{"text_format":"3","workbook":"xls","n_sheets":30,"sheets":["MODELO 1","MODELO 2","Modelo 2 A","MODELO 3","MODELO 3A","MODELO 3B","MODELO 3C","MODELO 4 ","MODELO 4A","MODELO 4B","MODELO 4C","MODELO 5","MODELO 6","MODELO 6A","MODELO 7 ","MODELO 7A","MODELO 8","MODELO 9","MODELO 10","MODELO 11","MODELO 12","MODELO 13","MODELO 14","MODELO 15 ","MODELO 15 A","MODELO 16 ","MODELO 17","MODELO 18","MODELO 18 A","Hoja1"],"not_rendered":{"images":2,"external_links":4,"defined_names":119},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"MODELO 1","index":0,"n_rows":51,"n_cols":5,"rows_kept":51,"merged":[[0,0,0,1],[2,0,2,4],[4,0,4,2],[4,3,4,4],[44,0,44,4],[45,0,45,4],[46,0,46,4]],"flags":["formulas_cached_only"]}
["MINISTERIO DE EDUCACION SUPERIOR",{"$nulls":3},"MODELO 1"]
[]
["INDICADORES DE NIVEL DE ACTIVIDAD: PREGRADO"]
[]
["CENTRO:",null,null,"PLAN 2016"]
[{"$nulls":4},"UM: UNO"]
["INDICADOR","FILA"," 2014-2015","2015-2016","2016-2017"]
["(A)","(B)","(1)","(2)","(3)"]
["MATRICULA TOTAL",1,0,0,0]
["     Diurno",2]
["         De ellos Preparatoria",3]
["     CPT",4]
["     Continuidad de estudios",5]
["     Educación a distancia",6]
["NUEVO INGRESO TOTAL",7,0,0,0]
["     Diurno",8]
["     CPT",9]
["     Educación a distancia",10]
["BECARIOS TOTALES",11,0,0,0]
["             de ellos: Mujeres",12,0,0,0]
["      Cubanos",13]
["             de ellos: Mujeres",14]
["      Extranjeros",15]
["            de ellos: Mujeres",16]
["ESTUDIANTES SEMINTERNOS",17]
["GRADUADOS TOTALES ",18,0,0,0]
["     Diurno",19]
["     CPT",20]
["     Continuidad de estudios",21]
["     Educación a distancia",22]
["TOTAL PROFESORES  ",23,0,0,0]
["   De plantilla",24]
["  Contratados a tiempo parcial",25]
["INVESTIGADORES",26]
["TOTAL TRABAJADORES",27,0,0,0]
["   De plantilla",28]
["   Contratos determinados",29]
["    De ellos por sustitución",30]
["    Adiestrados y reserva",31,0,0,0]
["      De nivel superior",32]
["      De nivel medio",33]
["EFICIENCIA VERTICAL (%)",35]
["EFICIENCIA  LIMPIA (%)",36]
[]
["NOTA: Estudiantes seminternos son los que almuerzan en la entidad.Los profesores de plantilla incluyen"]
["a los dirigentes docentes y asesores y metodólogos.Los investigadores incluyen los dirigentes de investiga"]
["ción.Los trabajadores NO INCLUYEN a los profesores."]
[]
["                                      "]
["    Confeccionado por",null,null,"                       Aprobado por"]
["        Jefe Económico Entidad",null,null,"                             Rector"]

{"sheet":"MODELO 2","index":1,"n_rows":35,"n_cols":7,"rows_kept":35,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1]],"flags":["formulas_cached_only"]}
["Ministerio de Educación Superior"]
["Presupuestos en CUC - Plan 2016"]
["Modelo No 2.- Plan de Ingresos"]
[]
[]
["Centro:"]
["(MCUC)"]
[{"$nulls":3},"Real","Plan","Estimado","Plan"]
["Código","Indicadores","Signo","2014","2015","2015","2016"]
["110000","FUENTES",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["111100","             Exportaciones de bienes en el periodo "]
["112000","        Ventas Internas de Bienes y servicios","+",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["112100","              Mayoristas"]
["112200","              Minoristas"]
["111200","        Servicios Turísticos","+",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"              Hospedaje y Alimentación"]
["111300","        Otros Servicios","+",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["111301","              Pregrado Compensado"]
["111302","              Postgrado Internacional"]
["111303","              Cuota de Eventos (Cuota de inscripción)"]
["111304","              Servicios profesionales y técnicos"]
[null,"              Servicios por CIH"]
["116000","         Otras fuentes "]
["116100","              Proyectos de colaboración internacional",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["116110","                 Efectivo"]
["116120","                 En especies"]
["116200","              Donativos puntuales",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["116210","                 Efectivo"]
["116220","                 En especies"]
["117100","        Ef. en caja y Saldo en Banco inic","+"]
["117200","        Ef. en caja y Saldo en Banco Fin.","-"]
["118100","        Ctas por Cobrar externas  al Inicio","+"]
["118200","        Ctas por Cobrar externas al Final","-"]
["118300","        Ctas por Cobrar internas al Inicio","+"]
["118400","        Ctas por Cobrar internas  al Final","-"]

{"sheet":"Modelo 2 A","index":2,"n_rows":28,"n_cols":10,"rows_kept":28,"merged":[[0,0,0,3],[0,4,1,6],[0,7,0,9],[1,0,1,3],[1,7,3,9],[2,0,2,3],[2,4,3,6],[3,0,3,3],[4,0,6,0],[4,1,6,1],[4,2,6,2],[4,3,5,4],[4,5,5,6],[4,7,5,9],[22,0,23,3],[22,4,23,6],[22,7,23,7],[22,8,23,8],[22,9,23,9],[24,0,25,3],[24,4,25,6],[24,7,25,7],[24,8,25,8],[24,9,25,9],[27,0,27,7]],"flags":["formulas_cached_only"]}
["EXPORTACIONES DE BIENES ",{"$nulls":3},"Ministerio de Educación Superior",null,null,"Modelo  2 A"]
[{"$nulls":7},"UM : MCUC"]
["Organismo:",{"$nulls":3},"PLAN 2016"]
["Entidad:"]
["Código","Productos","U.M.","Ejecución 2014",null,"Estimado 2015",null,"Plan  2016"]
[]
[{"$nulls":3},"Cantidad","Valor","Cantidad","Valor","Cantidad","Precio FOB","Valor"]
{"$rows_empty":14}
[null,"TOTAL",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Confeccionado por:",{"$nulls":3},"Firma:"]
[]
["Aprobado por:",{"$nulls":3},"Firma:",null,null,"Día","Mes","Año"]
[]
[]
["NOTA: Las celdas con 0,0 están formuladas por lo que no deben escribir sobre ellas."]

{"sheet":"MODELO 3","index":3,"n_rows":57,"n_cols":6,"rows_kept":57,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[56,0,56,5]],"flags":["formulas_cached_only"]}
["Ministerio de Educación Superior"]
["Presupuestos en Divisas - Plan 2016"]
["Modelo No 3.- Destinos de Gastos"]
[]
["Centro:"]
["(MCUC)"]
[null,null,"Real","Plan","Estimado","Plan"]
["Código","Indicadores","2014","2015","2015","2016"]
["120000","    DESTINOS",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["121000","Inversiones"]
["123000","Importación de servicios",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["123100","   Pago Organismos internacionales"]
["123200","   Gastos de capacitación, eventos, intercambios."]
["123300","   Otros pagos de entidades"]
["127000","Otros destinos",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["127100","    Gastos de Atención al hombre",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["127101","         Gastos de Alimentación"]
["127102","         Ropa y calzado"]
["127103","         Equipos y medios de protección"]
["127200","Total estimulación en divisas"]
["127201","     Estimulación en divisas"]
["127202","     Premiaciones e incentivos."]
["127300","Consumo Productivo",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["127301","     Portadores Energéticos"]
["127302","     Materias Primas y Materiales"]
["127303","     Mantenimiento"]
["127400","Servicios recibidos de residentes",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["127410","     Servicios de comunicaciones"]
["127411","           Telefonía"]
["127412","           Conectividad"]
["127420","      Servicios de seguridad y protección"]
["127430","      Otros servicios de residentes"]
["127500","Atención a delegaciones extranjeras"]
["127900","Otros destinos no nominalizados",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["127910","      Gastos financieros"]
["127920","      Eventos nacionales e internac. en Cuba"]
["127930","      Gastos de seguridad y protección"]
["127999","      Otros destinos"]
["129100","Inventario Inicial (-)"]
["129200","Inventario Final (+)"]
["128100","Cuentas por Pagar externas al Inicio (+)"]
["128200","Cuentas por Pagar externas al Final (-)"]
["128300","Cuentas por Pagar internas  al Inicio (+)"]
["128400","Cuentas por Pagar internas  al Final (-)"]
[]
["140000","Demanda de Financiamiento",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["141000","Crédito"]
["142000","En efectivo (CUC)"]
["142100","     Fondos centrales del MES"]
["142200","     Cuenta de financiamiento central"]
["142300","     Otras fuentes (Especificar)"]
[null,"Demanda de compra de divisas",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"        Para la importación"]
[null,"        Para pagos internos"]
[]
[]
["NOTA: Las celdas con 0,0 están formuladas por lo que no deben escribir sobre ellas."]

{"sheet":"MODELO 3A","index":4,"n_rows":28,"n_cols":9,"rows_kept":28,"merged":[[0,0,1,2],[0,3,1,5],[0,6,5,8],[2,0,3,2],[2,3,3,5],[4,0,4,2],[4,3,4,5],[5,0,5,2],[5,3,5,5],[6,0,6,2],[6,3,6,5],[6,6,6,8],[7,0,8,0],[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8],[25,0,26,3],[25,4,26,6],[25,7,26,8],[27,0,28,3],[27,4,28,6],[27,7,28,8]],"flags":["formulas_cached_only"]}
["Demanda de alimentos en CUC",null,null,"Ministerio de Educación Superior",null,null,"Modelo 3A"]
[]
["Planificación de Alimentos",null,null,"PLAN 2016"]
[]
["Organismo:",null,null,"Código:"]
["Empresa:",null,null,"Código:"]
["Provincia:",null,null,"Código:",null,null,"UM : MCUC"]
["Indicadores","Real 2014",null,"PLAN 2015",null,"Estimado 2015",null,"Plan 2016"]
[null,"No Trabaj","Gastos","No Trabaj","Gastos","No Trabaj","Gastos","No Trabaj","Gastos"]
["Compra de especies y condimentos",0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["287 días ( 8 horas / día )"]
["263 días ( 8 horas / día )"]
["239 días ( 8 horas / día )"]
["169 días ( 12 horas / día )"]
["84 días ( 24 horas / día )"]
["Catering",0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["263 días ( 8 horas / día )"]
["239 días ( 8 horas / día )"]
["Compras directas",0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["263 días ( 8 horas / día )"]
["239 días ( 8 horas / día )"]
["169 días ( 12 horas / día )"]
["84 días ( 24 horas / día )"]
[]
[]
["Confeccionado por :",{"$nulls":3},"Firma :",null,null,"Fecha :"]
[]
["Aprobado por :",{"$nulls":3},"Firma :",null,null,"Fecha:"]

{"sheet":"MODELO 3B","index":5,"n_rows":30,"n_cols":7,"rows_kept":30,"merged":[[0,0,0,1],[0,5,0,6],[2,0,2,4],[3,0,3,1],[3,5,3,6],[6,0,7,0],[6,1,6,2],[6,3,6,4],[6,5,6,6],[27,0,28,1],[27,2,28,4],[27,5,28,6],[29,0,30,1],[29,2,30,4],[29,5,30,6]],"flags":["formulas_cached_only"]}
["MINISTERIO DE EDUCACION SUPERIOR",{"$nulls":4},"MODELO 3B"]
[]
["GASTO DE ROPA Y CALZADO POR CATEGORÍA OCUPACIONAL"]
["ENTIDAD:",{"$nulls":4},"PLAN AÑO:  2016"]
[]
[]
["CATEGORIA OCUPACIONAL","REAL 2014",null,"ESTIMADO 2015",null,"PLAN 2016"]
[null,"Cantidad","MCUC","Cantidad","MCUC","Cantidad","MCUC"]
["DIRIGENTES",0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["         Docentes",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["         Investigación",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["         Otros dirigentes",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["PROFESORES",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["ASESORES Y METODOLOGOS",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["INVESTIGADORES",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["OTROS TECNICOS",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["ADMINISTRATIVOS",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["SERVICIO",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["AGENTES DE SEG Y PROTECCION",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["OPERARIOS",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["ADIESTRADOS NIVEL SUPERIOR",0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["          Docentes",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["          Otros",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["RESERVA CIENTIFICA",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
["ADIESTRADOS NIVEL MEDIO",null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"},null,{"v":0,"d":"0.0"}]
[]
["TOTAL",0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["Confeccionado por :",null,"Firma :",null,null,"Fecha :"]
[]
["Aprobado por :",null,"Firma :",null,null,"Fecha:"]

{"sheet":"MODELO 3C","index":6,"n_rows":19,"n_cols":18,"rows_kept":19,"merged":[[0,0,0,2],[1,0,1,1],[2,0,2,2],[3,4,3,6],[3,10,3,11],[6,1,8,2],[6,3,6,5],[6,6,6,8],[6,9,6,10],[6,11,6,14],[6,15,6,17],[7,3,8,3],[7,4,8,4],[7,5,8,5],[7,6,8,6],[7,7,8,7],[7,8,8,8],[7,9,8,9],[7,10,8,10],[7,11,8,11],[7,12,8,12],[7,13,8,13],[7,14,8,14],[7,15,8,15],[7,16,8,16],[7,17,8,17],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,17,6],[16,7,17,12],[16,13,17,17],[18,1,19,6],[18,7,19,12],[18,13,19,17]],"flags":["formulas_cached_only"]}
["MINISTERIO DE EDUCACION SUPERIOR"]
["PLAN 2016"]
["MODELO 3C.- ESTIMULACIÓN  EN DIVISAS "]
[]
[]
[]
[null,"Entidades",null,"Trab. Abarcados",null,null,"Trab. Estimulados",null,null,"Promedio Trabajadores",null,"Monto de Estimulación (MCUC)",{"$nulls":3},"Cuantía Media mensual (CUC)"]
[{"$nulls":3},"Real 2014","Est. 2015","Plan 2016","Real 2014","Est. 2015","Plan 2016","Plan 2015","Plan 2016","Real 2014","Plan 2015","Est. 2015","Plan 2016","Real 2014","Est. 2015","Plan 2016"]
[]
[{"$nulls":15},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[null,"Confeccionado por:",{"$nulls":5},"Firma:",{"$nulls":5},"Fecha:"]
[]
[null,"Aprobado  por:",{"$nulls":5},"Firma:",{"$nulls":5},"Fecha:"]

{"sheet":"MODELO 4 ","index":7,"n_rows":43,"n_cols":10,"rows_kept":43,"merged":[[0,0,0,2],[0,3,2,5],[1,0,1,2],[1,6,1,9],[3,3,4,5],[3,6,3,9],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,5,4],[5,5,5,6],[5,7,5,9],[40,0,41,2],[40,3,41,6],[40,7,41,7],[40,8,41,8],[40,9,41,9],[42,0,43,2],[42,3,43,6],[42,7,43,7],[42,8,43,8],[42,9,43,9]],"flags":["formulas_cached_only"]}
["IMPORTACIONES DE BIENES Y DONATIVOS EN ESPECIES",null,null,"Ministerio de Educación Superior"]
["POR DESTINOS",{"$nulls":5},"Modelo  4"]
[]
["Organismo:",null,null,"PLAN 2016",null,null,"UM : MCUC"]
["Entidad:"]
["Código","Grupo/Productos","U.M","Real 2014",null,"Estimado 2015",null,"Plan 2016"]
[{"$nulls":3},"Cantidad","Valor","Cantidad","Valor","Cantidad","Precio CIF","Valor"]
[null,"Total Importaciones "]
[null,"Bienes de consumo"]
[null,"   Alimentos"]
[null,"  Otros bienes de consumo"]
[null,"Bienes Intermedios"]
[null,"  Para producciones exportables"]
[null,"  Para producciones ventas internas"]
[null,"  Para servicios de la actividad fundamental"]
[null,"  Otros"]
[null,"Suministros para Inversiones"]
[]
[null,"De ellas: "]
[null,"DONATIVOS EN ESPECIES"]
[null,"Bienes de consumo"]
[null,"   Alimentos"]
[null,"  Otros bienes de consumo"]
[null,"Bienes Intermedios"]
[null,"  Para producciones exportables"]
[null,"  Para producciones ventas internas"]
[null,"  Para servicios de la actividad fundamental"]
[null,"  Otros"]
[null,"Suministros para Inversiones"]
[]
[null,"CONVENIOS VENEZUELA"]
[null,"Bienes de consumo"]
[null,"   Alimentos"]
[null,"  Otros bienes de consumo"]
[null,"Bienes Intermedios"]
[null,"  Para producciones exportables"]
[null,"  Para producciones ventas internas"]
[null,"  Para servicios de la actividad fundamental"]
[null,"  Otros"]
[null,"Suministros para Inversiones"]
["Confeccionado por:",null,null,"Firma:"]
[]
["Aprobado por:",null,null,"Firma:",{"$nulls":3},"Día","Mes","Año"]

{"sheet":"MODELO 4A","index":8,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[3,0,3,4],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,6,4],[6,5,7,5],[6,6,7,6],[6,7,7,7]],"flags":["formulas_cached_only"]}
["Ministerio de Educación Superior"]
["Dirección de Economía y Planificación"]
["Plan 2016"]
["Modelo 4 A.- Demanda de bienes de consumo a importar"]
[]
[]
["Unión/Grupo","Producto y especificaciones técnicas","UM","Plan 2016",null,"Posible suministrador","Crédito","Líquido"]
[{"$nulls":3},"Cantidad","Valor estimado"]

{"sheet":"MODELO 4B","index":9,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[3,0,3,4],[5,0,5,7],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,6,4],[6,5,7,5],[6,6,7,6],[6,7,7,7]],"flags":["formulas_cached_only"]}
["Ministerio de Educación Superior"]
["Dirección de Economía y Planificación"]
["Plan 2016"]
["Modelo 4B.- Demanda de bienes intermedios a importar"]
[]
["Se debe especificar por destino indicado en modelo 4"]
["Unión/Grupo","Producto y especificaciones técnicas","UM","Plan 2016",null,"Posible suministrador","Crédito","Líquido"]
[{"$nulls":3},"Cantidad","Valor estimado"]

{"sheet":"MODELO 4C","index":10,"n_rows":8,"n_cols":8,"rows_kept":8,"merged":[[3,0,3,4],[5,0,5,7],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,6,4],[6,5,7,5],[6,6,7,6],[6,7,7,7]],"flags":["formulas_cached_only"]}
["Ministerio de Educación Superior"]
["Dirección de Economía y Planificación"]
["Plan 2016"]
["Modelo 4 C.- Demanda de suministro para inversiones a importar"]
[]
["Detallar por inversiones"]
["Unión/Grupo","Producto y especificaciones técnicas","UM","Plan 2016",null,"Posible suministrador","Crédito","Líquido"]
[{"$nulls":3},"Cantidad","Valor estimado"]

{"sheet":"MODELO 5","index":11,"n_rows":162,"n_cols":6,"rows_kept":162,"merged":[[2,0,3,1],[2,2,6,3],[2,4,3,5],[4,0,4,1],[4,4,6,5],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,8,5],[165,0,165,5],[166,0,166,5]],"flags":["formulas_cached_only"]}
[]
[]
["INDICADORES EXTERNOS Y DEMANDA DE COMPRA DE DIVISAS",null,"MINISTERIO DE ECONOMIA Y PLANIFICACION   UM: MCUC",null,"MODELO 5"]
[]
["ORGANISMO:",{"$nulls":3},"PLAN 2016"]
["ENTIDAD:"]
[]
["CODIGO","I. INDICADORES EXTERNOS","REAL 2014","PLAN 2015","ESTIM 2015","PLAN 2016"]
[]
[100100,"Total Exportaciones de bienes"]
[null,"   De ello: "]
[100110,"   Exportaciones a Venezuela"]
[100120,"   Ventas a Cuba con transferencias bancarias"]
[600100,"   Donaciones de bienes a entregar"]
[]
[null,"Exportaciones de servicios",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[100200,"Total Exportaciones de servicios turísticos"]
[null,"   De ello ingresos a recibir por vía de:"]
[100210,"      Efectivo y tarjetas de crédito"]
[100220,"      Tasa aeroportuaria"]
[100230,"      Ventas en Cuba con transf banc (Turismo)"]
[]
[100300,"Total Exportaciones resto servicios"]
[null,"      De ello: "]
[100310,"      Exportaciones a Venezuela"]
[100320,"      Ventas en Cuba con transf banc (Resto Servicios)"]
[600200,"      Donaciones de servicios a prestar"]
[100350,"      Efectivo y tarjetas de crédito"]
[]
[118100,"Cuentas por cobrar externas al inicio (+)"]
[118200,"Cuentas por cobrar externas al final (-)"]
[]
[119000,"Ingresos a recibir en Cuba desde el exterior",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[200100,"Importaciones de bienes"]
[null,"   De ello:"]
[200110,"      Import bienes que aseguran exportaciones bajo     Convenio  Venezuela"]
[200120,"      Import bienes para inversiones que se financian con Fondos acordados con Venezuela"]
[200130,"      Import bienes para resto de las inversiones  (exc. Conv. Venezuela y FIV)"]
[200140,"      Imp bienes que se financian con Fondo OPEP"]
[200150,"      Consignaciones para ventas a terceros"]
[600300,"      Donaciones de bienes a recibir"]
[200170,"      Instituciones Financieras Nacionales (Bienes)"]
[]
[200200,"Importaciones de servicios"]
[null,"   De ello:"]
[200210,"      Import serv que aseguran exportaciones bajo Convenio  Venezuela"]
[200220,"      Import serv para inversiones que se financian con Fondos acordados con Venezuela"]
[200230,"      Import serv. para resto de las inversiones (exc. Conv. Venezuela y FIV)"]
[200240,"      Imp serv que se financian con Fondo OPEP"]
[600400,"      Donaciones de servicios a recibir"]
[200260,"      Gastos de Viajes (no asociados a nivel de actividad)"]
[200270,"      Instituciones Financieras Nacionales (Servicios)"]
[]
[200300,"Importac a pagar desde el exterior (efectivo)"]
[200310,"   Con exportaciones"]
[200320,"   Con créd financ ext fondos propios"]
[]
[300100,"Créditos financieros externos con fondos propios"]
[null,"   De ello:"]
[300110,"      Fondos de inversión - Venezuela (créditos FP)"]
[300120,"      Fondo OPEP (créditos FP)"]
[300130,"      Instituciones Financieras Nacionales (Fondos Propios)"]
[300140,"      Resto Inversiones (créditos FP)"]
[]
[300200,"Créditos financieros externos financiam. central"]
[null,"   De ello:"]
[300210,"      Fondos de inversión - Venezuela (créditos CFC)"]
[300220,"      Fondo OPEP (créditos CFC)"]
[300230,"      Instituciones Financieras Nacionales (Financiamiento Central)"]
[300240,"      Resto Inversiones (créditos CFC)"]
[]
[400100,"Ingresos esquema externo"]
[400200,"Pagos anticip (en el período) no asociados a créditos"]
[400300,"Pagos anticipados realizados en períodos anteriores no asociados a créditos"]
[400400,"Cobros anticipados en el periodo"]
[400500,"Cobros anticipados realizados en  periodos anteriores"]
[]
[500100,"Pago deudas externas con fondos propios"]
[null," Diferencia"]
[500110,"   Con instrum del sist bancario nacional (deudas)"]
[500120,"   Sin instrum del sist bancario nacional (deudas)"]
[]
[]
[500200,"Deudas ext a pagar con fondos propios desde el exterior"]
[500210,"   Con exportaciones"]
[500220,"   Con créd financ ext fondos propios"]
[]
[600500,"Donaciones en efectivo a recibir"]
[]
[700100,"Créditos comerciales externos Fondos propios (Gubernamentales y de proveedores)"]
[700101," De ello: para Inversiones (créditos FP)"]
[700110,"   Con instrumentos bancarios (créditos FP)"]
[700111,"          China - FP"]
[null,"          China corto plazo"]
[null,"          China mediano plazo"]
[null,"          China largo plazo"]
[700112,"      Brasil - FP"]
[700113,"      Irán - FP"]
[700114,"      Rusia - FP"]
[700115,"      Vietnam - FP"]
[700116,"      India - FP"]
[700117,"      Resto países - FP"]
[700120,"   Sin instrumentos bancarios (créditos FP)"]
[]
[700200,"Créditos comerciales Cuenta Financ Central (Gubernamentales y de proveedores)"]
[700201," De ello: para Inversiones (créditos CFC)"]
[700210,"   Con instrumentos bancarios (créditos CFC)"]
[700211,"      China - CFC"]
[null,"          China corto plazo"]
[null,"          China mediano plazo"]
[null,"          China largo plazo"]
[700212,"      Brasil - CFC"]
[700213,"      Irán - CFC"]
[700214,"      Rusia - CFC"]
[700215,"      Vietnam - CFC"]
[700216,"      India - CFC"]
[700217,"      Resto países - CFC"]
[]
[null,"II. DEMANDA COMPRA DE DIVISAS"]
[]
[800100,"Pagos internos en divisas (dólares u otra moneda extranjera)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[800110,"   Combustible a CUPET (pagos en divisas)"]
[800120,"   Devolución de garantías, depósitos y fianzas"]
[null,"   Otros"]
[800200,"Ingresos en divisas (dólares u otra moneda extranjera) de entidades cubanas",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[800210,"   Por ventas bienes ó servicios a entidades estat (cobros en divisas) exc. Consignaciones"]
[800220,"   Liquidez en divisa recibida por cobro parcial de venta de bienes o servicios"]
[]
[900100,"Demanda de divisas total",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[800100,"   Pagos internos en divisas (+)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[200100,"   Importaciones de bienes (+)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[200200,"   Importaciones de servicios (+)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[500100,"   Pago deudas externas fondos propios (+)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[400200,"   Pagos anticipados (en el período) no asociados a créditos (+)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[900101,"   Emisión c/c vista  (+)"]
[900102,"   Cuentas por pagar externas al inicio (+)"]
[900103,"   Otros (+)"]
[null,"   Menos:"]
[700100,"   Créditos comerciales fondos propios (-)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[700200,"   Créditos comerciales financiamiento central (-)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[400300,"   Pagos anticipados realizados en periodos anteriores no asociados a créditos (-)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[200300,"   Importaciones que se pagan desde el exterior con exportaciones y/o con créditos financieros (-)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[500200,"   Deudas que se pagan desde el exterior con exportaciones y/o con créditos financieros (-)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[200150,"   Consignaciones para venta a terceros (-)"]
[900104,"   Emisión c/c vista  (-)"]
[900105,"   Cuentas por pagar externas al final (-)"]
[200160,"   Donaciones a Recibir en Bienes (-)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[200250,"   Donaciones a Recibir en Servicios (-)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[900200,"Demanda compra de divisas - Asignaciones directas semanales"]
[900100,"   Demanda compra de divisas total",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[null,"      Menos:"]
["200110 y 200210","         Importac para asegurar export del Convenio con Venezuela",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["200120 y 200220","         Importac para invers que se financian con Fondos acordados con Venezuela",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[200140,"         Importaciones que se financian con Fondo OPEP",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["200170 y 200270","         Importaciones financiadas con Instituciones Financieras Nacionales ",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[200260,"Gastos de viajes (No asociados al nivel de actividad)",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[500110,"         Deudas con fondos propios con instrumentos del sistema bancario nacional",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[800200,"         Ingresos en divisas de entidades nacionales"]
[900201,"         Otros"]

{"sheet":"MODELO 6","index":12,"n_rows":51,"n_cols":9,"rows_kept":51,"merged":[[0,0,0,8],[4,0,4,2],[5,0,5,8],[6,0,6,8],[7,0,7,8],[8,0,8,8],[9,0,9,8],[10,0,10,8],[11,0,11,8],[13,0,13,5],[13,6,13,8],[14,1,14,2],[14,3,14,4],[14,5,14,6],[14,7,14,8],[21,0,21,4],[21,5,21,8],[22,0,22,2],[22,3,22,4],[22,5,22,6],[22,7,22,8],[23,0,23,2],[23,3,23,4],[23,5,23,6],[23,7,23,8],[24,0,24,2],[24,3,24,4],[24,5,24,6],[24,7,24,8],[25,0,25,2],[25,3,25,4],[25,5,25,6],[25,7,25,8],[26,0,26,2],[26,3,26,4],[26,5,26,6],[26,7,26,8],[27,0,27,2],[27,3,27,4],[27,5,27,6],[27,7,27,8],[28,0,28,2],[28,3,28,4],[28,5,28,6],[28,7,28,8],[30,0,30,8],[31,0,31,2],[31,3,31,4],[31,5,31,6],[31,7,31,8],[32,0,32,2],[32,3,32,4],[32,5,32,6],[32,7,32,8],[33,0,33,2],[33,3,33,4],[33,5,33,6],[33,7,33,8],[34,0,34,8],[35,0,35,8],[36,0,37,2],[36,3,37,3],[36,4,37,4],[36,5,36,8],[38,0,38,2],[39,0,39,2],[40,0,40,2],[41,0,41,2],[42,0,42,2],[43,0,43,2],[45,0,45,8],[48,0,49,2],[48,3,49,6],[48,7,49,8],[50,0,51,2],[50,3,51,6],[50,7,51,8]],"flags":["formulas_cached_only"]}
["MODELO 6 .- SOLICITUD DE INVERSIONES PLAN 2016"]
[]
[]
[]
["DATOS GENERALES :"]
["Inversión :"]
["Entidad que solicita :"]
["Provincia :"]
["Situación :"]
["Constructor :"]
["Año de Inicio :"]
["Año de Terminación :"]
[]
["DATOS FINANCIEROS",{"$nulls":5},"UM : MCUP y MCUC "]
[null,"Presupuesto total",null,"Estimado 2015",null,"Plan 2016",null,"Años posteriores"]
["Costo de Inversión","Total","MCUC","Total","MCUC","Total ","MCUC","Total","MCUC"]
["Total"]
["Construcción y montaje"]
["Equipos"]
["Otros"]
["Fondos básicos en explot."]
["FUENTE DE FINANCIAMIENTO",{"$nulls":4},"CONDICIONES DE FINANCIAMIENTO"]
["TIPO",null,null,"MONTO ( MCUC )",null,"Pago al contado",null,"Crédito"]
["Fondos propios"]
["Cuenta Única"]
["Reserva"]
["Proyectos Internacionales"]
["Donaciones"]
["TOTAL"]
[]
["IMPORTACIONES (MCUC)"]
["TOTAL"]
["Construcción y montaje"]
["Equipos"]
["DEMANDA DE MATERIALES DE CONSTRUCCION"]
["( Sólo para Inversiones financiadas por la Cuenta Única o la Reserva estatal )"]
["PRODUCTO",null,null,"UM","Cantidad","NECESIDAD"]
[{"$nulls":5},"I Trimestre","II Trimestre","III Trimestre","IV Trimestre"]
["Acero"]
["Cemento"]
["Madera"]
["Tejas Asbesto"]
["Tejas Infinitas"]
["Canalones Asbesto Cemento"]
[]
["FUNDAMENTACION .- ( En hoja anexa )"]
[]
[]
["Confeccionado por :",null,null,"Firma :",{"$nulls":3},"Fecha :"]
[]
["Aprobado por :",null,null,"Firma :",{"$nulls":3},"Fecha :"]

{"sheet":"MODELO 6A","index":13,"n_rows":32,"n_cols":7,"rows_kept":32,"merged":[[5,0,7,0],[5,1,5,2],[5,3,5,4],[5,5,5,6]],"flags":["formulas_cached_only"]}
["PLAN DE INVERSIONES "]
[{"$nulls":6},"MODELO 6A. "]
[]
[" INVERSIONES. EQUIPOS INFORMATICOS O AUDIOVISUALES . "]
[]
["EQUIPOS","COMPRAS EN PLAZA",null,"IMPORTACIONES ",null,"TOTAL "]
[null,"CANT.","VALOR (MCUC)","CANT.","VALOR (MCUC)","CANT.","VALOR (MCUC)"]
[null,1,2,3,4,"(1+3)","(2+4)"]
["Cajas registradoras"]
["Fotocopiadoras"]
["Datashow"]
["Impresoras"]
["Monitor"]
["Otros eq. Infocomunicaciones"]
["Otros eq. Informáticos"]
["PC"]
["PC Portátiles "]
["PC s/ Disco"]
["Scanner"]
["Servidor PC s/ HDD"]
["Servidor Profesionales"]
["Televisor 21 plgdas"]
["Televisor 29 plgdas"]
["UPS"]
{"$rows_empty":7}
["NOTA : Si algunos de los equipos a adquirir no se ajusta a este clasificador,  deberá entonces ser agregado "]

{"sheet":"MODELO 7 ","index":14,"n_rows":23,"n_cols":14,"rows_kept":23,"merged":[[0,0,0,9],[1,0,1,9],[2,8,2,9],[3,0,3,9],[5,0,7,0],[5,1,7,1],[5,2,5,5],[5,6,5,9],[5,10,5,12],[5,13,7,13],[6,2,7,2],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,8,7,8],[6,9,7,9],[6,10,7,10],[6,12,7,12],[20,0,21,1],[20,2,21,5],[20,6,21,13],[22,0,23,1],[22,2,23,5],[22,6,23,13]],"flags":["formulas_cached_only"]}
["PLAN DE INVERSIONES"]
["RESUMEN POR COMPONENTES EN MONEDA TOTAL Y CUC PLAN 2016"]
[{"$nulls":8},"Modelo 7"]
["ENTIDAD :"]
[]
["No.","INVERSION","MONEDA TOTAL (MP)",{"$nulls":3},"MLC (MCUC)",{"$nulls":3},"Importaciones",null,null,"Fondos básicos en explotación"]
[null,null,"TOTAL ","CONST. Y","EQUIPOS","OTROS","TOTAL ","CONST. Y","EQUIPOS","OTROS","TOTAL ","CONST. Y","EQUIPOS"]
[{"$nulls":3},"MTJE.",{"$nulls":3},"MTJE.",{"$nulls":3},"MTJE."]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[1,null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[2,null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[3,null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[4,null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[5,null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[6,null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[7,null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[8,null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[9,null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[10,null,{"v":0,"d":"0.0"},{"$nulls":3},{"v":0,"d":"0.0"}]
[null,"TOTAL ENTIDAD",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Confeccionado por:",null,"Firma :",{"$nulls":3},"Fecha :"]
[]
["Aprobado por :",null,"Firma :",{"$nulls":3},"Fecha :"]

{"sheet":"MODELO 7A","index":15,"n_rows":23,"n_cols":11,"rows_kept":23,"merged":[[0,0,0,10],[1,0,1,10],[3,0,3,1],[3,8,3,10],[5,0,7,0],[5,1,7,1],[5,3,5,4],[5,5,5,10],[6,3,7,3],[6,4,7,4],[6,6,7,6],[6,7,7,7],[6,10,7,10],[20,0,21,1],[20,2,21,5],[20,6,21,10],[22,0,23,1],[22,2,23,5],[22,6,23,10]],"flags":["formulas_cached_only"]}
["PLAN DE INVERSIONES"]
["RESUMEN DEL FINANCIAMIENTO DE LAS INVERSIONES PLAN 2016"]
[]
["ENTIDAD:",{"$nulls":7},"Modelo 7A"]
[]
["No.","INVERSION","Presupuesto","Forma de pago",null,"ORIGEN DEL FINANCIAMIENTO"]
[null,null,"Total","CREDITO ","CONTADO","CUENTA ","CONVENIO","DONACION","FONDOS","RESERVA ","OTROS"]
[null,null,"(MCUC)",null,null,"UNICA",null,null,"PROPIOS","ESTATAL"]
[1,2,3,5,6,7,8,9,10,11,12]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[null,"TOTAL ENTIDAD",{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["Confeccionado por:",null,"Firma :",{"$nulls":3},"Fecha :"]
[]
["Aprobado por :",null,"Firma :",{"$nulls":3},"Fecha :"]

{"sheet":"MODELO 8","index":16,"n_rows":22,"n_cols":10,"rows_kept":22,"merged":[[1,0,1,5],[2,1,4,4],[2,5,4,9],[8,0,10,0],[8,1,10,1],[8,2,9,2],[8,3,8,4],[8,5,9,5],[8,6,9,9],[20,1,20,3],[20,4,20,6],[21,1,21,3],[21,4,21,6]],"flags":["formulas_cached_only"]}
[]
[]
["EMPLEO Y SALARIOS","Ministerio de Trabajo y Seguridad Social Plan               2016",{"$nulls":3},"Modelo               VII-2"]
["PROMEDIO DE TRABAJADORES Y SALARIO-SISTEMA PRESUPUESTADO"]
["Organismo, OSDE y CAP:"]
[]
[]
[]
["INDICADORES","UM","Real 2014",2015,null,"Plan 2016","%"]
[{"$nulls":3},"Plan","Estimado"]
[null,null,1,2,3,4,"4/1","4/2","4/3","3/2"]
["Promedio de Trabajadores","Uno",{"$nulls":4},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Trabajadores disponibles","uno",{"$nulls":4},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Trabajadores vinculados a la formas de pago por rendimiento","Uno",{"$nulls":4},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Fondo de salario total","MP",{"$nulls":4},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["de ello:",{"$nulls":5},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["salario escala",{"$nulls":5},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Pagos adicionales",{"$nulls":5},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Pago por rendimiento",{"$nulls":5},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Salario Medio ","Pesos",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Confeccionado por:","Firma:",{"$nulls":5},"D","M","A"]
["Aprobado por:","Firma:"]

{"sheet":"MODELO 9","index":17,"n_rows":25,"n_cols":4,"rows_kept":25,"merged":[[1,2,1,3],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[24,2,24,3]],"flags":["formulas_cached_only"]}
[]
["MINISTERIO DE EDUCACION SUPERIOR",null,"         MODELO 9"]
[]
["CALCULO DE LOS COMENSALES",null,"PLAN AÑO:"]
[]
["CENTRO: ",null,"UM: UNO"]
[null,"(A)","(B)","(1)"]
["Total de estudiantes y trabajadores en plantilla"]
["Otro personal que almuerza en la entidad"]
["Estudiantes y Trabajadores que almuerzan de Lunes a Viernes",null,"N1",0]
["Estudiantes y Trabajadores que comen de Lunes a Viernes",null,"N2",0]
["Estudiantes y Trabajadores que almuerzan los sábados laborables",null,"N3",0]
["Estudiantes y Trabajadores que comen los sábados laborables",null,"N4",0]
["Estudiantes y Trabajadores que almuerzan los sábados no laborables",null,"N5",0]
["Estudiantes y Trabajadores que comen los sábados no laborables",null,"N6",0]
["Estudiantes y Trabajadores que almuerzan los domingos",null,"N7",0]
["Estudiantes y Trabajadores que comen los domingos",null,"N8",0]
["Estudiantes y Trabajadores que almuerzan los Días Feriados",null,"N9",0]
["estudiantes y Trabajadores que comen los Días Feriados",null,"N10",0]
["        NUMERO DE COMENSALES",null,"C",0]
[]
[]
[]
[]
["Confeccionado Por:   ",null,"Aprobado por:"]

{"sheet":"MODELO 10","index":18,"n_rows":33,"n_cols":26,"rows_kept":33,"merged":[[0,0,0,2],[3,0,3,4],[5,0,7,0],[5,1,7,1],[5,2,7,2],[5,3,6,4],[5,5,7,5],[5,6,7,6],[5,7,7,7],[5,8,5,12],[5,13,7,13],[5,14,7,14],[5,15,6,19],[5,20,6,25],[6,8,7,8],[6,9,7,9],[6,10,6,11],[6,12,7,12],[8,0,9,0],[8,1,9,1],[10,0,11,0],[10,1,11,1],[12,0,13,0],[12,1,13,1],[14,0,15,0],[14,1,15,1],[16,0,17,0],[16,1,17,1],[18,0,19,0],[18,1,19,1],[20,0,21,0],[20,1,21,1],[22,0,23,0],[22,1,23,1],[24,0,25,0],[24,1,25,1],[26,0,27,0],[26,1,27,1],[28,1,28,2],[29,0,30,2],[29,3,30,5],[29,6,30,7],[29,12,29,13],[30,12,30,13],[31,0,32,2],[31,3,32,5],[31,6,32,7],[32,14,32,25]],"flags":["formulas_cached_only"]}
["MINISTERIO DE EDUCACION SUPERIOR"]
[]
[]
["Plan y Control de Eventos 2016",{"$nulls":14},"U/M: Miles de Pesos"]
[]
["No.","Nombre","Entidad","Fecha",null,"Provincia","Sede","Tipo Nac/Int.","Participantes Nacionales",{"$nulls":4},"Participantes Extranjeros","Moneda","Plan Ingresos 2016",{"$nulls":4},"Plan Gastos 2016"]
[{"$nulls":8},"Deleg. Invitados","Com.Org. y Aseg.","Prensa",null,"Total"]
[{"$nulls":3},"Inicio","Final",{"$nulls":5},"Nacional","Extranj",{"$nulls":3},"Donac ","Auspicios","Inscrip.","Patrocinio","Total","Alojam.","Aliment.","Combus.","Transp.","Costo Fijo","Total"]
[{"$nulls":12},0,null,"CUC",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":14},"CUP",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":12},0,null,"CUC",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":14},"CUP",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":12},0,null,"CUC",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":14},"CUP",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":12},0,null,"CUC",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":14},"CUP",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":12},0,null,"CUC",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":14},"CUP",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":12},0,null,"CUC",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":14},"CUP",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":12},0,null,"CUC",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":14},"CUP",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":12},0,null,"CUC",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":14},"CUP",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":12},0,null,"CUC",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":14},"CUP",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":12},0,null,"CUC",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":14},"CUP",{"$nulls":4},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0,"d":"0.00"}]
[0,"Totales",{"$nulls":6},0,0,0,0,0,0,"CUC",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Confeccionado por:",null,null,"Firma:",null,null,"Fecha:",{"$nulls":7},"CUP",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":12},0,null,"Mda Total",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Aprobado por:",null,null,"Firma:",null,null,"Fecha:"]
[{"$nulls":14},"NOTA: El CUP incluye el CUC."]

{"sheet":"MODELO 11","index":19,"n_rows":39,"n_cols":10,"rows_kept":39,"merged":[[36,1,37,2],[36,3,37,6],[36,7,37,7],[36,8,37,8],[36,9,37,9],[38,1,39,2],[38,3,39,6],[38,7,39,7],[38,8,39,8],[38,9,39,9]],"flags":["formulas_cached_only"]}
[null,"MINISTERIO DE EDUCACION SUPERIOR",{"$nulls":7},"MODELO 13"]
[null,"DEMANDA  DE PIENSOS     ",{"$nulls":5},"PLAN AÑO: "]
[null,"CENTRO: "]
[]
[null,"Nombre Generico","Tipo de","Real","Asign piensos","Animales","Norma diaria","Demanda ","Valor en","            O B J E  T I V O S"]
[null,"de los Animales","Animal",2014,2015,2016,"Kg","T","MP"]
[null,"(A)","(B)","(1)","(2)","(3)","(4)","(5)","(6)","(7)"]
[null,"Bovino","Vacas ",{"$nulls":3},2.5,{"v":0,"d":"0.0"}]
[null,null,"Toros "]
[null,null,"Terneros ",{"$nulls":3},1.5,{"v":0,"d":"0.0"}]
[null,null,"Novillas ",{"$nulls":3},{"v":2,"d":"2.0"},{"v":0,"d":"0.0"}]
[null,null,"Bueyes "]
[null,"Porcino","Semental ",{"$nulls":3},4.5,{"v":0,"d":"0.0"}]
[null,null,"Puercas ",{"$nulls":3},{"v":4,"d":"4.0"},{"v":0,"d":"0.0"}]
[null,null,"Crías ",{"$nulls":3},0.2,{"v":0,"d":"0.0"}]
[null,null,"Pre-Ceba ",{"$nulls":3},1.2,{"v":0,"d":"0.0"}]
[null,null,"Ceba ",{"$nulls":3},2.5,{"v":0,"d":"0.0"}]
[null,"Ovino  - Caprino","Cabras ",{"$nulls":3},0.8,{"v":0,"d":"0.0"}]
[null,null,"Crías ",{"$nulls":3},0.1,{"v":0,"d":"0.0"}]
[null,null,"Machos ",{"$nulls":3},0.6,{"v":0,"d":"0.0"}]
[]
[]
[null,"Equino","Yegua ",{"$nulls":3},2.5,{"v":0,"d":"0.0"}]
[null,null,"Potrico ",{"$nulls":3},1.5,{"v":0,"d":"0.0"}]
[null,null,"Semental ",{"$nulls":3},{"v":2,"d":"2.0"},{"v":0,"d":"0.0"}]
[]
[]
[]
[null,"Avicola","Pollos ",{"$nulls":3},3.8,{"v":0,"d":"0.0"}]
[null,null,"Gallinas ",{"$nulls":3},{"v":0.11,"d":"0.1"},{"v":0,"d":"0.0"}]
[]
[]
[]
[]
[]
[]
[null,"Confeccionado por:",null,"Firma:"]
[]
[null,"Aprobado por:",null,"Firma:",{"$nulls":3},"Día","Mes","Año"]

{"sheet":"MODELO 12","index":20,"n_rows":36,"n_cols":10,"rows_kept":36,"merged":[[33,1,34,2],[33,3,34,6],[33,7,34,7],[33,8,34,8],[33,9,34,9],[35,1,36,2],[35,3,36,6],[35,7,36,7],[35,8,36,8],[35,9,36,9]],"flags":["formulas_cached_only"]}
[]
[null,"MINISTERIO DE DUCACION SUPERIOR",{"$nulls":7},"MODELO 12"]
[null,"DEMANDA  DE PIENSOS PARA ANIMALES DE LABORATORIO    "]
[null,"CENTRO: ",{"$nulls":5},"PLAN AÑO:"]
[]
[null,"Nombre Generico","Tipo de","Real","Asign piensos","Animales","Norma de","Demanda de ","Valor en","            O B J E  T I V O S"]
[null,"  de los Animales","Animal",2014,2015,2016,"Consumo","Piensos  ","MP"]
[null,"(A)","(B)","(1)","(2)","(3)","(4)","(5)","(6)","(7)"]
[null," "]
[null," "]
{"$rows_empty":23}
[null,"Confeccionado por:",null,"Firma:"]
[]
[null,"Aprobado por:",null,"Firma:",{"$nulls":3},"Día","Mes","Año"]

{"sheet":"MODELO 13","index":21,"n_rows":32,"n_cols":7,"rows_kept":32,"merged":[[4,1,6,1],[4,2,6,2],[4,3,6,3],[29,1,30,2],[29,3,30,5],[29,6,30,6],[31,1,32,2],[31,3,32,5],[31,6,32,6]],"flags":["formulas_cached_only"]}
[]
[null,"MINISTERIO DE EDUCACION SUPERIOR",{"$nulls":4},"MODELO 13"]
[null,"NECESIDAD DE ANIMALES PARA LA DOCENCIA Y/O INVESTIGACION"]
[null,"CENTRO:  ",{"$nulls":4},"                                   PLAN  AÑO : "]
[null,"       TIPO DE ANIMAL","EJECUCIÓN REAL AÑO ANTERIOR","ESTIMADO AÑO ACTUAL",null,null,"                                      UM: UNO"]
[]
[{"$nulls":4},"DEMANDA","VALOR MN","OBJETIVOS Y FUNDAMENTACION"]
[]
[null,"(A)","(1)","(2)","(3)","(4)","(5)"]
{"$rows_empty":20}
[null,"Confeccionado por:",null,"Firma:",null,null,"Fecha:"]
[]
[null,"Aprobado por:",null,"Firma:",null,null,"Fecha:"]

{"sheet":"MODELO 14","index":22,"n_rows":35,"n_cols":5,"rows_kept":35,"flags":["formulas_cached_only"]}
["MINISTERIO DE EDUCACION SUPERIOR",{"$nulls":3},"MODELO 14"]
["NECESIDAD DE PRODUCTOS AGROINDUSTRIALES"]
[]
[]
[]
[]
[null,null,"PLAN AÑO:"]
["CENTRO: "]
[]
[]
["PRODUCTOS","U.M","Asignado","Estim Cons","Demanda"]
[null,null,2014,2015,2016]
["(A)","(B)",null,"(1)","(2)"]
["Mieles Totales","TM"]
["Azucar crudo","TM"]
["Azucar blanco","TM"]
[]
["Alcoholes","HL",null,0,0]
["      Alcohol Etilico Fino A","HL"]
["      Alcohol Etilico Técnico A","HL"]
["      Alcohol Etilico Técnico B","HL"]
["      Alcohol Etilico Deshidratado","HL"]
[]
["Gases Industriales","M3",null,0,0]
["      Acetileno","M3"]
["      Oxigeno Industrial","M3"]
["      Oxigeno Medicinal","M3"]
["      Nitrogeno Gas","M3"]
["      Nitrogeno Seco","M3"]
["      Argón","M3"]
[]
["      Nitrógeno líquido","HL"]
[]
["Confeccionado por : ___________________  Aprobado por: _______________  "]
["                   Jefe Económico",null,"                             Jefe de la Entidad"]

{"sheet":"MODELO 15 ","index":23,"n_rows":27,"n_cols":8,"rows_kept":27,"merged":[[0,0,0,2],[0,3,2,5],[1,6,1,7],[3,3,3,5],[4,0,5,0],[4,1,5,1],[4,2,4,3],[4,4,4,5],[4,6,4,7],[24,0,25,1],[24,2,25,4],[24,5,25,5],[24,6,25,6],[24,7,25,7],[26,0,27,1],[26,2,27,4],[26,5,27,5],[26,6,27,6],[26,7,27,7]],"flags":["formulas_cached_only"]}
["DEMANDA DE LOS ORGANISMOS",null,null,"Ministerio de Educación Superior"]
[{"$nulls":6},"Modelo 15"]
["Defensa"]
["Organismo:…………………..",null,null,"PLAN 2016"]
["Productos o Servicios","U.M.","Tiempo de Paz",null,"Tiempo de Guerra",null,"Total"]
[null,null,"Cantidad","Valor Total","Cantidad","Valor Total","Cantidad","Valor Total"]
{"$rows_empty":14}
["Total"]
[" Para Tiempo de Paz"]
[" Para Tiempo de Guerra"]
[]
["Confeccionado por:",null,"Firma:"]
[]
["Aprobado por:",null,"Firma:",null,null,"Día","Mes","Año"]

{"sheet":"MODELO 15 A","index":24,"n_rows":27,"n_cols":8,"rows_kept":27,"merged":[[0,0,1,2],[0,3,2,5],[1,6,1,7],[3,3,3,5],[4,0,5,0],[4,1,5,1],[4,2,4,3],[4,4,4,5],[4,6,4,7],[24,0,25,1],[24,2,25,4],[24,5,25,5],[24,6,25,6],[24,7,25,7],[26,0,27,1],[26,2,27,4],[26,5,27,5],[26,6,27,6],[26,7,27,7]],"flags":["formulas_cached_only"]}
["RECURSOS PARA LA SATISFACCIÓN DE LAS DEMANDAS",null,null,"Ministerio de Educación Superior"]
[{"$nulls":6},"Modelo 15 A"]
["Defensa"]
["Organismo:…………………..",null,null,"PLAN 2016"]
["Productos o Servicios","U.M.","Tiempo de Paz",null,"Tiempo de Guerra",null,"Total"]
[null,null,"Cantidad","Valor Total Divisas","Cantidad","Valor Total Divisas","Cantidad","Valor Total Divisas"]
{"$rows_empty":14}
["Total"]
[" Para Tiempo de Paz"]
[" Para Tiempo de Guerra"]
[]
["Confeccionado por:",null,"Firma:"]
[]
["Aprobado por:",null,"Firma:",null,null,"Día","Mes","Año"]

{"sheet":"MODELO 16 ","index":25,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[0,0,1,2],[1,6,1,7],[1,8,3,9],[3,3,3,5],[4,0,5,0],[4,1,5,1],[4,2,4,3],[4,4,4,5],[4,6,4,7],[4,8,4,9],[22,0,23,3],[22,4,23,6],[22,7,23,7],[22,8,23,8],[22,9,23,9],[24,0,25,3],[24,4,25,6],[24,7,25,7],[24,8,25,8],[24,9,25,9]],"flags":["formulas_cached_only"]}
["RECURSOS PARA LA SATISFACCIÓN DE LAS DEMANDAS DE SITUACIONES DE DESASTRE",null,null,"Ministerio de Educación Superior",{"$nulls":4},"Evento:"]
[{"$nulls":6},"Modelo 16",null,"Ciclonos Trópicales y Huracanes"]
["Defensa"]
["Organismo:…………………..",null,null,"PLAN 2016"]
["Productos o Servicios","U.M.","Prevención",null,"Preparativos",null,"Repuesta",null,"Recuperación"]
[null,null,"Cantidad","CUC","Cantidad","CUC","Cantidad","CUC","Cantidad","CUC"]
[]
[]
[]
[{"$nulls":4},"                                                                                              "]
{"$rows_empty":10}
["Total"]
[]
["Confeccionado por:",{"$nulls":3},"Firma:"]
[]
["Aprobado por:",{"$nulls":3},"Firma:",null,null,"Día","Mes","Año"]

{"sheet":"MODELO 17","index":26,"n_rows":33,"n_cols":12,"rows_kept":33,"merged":[[1,2,1,7],[3,2,4,3],[3,4,3,9],[3,10,3,11],[4,4,4,9],[5,4,5,9],[6,2,8,2],[6,3,8,3],[6,4,8,4],[6,5,8,5],[6,6,8,6],[6,7,8,7],[6,8,8,8],[6,9,8,9],[6,10,8,10],[6,11,8,11],[32,2,32,11]],"flags":["formulas_cached_only"]}
[]
[null,null,"PLANIFICACION DE LA CIENCIA LA TECNOLOGIA Y LA INNOVACION"]
[{"$nulls":10},"    Modelo 17"]
[null,null,"Organismo: MES",null,"MINISTERIO DE CIENCIA TECNOLOGIA Y MEDIO AMBIENTE",{"$nulls":5},"CIT 1"]
[{"$nulls":4},"PLAN 2016"]
[{"$nulls":4},"   FINANCIMIENTO   EN   CUP (EN MP)"]
[null,null,"No.","ACTIVIDAD","Propuesta","CODIGO","Presupuesto del estado","Empresarial","Otros","TOTAL (MP)","TOTAL MCUC","TOTAL CUP + CUC (MP)"]
{"$rows_empty":25}
[null,null,"NOTA: Se agregaran tantas filas como sea necesario"]

{"sheet":"MODELO 18","index":27,"n_rows":43,"n_cols":21,"rows_kept":43,"merged":[[2,13,2,20],[3,0,3,7],[3,13,3,19],[4,0,4,11],[5,0,5,7],[7,0,7,6],[8,18,8,20],[9,0,9,2],[10,0,13,0],[10,1,13,1],[10,2,13,2],[10,3,13,3],[10,4,11,5],[10,6,13,6],[10,7,10,11],[10,12,13,12],[10,13,10,18],[10,19,13,19],[10,20,13,20],[11,7,11,10],[11,11,13,11],[11,13,11,16],[11,17,13,17],[11,18,13,18],[12,4,13,4],[12,5,13,5],[12,7,13,7],[12,8,13,8],[12,9,12,10],[12,13,13,13],[12,14,13,14],[12,15,13,15],[12,16,13,16],[15,0,15,2],[22,0,22,2],[29,0,29,2],[39,0,39,7]],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":13},"ETAPA DE ELABORACION DEL PLAN 2016"]
["                                                        REPÚBLICA  DE  CUBA",{"$nulls":12},"MODELO 18 (ANEXO No.1)"]
["                                       MINISTERIO DE COMERCIO EXTERIOR Y LA INVERSIÓN EXTRANJERA"]
["                                                   Dirección de Colaboración Económica "]
[]
["Acciones de Colaboración a incluir en el Plan del año 2016"]
[{"$nulls":18},"UM: Miles CUP"]
["Entidad:"]
["No.    ","Código  ","Nombre de la acción de colaboración","Valor total del proyecto","Forma en que se recibe en el 2016",null,"Total a ejecutar en el 2016  ","Adquisiciones",{"$nulls":4}," Liquidez requerida en el 2016","Requerimientos",{"$nulls":5},"Fuente donante","País / OEI"]
[{"$nulls":7},"Importaciones",{"$nulls":3},"Compras Nacionales",null,"Inversiones",{"$nulls":3},"Insumos ","Otros"]
[{"$nulls":4},"Efectivo         ","Mercancías y Servicios",null,"Total importaciones","Bienes","Servicios ",null,"Compras Nacionales",null,"Total","CyM","Equipos","Otros"]
[{"$nulls":9},"Total","de ellos: Viajes al exterior"]
[1,2,3,4,5,6,"7=8+12","8=9+10",9,10,11,12,"13= 8-6","14=15+16+17",15,16,17,18,19,20,21]
["Proyectos de colaboracion internacional en ejecucionen ejecución",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[1]
[2]
[3]
[4]
[5]
[6]
["Proyectos de colaboracion internacional en trámites.",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[1]
[2]
[3]
[4]
[5]
[6]
["Donaciones puntuales",{"$nulls":3},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[1]
[2]
[3]
[4]
[5]
[6]
[null,null,"Total General ",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[]
[]
["Aprobado por:"]
[]
[]
["Fecha: "]

{"sheet":"MODELO 18 A","index":28,"n_rows":48,"n_cols":6,"rows_kept":48,"merged":[[1,3,1,5],[2,3,2,5],[3,3,4,5],[5,0,5,2],[7,0,7,5],[8,0,8,5],[9,0,9,5],[10,0,10,5],[12,0,13,0],[12,1,13,1],[12,2,13,2],[12,3,12,4],[12,5,13,5],[15,0,15,5],[28,0,28,5],[44,0,44,5]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":3},"ETAPA DE ELABORACION DEL PLAN 2016"]
[{"$nulls":3},"Modelo 18 A (ANEXO No.2 )"]
[{"$nulls":3},"Plan de adquisiciones por acción de colaboración"]
["MINISTERIO DE COMERCIO EXTERIOR Y LA INVERSIÓN EXTRANJERA"]
["                         Dirección de Colaboración Económica "]
[{"$nulls":4},"UM: Miles CUP"]
["Compras a ejecutar en el 2016 por cada Acción de Colaboración identificada en el Modelo No.1"]
["Nombre de la Accion de Colaboración:"]
["Código del proyecto:"]
["No. de posición del Anexo No.1:"]
[]
["No.    ","Descripción de los medios a adquirir","UM","Cantidad",null,"Importe"]
[{"$nulls":3},"Propiedad del donante","Propiedad de la parte cubana"]
[1,2,3,4,5,6]
["Importados"]
[1,"ACTIVOS FIJOS TANGIBLES (EQUIPAMIENTO)"]
[]
[]
[2,"INSUMOS"]
[null,"Insumos  para la construcción"]
[null,"Insumos infomáticos"]
[null,"Insumos de oficina"]
[null,"Otros"]
[3,"OTROS"]
[]
[]
[null,"SUB TOTAL IMPORTACIONES",{"$nulls":3},{"v":0,"d":"0.0"}]
["Compras Nacionales"]
[1,"ACTIVOS FIJOS TANGIBLES (EQUIPAMIENTO)"]
[]
[]
[2,"INSUMOS"]
[null,"Insumos  para la construcción"]
[null,"Insumos infomáticos"]
[null,"Insumos de oficina"]
[null,"Otros"]
[3,"OTROS"]
[]
[]
[null,"SUB TOTAL COMPRAS EN PLAZAS",{"$nulls":3},{"v":0,"d":"0.0"}]
[null,"TOTAL DE ADQUISICIONES ",{"$nulls":3},{"v":0,"d":"0.0"}]
[]
[]
["Aprobado por:_______________________________"]
["Viceministro de Economía (Nombre, apellidos y firma)"]
[]
["Fecha: "]

{"sheet":"Hoja1","index":29,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}