.3,0,0,0,122273.3,70690.009999999995,2088,72778.009999999995,49495.290000000008,414]
["60107 - FONDOS EN ADMINISTRACION","6010770037","PROG. PADES DR. R. MURPHY",547.41,-547.41,0,0,0,0,0,0,0,0,0,421]
["60107 - FONDOS EN ADMINISTRACION","6010770038","PY. MEDICAL FETS DR. G. ESPINOSA",396657,133093,529750,0,0,0,529750,99880.35,109295.2,209175.55,320574.45,423]
["60107 - FONDOS EN ADMINISTRACION","6010770039","PY. UNIV. DE TEXAS DR. A. DIAZ",157074,0,157074,0,0,0,157074,4313.57,0,4313.57,152760.43,424]
["60107 - FONDOS EN ADMINISTRACION","6010770040","PY. PROG. MULTIMEDIA DR. A. LOPEZ",0,0,0,0,144140.04,{"$f":"80000+75859.96","v":155859.96000000002},300000,295859.96000000002,4140.04,300000,0,429]
["60107 - FONDOS EN ADMINISTRACION","6010770041","PY. CONCENTRADOR SOLAR DR. SERGIO VAZQUEZ",0,0,0,0,366483,64551.48,431034.48,365926.96,53328.04,419255,11779.479999999981,434]
["Total 60107 - FONDOS EN ADMINISTRACION",null,null,{"$f":"SUBTOTAL(9,D2:D29)","v":2812861.19},1825267.53,4638128.72,0,510623.04000000004,{"$f":"SUBTOTAL(9,I2:I29)","v":220411.44000000003},5369163.1999999993,2019228.9500000002,248214.48,2267443.4300000002,3101719.77]
["Total general",null,null,{"$f":"SUBTOTAL(9,D2:D29)","v":2812861.19},1825267.53,4638128.72,0,510623.04000000004,220411.44000000003,5369163.1999999993,2019228.9500000002,248214.48,2267443.4300000002,3101719.77]
[null,null,null,null,null,null,null,"INGRESOS/10",{"$f":"+H30+I30","v":731034.4800000001}]