{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["MODELO PPTO.","SEG. SOCIAL ARTISTAS","COSTES SOCIALES EQUIPO TÉCNICO","PlandTrabajo-Calendario","Calendario Contrato"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":5,"comments":2,"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":"MODELO PPTO.","index":0,"n_rows":617,"n_cols":34,"rows_kept":617,"cut":false,"hidden":false,"merged":[[47,11,47,13],[186,25,186,29],[186,30,186,32],[31,3,31,5],[34,4,34,6],[45,4,45,6],[33,7,33,14],[33,1,33,6],[1,5,1,6],[1,7,1,13],[5,11,5,13],[10,9,10,10],[7,11,7,13],[10,7,10,8],[9,7,9,14],[10,11,10,12],[12,3,12,5],[13,3,13,5],[47,4,48,4],[47,7,47,10],[10,13,10,14],[19,3,19,5],[20,3,20,5],[21,3,21,5],[10,3,10,5],[23,3,23,5],[14,3,14,5],[15,3,15,5],[16,3,16,5],[17,3,17,5],[18,3,18,5],[47,14,48,14],[30,3,30,5],[24,3,24,5],[25,3,25,5],[26,3,26,5],[27,3,27,5],[28,3,28,5]]}
[]
[null,2024,null,null,null,"ANEXO 1"]
[null,null,null,"PRODUCTORA",null,null,null,"PROGRAMA / SERIE "]
[null,null,null,"NOMBRE PRODUCTORA",null,null,null,"PROGRAMA:"]
[]
[null,null,null,"Género:",null,null,null,null,null,null,null,"Nº capítulos:",null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Duración:"]
[]
[null,null,null,null,null,null,null,"IMPORTE"]
[null,"CAPÍTULO",null,"RESUMEN CAPÍTULOS PRESUPUESTADOS",null,null,null,"PRE",null,"PRO",null,"POST",null,"TOTAL"]
[]
[null,"01.00.00.00",null,"GUIÓN,MÚSICAS,COMPRA DERECHOS/PROGRAMAS",null,null,null,{"$f":"L52","v":0},null,{"$f":"M52","v":0},null,{"$f":"N52","v":0},null,{"$f":"O52","v":0}]
[null,"02.00.00.00",null,"PERSONAL ARTÍSTICO",null,null,null,{"$f":"L73","v":0},null,{"$f":"M73","v":0},null,{"$f":"N73","v":0},null,{"$f":"O73","v":0}]
[null,"03.00.00.00",null,"EQUIPO TÉCNICO",null,null,null,{"$f":"L187","v":0},null,{"$f":"M187","v":0},null,{"$f":"N187","v":0},null,{"$f":"O187","v":0}]
[null,"04.00.00.00",null,"ESCENOGRAFÍA",null,null,null,{"$f":"L343","v":0},null,{"$f":"M343","v":0},null,{"$f":"N343","v":0},null,{"$f":"O343","v":0}]
[null,"05.00.00.00",null,{"$f":"+D409","v":"MAQUINARIA DE RODAJE Y TRANSPORTES."},null,null,null,{"$f":"L409","v":0},null,{"$f":"M409","v":0},null,{"$f":"N409","v":0},null,{"$f":"O409","v":0}]
[null,"06.00.00.00",null,{"$f":"+D489","v":"VIAJES, DIETAS Y COMIDAS"},null,null,null,{"$f":"L489","v":0},null,{"$f":"M489","v":0},null,{"$f":"N489","v":0},null,{"$f":"O489","v":0}]
[null,"07.00.00.00",null,"SOPORTES GRABACIÓN Y VARIOS PRODUCCIÓN",null,null,null,{"$f":"L525","v":0},null,{"$f":"M525","v":0},null,{"$f":"N525","v":0},null,{"$f":"O525","v":0}]
[null,"08.00.00.00",null,"MONTAJE, SONORIZACIÓN Y POSTPRODUCCIÓN",null,null,null,{"$f":"L556","v":0},null,{"$f":"M556","v":0},null,{"$f":"N556","v":0},null,{"$f":"O556","v":0}]
[null,"09.00.00.00",null,{"$f":"+D597","v":"SEGUROS E IMPUESTOS"},null,null,null,{"$f":"L597","v":0},null,{"$f":"M597","v":0},null,{"$f":"N597","v":0},null,{"$f":"O597","v":0}]
[null,"10.00.00.00",null,{"$f":"+D606","v":"GASTOS GENERALES"},null,null,null,{"$f":"L606","v":0},null,{"$f":"M606","v":0},null,{"$f":"N606","v":0},null,{"$f":"O606","v":0}]
[]
[null,null,null,"TOTAL PRESUPUESTO",null,null,null,{"$f":"SUM(H13:I22)","v":0},null,{"$f":"SUM(J13:K22)","v":0},null,{"$f":"SUM(L13:M22)","v":0},null,{"$f":"SUM(N13:O22)","v":0}]
[null,null,null,"B.I. ( 10 %. TODOS CAPS. SALVO Cap.2)",null,null,null,{"$f":"(L52+L187+L343+L409+L489+L525+L556+L597+L606)*10%","v":0},null,{"$f":"(M52+M187+M343+M409+M489+M525+M556+M597+M606)*10%","v":0},null,{"$f":"(N52+N187+N343+N409+N489+N525+N556+N597+N606)*10%","v":0},null,{"$f":"(O52+O187+O343+O409+O489+O525+O556+O597+O606)*10%","v":0}]
[null,null,null,"B.I. ( 5% DEL CAP.2 )",null,null,null,{"$f":"L73*5%","v":0},null,{"$f":"M73*5%","v":0},null,{"$f":"N73*5%","v":0},null,{"$f":"O73*5%","v":0}]
[null,null,null,"TOTAL PRESUPUESTO PROGRAMA",null,null,null,{"$f":"H24+H25+H26","v":0},null,{"$f":"J24+J25+J26","v":0},null,{"$f":"L24+L25+L26","v":0},null,{"$f":"N24+N25+N26","v":0}]
[null,null,null,"COSTE PROGRAMA/CAPÍTULO",null,null,null,null,null,null,null,null,null,{"$f":"IF(O6=0,0,N27/O6)","v":0}]
[null,null,null,"COSTE MINUTO/CAPÍTULO",null,null,null,null,null,null,null,null,null,{"$f":"IF(N28=0,0,N28/O8)","v":0}]
[]
[null,null,null,"IVA:21%",null,null,null,null,null,null,null,null,null,{"$f":"N27*21%","v":0}]
[null,null,null,"TOTAL PRESUPUESTO PROGRAMA CON IVA",null,null,null,null,null,null,null,null,null,{"$f":"N27+N31","v":0}]
[]
[null,"PARTIDAS A JUSTIFICAR:",null,null,null,null,null,"OBSERVACIONES"]
[null,"PARTIDA","Capítulo","CONCEPTO","SUB-TOTAL"]
[null,null,{"$f":"CONCATENATE(MID($C$35,1,3),\" \",MID(B36,1,2))","v":"Cap "}]
[null,null,{"$f":"CONCATENATE(MID($C$35,1,3),\" \",MID(B37,1,2))","v":"Cap "}]
[null,{"$f":"B73","v":"02.00.00.00."},"Cap 02",{"$f":"D73","v":"PERSONAL ARTISTICO"},{"$f":"O73","v":0}]
[null,null,"Cap "]
[null,null,"Cap "]
[null,{"$f":"B339","v":"03.13.00.00"},"Cap 03",{"$f":"D339","v":"SEGURIDAD SOCIAL EQUIPO TÉCNICO"},{"$f":"O339","v":0}]
[null,null,"Cap "]
[null,null,"Cap "]
[null,null,"Cap "]
[null,null,"Cap "]
[null,"% Ppto.",{"$f":"IF(N24=0,0,E46/N24)","v":0},"TOTAL",{"$f":"SUM(E36:G45)","v":0}]
[]
[null,null,null,null,"UNIDAD","VALOR        ","T. C.","Nº UNIDADES",null,null,null,"IMPORTE",null,null,"TOTAL "]
[null,"CAPITULO","Nº","CONCEPTO",null," UNIDAD","Tipo Contrato","PRE","PRO","POST","TOTAL ","PRE","PRO","POST"]
[null,null,null,null,null,null,"F-FD-C-M-CJ",{"$f":"H209","v":0},{"$f":"I209","v":0},{"$f":"J209","v":0},{"$f":"SUM(H50:J50)","v":0}]
[]
[null,"01.00.00.00.","CAP. 1","GUION. MUSICAS. COMPRA PROGRAMAS/DERECHOS",null,null,null,"TOTAL CAPITULO 1",null,null,null,{"$f":"+L53+L63","v":0},{"$f":"+M53+M63","v":0},0,0]
[null,"01.01.00.00.","Nº","Guión","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L54:L61)","v":0},{"$f":"SUM(M54:M61)","v":0},{"$f":"SUM(N54:N61)","v":0},{"$f":"SUM(O54:O61)","v":0}]
[null,"01.01.01.00",null,"Idea, argumento original",null,null,null,null,null,null,{"$f":"SUM(H54:J54)","v":0},{"$f":"+H54*F54*C54","v":0},{"$f":"+I54*F54*C54","v":0},{"$f":"+J54*F54*C54","v":0},{"$f":"SUM(L54:N54)","v":0}]
[null,"01.01.02.00",null,"Proyecto/Biblia.",null,null,null,null,null,null,0,0,0,{"$f":"+J55*F55*C55","v":0},0]
[null,"01.01.03.00",null,"Guiones",null,null,null,null,null,null,0,0,0,{"$f":"+J56*F56*C56","v":0},0]
[null,"01.01.03.01",null,"Guionistas (mercantiles)",null,null,null,null,null,null,0,0,0,{"$f":"+J57*F57*C57","v":0},0]
[null,"01.01.03.02",null,"Coordinador de guiones (mercantil)",null,null,null,null,null,null,0,0,0,0,0]
[null,"01.01.04.00",null,"Derechos de formato",null,{"$f":"(SUM(N14:N22,O63,O54:O58,O60:O61)*0/100)/O6","v":0},null,null,null,null,0,{"$f":"+H59*F59*C59","v":0},{"$f":"+I59*F59*C59","v":0},0,0]
[null,"01.01.05.00",null,"Adquisición otros derechos",null,null,null,null,null,null,0,0,0,0,0]
[null,"01.01.06.00",null,null,null,null,null,null,null,null,0,0,0,{"$f":"+J61*F61*C61","v":0},0]
[]
[null,"01.02.00.00.","Nº","Música","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L64:L71)","v":0},{"$f":"SUM(M64:M71)","v":0},{"$f":"SUM(N64:N71)","v":0},{"$f":"SUM(O64:O71)","v":0}]
[null,"01.02.01.00",null,"Derechos autor músicas y/o canciones",null,null,null,null,null,null,{"$f":"SUM(H64:J64)","v":0},{"$f":"+H64*F64*C64","v":0},{"$f":"+I64*F64*C64","v":0},{"$f":"+J64*F64*C64","v":0},{"$f":"SUM(L64:N64)","v":0}]
[null,"01.02.02.00",null,"Compositor sintonía y/o música de fondo ",null,null,null,null,null,null,0,0,0,{"$f":"+J65*F65*C65","v":0},0]
[null,"01.02.03.00",null,"Compositor música o canciones originales.",null,null,null,null,null,null,0,0,0,{"$f":"+J66*F66*C66","v":0},0]
[null,"01.02.04.00",null,"Arreglista ",null,null,null,null,null,null,0,0,0,0,0]
[null,"01.02.05.00",null,"Copistería musical ",null,null,null,null,null,null,0,0,0,{"$f":"+J68*F68*C68","v":0},0]
[null,"01.02.06.00",null,"Música  de librería.",null,null,null,null,null,null,0,0,0,{"$f":"+J69*F69*C69","v":0},0]
[null,"01.02.07.00",null,null,null,null,null,null,null,null,0,0,0,{"$f":"+J70*F70*C70","v":0},0]
[null,"01.02.08.00",null,null,null,null,null,null,null,null,0,0,0,{"$f":"+J71*F71*C71","v":0},0]
[]
[null,"02.00.00.00.","CAP. 2","PERSONAL ARTISTICO",null,null,null,"TOTAL CAPITULO 2",null,null,null,{"$f":"SUM(L74+L82+L91+L109+L118+L125+L133+L143+L150+L159+L184)","v":0},{"$f":"SUM(M74+M82+M91+M109+M118+M125+M133+M143+M150+M159+M184)","v":0},{"$f":"SUM(N74+N82+N91+N109+N118+N125+N133+N143+N150+N159+N184)","v":0},{"$f":"SUM(O74+O82+O91+O109+O118+O125+O133+O143+O150+O159+O184)","v":0}]
[null,"02.01.00.00.","Nº"," Protagonistas.Presentadores.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L75:L80)","v":0},{"$f":"SUM(M75:M80)","v":0},{"$f":"SUM(N75:N80)","v":0},{"$f":"SUM(O75:O80)","v":0}]
[null,"02.01.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H75:J75)","v":0},{"$f":"+H75*F75*C75","v":0},{"$f":"+I75*F75*C75","v":0},{"$f":"+J75*F75*C75","v":0},{"$f":"SUM(L75:N75)","v":0}]
[null,"02.01.02.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.01.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.01.04.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.01.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.01.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"02.02.00.00.","Nº","Principales.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L83:L89)","v":0},{"$f":"SUM(M83:M89)","v":0},{"$f":"SUM(N83:N89)","v":0},{"$f":"SUM(O83:O89)","v":0}]
[null,"02.02.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H83:J83)","v":0},{"$f":"+H83*F83*C83","v":0},{"$f":"+I83*F83*C83","v":0},{"$f":"+J83*F83*C83","v":0},{"$f":"SUM(L83:N83)","v":0}]
[null,"02.02.02.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.04.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.07.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"02.03.00.00.","Nº","Secundarios.Colaboraciones especiales o Actores Invitados","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L92:L107)","v":0},{"$f":"SUM(M92:M107)","v":0},{"$f":"SUM(N92:N107)","v":0},{"$f":"SUM(O92:O107)","v":0}]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H92:J92)","v":0},{"$f":"+H92*F92*C92","v":0},{"$f":"+I92*F92*C92","v":0},{"$f":"+J92*F92*C92","v":0},{"$f":"SUM(L92:N92)","v":0}]
[null,"02.03.02.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.04.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.07.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.08.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.09.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.10.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.11.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.12.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.13.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.14.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.15.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.16.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"02.04.00.00.","Nº","Pequeñas partes.(Episódicos)","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L110:L116)","v":0},{"$f":"SUM(M110:M116)","v":0},{"$f":"SUM(N110:N116)","v":0},{"$f":"SUM(O110:O116)","v":0}]
[null,"02.04.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H110:J110)","v":0},{"$f":"+H110*F110*C110","v":0},{"$f":"+I110*F110*C110","v":0},{"$f":"+J110*F110*C110","v":0},{"$f":"SUM(L110:N110)","v":0}]
[null,"02.04.02.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.04.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.07.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"02.05.00.00.","Nº","Figuración y público.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L119:L123)","v":0},{"$f":"SUM(M119:M123)","v":0},{"$f":"SUM(N119:N123)","v":0},{"$f":"SUM(O119:O123)","v":0}]
[null,"02.05.01.00.",null,"Figuración Especial",null,null,null,null,null,null,{"$f":"SUM(H119:J119)","v":0},{"$f":"+H119*F119*C119","v":0},{"$f":"+I119*F119*C119","v":0},{"$f":"+J119*F119*C119","v":0},{"$f":"SUM(L119:N119)","v":0}]
[null,"02.05.02.00.",null,"Figuración normal",null,null,null,null,null,null,{"$f":"SUM(H120:J120)","v":0},{"$f":"+H120*F120*C120","v":0},{"$f":"+I120*F120*C120","v":0},{"$f":"+J120*F120*C120","v":0},{"$f":"SUM(L120:N120)","v":0}]
[null,"02.05.03.00",null,"Dobles ",null,null,null,null,null,null,{"$f":"SUM(H121:J121)","v":0},{"$f":"+H121*F121*C121","v":0},{"$f":"+I121*F121*C121","v":0},{"$f":"+J121*F121*C121","v":0},{"$f":"SUM(L121:N121)","v":0}]
[null,"02.05.04.00.",null,"Azafatas de imagen",null,null,null,null,null,null,{"$f":"SUM(H122:J122)","v":0},{"$f":"+H122*F122*C122","v":0},{"$f":"+I122*F122*C122","v":0},{"$f":"+J122*F122*C122","v":0},{"$f":"SUM(L122:N122)","v":0}]
[null,"02.05.05.00.",null,"Público",null,null,null,null,null,null,{"$f":"SUM(H123:J123)","v":0},{"$f":"+H123*F123*C123","v":0},{"$f":"+I123*F123*C123","v":0},{"$f":"+J123*F123*C123","v":0},{"$f":"SUM(L123:N123)","v":0}]
[]
[null,"02.06.00.00.","Nº","Especialistas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L126:L131)","v":0},{"$f":"SUM(M126:M131)","v":0},{"$f":"SUM(N126:N131)","v":0},{"$f":"SUM(O126:O131)","v":0}]
[null,"02.06.01.00.",null,"Dobles de acción ",null,null,null,null,null,null,{"$f":"SUM(H126:J126)","v":0},{"$f":"+H126*F126*C126","v":0},{"$f":"+I126*F126*C126","v":0},{"$f":"+J126*F126*C126","v":0},{"$f":"SUM(L126:N126)","v":0}]
[null,"02.06.02.00.",null,"Maestro de armas/Jefe de especialistas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.06.03.00.",null,"Especialistas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.06.04.00.",null,"Caballistas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.06.05.00.",null,"Profesores/tutores menores",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.06.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"02.07.00.00.","Nº","Ballet y Orquestas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L134:L141)","v":0},{"$f":"SUM(M134:M141)","v":0},{"$f":"SUM(N134:N141)","v":0},{"$f":"SUM(O134:O141)","v":0}]
[null,"02.07.01.00.",null,"Coreógrafo.",null,null,null,null,null,null,{"$f":"SUM(H134:J134)","v":0},{"$f":"+H134*F134*C134","v":0},{"$f":"+I134*F134*C134","v":0},{"$f":"+J134*F134*C134","v":0},{"$f":"SUM(L134:N134)","v":0}]
[null,"02.07.02.00.",null,"Ayudante coreógrafo",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.03.00.",null,"Bailarines",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.04.00.",null,"Modelos",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.05.00.",null,"Orquestas/Grupos musicales. ",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.06.00.",null,"Coros en escena.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.07.00.",null,"Músicos de escena live/playback",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.08.00.",null,"Otras actuaciones musicales.",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"02.08.00.00.","Nº","Doblaje y efectos sonoros.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L144:L148)","v":0},{"$f":"SUM(M144:M148)","v":0},{"$f":"SUM(N144:N148)","v":0},{"$f":"SUM(O144:O148)","v":0}]
[null,"02.08.01.00.",null,"Director de doblaje .",null,null,null,null,null,null,{"$f":"SUM(H144:J144)","v":0},{"$f":"+H144*F144*C144","v":0},{"$f":"+I144*F144*C144","v":0},{"$f":"+J144*F144*C144","v":0},{"$f":"SUM(L144:N144)","v":0}]
[null,"02.08.02.00.",null,"Dobladores.",null,null,null,null,null,null,{"$f":"SUM(H145:J145)","v":0},{"$f":"+H145*F145*C145","v":0},{"$f":"+I145*F145*C145","v":0},{"$f":"+J145*F145*C145","v":0},{"$f":"SUM(L145:N145)","v":0}]
[null,"02.08.03.00.",null,"Locutores/Comentaristas en off.",null,null,null,null,null,null,{"$f":"SUM(H146:J146)","v":0},{"$f":"+H146*F146*C146","v":0},{"$f":"+I146*F146*C146","v":0},{"$f":"+J146*F146*C146","v":0},{"$f":"SUM(L146:N146)","v":0}]
[null,"02.08.04.00.",null,"Efectos sala.",null,null,null,null,null,null,{"$f":"SUM(H147:J147)","v":0},{"$f":"+H147*F147*C147","v":0},{"$f":"+I147*F147*C147","v":0},{"$f":"+J147*F147*C147","v":0},{"$f":"SUM(L147:N147)","v":0}]
[null,"02.08.05.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H148:J148)","v":0},{"$f":"+H148*F148*C148","v":0},{"$f":"+I148*F148*C148","v":0},{"$f":"+J148*F148*C148","v":0},{"$f":"SUM(L148:N148)","v":0}]
[]
[null,"02.09.00.00.","Nº","Varios programas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L151:L157)","v":0},{"$f":"SUM(M151:M157)","v":0},{"$f":"SUM(N151:N157)","v":0},{"$f":"SUM(O151:O157)","v":0}]
[null,"02.09.01.00.",null,"Actuaciones especiales.",null,null,null,null,null,null,{"$f":"SUM(H151:J151)","v":0},{"$f":"+H151*F151*C151","v":0},{"$f":"+I151*F151*C151","v":0},{"$f":"+J151*F151*C151","v":0},{"$f":"SUM(L151:N151)","v":0}]
[null,"02.09.02.00.",null,"Concursantes.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.09.03.00.",null,"Invitados nacionales ",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.09.04.00.",null,"Invitados internacionales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.09.05.00.",null,"Invitados VIP.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.09.06.00.",null,"Jurados",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.09.07.00.",null,"Colaboraciones específicas.",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"02.10.00.00","Nº","Gastos personal Artístico e Invitados ","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L160:L182)","v":0},{"$f":"SUM(M160:M182)","v":0},{"$f":"SUM(N160:N182)","v":0},{"$f":"SUM(O160:O182)","v":0}]
[null,"02.10.01.00",null,"Viajes Presentador",null,null,null,null,null,null,{"$f":"SUM(H160:J160)","v":0},{"$f":"+H160*F160*C160","v":0},{"$f":"+I160*F160*C160","v":0},{"$f":"+J160*F160*C160","v":0},{"$f":"SUM(L160:N160)","v":0}]
[null,"02.10.01.01",null,"Viajes",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.01.02",null,"Viajes Invitados",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.01.03",null,"Viajes Concursantes",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.02.00",null,"Hoteles Presentador",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.02.01",null,"Hoteles",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.02.02",null,"Hoteles Invitados",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.02.03",null,"Hoteles Concursantes",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.03.00",null,"Transportes (Taxis y otros)",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.03.01",null,"Alquiler Transporte",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.03.02",null,"Alquiler Transporte Concursantes",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.04.00",null,"Comidas y/ó cenas - Personal Artístico",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.04.01",null,"Comidas de figuración.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.05.00",null,"Comidas - Catering Invitados",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.06.00",null,"Gastos Presentador",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.07.00.",null,"Gastos Concursantes.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.08.00.",null,"Gastos Invitados",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.09.00.",null,"Gastos Artistas",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.10.00",null,"DIETAS - Nº Actores en:",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.11.00",null,"DIETAS - Presentador",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.12.00",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.13.00",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.14.00",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"02.11.00.00",null,"SEGURIDAD SOCIAL PERSONAL ARTÍSTICO",null,null,null,null,null,null,null,{"$f":"'SEG. SOCIAL ARTISTAS'!L93","v":0},{"$f":"'SEG. SOCIAL ARTISTAS'!M93","v":0},{"$f":"'SEG. SOCIAL ARTISTAS'!N93","v":0},{"$f":"'SEG. SOCIAL ARTISTAS'!O93","v":0}]
[null,null,null,null,"M"]
[null,null,null,null,"S",null,null,null,null,null,null,null,null,null,null,"CALENDARIO"]
[null,"03.00.00.00","CAP. 3","EQUIPO TECNICO",null,null,null,"TOTAL CAPITULO 3",null,null,null,{"$f":"SUM(L188+L208+L232+L250+L263+L270+L276+L281+L288+L296+L309+L319+L339+L340+L341)","v":0},{"$f":"SUM(M188+M208+M232+M250+M263+M270+M276+M281+M288+M296+M309+M319+M339+M340+M341)","v":0},{"$f":"SUM(N188+N208+N232+N250+N263+N270+N276+N281+N288+N296+N309+N319+N339+N340+N341)","v":0},{"$f":"SUM(O188+O208+O232+O250+O263+O270+O276+O281+O288+O296+O309+O319+O339+O340+O341)","v":0},"PREPRODUCCIÓN",null,null,null,null,"PRODUCCIÓN",null,null,null,null,"POST - PRODUCCIÓN",null,null,null,null,"TOTALES"]
[null,"03.01.00.00.","Nº","Dirección y realización","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L189:L206)","v":0},{"$f":"SUM(M189:M206)","v":0},{"$f":"SUM(N189:N206)","v":0},{"$f":"SUM(O189:O206)","v":0},"F.INICIO","F.FIN","T.JORNADAS","T.SEM.","T.MESES","F.INICIO","F.FIN","T.JORNADAS","T.SEM.","T.MESES","F.INICIO","F.FIN","T.JORNADAS","T.SEM.","T.MESES","T.JORNADAS","SEM.","MESES"]
[null,"03.01.01.00.",null,"Director/es",null,null,null,{"$f":"T189","v":0},{"$f":"Y189","v":0},{"$f":"AD189","v":0},{"$f":"SUM(H189:J189)","v":0},{"$f":"+H189*F189*C189","v":0},{"$f":"+I189*F189*C189","v":0},{"$f":"+J189*F189*C189","v":0},{"$f":"SUM(L189:N189)","v":0},null,null,{"$f":"NETWORKDAYS(P189,Q189)","v":0},{"$f":"R189/5","v":0},{"$f":"R189/22","v":0},null,null,{"$f":"NETWORKDAYS(U189,V189)","v":0},{"$f":"W189/5","v":0},{"$f":"W189/22","v":0},null,null,{"$f":"NETWORKDAYS(Z189,AA189)","v":0},{"$f":"AB189/5","v":0},{"$f":"AB189/22","v":0},{"$f":"R189+W189+AB189","v":0},{"$f":"S189+X189+AC189","v":0},{"$f":"T189+Y189+AD189","v":0},"F"]
[null,"03.01.01.01",null,"Sub-Director",null,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"NETWORKDAYS(P190,Q190)","v":0},0,0,null,null,{"$f":"NETWORKDAYS(U190,V190)","v":0},{"$f":"W190/5","v":0},{"$f":"W190/22","v":0},null,null,{"$f":"NETWORKDAYS(Z190,AA190)","v":0},{"$f":"AB190/5","v":0},{"$f":"AB190/22","v":0},0,0,0,"FD"]
[null,"03.01.02.00.",null,"Primer Ayte. de dirección ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0,"C"]
[null,"03.01.03.00.",null,"Segundo Ayte dirección ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0,"M"]
[null,"03.01.02.01.",null,"Primer Ayte. Dccon papeles",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0,"CJ"]
[null,"03.01.03.01.",null,"Segundo Ayte. Dccon papeles",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.04.00.",null,"Auxiliar de dirección. ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.05.00.",null,"Secretario/a de rodaje, Script",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.06.00.",null,"Director de Casting. ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.06.01.",null,"Ayte. casting ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.07.00.",null,"Coach/Director de reparto.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.08.00.",null,"Realizador ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.08.01.",null,"Realizador  2º unidad.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.09.00.",null,"Ayte. realización TV. ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.10.00.",null,"Dibujante story-board.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.11.00.",null,"Regidor plato TV.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.12.00.",null,"Meritorios",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.01.13.00.",null,"Becarios",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[]
[null,"03.02.00.00.","Nº","Producción//Redacción y Documentación","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L209:L230)","v":0},{"$f":"SUM(M209:M230)","v":0},{"$f":"SUM(N209:N230)","v":0},{"$f":"SUM(O209:O230)","v":0}]
[null,"03.02.01.00.",null,"Productor Ejecutivo",null,null,null,{"$f":"T209","v":0},{"$f":"Y209","v":0},{"$f":"AD209","v":0},{"$f":"SUM(H209:J209)","v":0},{"$f":"+H209*F209*C209","v":0},{"$f":"+I209*F209*C209","v":0},{"$f":"+J209*F209*C209","v":0},{"$f":"SUM(L209:N209)","v":0},null,null,{"$f":"NETWORKDAYS(P209,Q209)","v":0},{"$f":"R209/5","v":0},{"$f":"R209/22","v":0},null,null,{"$f":"NETWORKDAYS(U209,V209)","v":0},{"$f":"W209/5","v":0},{"$f":"W209/22","v":0},null,null,{"$f":"NETWORKDAYS(Z209,AA209)","v":0},{"$f":"AB209/5","v":0},{"$f":"AB209/22","v":0},{"$f":"R209+W209+AB209","v":0},{"$f":"S209+X209+AC209","v":0},0]
[null,"03.02.02.00.",null,"Director de producción",null,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"NETWORKDAYS(P210,Q210)","v":0},0,0,null,null,{"$f":"NETWORKDAYS(U210,V210)","v":0},{"$f":"W210/5","v":0},{"$f":"W210/22","v":0},null,null,{"$f":"NETWORKDAYS(Z210,AA210)","v":0},{"$f":"AB210/5","v":0},{"$f":"AB210/22","v":0},0,0,0]
[null,"03.02.03.00.",null,"Jefe de producción",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,{"$f":"NETWORKDAYS(Z211,AA211)","v":0},{"$f":"AB211/5","v":0},{"$f":"AB211/22","v":0},0,{"$f":"S211+X211+AC211","v":0},{"$f":"T211+Y211+AD211","v":0}]
[null,"03.02.04.00.",null,"1º Ayte. de producción",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.05.00.",null,"2º Ayte. producción.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.06.00.",null,"Auxiliar de producción. ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.07.00.",null,"Jefe localizaciones.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.08.00.",null,"Coordinador de postproducción",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,{"$f":"T216+Y216+AD216","v":0}]
[null,"03.02.09.00.",null,"Secretaría producción. ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.10.00.",null,"Cajero-pagador/Control económico de la producción",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.11.00.",null,"Documentalistas",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.12.00.",null,"Guionistas (laborales)",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.13.00.",null,"Redactores",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,{"$f":"NETWORKDAYS(Z221,AA221)","v":0},{"$f":"AB221/5","v":0},{"$f":"AB221/22","v":0},0,0,0]
[null,"03.02.14.00.",null,"Reporteros",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.15.00.",null,"Coordinador Digital - en Producción",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.16.00.",null,"Coordinador Digital - en Emisión fuera de Calendario",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.17.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.18.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.19.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.20.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.21.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.02.22.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,{"$f":"NETWORKDAYS(Z230,AA230)","v":0},0,0,0,0,0]
[]
[null,"03.03.00.00.","Nº","Fotografía","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L233:L248)","v":0},{"$f":"SUM(M233:M248)","v":0},{"$f":"SUM(N233:N248)","v":0},{"$f":"SUM(O233:O248)","v":0}]
[null,"03.03.01.00.",null,"Director de fotografia. Iluminador ",null,null,null,{"$f":"T233","v":0},{"$f":"Y233","v":0},{"$f":"AD233","v":0},{"$f":"SUM(H233:J233)","v":0},{"$f":"+H233*F233*C233","v":0},{"$f":"+I233*F233*C233","v":0},{"$f":"+J233*F233*C233","v":0},{"$f":"SUM(L233:N233)","v":0},null,null,{"$f":"NETWORKDAYS(P233,Q233)","v":0},{"$f":"R233/5","v":0},{"$f":"R233/22","v":0},null,null,{"$f":"NETWORKDAYS(U233,V233)","v":0},{"$f":"W233/5","v":0},{"$f":"W233/22","v":0},null,null,{"$f":"NETWORKDAYS(Z233,AA233)","v":0},{"$f":"AB233/5","v":0},{"$f":"AB233/22","v":0},{"$f":"R233+W233+AB233","v":0},{"$f":"S233+X233+AC233","v":0},{"$f":"T233+Y233+AD233","v":0}]
[null,"03.03.01.01.",null,"Director de fotografia, Iluminador 2º unidad.",null,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"NETWORKDAYS(P234,Q234)","v":0},0,0,null,null,{"$f":"NETWORKDAYS(U234,V234)","v":0},{"$f":"W234/5","v":0},{"$f":"W234/22","v":0},null,null,{"$f":"NETWORKDAYS(Z234,AA234)","v":0},{"$f":"AB234/5","v":0},{"$f":"AB234/22","v":0},0,0,0]
[null,"03.03.01.02.",null,"DIT",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.02.00.",null,"Operador cámara /Segundo Operador.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.03.00.",null,"Operadores cámara.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.04.00.",null,"Aytes. Cámara.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.05.00.",null,"Auxs. cámara",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.06.00.",null,"Foto-fija.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.07.00.",null,"Diseño luces.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.08.00.",null,"Personal Técnico UU.MM",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.09.00.",null,"Jefe tecnico estudio/Unidad movil TV.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.10.00.",null,"Encargado/ Mezclador imagen.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.11.00.",null,"Control de cámaras.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.12.00.",null,"Tecnico electronico.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.13.00.",null,"Operador VTR.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.03.14.00.",null,"Especialista/ Oficial montaje.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[]
[null,"03.04.00.00.","Nº","Decoración.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L251:L261)","v":0},{"$f":"SUM(M251:M261)","v":0},{"$f":"SUM(N251:N261)","v":0},{"$f":"SUM(O251:O261)","v":0}]
[null,"03.04.01.00.",null,"Director Artistico",null,null,null,{"$f":"T251","v":0},{"$f":"Y251","v":0},{"$f":"AD251","v":0},{"$f":"SUM(H251:J251)","v":0},{"$f":"+H251*F251*C251","v":0},{"$f":"+I251*F251*C251","v":0},{"$f":"+J251*F251*C251","v":0},{"$f":"SUM(L251:N251)","v":0},null,null,{"$f":"NETWORKDAYS(P251,Q251)","v":0},{"$f":"R251/5","v":0},{"$f":"R251/22","v":0},null,null,{"$f":"NETWORKDAYS(U251,V251)","v":0},{"$f":"W251/5","v":0},{"$f":"W251/22","v":0},null,null,{"$f":"NETWORKDAYS(Z251,AA251)","v":0},{"$f":"AB251/5","v":0},{"$f":"AB251/22","v":0},{"$f":"R251+W251+AB251","v":0},{"$f":"S251+X251+AC251","v":0},{"$f":"T251+Y251+AD251","v":0}]
[null,"03.04.02.00.",null,"Decorador/Escenógrafo",null,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"NETWORKDAYS(P252,Q252)","v":0},0,0,null,null,{"$f":"NETWORKDAYS(U252,V252)","v":0},{"$f":"W252/5","v":0},{"$f":"W252/22","v":0},null,null,{"$f":"NETWORKDAYS(Z252,AA252)","v":0},{"$f":"AB252/5","v":0},{"$f":"AB252/22","v":0},0,0,0]
[null,"03.04.03.00.",null,"Ayudante decoración ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.04.04.00.",null,"Ambientador/Jefe de atrezzo",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.04.05.00.",null,"Atrecistas  ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.04.06.00",null,"Carpintor",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.04.07.00.",null,"Escayolista. Modelador",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.04.08.00.",null,"Regidor de medios",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.04.09.00.",null,"Maquetista. ",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.04.10.00.",null,"Diseñador/Grafista por ordenador.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.04.11.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[]
[null,"03.05.00.00.","Nº","Sastrería","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L264:L268)","v":0},{"$f":"SUM(M264:M268)","v":0},{"$f":"SUM(N264:N268)","v":0},{"$f":"SUM(O264:O268)","v":0}]
[null,"03.05.01.00.",null,"Estilista.",null,null,null,{"$f":"T264","v":0},{"$f":"Y264","v":0},{"$f":"AD264","v":0},{"$f":"SUM(H264:J264)","v":0},{"$f":"+H264*F264*C264","v":0},{"$f":"+I264*F264*C264","v":0},{"$f":"+J264*F264*C264","v":0},{"$f":"SUM(L264:N264)","v":0},null,null,{"$f":"NETWORKDAYS(P264,Q264)","v":0},{"$f":"R264/5","v":0},{"$f":"R264/22","v":0},null,null,{"$f":"NETWORKDAYS(U264,V264)","v":0},{"$f":"W264/5","v":0},{"$f":"W264/22","v":0},null,null,{"$f":"NETWORKDAYS(Z264,AA264)","v":0},{"$f":"AB264/5","v":0},{"$f":"AB264/22","v":0},{"$f":"R264+W264+AB264","v":0},{"$f":"S264+X264+AC264","v":0},{"$f":"T264+Y264+AD264","v":0}]
[null,"03.05.02.00.",null,"Figurinista.",null,null,null,{"$f":"T265","v":0},{"$f":"Y265","v":0},{"$f":"AD265","v":0},{"$f":"SUM(H265:J265)","v":0},{"$f":"+H265*F265*C265","v":0},{"$f":"+I265*F265*C265","v":0},{"$f":"+J265*F265*C265","v":0},{"$f":"SUM(L265:N265)","v":0},null,null,{"$f":"NETWORKDAYS(P265,Q265)","v":0},{"$f":"R265/5","v":0},{"$f":"R265/22","v":0},null,null,{"$f":"NETWORKDAYS(U265,V265)","v":0},{"$f":"W265/5","v":0},{"$f":"W265/22","v":0},null,null,{"$f":"NETWORKDAYS(Z265,AA265)","v":0},{"$f":"AB265/5","v":0},{"$f":"AB265/22","v":0},{"$f":"R265+W265+AB265","v":0},{"$f":"S265+X265+AC265","v":0},0]
[null,"03.05.03.00.",null,"Ayte. vestuario.",null,null,null,{"$f":"T266","v":0},{"$f":"Y266","v":0},{"$f":"AD266","v":0},{"$f":"SUM(H266:J266)","v":0},{"$f":"+H266*F266*C266","v":0},{"$f":"+I266*F266*C266","v":0},{"$f":"+J266*F266*C266","v":0},{"$f":"SUM(L266:N266)","v":0},null,null,0,{"$f":"R266/5","v":0},{"$f":"R266/22","v":0},null,null,0,{"$f":"W266/5","v":0},{"$f":"W266/22","v":0},null,null,0,0,0,{"$f":"R266+W266+AB266","v":0},0,0]
[null,"03.05.04.00.",null,"Sastra. ",null,null,null,{"$f":"T267","v":0},{"$f":"Y267","v":0},{"$f":"AD267","v":0},{"$f":"SUM(H267:J267)","v":0},{"$f":"+H267*F267*C267","v":0},{"$f":"+I267*F267*C267","v":0},{"$f":"+J267*F267*C267","v":0},{"$f":"SUM(L267:N267)","v":0},null,null,0,{"$f":"R267/5","v":0},{"$f":"R267/22","v":0},null,null,0,0,0,null,null,0,0,0,{"$f":"R267+W267+AB267","v":0},0,0]
[null,"03.05.05.00.",null,null,null,null,null,{"$f":"T268","v":0},{"$f":"Y268","v":0},{"$f":"AD268","v":0},{"$f":"SUM(H268:J268)","v":0},{"$f":"+H268*F268*C268","v":0},{"$f":"+I268*F268*C268","v":0},{"$f":"+J268*F268*C268","v":0},{"$f":"SUM(L268:N268)","v":0},null,null,0,{"$f":"R268/5","v":0},{"$f":"R268/22","v":0},null,null,0,0,0,null,null,0,0,0,{"$f":"R268+W268+AB268","v":0},0,0]
[]
[null,"03.06.00.00.","Nº","Maquilladores. Caracterizadores","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L271:L274)","v":0},{"$f":"SUM(M271:M274)","v":0},{"$f":"SUM(N271:N274)","v":0},{"$f":"SUM(O271:O274)","v":0}]
[null,"03.06.01.00.",null,"Caracterizador. Maquillador efectos.",null,null,null,{"$f":"T271","v":0},{"$f":"Y271","v":0},{"$f":"AD271","v":0},{"$f":"SUM(H271:J271)","v":0},{"$f":"+H271*F271*C271","v":0},{"$f":"+I271*F271*C271","v":0},{"$f":"+J271*F271*C271","v":0},{"$f":"SUM(L271:N271)","v":0},null,null,{"$f":"NETWORKDAYS(P271,Q271)","v":0},{"$f":"R271/5","v":0},{"$f":"R271/22","v":0},null,null,{"$f":"NETWORKDAYS(U271,V271)","v":0},{"$f":"W271/5","v":0},{"$f":"W271/22","v":0},null,null,{"$f":"NETWORKDAYS(Z271,AA271)","v":0},{"$f":"AB271/5","v":0},{"$f":"AB271/22","v":0},{"$f":"R271+W271+AB271","v":0},{"$f":"S271+X271+AC271","v":0},{"$f":"T271+Y271+AD271","v":0}]
[null,"03.06.02.00.",null,"Maquillador.",null,null,null,{"$f":"T272","v":0},{"$f":"Y272","v":0},{"$f":"AD272","v":0},{"$f":"SUM(H272:J272)","v":0},{"$f":"+H272*F272*C272","v":0},{"$f":"+I272*F272*C272","v":0},{"$f":"+J272*F272*C272","v":0},{"$f":"SUM(L272:N272)","v":0},null,null,{"$f":"NETWORKDAYS(P272,Q272)","v":0},{"$f":"R272/5","v":0},{"$f":"R272/22","v":0},null,null,{"$f":"NETWORKDAYS(U272,V272)","v":0},{"$f":"W272/5","v":0},{"$f":"W272/22","v":0},null,null,{"$f":"NETWORKDAYS(Z272,AA272)","v":0},{"$f":"AB272/5","v":0},{"$f":"AB272/22","v":0},{"$f":"R272+W272+AB272","v":0},{"$f":"S272+X272+AC272","v":0},0]
[null,"03.06.03.00.",null,"Ayudante maquillaje. ",null,null,null,{"$f":"T273","v":0},{"$f":"Y273","v":0},{"$f":"AD273","v":0},{"$f":"SUM(H273:J273)","v":0},{"$f":"+H273*F273*C273","v":0},{"$f":"+I273*F273*C273","v":0},{"$f":"+J273*F273*C273","v":0},{"$f":"SUM(L273:N273)","v":0},null,null,0,{"$f":"R273/5","v":0},{"$f":"R273/22","v":0},null,null,0,0,0,null,null,0,0,0,{"$f":"R273+W273+AB273","v":0},0,0]
[null,"03.06.04.00.",null,"Refuerzos maquillaje",null,null,null,{"$f":"T274","v":0},{"$f":"Y274","v":0},{"$f":"AD274","v":0},{"$f":"SUM(H274:J274)","v":0},{"$f":"+H274*F274*C274","v":0},{"$f":"+I274*F274*C274","v":0},{"$f":"+J274*F274*C274","v":0},{"$f":"SUM(L274:N274)","v":0},null,null,0,{"$f":"R274/5","v":0},{"$f":"R274/22","v":0},null,null,0,0,0,null,null,0,0,0,{"$f":"R274+W274+AB274","v":0},0,0]
[]
[null,"03.07.00.00.","Nº","Peluqueria.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L277:L279)","v":0},{"$f":"SUM(M277:M279)","v":0},{"$f":"SUM(N277:N279)","v":0},{"$f":"SUM(O277:O279)","v":0}]
[null,"03.07.01.00.",null,"Peluquero. ",null,null,null,{"$f":"T277","v":0},{"$f":"Y277","v":0},{"$f":"AD277","v":0},{"$f":"SUM(H277:J277)","v":0},{"$f":"+H277*F277*C277","v":0},{"$f":"+I277*F277*C277","v":0},{"$f":"+J277*F277*C277","v":0},{"$f":"SUM(L277:N277)","v":0},null,null,{"$f":"NETWORKDAYS(P277,Q277)","v":0},{"$f":"R277/5","v":0},{"$f":"R277/22","v":0},null,null,{"$f":"NETWORKDAYS(U277,V277)","v":0},{"$f":"W277/5","v":0},{"$f":"W277/22","v":0},null,null,{"$f":"NETWORKDAYS(Z277,AA277)","v":0},{"$f":"AB277/5","v":0},{"$f":"AB277/22","v":0},{"$f":"R277+W277+AB277","v":0},{"$f":"S277+X277+AC277","v":0},0]
[null,"03.07.02.00.",null,"Ayudante peluquería.",null,null,null,{"$f":"T278","v":0},{"$f":"Y278","v":0},{"$f":"AD278","v":0},{"$f":"SUM(H278:J278)","v":0},{"$f":"+H278*F278*C278","v":0},{"$f":"+I278*F278*C278","v":0},{"$f":"+J278*F278*C278","v":0},{"$f":"SUM(L278:N278)","v":0},null,null,{"$f":"NETWORKDAYS(P278,Q278)","v":0},{"$f":"R278/5","v":0},{"$f":"R278/22","v":0},null,null,{"$f":"NETWORKDAYS(U278,V278)","v":0},{"$f":"W278/5","v":0},{"$f":"W278/22","v":0},null,null,{"$f":"NETWORKDAYS(Z278,AA278)","v":0},{"$f":"AB278/5","v":0},{"$f":"AB278/22","v":0},{"$f":"R278+W278+AB278","v":0},0,0]
[null,"03.07.03.00.",null,"Refuerzo peluquería.",null,null,null,{"$f":"T279","v":0},{"$f":"Y279","v":0},{"$f":"AD279","v":0},{"$f":"SUM(H279:J279)","v":0},{"$f":"+H279*F279*C279","v":0},{"$f":"+I279*F279*C279","v":0},{"$f":"+J279*F279*C279","v":0},{"$f":"SUM(L279:N279)","v":0},null,null,0,{"$f":"R279/5","v":0},{"$f":"R279/22","v":0},null,null,0,0,0,null,null,0,0,0,{"$f":"R279+W279+AB279","v":0},0,0]
[]
[null,"03.08.00.00.","Nº","Tecnicos rodaje efectos especiales.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L282:L286)","v":0},{"$f":"SUM(M282:M286)","v":0},{"$f":"SUM(N282:N286)","v":0},{"$f":"SUM(O282:O286)","v":0}]
[null,"03.08.01.00.",null,"Jefe/Director efectos especiales rodaje.",null,null,null,{"$f":"T282","v":0},{"$f":"Y282","v":0},{"$f":"AD282","v":0},{"$f":"SUM(H282:J282)","v":0},{"$f":"+H282*F282*C282","v":0},{"$f":"+I282*F282*C282","v":0},{"$f":"+J282*F282*C282","v":0},{"$f":"SUM(L282:N282)","v":0},null,null,{"$f":"NETWORKDAYS(P282,Q282)","v":0},{"$f":"R282/5","v":0},{"$f":"R282/22","v":0},null,null,{"$f":"NETWORKDAYS(U282,V282)","v":0},{"$f":"W282/5","v":0},{"$f":"W282/22","v":0},null,null,{"$f":"NETWORKDAYS(Z282,AA282)","v":0},{"$f":"AB282/5","v":0},{"$f":"AB282/22","v":0},{"$f":"R282+W282+AB282","v":0},{"$f":"S282+X282+AC282","v":0},0]
[null,"03.08.02.00.",null,"Ayudante efectos especiales rodaje.",null,null,null,{"$f":"T283","v":0},{"$f":"Y283","v":0},{"$f":"AD283","v":0},{"$f":"SUM(H283:J283)","v":0},{"$f":"+H283*F283*C283","v":0},{"$f":"+I283*F283*C283","v":0},{"$f":"+J283*F283*C283","v":0},{"$f":"SUM(L283:N283)","v":0},null,null,{"$f":"NETWORKDAYS(P283,Q283)","v":0},{"$f":"R283/5","v":0},{"$f":"R283/22","v":0},null,null,{"$f":"NETWORKDAYS(U283,V283)","v":0},{"$f":"W283/5","v":0},{"$f":"W283/22","v":0},null,null,{"$f":"NETWORKDAYS(Z283,AA283)","v":0},{"$f":"AB283/5","v":0},{"$f":"AB283/22","v":0},{"$f":"R283+W283+AB283","v":0},0,0]
[null,"03.08.03.00.",null,"Armero.",null,null,null,{"$f":"T284","v":0},{"$f":"Y284","v":0},{"$f":"AD284","v":0},{"$f":"SUM(H284:J284)","v":0},{"$f":"+H284*F284*C284","v":0},{"$f":"+I284*F284*C284","v":0},{"$f":"+J284*F284*C284","v":0},{"$f":"SUM(L284:N284)","v":0},null,null,0,{"$f":"R284/5","v":0},{"$f":"R284/22","v":0},null,null,0,0,0,null,null,0,0,0,{"$f":"R284+W284+AB284","v":0},0,0]
[null,"03.08.04.00.",null,null,null,null,null,{"$f":"T285","v":0},{"$f":"Y285","v":0},{"$f":"AD285","v":0},{"$f":"SUM(H285:J285)","v":0},{"$f":"+H285*F285*C285","v":0},{"$f":"+I285*F285*C285","v":0},{"$f":"+J285*F285*C285","v":0},{"$f":"SUM(L285:N285)","v":0},null,null,0,{"$f":"R285/5","v":0},{"$f":"R285/22","v":0},null,null,0,0,0,null,null,0,0,0,{"$f":"R285+W285+AB285","v":0},0,0]
[null,"03.08.05.00.",null,null,null,null,null,{"$f":"T286","v":0},{"$f":"Y286","v":0},{"$f":"AD286","v":0},{"$f":"SUM(H286:J286)","v":0},{"$f":"+H286*F286*C286","v":0},{"$f":"+I286*F286*C286","v":0},{"$f":"+J286*F286*C286","v":0},{"$f":"SUM(L286:N286)","v":0},null,null,0,{"$f":"R286/5","v":0},{"$f":"R286/22","v":0},null,null,0,0,0,null,null,0,0,0,{"$f":"R286+W286+AB286","v":0},0,0]
[]
[null,"03.09.00.00.","Nº","Sonido","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L289:L294)","v":0},{"$f":"SUM(M289:M294)","v":0},{"$f":"SUM(N289:N294)","v":0},{"$f":"SUM(O289:O294)","v":0}]
[null,"03.09.01.00.",null,"Jefe/ Ingeniero sonido.",null,null,null,{"$f":"T289","v":0},{"$f":"Y289","v":0},{"$f":"AD289","v":0},{"$f":"SUM(H289:J289)","v":0},{"$f":"+H289*F289*C289","v":0},{"$f":"+I289*F289*C289","v":0},{"$f":"+J289*F289*C289","v":0},{"$f":"SUM(L289:N289)","v":0},null,null,{"$f":"NETWORKDAYS(P289,Q289)","v":0},{"$f":"R289/5","v":0},{"$f":"R289/22","v":0},null,null,{"$f":"NETWORKDAYS(U289,V289)","v":0},{"$f":"W289/5","v":0},{"$f":"W289/22","v":0},null,null,{"$f":"NETWORKDAYS(Z289,AA289)","v":0},{"$f":"AB289/5","v":0},{"$f":"AB289/22","v":0},{"$f":"R289+W289+AB289","v":0},{"$f":"S289+X289+AC289","v":0},0]
[null,"03.09.02.00.",null,"Ayudante/ Operador sonido. ",null,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"NETWORKDAYS(P290,Q290)","v":0},0,0,null,null,{"$f":"NETWORKDAYS(U290,V290)","v":0},{"$f":"W290/5","v":0},{"$f":"W290/22","v":0},null,null,{"$f":"NETWORKDAYS(Z290,AA290)","v":0},{"$f":"AB290/5","v":0},{"$f":"AB290/22","v":0},0,0,0]
[null,"03.09.02.01.",null,"Microfinista. Jirafista.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.09.03.00.",null,"Personal grabación sonido estudio TV.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.09.04.00.",null,"Personal grabación unidad movil sonido",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.09.05.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[]
[null,"03.10.00.00.","Nº","Montadores. Editores. Grafistas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L297:L307)","v":0},{"$f":"SUM(M297:M307)","v":0},{"$f":"SUM(N297:N307)","v":0},{"$f":"SUM(O297:O307)","v":0}]
[null,"03.10.01.00.",null,"Editor/Montador",null,null,null,{"$f":"T297","v":0},{"$f":"Y297","v":0},{"$f":"AD297","v":0},{"$f":"SUM(H297:J297)","v":0},{"$f":"+H297*F297*C297","v":0},{"$f":"+I297*F297*C297","v":0},{"$f":"+J297*F297*C297","v":0},{"$f":"SUM(L297:N297)","v":0},null,null,{"$f":"NETWORKDAYS(P297,Q297)","v":0},{"$f":"R297/5","v":0},{"$f":"R297/22","v":0},null,null,{"$f":"NETWORKDAYS(U297,V297)","v":0},{"$f":"W297/5","v":0},{"$f":"W297/22","v":0},null,null,{"$f":"NETWORKDAYS(Z297,AA297)","v":0},{"$f":"AB297/5","v":0},{"$f":"AB297/22","v":0},{"$f":"R297+W297+AB297","v":0},{"$f":"S297+X297+AC297","v":0},{"$f":"T297+Y297+AD297","v":0}]
[null,"03.10.02.00.",null,"Ayudante montaje. ",null,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"NETWORKDAYS(P298,Q298)","v":0},0,0,null,null,{"$f":"NETWORKDAYS(U298,V298)","v":0},{"$f":"W298/5","v":0},{"$f":"W298/22","v":0},null,null,{"$f":"NETWORKDAYS(Z298,AA298)","v":0},{"$f":"AB298/5","v":0},{"$f":"AB298/22","v":0},0,0,0]
[null,"03.10.03.00.",null,"Digitalizador.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.10.04.00.",null,"Grafista.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.10.05.00.",null,"Ayte de Grafismo",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.10.06.00.",null,"Tecnico en animación",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.10.07.00.",null,"Subtitulador.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.10.08.00.",null,"Ayte. Montaje de sonido",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.10.09.00.",null,"Otros efectos sonoros",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.10.10.00.",null,"Montador sonido",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.10.11.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[]
[null,"03.11.00.00.","Nº","Electricos. Maquinistas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L310:L317)","v":0},{"$f":"SUM(M310:M317)","v":0},{"$f":"SUM(N310:N317)","v":0},{"$f":"SUM(O310:O317)","v":0}]
[null,"03.11.01.00.",null,"Jefe electricos. ",null,null,null,{"$f":"T310","v":0},{"$f":"Y310","v":0},{"$f":"AD310","v":0},{"$f":"SUM(H310:J310)","v":0},{"$f":"+H310*F310*C310","v":0},{"$f":"+I310*F310*C310","v":0},{"$f":"+J310*F310*C310","v":0},{"$f":"SUM(L310:N310)","v":0},null,null,{"$f":"NETWORKDAYS(P310,Q310)","v":0},{"$f":"R310/5","v":0},{"$f":"R310/22","v":0},null,null,{"$f":"NETWORKDAYS(U310,V310)","v":0},{"$f":"W310/5","v":0},{"$f":"W310/22","v":0},null,null,{"$f":"NETWORKDAYS(Z310,AA310)","v":0},{"$f":"AB310/5","v":0},{"$f":"AB310/22","v":0},{"$f":"R310+W310+AB310","v":0},{"$f":"S310+X310+AC310","v":0},0]
[null,"03.11.02.00.",null,"Electricos ",null,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"NETWORKDAYS(P311,Q311)","v":0},0,0,null,null,{"$f":"NETWORKDAYS(U311,V311)","v":0},{"$f":"W311/5","v":0},{"$f":"W311/22","v":0},null,null,{"$f":"NETWORKDAYS(Z311,AA311)","v":0},{"$f":"AB311/5","v":0},{"$f":"AB311/22","v":0},0,0,0]
[null,"03.11.03.00.",null,"Conductor grupo.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.11.04.00.",null,"Refuerzo electricos",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.11.05.00.",null,"Jefe maquinistas",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.11.06.00.",null,"Maquinista",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.11.07.00.",null,"Ayte. Maquinista",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.11.08.00.",null,"Operador grua cabeza caliente",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[]
[null,"03.12.00.00.","Nº","Personal complementario y otros","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L320:L337)","v":0},{"$f":"SUM(M320:M337)","v":0},{"$f":"SUM(N320:N337)","v":0},{"$f":"SUM(O320:O337)","v":0}]
[null,"03.12.01.00.",null,"Seguridad, vigilantes (plato, campamentos rodaje y U.M.)",null,null,null,{"$f":"T320","v":0},{"$f":"Y320","v":0},{"$f":"AD320","v":0},{"$f":"SUM(H320:J320)","v":0},{"$f":"+H320*F320*C320","v":0},{"$f":"+I320*F320*C320","v":0},{"$f":"+J320*F320*C320","v":0},{"$f":"SUM(L320:N320)","v":0},null,null,{"$f":"NETWORKDAYS(P320,Q320)","v":0},{"$f":"R320/5","v":0},{"$f":"R320/22","v":0},null,null,{"$f":"NETWORKDAYS(U320,V320)","v":0},{"$f":"W320/5","v":0},{"$f":"W320/22","v":0},null,null,{"$f":"NETWORKDAYS(Z320,AA320)","v":0},{"$f":"AB320/5","v":0},{"$f":"AB320/22","v":0},{"$f":"R320+W320+AB320","v":0},{"$f":"S320+X320+AC320","v":0},{"$f":"T320+Y320+AD320","v":0}]
[null,"03.12.02.00.",null,"Limpieza decorados",null,null,null,0,0,0,0,0,0,0,0,null,null,{"$f":"NETWORKDAYS(P321,Q321)","v":0},0,0,null,null,{"$f":"NETWORKDAYS(U321,V321)","v":0},{"$f":"W321/5","v":0},{"$f":"W321/22","v":0},null,null,{"$f":"NETWORKDAYS(Z321,AA321)","v":0},{"$f":"AB321/5","v":0},{"$f":"AB321/22","v":0},0,0,0]
[null,"03.12.03.00.",null,"Mozos/Peones asistencia rodaje",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.04.00.",null,"Conductores",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.05.00.",null,"Encargado semovientes/ vehiculos.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.06.00.",null,"Cuadreros/Ramaleros/Carreros/Cuidadores animales.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.07.00.",null,"Adiestrador.",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.08.00.",null,"Veterinario",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.09.00.",null,"Coordinador pruebas concurso",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.10.00.",null,"Coordinador público/invitados",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.11.00.",null,"Coordinador Casting Concursantes",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.12.00.",null,"Azafatas invitados",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.13.00.",null,"Azafatas público/concursantes",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.14.00.",null,"Sanitario/Medicos",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.15.00.",null,"Ambientador musical",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.16.00.",null,"Lector partituras control realización",null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.17.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[null,"03.12.18.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,0,0,0,null,null,0,0,0,0,0,0]
[]
[null,"03.13.00.00",null,"SEGURIDAD SOCIAL EQUIPO TÉCNICO",null,null,null,null,null,null,null,{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!P147+'COSTES SOCIALES EQUIPO TÉCNICO'!Y147","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!Q147+'COSTES SOCIALES EQUIPO TÉCNICO'!Z147","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!R147+'COSTES SOCIALES EQUIPO TÉCNICO'!AA147","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!L148","v":0}]
[null,"03.13.01.00",null,"Importe Total Vacaciones de EQUIPO TÉCNICO",null,null,null,null,null,null,null,{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!U147","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!V147","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!W147","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!L149","v":0}]
[null,"03.13.02.00",null,"Importe Total Finiquitos EQUIPO TÉCNICO",null,null,null,null,null,null,null,{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!AC147","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!AD147","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!AE147","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!L150","v":0}]
[]
[null,"04.00.00.00.","CAP. 4","ESCENOGRAFIA",null,null,null,"TOTAL CAPITULO 4",null,null,null,{"$f":"SUM(L344+L363+L371+L388+L397+L404)","v":0},{"$f":"SUM(M344+M363+M371+M388+M397+M404)","v":0},{"$f":"SUM(N344+N363+N371+N388+N397+N404)","v":0},{"$f":"SUM(O344+O363+O371+O388+O397+O404)","v":0}]
[null,"04.01.00.00.","Nº","Decorados y escenarios.(Naturales)","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L345:L361)","v":0},{"$f":"SUM(M345:M361)","v":0},{"$f":"SUM(N345:N361)","v":0},{"$f":"SUM(O345:O361)","v":0}]
[null,"04.01.01.00.",null,"Construcción  decorados en plató ",null,null,null,null,null,null,{"$f":"SUM(H345:J345)","v":0},{"$f":"+H345*F345*C345","v":0},{"$f":"+I345*F345*C345","v":0},{"$f":"+J345*F345*C345","v":0},{"$f":"SUM(L345:N345)","v":0}]
[null,"04.01.02.00.",null,"Desmontaje de decorado",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.03.00.",null,"Construcción en exteriores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.04.00.",null,"Construcción en interiores naturales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.05.00.",null,"Montaje decorados exterior estudio.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.06.00.",null,"Maquetas. Forillos/ fondos/ ciclorama.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.07.00.",null,"Alquiler exteriores naturales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.08.00.",null,"Alquiler interiores naturales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.09.00.",null,"Tapiceria.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.10.00.",null,"Proyectos para construcción de decorados.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.11.00.",null,"Locales/Salas de ensayo/Casting.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.12.00.",null,"Permisos de rodaje/Tasas municipales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.13.00.",null,"Andamios/Practicables.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.14.00.",null,"Iluminación decorativa.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.15.00.",null,"Iluminación corporativa: neones y otros",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.16.00.",null,"Reservas espacios aparcamiento vehículos rodaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.17.00.",null,"Dirección Facultativa de Seguridad y Prevención",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"04.02.00.00.","Nº","Estudios de rodaje (platós).","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L364:L369)","v":0},{"$f":"SUM(M364:M369)","v":0},{"$f":"SUM(N364:N369)","v":0},{"$f":"SUM(O364:O369)","v":0}]
[null,"04.02.01.00.",null,"Alquiler platós.",null,null,null,null,null,null,{"$f":"SUM(H364:J364)","v":0},{"$f":"+H364*F364*C364","v":0},{"$f":"+I364*F364*C364","v":0},{"$f":"+J364*F364*C364","v":0},{"$f":"SUM(L364:N364)","v":0}]
[null,"04.02.02.00.",null,"Plató virtual.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.03.00.",null,"Fluído eléctrico.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.04.00.",null,"Mantenimiento de decorados.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.05.00.",null,"Instalaciones complementarias: agua, etc.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"04.03.00.00.","Nº","Ambientación y Efectos Especiales.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L372:L386)","v":0},{"$f":"SUM(M372:M386)","v":0},{"$f":"SUM(N372:N386)","v":0},{"$f":"SUM(O372:O386)","v":0}]
[null,"04.03.01.00.",null,"Mobiliario alquilado.",null,null,null,null,null,null,{"$f":"SUM(H372:J372)","v":0},{"$f":"+H372*F372*C372","v":0},{"$f":"+I372*F372*C372","v":0},{"$f":"+J372*F372*C372","v":0},{"$f":"SUM(L372:N372)","v":0}]
[null,"04.03.02.00.",null,"Atrezzo alquilado.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.03.00.",null,"Mobiliario adquirido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.04.00.",null,"Atrezzo adquirido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.05.00.",null,"Jardinería.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.06.00.",null,"Armería operativa.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.07.00.",null,"Vehículos en escena.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.08.00.",null,"Comidas en escena",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.09.00.",null,"Material efectos especiales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.09.01",null,"Maquina de niebla.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.09.02",null,"Lluvia.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.09.03",null,"Otros efectos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.10.00.",null,"Instrumentos musicales (Backline).",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.11.00.",null,"Grafismo no electronico/Rotulos y Gráficos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.12.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"04.04.00.00.","Nº","Vestuario.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L389:L395)","v":0},{"$f":"SUM(M389:M395)","v":0},{"$f":"SUM(N389:N395)","v":0},{"$f":"SUM(O389:O395)","v":0}]
[null,"04.04.01.00.",null,"Vestuario alquilado.",null,null,null,null,null,null,{"$f":"SUM(H389:J389)","v":0},{"$f":"+H389*F389*C389","v":0},{"$f":"+I389*F389*C389","v":0},{"$f":"+J389*F389*C389","v":0},{"$f":"SUM(L389:N389)","v":0}]
[null,"04.04.02.00.",null,"Vestuario adquirido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.03.00.",null,"Zapatería.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.04.00.",null,"Complementos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.05.00.",null,"Materiales de sastrería.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.06.00.",null,"Perdidas y destrozos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.07.00.",null,"Tintorería.",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"04.05.00.00.","Nº","Semovientes y carruajes.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L398:L402)","v":0},{"$f":"SUM(M398:M402)","v":0},{"$f":"SUM(N398:N402)","v":0},{"$f":"SUM(O398:O402)","v":0}]
[null,"04.05.01.00.",null,"Animales alquilados.",null,null,null,null,null,null,{"$f":"SUM(H398:J398)","v":0},{"$f":"+H398*F398*C398","v":0},{"$f":"+I398*F398*C398","v":0},{"$f":"+J398*F398*C398","v":0},{"$f":"SUM(L398:N398)","v":0}]
[null,"04.05.02.00.",null,"Monturas y atalajes.",null,null,null,null,null,null,{"$f":"SUM(H399:J399)","v":0},{"$f":"+H399*F399*C399","v":0},{"$f":"+I399*F399*C399","v":0},{"$f":"+J399*F399*C399","v":0},{"$f":"SUM(L399:N399)","v":0}]
[null,"04.05.03.00.",null,"Cuadras y piensos.",null,null,null,null,null,null,{"$f":"SUM(H400:J400)","v":0},{"$f":"+H400*F400*C400","v":0},{"$f":"+I400*F400*C400","v":0},{"$f":"+J400*F400*C400","v":0},{"$f":"SUM(L400:N400)","v":0}]
[null,"04.05.04.00.",null,"Transportes animales.",null,null,null,null,null,null,{"$f":"SUM(H401:J401)","v":0},{"$f":"+H401*F401*C401","v":0},{"$f":"+I401*F401*C401","v":0},{"$f":"+J401*F401*C401","v":0},{"$f":"SUM(L401:N401)","v":0}]
[null,"04.05.05.00.",null,"Carruajes.",null,null,null,null,null,null,{"$f":"SUM(H402:J402)","v":0},{"$f":"+H402*F402*C402","v":0},{"$f":"+I402*F402*C402","v":0},{"$f":"+J402*F402*C402","v":0},{"$f":"SUM(L402:N402)","v":0}]
[]
[null,"04.06.00.00.","Nº","Caracterización.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L405:L407)","v":0},{"$f":"SUM(M405:M407)","v":0},{"$f":"SUM(N405:N407)","v":0},{"$f":"SUM(O405:O407)","v":0}]
[null,"04.06.01.00.",null,"Material maquillaje y peluquería.",null,null,null,null,null,null,{"$f":"SUM(H405:J405)","v":0},{"$f":"+H405*F405*C405","v":0},{"$f":"+I405*F405*C405","v":0},{"$f":"+J405*F405*C405","v":0},{"$f":"SUM(L405:N405)","v":0}]
[null,"04.06.02.00.",null,"Pelucas, barbas ",null,null,null,null,null,null,{"$f":"SUM(H406:J406)","v":0},{"$f":"+H406*F406*C406","v":0},{"$f":"+I406*F406*C406","v":0},{"$f":"+J406*F406*C406","v":0},{"$f":"SUM(L406:N406)","v":0}]
[null,"04.06.03.00.",null,"Prótesis varias",null,null,null,null,null,null,{"$f":"SUM(H407:J407)","v":0},{"$f":"+H407*F407*C407","v":0},{"$f":"+I407*F407*C407","v":0},{"$f":"+J407*F407*C407","v":0},{"$f":"SUM(L407:N407)","v":0}]
[]
[null,"05.00.00.00","CAP. 5","MAQUINARIA DE RODAJE Y TRANSPORTES.",null,null,null,"TOTAL CAPITULO 5",null,null,null,{"$f":"SUM(L410+L436+L446+L460+L465)","v":0},{"$f":"SUM(M410+M436+M446+M460+M465)","v":0},{"$f":"SUM(N410+N436+N446+N460+N465)","v":0},{"$f":"SUM(O410+O436+O446+O460+O465)","v":0}]
[null,"05.01.00.00.","Nº","Maquinaria/elementos rodaje y grabación","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L411:L434)","v":0},{"$f":"SUM(M411:M434)","v":0},{"$f":"SUM(N411:N434)","v":0},{"$f":"SUM(O411:O434)","v":0}]
[null,"05.01.01.00.",null,"Cámaras cine (---)",null,null,null,null,null,null,{"$f":"SUM(H411:J411)","v":0},{"$f":"+H411*F411*C411","v":0},{"$f":"+I411*F411*C411","v":0},{"$f":"+J411*F411*C411","v":0},{"$f":"SUM(L411:N411)","v":0}]
[null,"05.01.02.00.",null,"Cámaras video (---)",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.02.01",null,"Cámaras go-pro alquiladas",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.02.02",null,"Cámaras Go-Pro adquirida",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.03.00.",null,"Objetivos especiales y complementarios.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.04.00.",null,"Accesorios.Tripodes. cangrejo, Cabezas, etc.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.05.00.",null,"Rollos cinta, botes, pilas y otro material fungible.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.06.00.",null,"Monitor más VTR para cámara de cine (Combo).",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.07.00.",null,"Material iluminación alquilado.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.08.00.",null,"Material iluminación adquirido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.09.00.",null,"Material maquinistas alquilado: travelling,gruas",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.10.00.",null,"Equipo de sonido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.11.00.",null,"Equipo sonido complementario.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.12.00.",null,"Grua de cabeza caliente. (---)",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.13.00.",null,"Plataformas, Cámara car",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.14.00.",null,"Steadycam.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.15.00.",null,"Travelling portable.PEEWE.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.16.00.",null,"Grupos electrogenos:",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.17.00.",null,"Carburante grupo y varios grupo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.18.00.",null,"Fluido eléctrico consumo Kw. (enganches).",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.19.00.",null,"Helicópteros, aviones, etc.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.20.00.",null,"Drones (---)",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.21.00.",null,"P.E.A. (megafonía).",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.22.00.",null,"Unidad movil de sonido.",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"05.02.00.00.","Nº","Equipos autonomos grabación video. U.M.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L437:L444)","v":0},{"$f":"SUM(M437:M444)","v":0},{"$f":"SUM(N437:N444)","v":0},{"$f":"SUM(O437:O444)","v":0}]
[null,"05.02.01.00.",null,"Equipos E.N.G con personal ",null,null,null,null,null,null,{"$f":"SUM(H437:J437)","v":0},{"$f":"+H437*F437*C437","v":0},{"$f":"+I437*F437*C437","v":0},{"$f":"+J437*F437*C437","v":0},{"$f":"SUM(L437:N437)","v":0}]
[null,"05.02.01.01.",null,"Equipos E.N.G sin personal ",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.02.00.",null,"Magnetoscopios (---)",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.03.00.",null,"Unidad movil ligera P.E.L.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.04.00.",null,"Unidad movil TV.con personal",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.05.00.",null,"Unidad movil TV.sin personal",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.07.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"05.03.00.00.","Nº","Equipos complementarios para rodaje/grabación.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L447:L458)","v":0},{"$f":"SUM(M447:M458)","v":0},{"$f":"SUM(N447:N458)","v":0},{"$f":"SUM(O447:O458)","v":0}]
[null,"05.03.01.00.",null,"Teleprompters y autocue.",null,null,null,null,null,null,{"$f":"SUM(H447:J447)","v":0},{"$f":"+H447*F447*C447","v":0},{"$f":"+I447*F447*C447","v":0},{"$f":"+J447*F447*C447","v":0},{"$f":"SUM(L447:N447)","v":0}]
[null,"05.03.02.00.",null,"Pantallas de plasma.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.03.00.",null,"Proyector video pantalla gigante.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.04.00.",null,"Videowall, videoproyectores, pantallas de LED´s",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.05.00.",null,"Sistema traducción simultanea.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.06.00.",null,"Sistema informatico de datos. Marcadores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.07.00.",null,"Megafonia. ",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.08.00.",null,"Intercomunicación alambrica.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.09.00.",null,"Terminales de 4 hilos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.10.00.",null,"Equipos de grafismo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.11.00.",null,"Alquiler de monitores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.12.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"05.04.00.00.","Nº","Despliegue unidades moviles. Enlaces de TV.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L461:L463)","v":0},{"$f":"SUM(M461:M463)","v":0},{"$f":"SUM(N461:N463)","v":0},{"$f":"SUM(O461:O463)","v":0}]
[null,"05.04.01.00.",null,"Unidad movil enlaces. ",null,null,null,null,null,null,{"$f":"SUM(H461:J461)","v":0},{"$f":"+H461*F461*C461","v":0},{"$f":"+I461*F461*C461","v":0},{"$f":"+J461*F461*C461","v":0},{"$f":"SUM(L461:N461)","v":0}]
[null,"05.04.02.00.",null,"Enlaces TV (satelite y terrestre)y líneas microfónicas.",null,null,null,null,null,null,{"$f":"SUM(H462:J462)","v":0},{"$f":"+H462*F462*C462","v":0},{"$f":"+I462*F462*C462","v":0},{"$f":"+J462*F462*C462","v":0},{"$f":"SUM(L462:N462)","v":0}]
[null,"05.04.03.00.",null,"DSNG (Vehículo y personal técnico)",null,null,null,null,null,null,{"$f":"SUM(H463:J463)","v":0},{"$f":"+H463*F463*C463","v":0},{"$f":"+I463*F463*C463","v":0},{"$f":"+J463*F463*C463","v":0},{"$f":"SUM(L463:N463)","v":0}]
[]
[null,"05.05.00.00","Nº","Transportes.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L466:L487)","v":0},{"$f":"SUM(M466:M487)","v":0},{"$f":"SUM(N466:N487)","v":0},{"$f":"SUM(O466:O487)","v":0}]
[null,"05.05.01.00",null,"Coches de producción.",null,null,null,null,null,null,{"$f":"SUM(H466:J466)","v":0},{"$f":"+H466*F466*C466","v":0},{"$f":"+I466*F466*C466","v":0},{"$f":"+J466*F466*C466","v":0},{"$f":"SUM(L466:N466)","v":0}]
[null,"05.05.02.00",null,"Combustible coches del equipo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.03.00",null,"Uso coches equipo",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.04.00",null,"Alquiler minibus.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.05.00",null,"Alquiler coches sin conductor.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.06.00",null,"Taxis en fechas rodaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.07.00",null,"Furgón de cámaras.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.08.00",null,"Furgoneta/bus de maquillaje.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.09.00",null,"Camión decoración-atrezzo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.10.00",null,"Camión iluminación.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.11.00",null,"Camión Efectos Especiales",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.12.00",null,"Exceso Km. transporte pesado y furgonetas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.13.00",null,"Autobuses.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.14.00",null,"Autocaravanas",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.15.00",null,"Aduanas y fletes.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.16.00",null,"Peaje autopistas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.17.00",null,"Alquiler otros transportes.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.18.00",null,"Ambulancias",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.19.00",null,"Caravanas",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.20.00",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.21.00",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.22.00",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"06.00.00.00","CAP. 6","VIAJES, DIETAS Y COMIDAS",null,null,null,"TOTAL CAPITULO 6",null,null,null,{"$f":"SUM(L490+L502+L511+L519)","v":0},{"$f":"SUM(M490+M502+M511+M519)","v":0},{"$f":"SUM(N490+N502+N511+N519)","v":0},{"$f":"SUM(O490+O502+O511+O519)","v":0}]
[null,"06.01.00.00.","Nº","Localizaciones varias","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L491:L500)","v":0},{"$f":"SUM(M491:M500)","v":0},{"$f":"SUM(N491:N500)","v":0},{"$f":"SUM(O491:O500)","v":0}]
[null,"06.01.01.00.",null,"Billetes avión",null,null,null,null,null,null,{"$f":"SUM(H491:J491)","v":0},{"$f":"+H491*F491*C491","v":0},{"$f":"+I491*F491*C491","v":0},{"$f":"+J491*F491*C491","v":0},{"$f":"SUM(L491:N491)","v":0}]
[null,"06.01.02.00.",null,"Billetes tren",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.03.00.",null,"Alquiler vehículos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.04.00.",null,"Gasolina y kilometraje.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.05.00.",null,"Peajes y parking.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.06.00.",null,"Taxis y otros.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.07.00.",null,"Comidas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.08.00.",null,"Hoteles.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.09.00.",null,"Dietas o gastos de bolsillo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.10.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"06.02.00.00.","Nº","Viajes.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L503:L509)","v":0},{"$f":"SUM(M503:M509)","v":0},{"$f":"SUM(N503:N509)","v":0},{"$f":"SUM(O503:O509)","v":0}]
[null,"06.02.01.00.",null,"Billetes avión",null,null,null,null,null,null,{"$f":"SUM(H503:J503)","v":0},{"$f":"+H503*F503*C503","v":0},{"$f":"+I503*F503*C503","v":0},{"$f":"+J503*F503*C503","v":0},{"$f":"SUM(L503:N503)","v":0}]
[null,"06.02.02.00.",null,"Billetes tren",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.02.03.00.",null,"Alquiler vehículos",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.02.04.00.",null,"Gasolina y kilometraje",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.02.05.00.",null,"Peajes y parkings",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.02.06.00.",null,"Taxis y otros",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.02.07.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"06.03.00.00.","Nº","Hoteles y comidas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L512:L517)","v":0},{"$f":"SUM(M512:M517)","v":0},{"$f":"SUM(N512:N517)","v":0},{"$f":"SUM(O512:O517)","v":0}]
[null,"06.03.01.00.",null,"Hotel equipo técnico",null,null,null,null,null,null,{"$f":"SUM(H512:J512)","v":0},{"$f":"+H512*F512*C512","v":0},{"$f":"+I512*F512*C512","v":0},{"$f":"+J512*F512*C512","v":0},{"$f":"SUM(L512:N512)","v":0}]
[null,"06.03.02.00.",null,"Comidas rodaje equipo técnico ",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.03.03.00.",null,"Comidas preparación",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.03.04.00.",null,"Comidas  post-producción.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.03.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"06.03.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"06.04.00.00.","Nº","Dietas (nacional-extranjero).","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L520:L523)","v":0},{"$f":"SUM(M520:M523)","v":0},{"$f":"SUM(N520:N523)","v":0},{"$f":"SUM(O520:O523)","v":0}]
[null,"06.04.01.00.",null,"Nº tecnicos en:",null,null,null,null,null,null,{"$f":"SUM(H520:J520)","v":0},{"$f":"+H520*F520*C520","v":0},{"$f":"+I520*F520*C520","v":0},{"$f":"+J520*F520*C520","v":0},{"$f":"SUM(L520:N520)","v":0}]
[null,"06.04.01.01.",null,"Nº tecnicos en:",null,null,null,null,null,null,{"$f":"SUM(H521:J521)","v":0},{"$f":"+H521*F521*C521","v":0},{"$f":"+I521*F521*C521","v":0},{"$f":"+J521*F521*C521","v":0},{"$f":"SUM(L521:N521)","v":0}]
[null,"06.04.02.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H522:J522)","v":0},{"$f":"+H522*F522*C522","v":0},{"$f":"+I522*F522*C522","v":0},{"$f":"+J522*F522*C522","v":0},{"$f":"SUM(L522:N522)","v":0}]
[null,"06.04.02.01.",null,null,null,null,null,null,null,null,{"$f":"SUM(H523:J523)","v":0},{"$f":"+H523*F523*C523","v":0},{"$f":"+I523*F523*C523","v":0},{"$f":"+J523*F523*C523","v":0},{"$f":"SUM(L523:N523)","v":0}]
[]
[null,"07.00.00.00","CAP. 7","SOPORTES GRABACIÓN Y VARIOS PRODUCCIÓN",null,null,null,"TOTAL CAPITULO 7",null,null,null,{"$f":"SUM(L526+L536)","v":0},{"$f":"SUM(M526+M536)","v":0},{"$f":"SUM(N526+N536)","v":0},{"$f":"SUM(O526+O536)","v":0}]
[null,"07.01.00.00.","Nº","Soportes grabación y varios producción","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L527:L534)","v":0},{"$f":"SUM(M527:M534)","v":0},{"$f":"SUM(N527:N534)","v":0},{"$f":"SUM(O527:O534)","v":0}]
[null,"07.01.01.00.",null,"Tarjetas cámara",null,null,null,null,null,null,{"$f":"SUM(H527:J527)","v":0},{"$f":"+H527*F527*C527","v":0},{"$f":"+I527*F527*C527","v":0},{"$f":"+J527*F527*C527","v":0},{"$f":"SUM(L527:N527)","v":0}]
[null,"07.01.01.01.",null,"Discos duros",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.02.00.",null,"Cintas de sonido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.04.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.07.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"07.02.00.00.","Nº","Varios producción.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L537:L554)","v":0},{"$f":"SUM(M537:M554)","v":0},{"$f":"SUM(N537:N554)","v":0},{"$f":"SUM(O537:O554)","v":0}]
[null,"07.02.01.00.",null,"Teléfonos móviles.",null,null,null,null,null,null,{"$f":"SUM(H537:J537)","v":0},{"$f":"+H537*F537*C537","v":0},{"$f":"+I537*F537*C537","v":0},{"$f":"+J537*F537*C537","v":0},{"$f":"SUM(L537:N537)","v":0}]
[null,"07.02.02.00.",null,"Teléfonos fijos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.03.00.",null,"Alquiler camerinos exteriores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.04.00.",null,"Alquiler oficina en rodaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.05.00.",null,"Alquiler y montaje caracolas",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.06.00.",null,"Copias y fotocopias en rodaje o grabación.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.07.00.",null,"Limpieza lugares rodaje.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.08.00.",null,"Comunicaciones en rodaje (walki talki).",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.09.00.",null,"Premios.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.10.00.",null,"Notarios.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.11.00.",null,"Alquiler de cañones, estufas, ventiladores,  etc.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.12.00.",null,"Servicio medico y asistencia sanitaria.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.13.00.",null,"Aparcamientos, Garajes .",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.14.00.",null,"Almacenes varios",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.15.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.16.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.17.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.18.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"08.00.00.00","CAP. 8","MONTAJE, SONORIZACIÓN Y POSTPRODUCCIÓN ",null,null,null,"TOTAL CAPITULO 8",null,null,null,{"$f":"SUM(L557+L566+L578+L587)","v":0},{"$f":"SUM(M557+M566+M578+M587)","v":0},{"$f":"SUM(N557+N566+N578+N587)","v":0},{"$f":"SUM(O557+O566+O578+O587)","v":0}]
[null,"08.01.00.00.","Nº","Montaje y EDICIÓN.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L558:L564)","v":0},{"$f":"SUM(M558:M564)","v":0},{"$f":"SUM(N558:N564)","v":0},{"$f":"SUM(O558:O564)","v":0}]
[null,"08.01.01.00.",null,"Sala de montaje ó edición.",null,null,null,null,null,null,{"$f":"SUM(H558:J558)","v":0},{"$f":"+H558*F558*C558","v":0},{"$f":"+I558*F558*C558","v":0},{"$f":"+J558*F558*C558","v":0},{"$f":"SUM(L558:N558)","v":0}]
[null,"08.01.02.00.",null,"Sala de visionado cine/video.",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.01.03.00.",null,"Digitalización. Conformado",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.01.04.00.",null,"Efectos sonoros archivo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.01.05.00.",null,"Sistemas de almacenamiento (ISIS…)",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.01.06.00.",null,"Landshare para redacción",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.01.07.00.",null,"Alquiler Laptops",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"08.02.00.00.","Nº","IMAGEN","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L567:L576)","v":0},{"$f":"SUM(M567:M576)","v":0},{"$f":"SUM(N567:N576)","v":0},{"$f":"SUM(O567:O576)","v":0}]
[null,"08.02.01.00.",null,"Sala postproducción",null,null,null,null,null,null,{"$f":"SUM(H567:J567)","v":0},{"$f":"+H567*F567*C567","v":0},{"$f":"+I567*F567*C567","v":0},{"$f":"+J567*F567*C567","v":0},{"$f":"SUM(L567:N567)","v":0}]
[null,"08.02.02.00.",null,"Sala postproduccion con paleta gráfica",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.03.00.",null,"Cambios de formato. Copias y repicados.",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.04.00.",null,"Efectos visuales",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.05.00.",null,"Animaciones y trucos digitales",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.06.00.",null,"Etalonaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.07.00.",null,"Grafismo electrónico",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.08.00.",null,"Generador gráficos ",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.09.00.",null,"Subtitulado programas",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.10.00.",null,"Audiodescripción",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"08.03.00.00.","Nº","SONIDO","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L579:L585)","v":0},{"$f":"SUM(M579:M585)","v":0},{"$f":"SUM(N579:N585)","v":0},{"$f":"SUM(O579:O585)","v":0}]
[null,"08.03.01.00.",null,"Sala sonorización",null,null,null,null,null,null,{"$f":"SUM(H579:J579)","v":0},{"$f":"+H579*F579*C579","v":0},{"$f":"+I579*F579*C579","v":0},{"$f":"+J579*F579*C579","v":0},{"$f":"SUM(L579:N579)","v":0}]
[null,"08.03.02.00.",null,"Mezclas sonido",null,null,null,null,null,null,0,0,0,{"$f":"+J580*F580*C580","v":0},0]
[null,"08.03.03.00.",null,"Sala Protools",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.03.04.00.",null,"Elaboración soundtrack",null,null,null,null,null,null,0,0,0,{"$f":"+J582*F582*C582","v":0},0]
[null,"08.03.05.00.",null,"Sala de doblaje.",null,null,null,null,null,null,0,0,0,{"$f":"+J583*F583*C583","v":0},0]
[null,"08.03.06.00.",null,"Sala grabación música.",null,null,null,null,null,null,0,0,0,{"$f":"+J584*F584*C584","v":0},0]
[null,"08.03.07.00.",null,"Sala edición sonido. ",null,null,null,null,null,null,0,0,0,{"$f":"+J585*F585*C585","v":0},0]
[]
[null,"08.04.00.00.","Nº","Varios.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L588:L595)","v":0},{"$f":"SUM(M588:M595)","v":0},{"$f":"SUM(N588:N595)","v":0},{"$f":"SUM(O588:O595)","v":0}]
[null,"08.04.01.00.",null,"Cabecera (diseño y realización).",null,null,null,null,null,null,{"$f":"SUM(H588:J588)","v":0},{"$f":"+H588*F588*C588","v":0},{"$f":"+I588*F588*C588","v":0},{"$f":"+J588*F588*C588","v":0},{"$f":"SUM(L588:N588)","v":0}]
[null,"08.04.02.00.",null,"Conversor de normas o formato",null,null,null,null,null,null,{"$f":"SUM(H589:J589)","v":0},{"$f":"+H589*F589*C589","v":0},{"$f":"+I589*F589*C589","v":0},{"$f":"+J589*F589*C589","v":0},{"$f":"SUM(L589:N589)","v":0}]
[null,"08.04.03.00.",null,"Realidad Virtual (VR)",null,null,null,null,null,null,{"$f":"SUM(H590:J590)","v":0},{"$f":"+H590*F590*C590","v":0},{"$f":"+I590*F590*C590","v":0},{"$f":"+J590*F590*C590","v":0},{"$f":"SUM(L590:N590)","v":0}]
[null,"08.04.04.00.",null,"Realidad Aumentada (RA)",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.04.05.00.",null,"Desarrollo de Aplicaciones",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.04.06.00.",null,"Contenidos web",null,null,null,null,null,null,{"$f":"SUM(H593:J593)","v":0},{"$f":"+H593*F593*C593","v":0},{"$f":"+I593*F593*C593","v":0},{"$f":"+J593*F593*C593","v":0},{"$f":"SUM(L593:N593)","v":0}]
[null,"08.04.07.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H594:J594)","v":0},{"$f":"+H594*F594*C594","v":0},{"$f":"+I594*F594*C594","v":0},{"$f":"+J594*F594*C594","v":0},{"$f":"SUM(L594:N594)","v":0}]
[null,"08.04.08.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H595:J595)","v":0},{"$f":"+H595*F595*C595","v":0},{"$f":"+I595*F595*C595","v":0},{"$f":"+J595*F595*C595","v":0},{"$f":"SUM(L595:N595)","v":0}]
[]
[null,"09.00.00.00","CAP. 9","SEGUROS E IMPUESTOS",null,null,null,"TOTAL CAPITULO 9",null,null,null,{"$f":"L598","v":0},{"$f":"M598","v":0},{"$f":"N598","v":0},{"$f":"O598","v":0}]
[null,"09.01.00.00.","Nº","Seguros e Impuestos","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L599:L604)","v":0},{"$f":"SUM(M599:M604)","v":0},{"$f":"SUM(N599:N604)","v":0},{"$f":"SUM(O599:O604)","v":0}]
[null,"09.01.01.00.",null,"Seguro total de la producción.",null,null,null,null,null,null,{"$f":"SUM(H599:J599)","v":0},{"$f":"+H599*F599*C599","v":0},{"$f":"+I599*F599*C599","v":0},{"$f":"+J599*F599*C599","v":0},{"$f":"SUM(L599:N599)","v":0}]
[null,"09.01.02.00.",null,"Seguro de interrupción de rodaje",null,null,null,null,null,null,0,0,0,{"$f":"+J600*F600*C600","v":0},0]
[null,"09.01.03.00.",null,"Seguro de responsabilidad civil.",null,null,null,null,null,null,0,0,0,0,0]
[null,"09.01.04.00.",null,"Seguro de accidentes.",null,null,null,null,null,null,0,0,0,{"$f":"+J602*F602*C602","v":0},0]
[null,"09.01.05.00.",null,"Seguro multirriesgo",null,null,null,null,null,null,0,0,0,{"$f":"+J603*F603*C603","v":0},0]
[null,"09.01.06.00",null,"Impuesto Services grabación en otro país",null,null,null,null,null,null,0,0,0,{"$f":"+J604*F604*C604","v":0},0]
[]
[null,"10.00.00.00","CAP. 10","GASTOS GENERALES",null,null,null,"TOTAL CAPITULO 10",null,null,null,{"$f":"L607","v":0},{"$f":"M607","v":0},{"$f":"N607","v":0},{"$f":"O607","v":0}]
[null,"10.01.00.00.","Nº","Gastos Generales","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L608:L617)","v":0},{"$f":"SUM(M608:M617)","v":0},{"$f":"SUM(N608:N617)","v":0},{"$f":"SUM(O608:O617)","v":0}]
[null,"10.01.01.00.",null,"Alquiler oficinas.",null,null,null,null,null,null,{"$f":"SUM(H608:J608)","v":0},{"$f":"+H608*F608*C608","v":0},{"$f":"+I608*F608*C608","v":0},{"$f":"+J608*F608*C608","v":0},{"$f":"SUM(L608:N608)","v":0}]
[null,"10.01.02.00.",null,"Personal administrativo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"10.01.03.00.",null,"Gestoria laboral ",null,null,null,null,null,null,0,0,0,0,0]
[null,"10.01.04.00.",null,"Envíos y mensajería ",null,null,null,null,null,null,0,0,0,0,0]
[null,"10.01.05.00.",null,"Equipos ofimáticos y otros oficina",null,null,null,null,null,null,0,0,0,0,0]
[null,"10.01.06.00.",null,"Material promoción ",null,null,null,null,null,null,0,0,0,0,0]
[null,"10.01.07.00.",null,"Making off",null,null,null,null,null,null,0,0,0,0,0]
[null,"10.01.08.00.",null,"Paid Media",null,null,null,null,null,null,0,0,0,0,0]
[null,"10.01.09.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"10.01.10.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]

{"sheet":"SEG. SOCIAL ARTISTAS","index":1,"n_rows":114,"n_cols":15,"rows_kept":114,"cut":false,"hidden":false,"merged":[[113,0,113,6],[4,4,4,5],[4,6,4,9],[98,0,99,0],[111,2,111,6],[112,0,112,6],[109,2,109,6],[110,2,110,6],[106,2,106,7],[4,11,4,13],[4,14,5,14],[0,3,0,14],[107,2,107,6],[108,2,108,6],[2,1,2,2],[0,1,0,2],[94,0,94,6],[96,2,96,10],[105,2,105,9],[98,2,98,3],[99,2,99,3],[101,0,103,0],[4,3,5,3]]}
[{"$f":"'MODELO PPTO.'!B2","v":2024},"CÁLCULO COSTES SEGURIDAD SOCIAL ARTISTAS",null,"¡ OJO, LA PRODUCTORA DEBE CALCULAR EL TOTAL DE LA COLUMNA SOMBREADA EN NARANJA !"]
[]
[null,{"$f":"'MODELO PPTO.'!D7","v":0},null,{"$f":"'MODELO PPTO.'!H4","v":"PROGRAMA:"}]
[]
[null,null,null,"T.C (1)","MEDIDA (2)",null,"Nª UNIDADES",null,null,null,"SALARIOS","COSTE SEGURIDAD SOCIAL EMPRESA",null,null,"TOTAL (4)"]
["02.00.00.00.","Nº","PERSONAL ARTISTICO",null,"Unidad","Valor","Pre","Pro","Post","TOTAL ","TOTAL","Pre","Pro","Post"]
[null,null,"TOTAL  CAPÍTULO 2: PERSONAL ARTÍSTICO"]
["02.01.00.00.",null," Protagonistas.Presentadores.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O74","v":0},{"$f":"SUM(L9:L14)","v":0},{"$f":"SUM(M9:M14)","v":0},{"$f":"SUM(N9:N14)","v":0},{"$f":"SUM(O9:O14)","v":0}]
["02.01.01.00.",{"$f":"'MODELO PPTO.'!C75","v":0},{"$f":"IF('MODELO PPTO.'!D75<>\"\",'MODELO PPTO.'!D75,\"\")","v":""},{"$f":"'MODELO PPTO.'!G75","v":0},{"$f":"'MODELO PPTO.'!E75","v":0},{"$f":"'MODELO PPTO.'!F75","v":0},{"$f":"'MODELO PPTO.'!H75","v":0},{"$f":"'MODELO PPTO.'!I75","v":0},{"$f":"'MODELO PPTO.'!J75","v":0},{"$f":"'MODELO PPTO.'!K75","v":0},{"$f":"'MODELO PPTO.'!O75","v":0},{"$f":"IF(O9=0,0,(O9*G9)/J9)","v":0},{"$f":"IF(O9=0,0,(O9*H9)/J9)","v":0},{"$f":"IF(O9=0,0,(O9*I9)/J9)","v":0}]
["02.01.02.00.",{"$f":"'MODELO PPTO.'!C76","v":0},{"$f":"IF('MODELO PPTO.'!D76<>\"\",'MODELO PPTO.'!D76,\"\")","v":""},{"$f":"'MODELO PPTO.'!G76","v":0},{"$f":"'MODELO PPTO.'!E76","v":0},{"$f":"'MODELO PPTO.'!F76","v":0},{"$f":"'MODELO PPTO.'!H76","v":0},{"$f":"'MODELO PPTO.'!I76","v":0},{"$f":"'MODELO PPTO.'!J76","v":0},{"$f":"'MODELO PPTO.'!K76","v":0},{"$f":"'MODELO PPTO.'!O76","v":0},{"$f":"IF(O10=0,0,(O10*G10)/J10)","v":0},{"$f":"IF(O10=0,0,(O10*H10)/J10)","v":0},{"$f":"IF(O10=0,0,(O10*I10)/J10)","v":0}]
["02.01.03.00.",{"$f":"'MODELO PPTO.'!C77","v":0},{"$f":"IF('MODELO PPTO.'!D77<>\"\",'MODELO PPTO.'!D77,\"\")","v":""},{"$f":"'MODELO PPTO.'!G77","v":0},{"$f":"'MODELO PPTO.'!E77","v":0},{"$f":"'MODELO PPTO.'!F77","v":0},{"$f":"'MODELO PPTO.'!H77","v":0},{"$f":"'MODELO PPTO.'!I77","v":0},{"$f":"'MODELO PPTO.'!J77","v":0},{"$f":"'MODELO PPTO.'!K77","v":0},{"$f":"'MODELO PPTO.'!O77","v":0},0,0,0]
["02.01.04.00.",{"$f":"'MODELO PPTO.'!C78","v":0},{"$f":"IF('MODELO PPTO.'!D78<>\"\",'MODELO PPTO.'!D78,\"\")","v":""},{"$f":"'MODELO PPTO.'!G78","v":0},{"$f":"'MODELO PPTO.'!E78","v":0},{"$f":"'MODELO PPTO.'!F78","v":0},{"$f":"'MODELO PPTO.'!H78","v":0},{"$f":"'MODELO PPTO.'!I78","v":0},{"$f":"'MODELO PPTO.'!J78","v":0},{"$f":"'MODELO PPTO.'!K78","v":0},{"$f":"'MODELO PPTO.'!O78","v":0},0,0,0]
["02.01.05.00.",{"$f":"'MODELO PPTO.'!C79","v":0},{"$f":"IF('MODELO PPTO.'!D79<>\"\",'MODELO PPTO.'!D79,\"\")","v":""},{"$f":"'MODELO PPTO.'!G79","v":0},{"$f":"'MODELO PPTO.'!E79","v":0},{"$f":"'MODELO PPTO.'!F79","v":0},{"$f":"'MODELO PPTO.'!H79","v":0},{"$f":"'MODELO PPTO.'!I79","v":0},{"$f":"'MODELO PPTO.'!J79","v":0},{"$f":"'MODELO PPTO.'!K79","v":0},{"$f":"'MODELO PPTO.'!O79","v":0},0,0,0]
["02.01.06.00.",{"$f":"'MODELO PPTO.'!C80","v":0},{"$f":"IF('MODELO PPTO.'!D80<>\"\",'MODELO PPTO.'!D80,\"\")","v":""},{"$f":"'MODELO PPTO.'!G80","v":0},{"$f":"'MODELO PPTO.'!E80","v":0},{"$f":"'MODELO PPTO.'!F80","v":0},{"$f":"'MODELO PPTO.'!H80","v":0},{"$f":"'MODELO PPTO.'!I80","v":0},{"$f":"'MODELO PPTO.'!J80","v":0},{"$f":"'MODELO PPTO.'!K80","v":0},{"$f":"'MODELO PPTO.'!O80","v":0},0,0,0]
[]
["02.02.00.00.",null,"Principales.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O82","v":0},{"$f":"SUM(L17:L23)","v":0},{"$f":"SUM(M17:M23)","v":0},{"$f":"SUM(N17:N23)","v":0},{"$f":"SUM(O17:O23)","v":0}]
["02.02.01.00.",{"$f":"'MODELO PPTO.'!C83","v":0},{"$f":"IF('MODELO PPTO.'!D83<>\"\",'MODELO PPTO.'!D83,\"\")","v":""},{"$f":"'MODELO PPTO.'!G83","v":0},{"$f":"'MODELO PPTO.'!E83","v":0},{"$f":"'MODELO PPTO.'!F83","v":0},{"$f":"'MODELO PPTO.'!H83","v":0},{"$f":"'MODELO PPTO.'!I83","v":0},{"$f":"'MODELO PPTO.'!J83","v":0},{"$f":"'MODELO PPTO.'!K83","v":0},{"$f":"'MODELO PPTO.'!O83","v":0},{"$f":"IF(O17=0,0,(O17*G17)/J17)","v":0},{"$f":"IF(O17=0,0,(O17*H17)/J17)","v":0},{"$f":"IF(O17=0,0,(O17*I17)/J17)","v":0}]
["02.02.02.00.",{"$f":"'MODELO PPTO.'!C84","v":0},{"$f":"IF('MODELO PPTO.'!D84<>\"\",'MODELO PPTO.'!D84,\"\")","v":""},{"$f":"'MODELO PPTO.'!G84","v":0},{"$f":"'MODELO PPTO.'!E84","v":0},{"$f":"'MODELO PPTO.'!F84","v":0},{"$f":"'MODELO PPTO.'!H84","v":0},{"$f":"'MODELO PPTO.'!I84","v":0},{"$f":"'MODELO PPTO.'!J84","v":0},{"$f":"'MODELO PPTO.'!K84","v":0},{"$f":"'MODELO PPTO.'!O84","v":0},{"$f":"IF(O18=0,0,(O18*G18)/J18)","v":0},{"$f":"IF(O18=0,0,(O18*H18)/J18)","v":0},{"$f":"IF(O18=0,0,(O18*I18)/J18)","v":0}]
["02.02.03.00.",{"$f":"'MODELO PPTO.'!C85","v":0},{"$f":"IF('MODELO PPTO.'!D85<>\"\",'MODELO PPTO.'!D85,\"\")","v":""},{"$f":"'MODELO PPTO.'!G85","v":0},{"$f":"'MODELO PPTO.'!E85","v":0},{"$f":"'MODELO PPTO.'!F85","v":0},{"$f":"'MODELO PPTO.'!H85","v":0},{"$f":"'MODELO PPTO.'!I85","v":0},{"$f":"'MODELO PPTO.'!J85","v":0},{"$f":"'MODELO PPTO.'!K85","v":0},{"$f":"'MODELO PPTO.'!O85","v":0},0,0,0]
["02.02.04.00.",{"$f":"'MODELO PPTO.'!C86","v":0},{"$f":"IF('MODELO PPTO.'!D86<>\"\",'MODELO PPTO.'!D86,\"\")","v":""},{"$f":"'MODELO PPTO.'!G86","v":0},{"$f":"'MODELO PPTO.'!E86","v":0},{"$f":"'MODELO PPTO.'!F86","v":0},{"$f":"'MODELO PPTO.'!H86","v":0},{"$f":"'MODELO PPTO.'!I86","v":0},{"$f":"'MODELO PPTO.'!J86","v":0},{"$f":"'MODELO PPTO.'!K86","v":0},{"$f":"'MODELO PPTO.'!O86","v":0},0,0,0]
["02.02.05.00.",{"$f":"'MODELO PPTO.'!C87","v":0},{"$f":"IF('MODELO PPTO.'!D87<>\"\",'MODELO PPTO.'!D87,\"\")","v":""},{"$f":"'MODELO PPTO.'!G87","v":0},{"$f":"'MODELO PPTO.'!E87","v":0},{"$f":"'MODELO PPTO.'!F87","v":0},{"$f":"'MODELO PPTO.'!H87","v":0},{"$f":"'MODELO PPTO.'!I87","v":0},{"$f":"'MODELO PPTO.'!J87","v":0},{"$f":"'MODELO PPTO.'!K87","v":0},{"$f":"'MODELO PPTO.'!O87","v":0},0,0,0]
["02.02.06.00.",{"$f":"'MODELO PPTO.'!C88","v":0},{"$f":"IF('MODELO PPTO.'!D88<>\"\",'MODELO PPTO.'!D88,\"\")","v":""},{"$f":"'MODELO PPTO.'!G88","v":0},{"$f":"'MODELO PPTO.'!E88","v":0},{"$f":"'MODELO PPTO.'!F88","v":0},{"$f":"'MODELO PPTO.'!H88","v":0},{"$f":"'MODELO PPTO.'!I88","v":0},{"$f":"'MODELO PPTO.'!J88","v":0},{"$f":"'MODELO PPTO.'!K88","v":0},{"$f":"'MODELO PPTO.'!O88","v":0},0,0,0]
["02.02.07.00.",{"$f":"'MODELO PPTO.'!C89","v":0},{"$f":"IF('MODELO PPTO.'!D89<>\"\",'MODELO PPTO.'!D89,\"\")","v":""},{"$f":"'MODELO PPTO.'!G89","v":0},{"$f":"'MODELO PPTO.'!E89","v":0},{"$f":"'MODELO PPTO.'!F89","v":0},{"$f":"'MODELO PPTO.'!H89","v":0},{"$f":"'MODELO PPTO.'!I89","v":0},{"$f":"'MODELO PPTO.'!J89","v":0},{"$f":"'MODELO PPTO.'!K89","v":0},{"$f":"'MODELO PPTO.'!O89","v":0},0,0,0]
[]
["02.03.00.00.",null,"Secundarios.Colaboraciones especiales o Actores Invitados",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O91","v":0},{"$f":"SUM(L26:L41)","v":0},{"$f":"SUM(M26:M41)","v":0},{"$f":"SUM(N26:N41)","v":0},{"$f":"SUM(O26:O41)","v":0}]
["02.03.01.00.",{"$f":"'MODELO PPTO.'!C92","v":0},{"$f":"IF('MODELO PPTO.'!D92<>\"\",'MODELO PPTO.'!D92,\"\")","v":""},{"$f":"'MODELO PPTO.'!G92","v":0},{"$f":"'MODELO PPTO.'!E92","v":0},{"$f":"'MODELO PPTO.'!F92","v":0},{"$f":"'MODELO PPTO.'!H92","v":0},{"$f":"'MODELO PPTO.'!I92","v":0},{"$f":"'MODELO PPTO.'!J92","v":0},{"$f":"'MODELO PPTO.'!K92","v":0},{"$f":"'MODELO PPTO.'!O92","v":0},{"$f":"IF(O26=0,0,(O26*G26)/J26)","v":0},{"$f":"IF(O26=0,0,(O26*H26)/J26)","v":0},{"$f":"IF(O26=0,0,(O26*I26)/J26)","v":0}]
["02.03.02.00.",{"$f":"'MODELO PPTO.'!C93","v":0},{"$f":"IF('MODELO PPTO.'!D93<>\"\",'MODELO PPTO.'!D93,\"\")","v":""},{"$f":"'MODELO PPTO.'!G93","v":0},{"$f":"'MODELO PPTO.'!E93","v":0},{"$f":"'MODELO PPTO.'!F93","v":0},{"$f":"'MODELO PPTO.'!H93","v":0},{"$f":"'MODELO PPTO.'!I93","v":0},{"$f":"'MODELO PPTO.'!J93","v":0},{"$f":"'MODELO PPTO.'!K93","v":0},{"$f":"'MODELO PPTO.'!O93","v":0},{"$f":"IF(O27=0,0,(O27*G27)/J27)","v":0},{"$f":"IF(O27=0,0,(O27*H27)/J27)","v":0},{"$f":"IF(O27=0,0,(O27*I27)/J27)","v":0}]
["02.03.03.00.",{"$f":"'MODELO PPTO.'!C94","v":0},{"$f":"IF('MODELO PPTO.'!D94<>\"\",'MODELO PPTO.'!D94,\"\")","v":""},{"$f":"'MODELO PPTO.'!G94","v":0},{"$f":"'MODELO PPTO.'!E94","v":0},{"$f":"'MODELO PPTO.'!F94","v":0},{"$f":"'MODELO PPTO.'!H94","v":0},{"$f":"'MODELO PPTO.'!I94","v":0},{"$f":"'MODELO PPTO.'!J94","v":0},{"$f":"'MODELO PPTO.'!K94","v":0},{"$f":"'MODELO PPTO.'!O94","v":0},0,0,0]
["02.03.04.00.",{"$f":"'MODELO PPTO.'!C95","v":0},{"$f":"IF('MODELO PPTO.'!D95<>\"\",'MODELO PPTO.'!D95,\"\")","v":""},{"$f":"'MODELO PPTO.'!G95","v":0},{"$f":"'MODELO PPTO.'!E95","v":0},{"$f":"'MODELO PPTO.'!F95","v":0},{"$f":"'MODELO PPTO.'!H95","v":0},{"$f":"'MODELO PPTO.'!I95","v":0},{"$f":"'MODELO PPTO.'!J95","v":0},{"$f":"'MODELO PPTO.'!K95","v":0},{"$f":"'MODELO PPTO.'!O95","v":0},0,0,0]
["02.03.05.00.",{"$f":"'MODELO PPTO.'!C96","v":0},{"$f":"IF('MODELO PPTO.'!D96<>\"\",'MODELO PPTO.'!D96,\"\")","v":""},{"$f":"'MODELO PPTO.'!G96","v":0},{"$f":"'MODELO PPTO.'!E96","v":0},{"$f":"'MODELO PPTO.'!F96","v":0},{"$f":"'MODELO PPTO.'!H96","v":0},{"$f":"'MODELO PPTO.'!I96","v":0},{"$f":"'MODELO PPTO.'!J96","v":0},{"$f":"'MODELO PPTO.'!K96","v":0},{"$f":"'MODELO PPTO.'!O96","v":0},0,0,0]
["02.03.06.00.",{"$f":"'MODELO PPTO.'!C97","v":0},{"$f":"IF('MODELO PPTO.'!D97<>\"\",'MODELO PPTO.'!D97,\"\")","v":""},{"$f":"'MODELO PPTO.'!G97","v":0},{"$f":"'MODELO PPTO.'!E97","v":0},{"$f":"'MODELO PPTO.'!F97","v":0},{"$f":"'MODELO PPTO.'!H97","v":0},{"$f":"'MODELO PPTO.'!I97","v":0},{"$f":"'MODELO PPTO.'!J97","v":0},{"$f":"'MODELO PPTO.'!K97","v":0},{"$f":"'MODELO PPTO.'!O97","v":0},0,0,0]
["02.03.07.00.",{"$f":"'MODELO PPTO.'!C98","v":0},{"$f":"IF('MODELO PPTO.'!D98<>\"\",'MODELO PPTO.'!D98,\"\")","v":""},{"$f":"'MODELO PPTO.'!G98","v":0},{"$f":"'MODELO PPTO.'!E98","v":0},{"$f":"'MODELO PPTO.'!F98","v":0},{"$f":"'MODELO PPTO.'!H98","v":0},{"$f":"'MODELO PPTO.'!I98","v":0},{"$f":"'MODELO PPTO.'!J98","v":0},{"$f":"'MODELO PPTO.'!K98","v":0},{"$f":"'MODELO PPTO.'!O98","v":0},0,0,0]
["02.03.08.00.",{"$f":"'MODELO PPTO.'!C99","v":0},{"$f":"IF('MODELO PPTO.'!D99<>\"\",'MODELO PPTO.'!D99,\"\")","v":""},{"$f":"'MODELO PPTO.'!G99","v":0},{"$f":"'MODELO PPTO.'!E99","v":0},{"$f":"'MODELO PPTO.'!F99","v":0},{"$f":"'MODELO PPTO.'!H99","v":0},{"$f":"'MODELO PPTO.'!I99","v":0},{"$f":"'MODELO PPTO.'!J99","v":0},{"$f":"'MODELO PPTO.'!K99","v":0},{"$f":"'MODELO PPTO.'!O99","v":0},0,0,0]
["02.03.09.00.",{"$f":"'MODELO PPTO.'!C100","v":0},{"$f":"IF('MODELO PPTO.'!D100<>\"\",'MODELO PPTO.'!D100,\"\")","v":""},{"$f":"'MODELO PPTO.'!G100","v":0},{"$f":"'MODELO PPTO.'!E100","v":0},{"$f":"'MODELO PPTO.'!F100","v":0},{"$f":"'MODELO PPTO.'!H100","v":0},{"$f":"'MODELO PPTO.'!I100","v":0},{"$f":"'MODELO PPTO.'!J100","v":0},{"$f":"'MODELO PPTO.'!K100","v":0},{"$f":"'MODELO PPTO.'!O100","v":0},0,0,0]
["02.03.10.00.",{"$f":"'MODELO PPTO.'!C101","v":0},{"$f":"IF('MODELO PPTO.'!D101<>\"\",'MODELO PPTO.'!D101,\"\")","v":""},{"$f":"'MODELO PPTO.'!G101","v":0},{"$f":"'MODELO PPTO.'!E101","v":0},{"$f":"'MODELO PPTO.'!F101","v":0},{"$f":"'MODELO PPTO.'!H101","v":0},{"$f":"'MODELO PPTO.'!I101","v":0},{"$f":"'MODELO PPTO.'!J101","v":0},{"$f":"'MODELO PPTO.'!K101","v":0},{"$f":"'MODELO PPTO.'!O101","v":0},0,0,0]
["02.03.11.00.",{"$f":"'MODELO PPTO.'!C102","v":0},{"$f":"IF('MODELO PPTO.'!D102<>\"\",'MODELO PPTO.'!D102,\"\")","v":""},{"$f":"'MODELO PPTO.'!G102","v":0},{"$f":"'MODELO PPTO.'!E102","v":0},{"$f":"'MODELO PPTO.'!F102","v":0},{"$f":"'MODELO PPTO.'!H102","v":0},{"$f":"'MODELO PPTO.'!I102","v":0},{"$f":"'MODELO PPTO.'!J102","v":0},{"$f":"'MODELO PPTO.'!K102","v":0},{"$f":"'MODELO PPTO.'!O102","v":0},0,0,0]
["02.03.12.00.",{"$f":"'MODELO PPTO.'!C103","v":0},{"$f":"IF('MODELO PPTO.'!D103<>\"\",'MODELO PPTO.'!D103,\"\")","v":""},{"$f":"'MODELO PPTO.'!G103","v":0},{"$f":"'MODELO PPTO.'!E103","v":0},{"$f":"'MODELO PPTO.'!F103","v":0},{"$f":"'MODELO PPTO.'!H103","v":0},{"$f":"'MODELO PPTO.'!I103","v":0},{"$f":"'MODELO PPTO.'!J103","v":0},{"$f":"'MODELO PPTO.'!K103","v":0},{"$f":"'MODELO PPTO.'!O103","v":0},0,0,0]
["02.03.13.00.",{"$f":"'MODELO PPTO.'!C104","v":0},{"$f":"IF('MODELO PPTO.'!D104<>\"\",'MODELO PPTO.'!D104,\"\")","v":""},{"$f":"'MODELO PPTO.'!G104","v":0},{"$f":"'MODELO PPTO.'!E104","v":0},{"$f":"'MODELO PPTO.'!F104","v":0},{"$f":"'MODELO PPTO.'!H104","v":0},{"$f":"'MODELO PPTO.'!I104","v":0},{"$f":"'MODELO PPTO.'!J104","v":0},{"$f":"'MODELO PPTO.'!K104","v":0},{"$f":"'MODELO PPTO.'!O104","v":0},0,0,0]
["02.03.14.00.",{"$f":"'MODELO PPTO.'!C105","v":0},{"$f":"IF('MODELO PPTO.'!D105<>\"\",'MODELO PPTO.'!D105,\"\")","v":""},{"$f":"'MODELO PPTO.'!G105","v":0},{"$f":"'MODELO PPTO.'!E105","v":0},{"$f":"'MODELO PPTO.'!F105","v":0},{"$f":"'MODELO PPTO.'!H105","v":0},{"$f":"'MODELO PPTO.'!I105","v":0},{"$f":"'MODELO PPTO.'!J105","v":0},{"$f":"'MODELO PPTO.'!K105","v":0},{"$f":"'MODELO PPTO.'!O105","v":0},0,0,0]
["02.03.15.00.",{"$f":"'MODELO PPTO.'!C106","v":0},{"$f":"IF('MODELO PPTO.'!D106<>\"\",'MODELO PPTO.'!D106,\"\")","v":""},{"$f":"'MODELO PPTO.'!G106","v":0},{"$f":"'MODELO PPTO.'!E106","v":0},{"$f":"'MODELO PPTO.'!F106","v":0},{"$f":"'MODELO PPTO.'!H106","v":0},{"$f":"'MODELO PPTO.'!I106","v":0},{"$f":"'MODELO PPTO.'!J106","v":0},{"$f":"'MODELO PPTO.'!K106","v":0},{"$f":"'MODELO PPTO.'!O106","v":0},0,0,0]
["02.03.16.00.",{"$f":"'MODELO PPTO.'!C107","v":0},{"$f":"IF('MODELO PPTO.'!D107<>\"\",'MODELO PPTO.'!D107,\"\")","v":""},{"$f":"'MODELO PPTO.'!G107","v":0},{"$f":"'MODELO PPTO.'!E107","v":0},{"$f":"'MODELO PPTO.'!F107","v":0},{"$f":"'MODELO PPTO.'!H107","v":0},{"$f":"'MODELO PPTO.'!I107","v":0},{"$f":"'MODELO PPTO.'!J107","v":0},{"$f":"'MODELO PPTO.'!K107","v":0},{"$f":"'MODELO PPTO.'!O107","v":0},0,0,0]
[]
["02.04.00.00.",null,"Pequeñas partes.(Episódicos)",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O109","v":0},{"$f":"SUM(L44:L50)","v":0},{"$f":"SUM(M44:M50)","v":0},{"$f":"SUM(N44:N50)","v":0},{"$f":"SUM(O44:O50)","v":0}]
["02.04.01.00.",{"$f":"'MODELO PPTO.'!C110","v":0},{"$f":"IF('MODELO PPTO.'!D110<>\"\",'MODELO PPTO.'!D110,\"\")","v":""},{"$f":"'MODELO PPTO.'!G110","v":0},{"$f":"'MODELO PPTO.'!E110","v":0},{"$f":"'MODELO PPTO.'!F110","v":0},{"$f":"'MODELO PPTO.'!H110","v":0},{"$f":"'MODELO PPTO.'!I110","v":0},{"$f":"'MODELO PPTO.'!J110","v":0},{"$f":"'MODELO PPTO.'!K110","v":0},{"$f":"'MODELO PPTO.'!O110","v":0},{"$f":"IF(O44=0,0,(O44*G44)/J44)","v":0},{"$f":"IF(O44=0,0,(O44*H44)/J44)","v":0},{"$f":"IF(O44=0,0,(O44*I44)/J44)","v":0}]
["02.04.02.00.",{"$f":"'MODELO PPTO.'!C111","v":0},{"$f":"IF('MODELO PPTO.'!D111<>\"\",'MODELO PPTO.'!D111,\"\")","v":""},{"$f":"'MODELO PPTO.'!G111","v":0},{"$f":"'MODELO PPTO.'!E111","v":0},{"$f":"'MODELO PPTO.'!F111","v":0},{"$f":"'MODELO PPTO.'!H111","v":0},{"$f":"'MODELO PPTO.'!I111","v":0},{"$f":"'MODELO PPTO.'!J111","v":0},{"$f":"'MODELO PPTO.'!K111","v":0},{"$f":"'MODELO PPTO.'!O111","v":0},{"$f":"IF(O45=0,0,(O45*G45)/J45)","v":0},{"$f":"IF(O45=0,0,(O45*H45)/J45)","v":0},{"$f":"IF(O45=0,0,(O45*I45)/J45)","v":0}]
["02.04.03.00.",{"$f":"'MODELO PPTO.'!C112","v":0},{"$f":"IF('MODELO PPTO.'!D112<>\"\",'MODELO PPTO.'!D112,\"\")","v":""},{"$f":"'MODELO PPTO.'!G112","v":0},{"$f":"'MODELO PPTO.'!E112","v":0},{"$f":"'MODELO PPTO.'!F112","v":0},{"$f":"'MODELO PPTO.'!H112","v":0},{"$f":"'MODELO PPTO.'!I112","v":0},{"$f":"'MODELO PPTO.'!J112","v":0},{"$f":"'MODELO PPTO.'!K112","v":0},{"$f":"'MODELO PPTO.'!O112","v":0},0,0,0]
["02.04.04.00.",{"$f":"'MODELO PPTO.'!C113","v":0},{"$f":"IF('MODELO PPTO.'!D113<>\"\",'MODELO PPTO.'!D113,\"\")","v":""},{"$f":"'MODELO PPTO.'!G113","v":0},{"$f":"'MODELO PPTO.'!E113","v":0},{"$f":"'MODELO PPTO.'!F113","v":0},{"$f":"'MODELO PPTO.'!H113","v":0},{"$f":"'MODELO PPTO.'!I113","v":0},{"$f":"'MODELO PPTO.'!J113","v":0},{"$f":"'MODELO PPTO.'!K113","v":0},{"$f":"'MODELO PPTO.'!O113","v":0},0,0,0]
["02.04.05.00.",{"$f":"'MODELO PPTO.'!C114","v":0},{"$f":"IF('MODELO PPTO.'!D114<>\"\",'MODELO PPTO.'!D114,\"\")","v":""},{"$f":"'MODELO PPTO.'!G114","v":0},{"$f":"'MODELO PPTO.'!E114","v":0},{"$f":"'MODELO PPTO.'!F114","v":0},{"$f":"'MODELO PPTO.'!H114","v":0},{"$f":"'MODELO PPTO.'!I114","v":0},{"$f":"'MODELO PPTO.'!J114","v":0},{"$f":"'MODELO PPTO.'!K114","v":0},{"$f":"'MODELO PPTO.'!O114","v":0},0,0,0]
["02.04.06.00.",{"$f":"'MODELO PPTO.'!C115","v":0},{"$f":"IF('MODELO PPTO.'!D115<>\"\",'MODELO PPTO.'!D115,\"\")","v":""},{"$f":"'MODELO PPTO.'!G115","v":0},{"$f":"'MODELO PPTO.'!E115","v":0},{"$f":"'MODELO PPTO.'!F115","v":0},{"$f":"'MODELO PPTO.'!H115","v":0},{"$f":"'MODELO PPTO.'!I115","v":0},{"$f":"'MODELO PPTO.'!J115","v":0},{"$f":"'MODELO PPTO.'!K115","v":0},{"$f":"'MODELO PPTO.'!O115","v":0},0,0,0]
["02.04.07.00.",{"$f":"'MODELO PPTO.'!C116","v":0},{"$f":"IF('MODELO PPTO.'!D116<>\"\",'MODELO PPTO.'!D116,\"\")","v":""},{"$f":"'MODELO PPTO.'!G116","v":0},{"$f":"'MODELO PPTO.'!E116","v":0},{"$f":"'MODELO PPTO.'!F116","v":0},{"$f":"'MODELO PPTO.'!H116","v":0},{"$f":"'MODELO PPTO.'!I116","v":0},{"$f":"'MODELO PPTO.'!J116","v":0},{"$f":"'MODELO PPTO.'!K116","v":0},{"$f":"'MODELO PPTO.'!O116","v":0},0,0,0]
[]
["02.05.00.00.",null,"Figuración y público.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O118","v":0},{"$f":"SUM(L53:L57)","v":0},{"$f":"SUM(M53:M57)","v":0},{"$f":"SUM(N53:N57)","v":0},{"$f":"SUM(O53:O57)","v":0}]
["02.05.01.00.",{"$f":"'MODELO PPTO.'!C119","v":0},{"$f":"IF('MODELO PPTO.'!D119<>\"\",'MODELO PPTO.'!D119,\"\")","v":"Figuración Especial"},{"$f":"'MODELO PPTO.'!G119","v":0},{"$f":"'MODELO PPTO.'!E119","v":0},{"$f":"'MODELO PPTO.'!F119","v":0},{"$f":"'MODELO PPTO.'!H119","v":0},{"$f":"'MODELO PPTO.'!I119","v":0},{"$f":"'MODELO PPTO.'!J119","v":0},{"$f":"'MODELO PPTO.'!K119","v":0},{"$f":"'MODELO PPTO.'!O119","v":0},{"$f":"IF(O53=0,0,(O53*G53)/J53)","v":0},{"$f":"IF(O53=0,0,(O53*H53)/J53)","v":0},{"$f":"IF(O53=0,0,(O53*I53)/J53)","v":0}]
["02.05.02.00.",{"$f":"'MODELO PPTO.'!C120","v":0},{"$f":"IF('MODELO PPTO.'!D120<>\"\",'MODELO PPTO.'!D120,\"\")","v":"Figuración normal"},{"$f":"'MODELO PPTO.'!G120","v":0},{"$f":"'MODELO PPTO.'!E120","v":0},{"$f":"'MODELO PPTO.'!F120","v":0},{"$f":"'MODELO PPTO.'!H120","v":0},{"$f":"'MODELO PPTO.'!I120","v":0},{"$f":"'MODELO PPTO.'!J120","v":0},{"$f":"'MODELO PPTO.'!K120","v":0},{"$f":"'MODELO PPTO.'!O120","v":0},{"$f":"IF(O54=0,0,(O54*G54)/J54)","v":0},{"$f":"IF(O54=0,0,(O54*H54)/J54)","v":0},{"$f":"IF(O54=0,0,(O54*I54)/J54)","v":0}]
["02.05.03.00",{"$f":"'MODELO PPTO.'!C121","v":0},{"$f":"IF('MODELO PPTO.'!D121<>\"\",'MODELO PPTO.'!D121,\"\")","v":"Dobles "},{"$f":"'MODELO PPTO.'!G121","v":0},{"$f":"'MODELO PPTO.'!E121","v":0},{"$f":"'MODELO PPTO.'!F121","v":0},{"$f":"'MODELO PPTO.'!H121","v":0},{"$f":"'MODELO PPTO.'!I121","v":0},{"$f":"'MODELO PPTO.'!J121","v":0},{"$f":"'MODELO PPTO.'!K121","v":0},{"$f":"'MODELO PPTO.'!O121","v":0},0,0,0]
["02.05.04.00.",{"$f":"'MODELO PPTO.'!C122","v":0},{"$f":"IF('MODELO PPTO.'!D122<>\"\",'MODELO PPTO.'!D122,\"\")","v":"Azafatas de imagen"},{"$f":"'MODELO PPTO.'!G122","v":0},{"$f":"'MODELO PPTO.'!E122","v":0},{"$f":"'MODELO PPTO.'!F122","v":0},{"$f":"'MODELO PPTO.'!H122","v":0},{"$f":"'MODELO PPTO.'!I122","v":0},{"$f":"'MODELO PPTO.'!J122","v":0},{"$f":"'MODELO PPTO.'!K122","v":0},{"$f":"'MODELO PPTO.'!O122","v":0},0,0,0]
["02.05.05.00.",{"$f":"'MODELO PPTO.'!C123","v":0},{"$f":"IF('MODELO PPTO.'!D123<>\"\",'MODELO PPTO.'!D123,\"\")","v":"Público"},{"$f":"'MODELO PPTO.'!G123","v":0},{"$f":"'MODELO PPTO.'!E123","v":0},{"$f":"'MODELO PPTO.'!F123","v":0},{"$f":"'MODELO PPTO.'!H123","v":0},{"$f":"'MODELO PPTO.'!I123","v":0},{"$f":"'MODELO PPTO.'!J123","v":0},{"$f":"'MODELO PPTO.'!K123","v":0},{"$f":"'MODELO PPTO.'!O123","v":0},0,0,0]
[]
["02.06.00.00.",null,"Especialistas.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O125","v":0},{"$f":"SUM(L60:L65)","v":0},{"$f":"SUM(M60:M65)","v":0},{"$f":"SUM(N60:N65)","v":0},{"$f":"SUM(O60:O65)","v":0}]
["02.06.01.00.",{"$f":"'MODELO PPTO.'!C126","v":0},{"$f":"IF('MODELO PPTO.'!D126<>\"\",'MODELO PPTO.'!D126,\"\")","v":"Dobles de acción "},{"$f":"'MODELO PPTO.'!G126","v":0},{"$f":"'MODELO PPTO.'!E126","v":0},{"$f":"'MODELO PPTO.'!F126","v":0},{"$f":"'MODELO PPTO.'!H126","v":0},{"$f":"'MODELO PPTO.'!I126","v":0},{"$f":"'MODELO PPTO.'!J126","v":0},{"$f":"'MODELO PPTO.'!K126","v":0},{"$f":"'MODELO PPTO.'!O126","v":0},{"$f":"IF(O60=0,0,(O60*G60)/J60)","v":0},{"$f":"IF(O60=0,0,(O60*H60)/J60)","v":0},{"$f":"IF(O60=0,0,(O60*I60)/J60)","v":0}]
["02.06.02.00.",{"$f":"'MODELO PPTO.'!C127","v":0},{"$f":"IF('MODELO PPTO.'!D127<>\"\",'MODELO PPTO.'!D127,\"\")","v":"Maestro de armas/Jefe de especialistas."},{"$f":"'MODELO PPTO.'!G127","v":0},{"$f":"'MODELO PPTO.'!E127","v":0},{"$f":"'MODELO PPTO.'!F127","v":0},{"$f":"'MODELO PPTO.'!H127","v":0},{"$f":"'MODELO PPTO.'!I127","v":0},{"$f":"'MODELO PPTO.'!J127","v":0},{"$f":"'MODELO PPTO.'!K127","v":0},{"$f":"'MODELO PPTO.'!O127","v":0},{"$f":"IF(O61=0,0,(O61*G61)/J61)","v":0},{"$f":"IF(O61=0,0,(O61*H61)/J61)","v":0},{"$f":"IF(O61=0,0,(O61*I61)/J61)","v":0}]
["02.06.03.00.",{"$f":"'MODELO PPTO.'!C128","v":0},{"$f":"IF('MODELO PPTO.'!D128<>\"\",'MODELO PPTO.'!D128,\"\")","v":"Especialistas."},{"$f":"'MODELO PPTO.'!G128","v":0},{"$f":"'MODELO PPTO.'!E128","v":0},{"$f":"'MODELO PPTO.'!F128","v":0},{"$f":"'MODELO PPTO.'!H128","v":0},{"$f":"'MODELO PPTO.'!I128","v":0},{"$f":"'MODELO PPTO.'!J128","v":0},{"$f":"'MODELO PPTO.'!K128","v":0},{"$f":"'MODELO PPTO.'!O128","v":0},0,0,0]
["02.06.04.00.",{"$f":"'MODELO PPTO.'!C129","v":0},{"$f":"IF('MODELO PPTO.'!D129<>\"\",'MODELO PPTO.'!D129,\"\")","v":"Caballistas."},{"$f":"'MODELO PPTO.'!G129","v":0},{"$f":"'MODELO PPTO.'!E129","v":0},{"$f":"'MODELO PPTO.'!F129","v":0},{"$f":"'MODELO PPTO.'!H129","v":0},{"$f":"'MODELO PPTO.'!I129","v":0},{"$f":"'MODELO PPTO.'!J129","v":0},{"$f":"'MODELO PPTO.'!K129","v":0},{"$f":"'MODELO PPTO.'!O129","v":0},0,0,0]
["02.06.05.00.",{"$f":"'MODELO PPTO.'!C130","v":0},{"$f":"IF('MODELO PPTO.'!D130<>\"\",'MODELO PPTO.'!D130,\"\")","v":"Profesores/tutores menores"},{"$f":"'MODELO PPTO.'!G130","v":0},{"$f":"'MODELO PPTO.'!E130","v":0},{"$f":"'MODELO PPTO.'!F130","v":0},{"$f":"'MODELO PPTO.'!H130","v":0},{"$f":"'MODELO PPTO.'!I130","v":0},{"$f":"'MODELO PPTO.'!J130","v":0},{"$f":"'MODELO PPTO.'!K130","v":0},{"$f":"'MODELO PPTO.'!O130","v":0},0,0,0]
["02.06.06.00.",{"$f":"'MODELO PPTO.'!C131","v":0},{"$f":"IF('MODELO PPTO.'!D131<>\"\",'MODELO PPTO.'!D131,\"\")","v":""},{"$f":"'MODELO PPTO.'!G131","v":0},{"$f":"'MODELO PPTO.'!E131","v":0},{"$f":"'MODELO PPTO.'!F131","v":0},{"$f":"'MODELO PPTO.'!H131","v":0},{"$f":"'MODELO PPTO.'!I131","v":0},{"$f":"'MODELO PPTO.'!J131","v":0},{"$f":"'MODELO PPTO.'!K131","v":0},{"$f":"'MODELO PPTO.'!O131","v":0},0,0,0]
[]
["02.07.00.00.",null,"Ballet y Orquestas.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O133","v":0},{"$f":"SUM(L68:L75)","v":0},{"$f":"SUM(M68:M75)","v":0},{"$f":"SUM(N68:N75)","v":0},{"$f":"SUM(O68:O75)","v":0}]
["02.07.01.00.",{"$f":"'MODELO PPTO.'!C134","v":0},{"$f":"IF('MODELO PPTO.'!D134<>\"\",'MODELO PPTO.'!D134,\"\")","v":"Coreógrafo."},{"$f":"'MODELO PPTO.'!G134","v":0},{"$f":"'MODELO PPTO.'!E134","v":0},{"$f":"'MODELO PPTO.'!F134","v":0},{"$f":"'MODELO PPTO.'!H134","v":0},{"$f":"'MODELO PPTO.'!I134","v":0},{"$f":"'MODELO PPTO.'!J134","v":0},{"$f":"'MODELO PPTO.'!K134","v":0},{"$f":"'MODELO PPTO.'!O134","v":0},{"$f":"IF(O68=0,0,(O68*G68)/J68)","v":0},{"$f":"IF(O68=0,0,(O68*H68)/J68)","v":0},{"$f":"IF(O68=0,0,(O68*I68)/J68)","v":0}]
["02.07.02.00.",{"$f":"'MODELO PPTO.'!C135","v":0},{"$f":"IF('MODELO PPTO.'!D135<>\"\",'MODELO PPTO.'!D135,\"\")","v":"Ayudante coreógrafo"},{"$f":"'MODELO PPTO.'!G135","v":0},{"$f":"'MODELO PPTO.'!E135","v":0},{"$f":"'MODELO PPTO.'!F135","v":0},{"$f":"'MODELO PPTO.'!H135","v":0},{"$f":"'MODELO PPTO.'!I135","v":0},{"$f":"'MODELO PPTO.'!J135","v":0},{"$f":"'MODELO PPTO.'!K135","v":0},{"$f":"'MODELO PPTO.'!O135","v":0},{"$f":"IF(O69=0,0,(O69*G69)/J69)","v":0},{"$f":"IF(O69=0,0,(O69*H69)/J69)","v":0},{"$f":"IF(O69=0,0,(O69*I69)/J69)","v":0}]
["02.07.03.00.",{"$f":"'MODELO PPTO.'!C136","v":0},{"$f":"IF('MODELO PPTO.'!D136<>\"\",'MODELO PPTO.'!D136,\"\")","v":"Bailarines"},{"$f":"'MODELO PPTO.'!G136","v":0},{"$f":"'MODELO PPTO.'!E136","v":0},{"$f":"'MODELO PPTO.'!F136","v":0},{"$f":"'MODELO PPTO.'!H136","v":0},{"$f":"'MODELO PPTO.'!I136","v":0},{"$f":"'MODELO PPTO.'!J136","v":0},{"$f":"'MODELO PPTO.'!K136","v":0},{"$f":"'MODELO PPTO.'!O136","v":0},0,0,0]
["02.07.04.00.",{"$f":"'MODELO PPTO.'!C137","v":0},{"$f":"IF('MODELO PPTO.'!D137<>\"\",'MODELO PPTO.'!D137,\"\")","v":"Modelos"},{"$f":"'MODELO PPTO.'!G137","v":0},{"$f":"'MODELO PPTO.'!E137","v":0},{"$f":"'MODELO PPTO.'!F137","v":0},{"$f":"'MODELO PPTO.'!H137","v":0},{"$f":"'MODELO PPTO.'!I137","v":0},{"$f":"'MODELO PPTO.'!J137","v":0},{"$f":"'MODELO PPTO.'!K137","v":0},{"$f":"'MODELO PPTO.'!O137","v":0},0,0,0]
["02.07.05.00.",{"$f":"'MODELO PPTO.'!C138","v":0},{"$f":"IF('MODELO PPTO.'!D138<>\"\",'MODELO PPTO.'!D138,\"\")","v":"Orquestas/Grupos musicales. "},{"$f":"'MODELO PPTO.'!G138","v":0},{"$f":"'MODELO PPTO.'!E138","v":0},{"$f":"'MODELO PPTO.'!F138","v":0},{"$f":"'MODELO PPTO.'!H138","v":0},{"$f":"'MODELO PPTO.'!I138","v":0},{"$f":"'MODELO PPTO.'!J138","v":0},{"$f":"'MODELO PPTO.'!K138","v":0},{"$f":"'MODELO PPTO.'!O138","v":0},0,0,0]
["02.07.06.00.",{"$f":"'MODELO PPTO.'!C139","v":0},{"$f":"IF('MODELO PPTO.'!D139<>\"\",'MODELO PPTO.'!D139,\"\")","v":"Coros en escena."},{"$f":"'MODELO PPTO.'!G139","v":0},{"$f":"'MODELO PPTO.'!E139","v":0},{"$f":"'MODELO PPTO.'!F139","v":0},{"$f":"'MODELO PPTO.'!H139","v":0},{"$f":"'MODELO PPTO.'!I139","v":0},{"$f":"'MODELO PPTO.'!J139","v":0},{"$f":"'MODELO PPTO.'!K139","v":0},{"$f":"'MODELO PPTO.'!O139","v":0},0,0,0]
["02.07.07.00.",{"$f":"'MODELO PPTO.'!C140","v":0},{"$f":"IF('MODELO PPTO.'!D140<>\"\",'MODELO PPTO.'!D140,\"\")","v":"Músicos de escena live/playback"},{"$f":"'MODELO PPTO.'!G140","v":0},{"$f":"'MODELO PPTO.'!E140","v":0},{"$f":"'MODELO PPTO.'!F140","v":0},{"$f":"'MODELO PPTO.'!H140","v":0},{"$f":"'MODELO PPTO.'!I140","v":0},{"$f":"'MODELO PPTO.'!J140","v":0},{"$f":"'MODELO PPTO.'!K140","v":0},{"$f":"'MODELO PPTO.'!O140","v":0},0,0,0]
["02.07.08.00.",{"$f":"'MODELO PPTO.'!C141","v":0},{"$f":"IF('MODELO PPTO.'!D141<>\"\",'MODELO PPTO.'!D141,\"\")","v":"Otras actuaciones musicales."},{"$f":"'MODELO PPTO.'!G141","v":0},{"$f":"'MODELO PPTO.'!E141","v":0},{"$f":"'MODELO PPTO.'!F141","v":0},{"$f":"'MODELO PPTO.'!H141","v":0},{"$f":"'MODELO PPTO.'!I141","v":0},{"$f":"'MODELO PPTO.'!J141","v":0},{"$f":"'MODELO PPTO.'!K141","v":0},{"$f":"'MODELO PPTO.'!O141","v":0},0,0,0]
[]
["02.08.00.00.",null,"Doblaje y efectos sonoros.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O143","v":0},{"$f":"SUM(L78:L82)","v":0},{"$f":"SUM(M78:M82)","v":0},{"$f":"SUM(N78:N82)","v":0},{"$f":"SUM(O78:O82)","v":0}]
["02.08.01.00.",{"$f":"'MODELO PPTO.'!C144","v":0},{"$f":"IF('MODELO PPTO.'!D144<>\"\",'MODELO PPTO.'!D144,\"\")","v":"Director de doblaje ."},{"$f":"'MODELO PPTO.'!G144","v":0},{"$f":"'MODELO PPTO.'!E144","v":0},{"$f":"'MODELO PPTO.'!F144","v":0},{"$f":"'MODELO PPTO.'!H144","v":0},{"$f":"'MODELO PPTO.'!I144","v":0},{"$f":"'MODELO PPTO.'!J144","v":0},{"$f":"'MODELO PPTO.'!K144","v":0},{"$f":"'MODELO PPTO.'!O144","v":0},{"$f":"IF(O78=0,0,(O78*G78)/J78)","v":0},{"$f":"IF(O78=0,0,(O78*H78)/J78)","v":0},{"$f":"IF(O78=0,0,(O78*I78)/J78)","v":0}]
["02.08.02.00.",{"$f":"'MODELO PPTO.'!C145","v":0},{"$f":"IF('MODELO PPTO.'!D145<>\"\",'MODELO PPTO.'!D145,\"\")","v":"Dobladores."},{"$f":"'MODELO PPTO.'!G145","v":0},{"$f":"'MODELO PPTO.'!E145","v":0},{"$f":"'MODELO PPTO.'!F145","v":0},{"$f":"'MODELO PPTO.'!H145","v":0},{"$f":"'MODELO PPTO.'!I145","v":0},{"$f":"'MODELO PPTO.'!J145","v":0},{"$f":"'MODELO PPTO.'!K145","v":0},{"$f":"'MODELO PPTO.'!O145","v":0},{"$f":"IF(O79=0,0,(O79*G79)/J79)","v":0},{"$f":"IF(O79=0,0,(O79*H79)/J79)","v":0},{"$f":"IF(O79=0,0,(O79*I79)/J79)","v":0}]
["02.08.03.00.",{"$f":"'MODELO PPTO.'!C146","v":0},{"$f":"IF('MODELO PPTO.'!D146<>\"\",'MODELO PPTO.'!D146,\"\")","v":"Locutores/Comentaristas en off."},{"$f":"'MODELO PPTO.'!G146","v":0},{"$f":"'MODELO PPTO.'!E146","v":0},{"$f":"'MODELO PPTO.'!F146","v":0},{"$f":"'MODELO PPTO.'!H146","v":0},{"$f":"'MODELO PPTO.'!I146","v":0},{"$f":"'MODELO PPTO.'!J146","v":0},{"$f":"'MODELO PPTO.'!K146","v":0},{"$f":"'MODELO PPTO.'!O146","v":0},0,0,0]
["02.08.04.00.",{"$f":"'MODELO PPTO.'!C147","v":0},{"$f":"IF('MODELO PPTO.'!D147<>\"\",'MODELO PPTO.'!D147,\"\")","v":"Efectos sala."},{"$f":"'MODELO PPTO.'!G147","v":0},{"$f":"'MODELO PPTO.'!E147","v":0},{"$f":"'MODELO PPTO.'!F147","v":0},{"$f":"'MODELO PPTO.'!H147","v":0},{"$f":"'MODELO PPTO.'!I147","v":0},{"$f":"'MODELO PPTO.'!J147","v":0},{"$f":"'MODELO PPTO.'!K147","v":0},{"$f":"'MODELO PPTO.'!O147","v":0},0,0,0]
["02.08.05.00.",{"$f":"'MODELO PPTO.'!C148","v":0},{"$f":"IF('MODELO PPTO.'!D148<>\"\",'MODELO PPTO.'!D148,\"\")","v":""},{"$f":"'MODELO PPTO.'!G148","v":0},{"$f":"'MODELO PPTO.'!E148","v":0},{"$f":"'MODELO PPTO.'!F148","v":0},{"$f":"'MODELO PPTO.'!H148","v":0},{"$f":"'MODELO PPTO.'!I148","v":0},{"$f":"'MODELO PPTO.'!J148","v":0},{"$f":"'MODELO PPTO.'!K148","v":0},{"$f":"'MODELO PPTO.'!O148","v":0},0,0,0]
[]
["02.09.00.00.",null,"Varios programas entretenimiento.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O150","v":0},{"$f":"SUM(L85:L91)","v":0},{"$f":"SUM(M85:M91)","v":0},{"$f":"SUM(N85:N91)","v":0},{"$f":"SUM(O85:O91)","v":0}]
["02.09.01.00.",{"$f":"'MODELO PPTO.'!C151","v":0},{"$f":"IF('MODELO PPTO.'!D151<>\"\",'MODELO PPTO.'!D151,\"\")","v":"Actuaciones especiales."},{"$f":"'MODELO PPTO.'!G151","v":0},{"$f":"'MODELO PPTO.'!E151","v":0},{"$f":"'MODELO PPTO.'!F151","v":0},{"$f":"'MODELO PPTO.'!H151","v":0},{"$f":"'MODELO PPTO.'!I151","v":0},{"$f":"'MODELO PPTO.'!J151","v":0},{"$f":"'MODELO PPTO.'!K151","v":0},{"$f":"'MODELO PPTO.'!O151","v":0},{"$f":"IF(O85=0,0,(O85*G85)/J85)","v":0},{"$f":"IF(O85=0,0,(O85*H85)/J85)","v":0},{"$f":"IF(O85=0,0,(O85*I85)/J85)","v":0}]
["02.09.02.00.",{"$f":"'MODELO PPTO.'!C152","v":0},{"$f":"IF('MODELO PPTO.'!D152<>\"\",'MODELO PPTO.'!D152,\"\")","v":"Concursantes."},{"$f":"'MODELO PPTO.'!G152","v":0},{"$f":"'MODELO PPTO.'!E152","v":0},{"$f":"'MODELO PPTO.'!F152","v":0},{"$f":"'MODELO PPTO.'!H152","v":0},{"$f":"'MODELO PPTO.'!I152","v":0},{"$f":"'MODELO PPTO.'!J152","v":0},{"$f":"'MODELO PPTO.'!K152","v":0},{"$f":"'MODELO PPTO.'!O152","v":0},{"$f":"IF(O86=0,0,(O86*G86)/J86)","v":0},{"$f":"IF(O86=0,0,(O86*H86)/J86)","v":0},{"$f":"IF(O86=0,0,(O86*I86)/J86)","v":0}]
["02.09.03.00.",{"$f":"'MODELO PPTO.'!C153","v":0},{"$f":"IF('MODELO PPTO.'!D153<>\"\",'MODELO PPTO.'!D153,\"\")","v":"Invitados nacionales "},{"$f":"'MODELO PPTO.'!G153","v":0},{"$f":"'MODELO PPTO.'!E153","v":0},{"$f":"'MODELO PPTO.'!F153","v":0},{"$f":"'MODELO PPTO.'!H153","v":0},{"$f":"'MODELO PPTO.'!I153","v":0},{"$f":"'MODELO PPTO.'!J153","v":0},{"$f":"'MODELO PPTO.'!K153","v":0},{"$f":"'MODELO PPTO.'!O153","v":0},0,0,0]
["02.09.04.00.",{"$f":"'MODELO PPTO.'!C154","v":0},{"$f":"IF('MODELO PPTO.'!D154<>\"\",'MODELO PPTO.'!D154,\"\")","v":"Invitados internacionales."},{"$f":"'MODELO PPTO.'!G154","v":0},{"$f":"'MODELO PPTO.'!E154","v":0},{"$f":"'MODELO PPTO.'!F154","v":0},{"$f":"'MODELO PPTO.'!H154","v":0},{"$f":"'MODELO PPTO.'!I154","v":0},{"$f":"'MODELO PPTO.'!J154","v":0},{"$f":"'MODELO PPTO.'!K154","v":0},{"$f":"'MODELO PPTO.'!O154","v":0},0,0,0]
["02.09.05.00.",{"$f":"'MODELO PPTO.'!C155","v":0},{"$f":"IF('MODELO PPTO.'!D155<>\"\",'MODELO PPTO.'!D155,\"\")","v":"Invitados VIP."},{"$f":"'MODELO PPTO.'!G155","v":0},{"$f":"'MODELO PPTO.'!E155","v":0},{"$f":"'MODELO PPTO.'!F155","v":0},{"$f":"'MODELO PPTO.'!H155","v":0},{"$f":"'MODELO PPTO.'!I155","v":0},{"$f":"'MODELO PPTO.'!J155","v":0},{"$f":"'MODELO PPTO.'!K155","v":0},{"$f":"'MODELO PPTO.'!O155","v":0},0,0,0]
["02.09.06.00.",{"$f":"'MODELO PPTO.'!C156","v":0},{"$f":"IF('MODELO PPTO.'!D156<>\"\",'MODELO PPTO.'!D156,\"\")","v":"Jurados"},{"$f":"'MODELO PPTO.'!G156","v":0},{"$f":"'MODELO PPTO.'!E156","v":0},{"$f":"'MODELO PPTO.'!F156","v":0},{"$f":"'MODELO PPTO.'!H156","v":0},{"$f":"'MODELO PPTO.'!I156","v":0},{"$f":"'MODELO PPTO.'!J156","v":0},{"$f":"'MODELO PPTO.'!K156","v":0},{"$f":"'MODELO PPTO.'!O156","v":0},0,0,0]
["02.09.07.00.",{"$f":"'MODELO PPTO.'!C157","v":0},{"$f":"IF('MODELO PPTO.'!D157<>\"\",'MODELO PPTO.'!D157,\"\")","v":"Colaboraciones específicas."},{"$f":"'MODELO PPTO.'!G157","v":0},{"$f":"'MODELO PPTO.'!E157","v":0},{"$f":"'MODELO PPTO.'!F157","v":0},{"$f":"'MODELO PPTO.'!H157","v":0},{"$f":"'MODELO PPTO.'!I157","v":0},{"$f":"'MODELO PPTO.'!J157","v":0},{"$f":"'MODELO PPTO.'!K157","v":0},{"$f":"'MODELO PPTO.'!O157","v":0},0,0,0]
[]
["02.11.00.00",null,"SEGURIDAD SOCIAL PERSONAL ARTÍSTICO",null,null,null,null,null,null,null,{"$f":"K84+K77+K67+K59+K52+K43+K25+K16+K8","v":0},{"$f":"L84+L77+L67+L59+L52+L43+L25+L16+L8","v":0},{"$f":"M84+M77+M67+M59+M52+M43+M25+M16+M8","v":0},{"$f":"N84+N77+N67+N59+N52+N43+N25+N16+N8","v":0},{"$f":"O84+O77+O67+O59+O52+O43+O25+O16+O8","v":0}]
[]
["NOTAS PARA LA CUMPLIMENTACIÓN DEL CÁLCULO DE SEGURIDAD SOCIAL EQUIPO ARTISTICO"]
[]
["1.",null,"La columna T.C. (tipo de contrato) y unidad deben cumplimentarse con carácter obligatorio, en base a la siguiente tabla, para el cálculo de costes"]
[]
["T.C (1)",null,"C= CONTRATO LABORAL DURACIÓN DETERMINADA"]
[null,null,"M=CONTRATO MERCANTIL"]
[]
["Unidad",null,"J= JORNADA O SESIÓN"]
[null,null,"Sem=SEMANA"]
[null,null,"M=MES"]
[]
["2.",null,"El cálculo de S. S. deberá hacerse siguiendo las normas dictadas por la Tesoreria de la Seguridad Social en materia de Artístas (COLUMNA O)."]
["3.",null,"Si fuera necesario incluir alguna fila,  habrá que arrastras las fórmulas y vincular con la hoja de presupuesto."]
["TOTAL (4) ",null,"Ejemplo para rellenar la columna \"O\" por parte de la Productora"]
["Ejemplo-1",null,"1 Artista con salario superior a la base máxima de cotización (4.495,50) en 1 mes:"]
[null,null,"Fórmula a poner en la casilla correspondiente sería 4495,50*0,331*1*1"]
["Ejemplo-2",null,"2 Artistas con salario inferior a la base máxima de cotización (p.e. 1.500) en 0,5 meses:"]
[null,null,"Fórmula a poner en la casilla correspondiente sería 1.500*0,331*2*0,5"]
["En el caso que el Artista trabaje sólo algunas sesiones, habrá que ir a la tabla de las bases"]
["de cotización a S.S. para Artístas y localizar la base para su rango, y aplicar la misma fórmula."]

{"sheet":"COSTES SOCIALES EQUIPO TÉCNICO","index":2,"n_rows":165,"n_cols":33,"rows_kept":165,"cut":false,"hidden":false,"merged":[[152,2,152,3],[2,9,2,11],[3,9,3,11],[157,2,161,2],[154,2,154,6],[5,27,5,30],[5,32,6,32],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,7,5,10],[5,19,5,22],[5,5,5,6],[5,23,5,26],[5,14,5,17],[5,13,6,13],[5,18,6,18]]}
[]
[null,{"$f":"'MODELO PPTO.'!B2","v":2024},{"$f":"'MODELO PPTO.'!H4","v":"PROGRAMA:"}]
[null,"CÁLCULO COSTES DE EQUIPO TÉCNICO",null,null,null,null,null,null,null,"Base Diario 2.024 (33,18%)",null,null,null,{"$f":"N4/30","v":157.34266666666664},"Cotización:    ",{"$f":"N3*33.18%","v":52.20629679999999}]
[null,"(2) TANTO LA UNIDAD COMO EL VALOR DE MEDIDA DEBEN ESTAR EN BASE MENSUAL excepto contratación por jornada",null,null,null,null,null,null,null,"Base Mensual 2.024 (33,18%)",null,null,null,4720.28,"Cotización:",{"$f":"N4*33.18%","v":1566.1889039999999}]
[]
[null,"CODIGO","Nº UND.","CONCEPTO","T.C (1)","MEDIDA (2)",null,"Nª UNIDADES",null,null,null,"SALARIOS",null,"COSTE SS Unidad","S.S.",null,null,null,"VACACIONES PERSONA","VACACIONES",null,null,null,"S.S.VACACIONES",null,null,null,"FINIQUITO.",null,null,null,"AJUSTE","TOTAL GENERAL"]
[null,null,null,null,null,"Unidad","Valor","Pre","Pro","Post","TOTAL ","TOTAL",null,null,"TOTAL","PRE","PRO","POST",null,"TOTAL","PRE","PRO","POST","TOTAL","PRE","PRO","POST","TOTAL","PRE","PRO","POST","Explicar"]
[null,"03.01.00.00.",null,"Dirección y realización",null,null,null,null,null,null,null,{"$f":"SUM(L9:L26)","v":0},null,null,{"$f":"SUM(O9:O26)","v":0},0,0,0,null,0,0,0,0,0,0,0,0,{"$f":"SUM(AB9:AB26)","v":0},0,0,0,null,{"$f":"SUM(AG9:AG26)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B189","v":"03.01.01.00."},{"$f":"'MODELO PPTO.'!C189","v":0},{"$f":"'MODELO PPTO.'!D189","v":"Director/es"},{"$f":"'MODELO PPTO.'!G189","v":0},"Mes",{"$f":"'MODELO PPTO.'!F189","v":0},{"$f":"'MODELO PPTO.'!H189","v":0},{"$f":"'MODELO PPTO.'!I189","v":0},{"$f":"'MODELO PPTO.'!J189","v":0},{"$f":"SUM(H9:J9)","v":0},{"$f":"K9*G9*C9","v":0},null,{"$f":"IF(E9=\"C\",IF(G9<$N$4,G9*0.3318,$N$4*0.3318),IF(E9=\"F\",IF(G9<$N$4,G9*0.319,$N$4*0.319),IF(E9=\"FD\",IF(G9<$N$4,G9*0.319,$N$4*0.319),IF(E9=\"M\",0,IF(E9=\"CJ\",IF(G9<$N$3,G9*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N9*K9*C9","v":0},{"$f":"+N9*H9*C9","v":0},{"$f":"+N9*I9*C9","v":0},{"$f":"+N9*J9*C9","v":0},{"$f":"IF(E9=\"C\",(G9/30*2.5*K9),IF(E9=\"FD\",(G9/30*2.5*K9),0))","v":0},{"$f":"SUM(U9:W9)","v":0},{"$f":"IF(E9=\"C\",(G9/30*2.5*H9*C9),IF(E9=\"FD\",(G9/30*2.5*H9*C9),0))","v":0},{"$f":"IF(E9=\"C\",(G9/30*2.5*I9*C9),IF(E9=\"FD\",(G9/30*2.5*I9*C9),0))","v":0},{"$f":"IF(E9=\"C\",(G9/30*2.5*J9*C9),IF(E9=\"FD\",(G9/30*2.5*J9*C9),0))","v":0},{"$f":"IF(E9=\"C\",IF(S9<$N$4*2.5*K9/30,S9*0.331*C9,$N$4*2.5*K9/30*0.331*C9),IF(E9=\"FD\",IF(S9<$N$4*2.5*K9/30,S9*0.319*C9,$N$4*2.5*K9/30*0.319*C9),0))","v":0},{"$f":"IF(X9=0,0,X9*H9/K9)","v":0},{"$f":"IF(X9=0,0,X9*I9/K9)","v":0},{"$f":"IF(X9=0,0,X9*J9/K9)","v":0},{"$f":"IF(E9=\"C\",(G9/30*K9/12*12*C9),0)+AF9","v":0},{"$f":"IF(E9=\"C\",(G9/30*H9/12*12*C9),0)","v":0},{"$f":"IF(E9=\"C\",(G9/30*I9/12*12*C9),0)","v":0},{"$f":"IF(E9=\"C\",(G9/30*J9/12*12*C9),0)","v":0},null,{"$f":"+L9+O9+T9+X9+AB9","v":0}]
[null,{"$f":"'MODELO PPTO.'!B190","v":"03.01.01.01"},{"$f":"'MODELO PPTO.'!C190","v":0},{"$f":"'MODELO PPTO.'!D190","v":"Sub-Director"},{"$f":"'MODELO PPTO.'!G190","v":0},"Mes",{"$f":"'MODELO PPTO.'!F190","v":0},{"$f":"'MODELO PPTO.'!H190","v":0},{"$f":"'MODELO PPTO.'!I190","v":0},{"$f":"'MODELO PPTO.'!J190","v":0},{"$f":"SUM(H10:J10)","v":0},{"$f":"K10*G10*C10","v":0},null,{"$f":"IF(E10=\"C\",IF(G10<$N$4,G10*0.3318,$N$4*0.3318),IF(E10=\"F\",IF(G10<$N$4,G10*0.319,$N$4*0.319),IF(E10=\"FD\",IF(G10<$N$4,G10*0.319,$N$4*0.319),IF(E10=\"M\",0,IF(E10=\"CJ\",IF(G10<$N$3,G10*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N10*K10*C10","v":0},{"$f":"+N10*H10*C10","v":0},{"$f":"+N10*I10*C10","v":0},{"$f":"+N10*J10*C10","v":0},{"$f":"IF(E10=\"C\",(G10/30*2.5*K10),IF(E10=\"FD\",(G10/30*2.5*K10),0))","v":0},{"$f":"SUM(U10:W10)","v":0},{"$f":"IF(E10=\"C\",(G10/30*2.5*H10*C10),IF(E10=\"FD\",(G10/30*2.5*H10*C10),0))","v":0},{"$f":"IF(E10=\"C\",(G10/30*2.5*I10*C10),IF(E10=\"FD\",(G10/30*2.5*I10*C10),0))","v":0},{"$f":"IF(E10=\"C\",(G10/30*2.5*J10*C10),IF(E10=\"FD\",(G10/30*2.5*J10*C10),0))","v":0},{"$f":"IF(E10=\"C\",IF(S10<$N$4*2.5*K10/30,S10*0.331*C10,$N$4*2.5*K10/30*0.331*C10),IF(E10=\"FD\",IF(S10<$N$4*2.5*K10/30,S10*0.319*C10,$N$4*2.5*K10/30*0.319*C10),0))","v":0},{"$f":"IF(X10=0,0,X10*H10/K10)","v":0},{"$f":"IF(X10=0,0,X10*I10/K10)","v":0},{"$f":"IF(X10=0,0,X10*J10/K10)","v":0},{"$f":"IF(E10=\"C\",(G10/30*K10/12*12*C10),0)+AF10","v":0},{"$f":"IF(E10=\"C\",(G10/30*H10/12*12*C10),0)","v":0},{"$f":"IF(E10=\"C\",(G10/30*I10/12*12*C10),0)","v":0},{"$f":"IF(E10=\"C\",(G10/30*J10/12*12*C10),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B191","v":"03.01.02.00."},{"$f":"'MODELO PPTO.'!C191","v":0},{"$f":"'MODELO PPTO.'!D191","v":"Primer Ayte. de dirección "},{"$f":"'MODELO PPTO.'!G191","v":0},"Mes",{"$f":"'MODELO PPTO.'!F191","v":0},{"$f":"'MODELO PPTO.'!H191","v":0},{"$f":"'MODELO PPTO.'!I191","v":0},{"$f":"'MODELO PPTO.'!J191","v":0},0,{"$f":"K11*G11*C11","v":0},null,0,{"$f":"N11*K11*C11","v":0},{"$f":"+N11*H11*C11","v":0},{"$f":"+N11*I11*C11","v":0},0,0,0,{"$f":"IF(E11=\"C\",(G11/30*2.5*H11*C11),IF(E11=\"FD\",(G11/30*2.5*H11*C11),0))","v":0},0,0,0,0,0,0,{"$f":"IF(E11=\"C\",(G11/30*K11/12*12*C11),0)+AF11","v":0},{"$f":"IF(E11=\"C\",(G11/30*H11/12*12*C11),0)","v":0},{"$f":"IF(E11=\"C\",(G11/30*I11/12*12*C11),0)","v":0},{"$f":"IF(E11=\"C\",(G11/30*J11/12*12*C11),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B192","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C192","v":0},{"$f":"'MODELO PPTO.'!D192","v":"Segundo Ayte dirección "},{"$f":"'MODELO PPTO.'!G192","v":0},"Mes",{"$f":"'MODELO PPTO.'!F192","v":0},{"$f":"'MODELO PPTO.'!H192","v":0},{"$f":"'MODELO PPTO.'!I192","v":0},{"$f":"'MODELO PPTO.'!J192","v":0},0,0,null,0,0,{"$f":"+N12*H12*C12","v":0},{"$f":"+N12*I12*C12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B193","v":"03.01.02.01."},{"$f":"'MODELO PPTO.'!C193","v":0},{"$f":"'MODELO PPTO.'!D193","v":"Primer Ayte. Dccon papeles"},{"$f":"'MODELO PPTO.'!G193","v":0},"Mes",{"$f":"'MODELO PPTO.'!F193","v":0},{"$f":"'MODELO PPTO.'!H193","v":0},{"$f":"'MODELO PPTO.'!I193","v":0},{"$f":"'MODELO PPTO.'!J193","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B194","v":"03.01.03.01."},{"$f":"'MODELO PPTO.'!C194","v":0},{"$f":"'MODELO PPTO.'!D194","v":"Segundo Ayte. Dccon papeles"},{"$f":"'MODELO PPTO.'!G194","v":0},"Mes",{"$f":"'MODELO PPTO.'!F194","v":0},{"$f":"'MODELO PPTO.'!H194","v":0},{"$f":"'MODELO PPTO.'!I194","v":0},{"$f":"'MODELO PPTO.'!J194","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B195","v":"03.01.04.00."},{"$f":"'MODELO PPTO.'!C195","v":0},{"$f":"'MODELO PPTO.'!D195","v":"Auxiliar de dirección. "},{"$f":"'MODELO PPTO.'!G195","v":0},"Mes",{"$f":"'MODELO PPTO.'!F195","v":0},{"$f":"'MODELO PPTO.'!H195","v":0},{"$f":"'MODELO PPTO.'!I195","v":0},{"$f":"'MODELO PPTO.'!J195","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E15=\"C\",(G15/30*K15/12*12*C15),0)+AF15","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B196","v":"03.01.05.00."},{"$f":"'MODELO PPTO.'!C196","v":0},{"$f":"'MODELO PPTO.'!D196","v":"Secretario/a de rodaje, Script"},{"$f":"'MODELO PPTO.'!G196","v":0},"Mes",{"$f":"'MODELO PPTO.'!F196","v":0},{"$f":"'MODELO PPTO.'!H196","v":0},{"$f":"'MODELO PPTO.'!I196","v":0},{"$f":"'MODELO PPTO.'!J196","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B197","v":"03.01.06.00."},{"$f":"'MODELO PPTO.'!C197","v":0},{"$f":"'MODELO PPTO.'!D197","v":"Director de Casting. "},{"$f":"'MODELO PPTO.'!G197","v":0},"Mes",{"$f":"'MODELO PPTO.'!F197","v":0},{"$f":"'MODELO PPTO.'!H197","v":0},{"$f":"'MODELO PPTO.'!I197","v":0},{"$f":"'MODELO PPTO.'!J197","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B198","v":"03.01.06.01."},{"$f":"'MODELO PPTO.'!C198","v":0},{"$f":"'MODELO PPTO.'!D198","v":"Ayte. casting "},{"$f":"'MODELO PPTO.'!G198","v":0},"Mes",{"$f":"'MODELO PPTO.'!F198","v":0},{"$f":"'MODELO PPTO.'!H198","v":0},{"$f":"'MODELO PPTO.'!I198","v":0},{"$f":"'MODELO PPTO.'!J198","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B199","v":"03.01.07.00."},{"$f":"'MODELO PPTO.'!C199","v":0},{"$f":"'MODELO PPTO.'!D199","v":"Coach/Director de reparto."},{"$f":"'MODELO PPTO.'!G199","v":0},"Mes",{"$f":"'MODELO PPTO.'!F199","v":0},{"$f":"'MODELO PPTO.'!H199","v":0},{"$f":"'MODELO PPTO.'!I199","v":0},{"$f":"'MODELO PPTO.'!J199","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B200","v":"03.01.08.00."},{"$f":"'MODELO PPTO.'!C200","v":0},{"$f":"'MODELO PPTO.'!D200","v":"Realizador "},{"$f":"'MODELO PPTO.'!G200","v":0},"Mes",{"$f":"'MODELO PPTO.'!F200","v":0},{"$f":"'MODELO PPTO.'!H200","v":0},{"$f":"'MODELO PPTO.'!I200","v":0},{"$f":"'MODELO PPTO.'!J200","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B201","v":"03.01.08.01."},{"$f":"'MODELO PPTO.'!C201","v":0},{"$f":"'MODELO PPTO.'!D201","v":"Realizador  2º unidad."},{"$f":"'MODELO PPTO.'!G201","v":0},"Mes",{"$f":"'MODELO PPTO.'!F201","v":0},{"$f":"'MODELO PPTO.'!H201","v":0},{"$f":"'MODELO PPTO.'!I201","v":0},{"$f":"'MODELO PPTO.'!J201","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B202","v":"03.01.09.00."},{"$f":"'MODELO PPTO.'!C202","v":0},{"$f":"'MODELO PPTO.'!D202","v":"Ayte. realización TV. "},{"$f":"'MODELO PPTO.'!G202","v":0},"Mes",{"$f":"'MODELO PPTO.'!F202","v":0},{"$f":"'MODELO PPTO.'!H202","v":0},{"$f":"'MODELO PPTO.'!I202","v":0},{"$f":"'MODELO PPTO.'!J202","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B203","v":"03.01.10.00."},{"$f":"'MODELO PPTO.'!C203","v":0},{"$f":"'MODELO PPTO.'!D203","v":"Dibujante story-board."},{"$f":"'MODELO PPTO.'!G203","v":0},"Mes",{"$f":"'MODELO PPTO.'!F203","v":0},{"$f":"'MODELO PPTO.'!H203","v":0},{"$f":"'MODELO PPTO.'!I203","v":0},{"$f":"'MODELO PPTO.'!J203","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B204","v":"03.01.11.00."},{"$f":"'MODELO PPTO.'!C204","v":0},{"$f":"'MODELO PPTO.'!D204","v":"Regidor plato TV."},{"$f":"'MODELO PPTO.'!G204","v":0},"Mes",{"$f":"'MODELO PPTO.'!F204","v":0},{"$f":"'MODELO PPTO.'!H204","v":0},{"$f":"'MODELO PPTO.'!I204","v":0},{"$f":"'MODELO PPTO.'!J204","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B205","v":"03.01.12.00."},{"$f":"'MODELO PPTO.'!C205","v":0},{"$f":"'MODELO PPTO.'!D205","v":"Meritorios"},{"$f":"'MODELO PPTO.'!G205","v":0},"Mes",{"$f":"'MODELO PPTO.'!F205","v":0},{"$f":"'MODELO PPTO.'!H205","v":0},{"$f":"'MODELO PPTO.'!I205","v":0},{"$f":"'MODELO PPTO.'!J205","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B206","v":"03.01.13.00."},{"$f":"'MODELO PPTO.'!C206","v":0},{"$f":"'MODELO PPTO.'!D206","v":"Becarios"},{"$f":"'MODELO PPTO.'!G206","v":0},"Mes",{"$f":"'MODELO PPTO.'!F206","v":0},{"$f":"'MODELO PPTO.'!H206","v":0},{"$f":"'MODELO PPTO.'!I206","v":0},{"$f":"'MODELO PPTO.'!J206","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"03.02.00.00.",null,"Producción//Redacción y Documentación",null,null,null,null,null,null,null,{"$f":"SUM(L28:L49)","v":0},{"$f":"SUM(M28:M49)","v":0},{"$f":"SUM(N28:N49)","v":0},{"$f":"SUM(O28:O49)","v":0},0,0,0,0,{"$f":"SUM(T28:T49)","v":0},0,0,0,{"$f":"SUM(X28:X49)","v":0},{"$f":"SUM(Y28:Y49)","v":0},{"$f":"SUM(Z28:Z49)","v":0},{"$f":"SUM(AA28:AA49)","v":0},{"$f":"SUM(AB28:AB49)","v":0},{"$f":"SUM(AC28:AC49)","v":0},{"$f":"SUM(AD28:AD49)","v":0},{"$f":"SUM(AE28:AE49)","v":0},null,{"$f":"SUM(AG28:AG49)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B209","v":"03.02.01.00."},{"$f":"'MODELO PPTO.'!C209","v":0},{"$f":"'MODELO PPTO.'!D209","v":"Productor Ejecutivo"},{"$f":"'MODELO PPTO.'!G209","v":0},"Mes",{"$f":"'MODELO PPTO.'!F209","v":0},{"$f":"'MODELO PPTO.'!H209","v":0},{"$f":"'MODELO PPTO.'!I209","v":0},{"$f":"'MODELO PPTO.'!J209","v":0},{"$f":"SUM(H28:J28)","v":0},{"$f":"K28*G28*C28","v":0},null,{"$f":"IF(E28=\"C\",IF(G28<$N$4,G28*0.3318,$N$4*0.3318),IF(E28=\"F\",IF(G28<$N$4,G28*0.319,$N$4*0.319),IF(E28=\"FD\",IF(G28<$N$4,G28*0.319,$N$4*0.319),IF(E28=\"M\",0,IF(E28=\"CJ\",IF(G28<$N$3,G28*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N28*K28*C28","v":0},{"$f":"+N28*H28*C28","v":0},{"$f":"+N28*I28*C28","v":0},{"$f":"+N28*J28*C28","v":0},{"$f":"IF(E28=\"C\",(G28/30*2.5*K28),IF(E28=\"FD\",(G28/30*2.5*K28),0))","v":0},{"$f":"SUM(U28:W28)","v":0},{"$f":"IF(E28=\"C\",(G28/30*2.5*H28*C28),IF(E28=\"FD\",(G28/30*2.5*H28*C28),0))","v":0},{"$f":"IF(E28=\"C\",(G28/30*2.5*I28*C28),IF(E28=\"FD\",(G28/30*2.5*I28*C28),0))","v":0},{"$f":"IF(E28=\"C\",(G28/30*2.5*J28*C28),IF(E28=\"FD\",(G28/30*2.5*J28*C28),0))","v":0},{"$f":"IF(E28=\"C\",IF(S28<$N$4*2.5*K28/30,S28*0.331*C28,$N$4*2.5*K28/30*0.331*C28),IF(E28=\"FD\",IF(S28<$N$4*2.5*K28/30,S28*0.319*C28,$N$4*2.5*K28/30*0.319*C28),0))","v":0},{"$f":"IF(X28=0,0,X28*H28/K28)","v":0},{"$f":"IF(X28=0,0,X28*I28/K28)","v":0},{"$f":"IF(X28=0,0,X28*J28/K28)","v":0},{"$f":"IF(E28=\"C\",(G28/30*K28/12*12*C28),0)+AF28","v":0},{"$f":"IF(E28=\"C\",(G28/30*H28/12*12*C28),0)","v":0},{"$f":"IF(E28=\"C\",(G28/30*I28/12*12*C28),0)","v":0},{"$f":"IF(E28=\"C\",(G28/30*J28/12*12*C28),0)","v":0},null,{"$f":"+L28+O28+T28+X28+AB28","v":0}]
[null,{"$f":"'MODELO PPTO.'!B210","v":"03.02.02.00."},{"$f":"'MODELO PPTO.'!C210","v":0},{"$f":"'MODELO PPTO.'!D210","v":"Director de producción"},{"$f":"'MODELO PPTO.'!G210","v":0},"Mes",{"$f":"'MODELO PPTO.'!F210","v":0},{"$f":"'MODELO PPTO.'!H210","v":0},{"$f":"'MODELO PPTO.'!I210","v":0},{"$f":"'MODELO PPTO.'!J210","v":0},{"$f":"SUM(H29:J29)","v":0},0,null,{"$f":"IF(E29=\"C\",IF(G29<$N$4,G29*0.3318,$N$4*0.3318),IF(E29=\"F\",IF(G29<$N$4,G29*0.319,$N$4*0.319),IF(E29=\"FD\",IF(G29<$N$4,G29*0.319,$N$4*0.319),IF(E29=\"M\",0,IF(E29=\"CJ\",IF(G29<$N$3,G29*0.3318,$N$3*0.3318),0)))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(E29=\"C\",IF(S29<$N$4*2.5*K29/30,S29*0.331*C29,$N$4*2.5*K29/30*0.331*C29),IF(E29=\"FD\",IF(S29<$N$4*2.5*K29/30,S29*0.319*C29,$N$4*2.5*K29/30*0.319*C29),0))","v":0},0,0,0,{"$f":"IF(E29=\"C\",(G29/30*K29/12*12*C29),0)+AF29","v":0},{"$f":"IF(E29=\"C\",(G29/30*H29/12*12*C29),0)","v":0},{"$f":"IF(E29=\"C\",(G29/30*I29/12*12*C29),0)","v":0},{"$f":"IF(E29=\"C\",(G29/30*J29/12*12*C29),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B211","v":"03.02.03.00."},{"$f":"'MODELO PPTO.'!C211","v":0},{"$f":"'MODELO PPTO.'!D211","v":"Jefe de producción"},{"$f":"'MODELO PPTO.'!G211","v":0},"Mes",{"$f":"'MODELO PPTO.'!F211","v":0},{"$f":"'MODELO PPTO.'!H211","v":0},{"$f":"'MODELO PPTO.'!I211","v":0},{"$f":"'MODELO PPTO.'!J211","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E30=\"C\",(G30/30*K30/12*12*C30),0)+AF30","v":0},{"$f":"IF(E30=\"C\",(G30/30*H30/12*12*C30),0)","v":0},{"$f":"IF(E30=\"C\",(G30/30*I30/12*12*C30),0)","v":0},{"$f":"IF(E30=\"C\",(G30/30*J30/12*12*C30),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B212","v":"03.02.04.00."},{"$f":"'MODELO PPTO.'!C212","v":0},{"$f":"'MODELO PPTO.'!D212","v":"1º Ayte. de producción"},{"$f":"'MODELO PPTO.'!G212","v":0},"Mes",{"$f":"'MODELO PPTO.'!F212","v":0},{"$f":"'MODELO PPTO.'!H212","v":0},{"$f":"'MODELO PPTO.'!I212","v":0},{"$f":"'MODELO PPTO.'!J212","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B213","v":"03.02.05.00."},{"$f":"'MODELO PPTO.'!C213","v":0},{"$f":"'MODELO PPTO.'!D213","v":"2º Ayte. producción."},{"$f":"'MODELO PPTO.'!G213","v":0},"Mes",{"$f":"'MODELO PPTO.'!F213","v":0},{"$f":"'MODELO PPTO.'!H213","v":0},{"$f":"'MODELO PPTO.'!I213","v":0},{"$f":"'MODELO PPTO.'!J213","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B214","v":"03.02.06.00."},{"$f":"'MODELO PPTO.'!C214","v":0},{"$f":"'MODELO PPTO.'!D214","v":"Auxiliar de producción. "},{"$f":"'MODELO PPTO.'!G214","v":0},"Mes",{"$f":"'MODELO PPTO.'!F214","v":0},{"$f":"'MODELO PPTO.'!H214","v":0},{"$f":"'MODELO PPTO.'!I214","v":0},{"$f":"'MODELO PPTO.'!J214","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B215","v":"03.02.07.00."},{"$f":"'MODELO PPTO.'!C215","v":0},{"$f":"'MODELO PPTO.'!D215","v":"Jefe localizaciones."},{"$f":"'MODELO PPTO.'!G215","v":0},"Mes",{"$f":"'MODELO PPTO.'!F215","v":0},{"$f":"'MODELO PPTO.'!H215","v":0},{"$f":"'MODELO PPTO.'!I215","v":0},{"$f":"'MODELO PPTO.'!J215","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B216","v":"03.02.08.00."},{"$f":"'MODELO PPTO.'!C216","v":0},{"$f":"'MODELO PPTO.'!D216","v":"Coordinador de postproducción"},{"$f":"'MODELO PPTO.'!G216","v":0},"Mes",{"$f":"'MODELO PPTO.'!F216","v":0},{"$f":"'MODELO PPTO.'!H216","v":0},{"$f":"'MODELO PPTO.'!I216","v":0},{"$f":"'MODELO PPTO.'!J216","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B217","v":"03.02.09.00."},{"$f":"'MODELO PPTO.'!C217","v":0},{"$f":"'MODELO PPTO.'!D217","v":"Secretaría producción. "},{"$f":"'MODELO PPTO.'!G217","v":0},"Mes",{"$f":"'MODELO PPTO.'!F217","v":0},{"$f":"'MODELO PPTO.'!H217","v":0},{"$f":"'MODELO PPTO.'!I217","v":0},{"$f":"'MODELO PPTO.'!J217","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B218","v":"03.02.10.00."},{"$f":"'MODELO PPTO.'!C218","v":0},{"$f":"'MODELO PPTO.'!D218","v":"Cajero-pagador/Control económico de la producción"},{"$f":"'MODELO PPTO.'!G218","v":0},"Mes",{"$f":"'MODELO PPTO.'!F218","v":0},{"$f":"'MODELO PPTO.'!H218","v":0},{"$f":"'MODELO PPTO.'!I218","v":0},{"$f":"'MODELO PPTO.'!J218","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B219","v":"03.02.11.00."},{"$f":"'MODELO PPTO.'!C219","v":0},{"$f":"'MODELO PPTO.'!D219","v":"Documentalistas"},{"$f":"'MODELO PPTO.'!G219","v":0},"Mes",{"$f":"'MODELO PPTO.'!F219","v":0},{"$f":"'MODELO PPTO.'!H219","v":0},{"$f":"'MODELO PPTO.'!I219","v":0},{"$f":"'MODELO PPTO.'!J219","v":0},{"$f":"SUM(H38:J38)","v":0},{"$f":"K38*G38*C38","v":0},null,0,{"$f":"N38*K38*C38","v":0},{"$f":"+N38*H38*C38","v":0},{"$f":"+N38*I38*C38","v":0},{"$f":"+N38*J38*C38","v":0},{"$f":"IF(E38=\"C\",(G38/30*2.5*K38),IF(E38=\"FD\",(G38/30*2.5*K38),0))","v":0},{"$f":"SUM(U38:W38)","v":0},{"$f":"IF(E38=\"C\",(G38/30*2.5*H38*C38),IF(E38=\"FD\",(G38/30*2.5*H38*C38),0))","v":0},{"$f":"IF(E38=\"C\",(G38/30*2.5*I38*C38),IF(E38=\"FD\",(G38/30*2.5*I38*C38),0))","v":0},{"$f":"IF(E38=\"C\",(G38/30*2.5*J38*C38),IF(E38=\"FD\",(G38/30*2.5*J38*C38),0))","v":0},0,{"$f":"IF(X38=0,0,X38*H38/K38)","v":0},{"$f":"IF(X38=0,0,X38*I38/K38)","v":0},{"$f":"IF(X38=0,0,X38*J38/K38)","v":0},0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B220","v":"03.02.12.00."},{"$f":"'MODELO PPTO.'!C220","v":0},{"$f":"'MODELO PPTO.'!D220","v":"Guionistas (laborales)"},{"$f":"'MODELO PPTO.'!G220","v":0},"Mes",{"$f":"'MODELO PPTO.'!F220","v":0},{"$f":"'MODELO PPTO.'!H220","v":0},{"$f":"'MODELO PPTO.'!I220","v":0},{"$f":"'MODELO PPTO.'!J220","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B221","v":"03.02.13.00."},{"$f":"'MODELO PPTO.'!C221","v":0},{"$f":"'MODELO PPTO.'!D221","v":"Redactores"},{"$f":"'MODELO PPTO.'!G221","v":0},"Mes",{"$f":"'MODELO PPTO.'!F221","v":0},{"$f":"'MODELO PPTO.'!H221","v":0},{"$f":"'MODELO PPTO.'!I221","v":0},{"$f":"'MODELO PPTO.'!J221","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B222","v":"03.02.14.00."},{"$f":"'MODELO PPTO.'!C222","v":0},{"$f":"'MODELO PPTO.'!D222","v":"Reporteros"},{"$f":"'MODELO PPTO.'!G222","v":0},"Mes",{"$f":"'MODELO PPTO.'!F222","v":0},{"$f":"'MODELO PPTO.'!H222","v":0},{"$f":"'MODELO PPTO.'!I222","v":0},{"$f":"'MODELO PPTO.'!J222","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B223","v":"03.02.15.00."},{"$f":"'MODELO PPTO.'!C223","v":0},{"$f":"'MODELO PPTO.'!D223","v":"Coordinador Digital - en Producción"},{"$f":"'MODELO PPTO.'!G223","v":0},"Mes",{"$f":"'MODELO PPTO.'!F223","v":0},{"$f":"'MODELO PPTO.'!H223","v":0},{"$f":"'MODELO PPTO.'!I223","v":0},{"$f":"'MODELO PPTO.'!J223","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B224","v":"03.02.16.00."},{"$f":"'MODELO PPTO.'!C224","v":0},{"$f":"'MODELO PPTO.'!D224","v":"Coordinador Digital - en Emisión fuera de Calendario"},{"$f":"'MODELO PPTO.'!G224","v":0},"Mes",{"$f":"'MODELO PPTO.'!F224","v":0},{"$f":"'MODELO PPTO.'!H224","v":0},{"$f":"'MODELO PPTO.'!I224","v":0},{"$f":"'MODELO PPTO.'!J224","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B225","v":"03.02.17.00."},{"$f":"'MODELO PPTO.'!C225","v":0},{"$f":"'MODELO PPTO.'!D225","v":0},{"$f":"'MODELO PPTO.'!G225","v":0},"Mes",{"$f":"'MODELO PPTO.'!F225","v":0},{"$f":"'MODELO PPTO.'!H225","v":0},{"$f":"'MODELO PPTO.'!I225","v":0},{"$f":"'MODELO PPTO.'!J225","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B226","v":"03.02.18.00."},{"$f":"'MODELO PPTO.'!C226","v":0},{"$f":"'MODELO PPTO.'!D226","v":0},{"$f":"'MODELO PPTO.'!G226","v":0},"Mes",{"$f":"'MODELO PPTO.'!F226","v":0},{"$f":"'MODELO PPTO.'!H226","v":0},{"$f":"'MODELO PPTO.'!I226","v":0},{"$f":"'MODELO PPTO.'!J226","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B227","v":"03.02.19.00."},{"$f":"'MODELO PPTO.'!C227","v":0},{"$f":"'MODELO PPTO.'!D227","v":0},{"$f":"'MODELO PPTO.'!G227","v":0},"Mes",{"$f":"'MODELO PPTO.'!F227","v":0},{"$f":"'MODELO PPTO.'!H227","v":0},{"$f":"'MODELO PPTO.'!I227","v":0},{"$f":"'MODELO PPTO.'!J227","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B228","v":"03.02.20.00."},{"$f":"'MODELO PPTO.'!C228","v":0},{"$f":"'MODELO PPTO.'!D228","v":0},{"$f":"'MODELO PPTO.'!G228","v":0},"Mes",{"$f":"'MODELO PPTO.'!F228","v":0},{"$f":"'MODELO PPTO.'!H228","v":0},{"$f":"'MODELO PPTO.'!I228","v":0},{"$f":"'MODELO PPTO.'!J228","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B229","v":"03.02.21.00."},{"$f":"'MODELO PPTO.'!C229","v":0},{"$f":"'MODELO PPTO.'!D229","v":0},{"$f":"'MODELO PPTO.'!G229","v":0},"Mes",{"$f":"'MODELO PPTO.'!F229","v":0},{"$f":"'MODELO PPTO.'!H229","v":0},{"$f":"'MODELO PPTO.'!I229","v":0},{"$f":"'MODELO PPTO.'!J229","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B230","v":"03.02.22.00."},{"$f":"'MODELO PPTO.'!C230","v":0},{"$f":"'MODELO PPTO.'!D230","v":0},{"$f":"'MODELO PPTO.'!G230","v":0},"Mes",{"$f":"'MODELO PPTO.'!F230","v":0},{"$f":"'MODELO PPTO.'!H230","v":0},{"$f":"'MODELO PPTO.'!I230","v":0},{"$f":"'MODELO PPTO.'!J230","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"03.03.00.00.",null,"Fotografía",null,null,null,null,null,null,null,{"$f":"SUM(L51:L66)","v":0},{"$f":"SUM(M51:M66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG51:AG66)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B233","v":"03.03.01.00."},{"$f":"'MODELO PPTO.'!C233","v":0},{"$f":"'MODELO PPTO.'!D233","v":"Director de fotografia. Iluminador "},{"$f":"'MODELO PPTO.'!G233","v":0},"Mes",{"$f":"'MODELO PPTO.'!F233","v":0},{"$f":"'MODELO PPTO.'!H233","v":0},{"$f":"'MODELO PPTO.'!I233","v":0},{"$f":"'MODELO PPTO.'!J233","v":0},0,0,null,{"$f":"IF(E51=\"C\",IF(G51<$N$4,G51*0.3318,$N$4*0.3318),IF(E51=\"F\",IF(G51<$N$4,G51*0.319,$N$4*0.319),IF(E51=\"FD\",IF(G51<$N$4,G51*0.319,$N$4*0.319),IF(E51=\"M\",0,IF(E51=\"CJ\",IF(G51<$N$3,G51*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N51*K51*C51","v":0},{"$f":"+N51*H51*C51","v":0},{"$f":"+N51*I51*C51","v":0},{"$f":"+N51*J51*C51","v":0},{"$f":"IF(E51=\"C\",(G51/30*2.5*K51),IF(E51=\"FD\",(G51/30*2.5*K51),0))","v":0},{"$f":"SUM(U51:W51)","v":0},{"$f":"IF(E51=\"C\",(G51/30*2.5*H51*C51),IF(E51=\"FD\",(G51/30*2.5*H51*C51),0))","v":0},{"$f":"IF(E51=\"C\",(G51/30*2.5*I51*C51),IF(E51=\"FD\",(G51/30*2.5*I51*C51),0))","v":0},{"$f":"IF(E51=\"C\",(G51/30*2.5*J51*C51),IF(E51=\"FD\",(G51/30*2.5*J51*C51),0))","v":0},{"$f":"IF(E51=\"C\",IF(S51<$N$4*2.5*K51/30,S51*0.331*C51,$N$4*2.5*K51/30*0.331*C51),IF(E51=\"FD\",IF(S51<$N$4*2.5*K51/30,S51*0.319*C51,$N$4*2.5*K51/30*0.319*C51),0))","v":0},{"$f":"IF(X51=0,0,X51*H51/K51)","v":0},{"$f":"IF(X51=0,0,X51*I51/K51)","v":0},{"$f":"IF(X51=0,0,X51*J51/K51)","v":0},{"$f":"IF(E51=\"C\",(G51/30*K51/12*12*C51),0)+AF51","v":0},{"$f":"IF(E51=\"C\",(G51/30*H51/12*12*C51),0)","v":0},{"$f":"IF(E51=\"C\",(G51/30*I51/12*12*C51),0)","v":0},{"$f":"IF(E51=\"C\",(G51/30*J51/12*12*C51),0)","v":0},null,{"$f":"+L51+O51+T51+X51+AB51","v":0}]
[null,{"$f":"'MODELO PPTO.'!B234","v":"03.03.01.01."},{"$f":"'MODELO PPTO.'!C234","v":0},{"$f":"'MODELO PPTO.'!D234","v":"Director de fotografia, Iluminador 2º unidad."},{"$f":"'MODELO PPTO.'!G234","v":0},"Mes",{"$f":"'MODELO PPTO.'!F234","v":0},{"$f":"'MODELO PPTO.'!H234","v":0},{"$f":"'MODELO PPTO.'!I234","v":0},{"$f":"'MODELO PPTO.'!J234","v":0},0,0,null,{"$f":"IF(E52=\"C\",IF(G52<$N$4,G52*0.3318,$N$4*0.3318),IF(E52=\"F\",IF(G52<$N$4,G52*0.319,$N$4*0.319),IF(E52=\"FD\",IF(G52<$N$4,G52*0.319,$N$4*0.319),IF(E52=\"M\",0,IF(E52=\"CJ\",IF(G52<$N$3,G52*0.3318,$N$3*0.3318),0)))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(E52=\"C\",IF(S52<$N$4*2.5*K52/30,S52*0.331*C52,$N$4*2.5*K52/30*0.331*C52),IF(E52=\"FD\",IF(S52<$N$4*2.5*K52/30,S52*0.319*C52,$N$4*2.5*K52/30*0.319*C52),0))","v":0},0,0,0,{"$f":"IF(E52=\"C\",(G52/30*K52/12*12*C52),0)+AF52","v":0},{"$f":"IF(E52=\"C\",(G52/30*H52/12*12*C52),0)","v":0},{"$f":"IF(E52=\"C\",(G52/30*I52/12*12*C52),0)","v":0},{"$f":"IF(E52=\"C\",(G52/30*J52/12*12*C52),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B235","v":"03.03.01.02."},{"$f":"'MODELO PPTO.'!C235","v":0},{"$f":"'MODELO PPTO.'!D235","v":"DIT"},{"$f":"'MODELO PPTO.'!G235","v":0},"Mes",{"$f":"'MODELO PPTO.'!F235","v":0},{"$f":"'MODELO PPTO.'!H235","v":0},{"$f":"'MODELO PPTO.'!I235","v":0},{"$f":"'MODELO PPTO.'!J235","v":0},{"$f":"SUM(H53:J53)","v":0},{"$f":"K53*G53*C53","v":0},null,0,{"$f":"N53*K53*C53","v":0},{"$f":"+N53*H53*C53","v":0},{"$f":"+N53*I53*C53","v":0},{"$f":"+N53*J53*C53","v":0},{"$f":"IF(E53=\"C\",(G53/30*2.5*K53),IF(E53=\"FD\",(G53/30*2.5*K53),0))","v":0},{"$f":"SUM(U53:W53)","v":0},{"$f":"IF(E53=\"C\",(G53/30*2.5*H53*C53),IF(E53=\"FD\",(G53/30*2.5*H53*C53),0))","v":0},{"$f":"IF(E53=\"C\",(G53/30*2.5*I53*C53),IF(E53=\"FD\",(G53/30*2.5*I53*C53),0))","v":0},{"$f":"IF(E53=\"C\",(G53/30*2.5*J53*C53),IF(E53=\"FD\",(G53/30*2.5*J53*C53),0))","v":0},0,{"$f":"IF(X53=0,0,X53*H53/K53)","v":0},{"$f":"IF(X53=0,0,X53*I53/K53)","v":0},{"$f":"IF(X53=0,0,X53*J53/K53)","v":0},{"$f":"IF(E53=\"C\",(G53/30*K53/12*12*C53),0)+AF53","v":0},{"$f":"IF(E53=\"C\",(G53/30*H53/12*12*C53),0)","v":0},{"$f":"IF(E53=\"C\",(G53/30*I53/12*12*C53),0)","v":0},{"$f":"IF(E53=\"C\",(G53/30*J53/12*12*C53),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B236","v":"03.03.02.00."},{"$f":"'MODELO PPTO.'!C236","v":0},{"$f":"'MODELO PPTO.'!D236","v":"Operador cámara /Segundo Operador."},{"$f":"'MODELO PPTO.'!G236","v":0},"Mes",{"$f":"'MODELO PPTO.'!F236","v":0},{"$f":"'MODELO PPTO.'!H236","v":0},{"$f":"'MODELO PPTO.'!I236","v":0},{"$f":"'MODELO PPTO.'!J236","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E54=\"C\",(G54/30*K54/12*12*C54),0)+AF54","v":0},{"$f":"IF(E54=\"C\",(G54/30*H54/12*12*C54),0)","v":0},{"$f":"IF(E54=\"C\",(G54/30*I54/12*12*C54),0)","v":0},{"$f":"IF(E54=\"C\",(G54/30*J54/12*12*C54),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B237","v":"03.03.03.00."},{"$f":"'MODELO PPTO.'!C237","v":0},{"$f":"'MODELO PPTO.'!D237","v":"Operadores cámara."},{"$f":"'MODELO PPTO.'!G237","v":0},"Mes",{"$f":"'MODELO PPTO.'!F237","v":0},{"$f":"'MODELO PPTO.'!H237","v":0},{"$f":"'MODELO PPTO.'!I237","v":0},{"$f":"'MODELO PPTO.'!J237","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B238","v":"03.03.04.00."},{"$f":"'MODELO PPTO.'!C238","v":0},{"$f":"'MODELO PPTO.'!D238","v":"Aytes. Cámara."},{"$f":"'MODELO PPTO.'!G238","v":0},"Mes",{"$f":"'MODELO PPTO.'!F238","v":0},{"$f":"'MODELO PPTO.'!H238","v":0},{"$f":"'MODELO PPTO.'!I238","v":0},{"$f":"'MODELO PPTO.'!J238","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B239","v":"03.03.05.00."},{"$f":"'MODELO PPTO.'!C239","v":0},{"$f":"'MODELO PPTO.'!D239","v":"Auxs. cámara"},{"$f":"'MODELO PPTO.'!G239","v":0},"Mes",{"$f":"'MODELO PPTO.'!F239","v":0},{"$f":"'MODELO PPTO.'!H239","v":0},{"$f":"'MODELO PPTO.'!I239","v":0},{"$f":"'MODELO PPTO.'!J239","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B240","v":"03.03.06.00."},{"$f":"'MODELO PPTO.'!C240","v":0},{"$f":"'MODELO PPTO.'!D240","v":"Foto-fija."},{"$f":"'MODELO PPTO.'!G240","v":0},"Mes",{"$f":"'MODELO PPTO.'!F240","v":0},{"$f":"'MODELO PPTO.'!H240","v":0},{"$f":"'MODELO PPTO.'!I240","v":0},{"$f":"'MODELO PPTO.'!J240","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B241","v":"03.03.07.00."},{"$f":"'MODELO PPTO.'!C241","v":0},{"$f":"'MODELO PPTO.'!D241","v":"Diseño luces."},{"$f":"'MODELO PPTO.'!G241","v":0},"Mes",{"$f":"'MODELO PPTO.'!F241","v":0},{"$f":"'MODELO PPTO.'!H241","v":0},{"$f":"'MODELO PPTO.'!I241","v":0},{"$f":"'MODELO PPTO.'!J241","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B242","v":"03.03.08.00."},{"$f":"'MODELO PPTO.'!C242","v":0},{"$f":"'MODELO PPTO.'!D242","v":"Personal Técnico UU.MM"},{"$f":"'MODELO PPTO.'!G242","v":0},"Mes",{"$f":"'MODELO PPTO.'!F242","v":0},{"$f":"'MODELO PPTO.'!H242","v":0},{"$f":"'MODELO PPTO.'!I242","v":0},{"$f":"'MODELO PPTO.'!J242","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B243","v":"03.03.09.00."},{"$f":"'MODELO PPTO.'!C243","v":0},{"$f":"'MODELO PPTO.'!D243","v":"Jefe tecnico estudio/Unidad movil TV."},{"$f":"'MODELO PPTO.'!G243","v":0},"Mes",{"$f":"'MODELO PPTO.'!F243","v":0},{"$f":"'MODELO PPTO.'!H243","v":0},{"$f":"'MODELO PPTO.'!I243","v":0},{"$f":"'MODELO PPTO.'!J243","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B244","v":"03.03.10.00."},{"$f":"'MODELO PPTO.'!C244","v":0},{"$f":"'MODELO PPTO.'!D244","v":"Encargado/ Mezclador imagen."},{"$f":"'MODELO PPTO.'!G244","v":0},"Mes",{"$f":"'MODELO PPTO.'!F244","v":0},{"$f":"'MODELO PPTO.'!H244","v":0},{"$f":"'MODELO PPTO.'!I244","v":0},{"$f":"'MODELO PPTO.'!J244","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B245","v":"03.03.11.00."},{"$f":"'MODELO PPTO.'!C245","v":0},{"$f":"'MODELO PPTO.'!D245","v":"Control de cámaras."},{"$f":"'MODELO PPTO.'!G245","v":0},"Mes",{"$f":"'MODELO PPTO.'!F245","v":0},{"$f":"'MODELO PPTO.'!H245","v":0},{"$f":"'MODELO PPTO.'!I245","v":0},{"$f":"'MODELO PPTO.'!J245","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B246","v":"03.03.12.00."},{"$f":"'MODELO PPTO.'!C246","v":0},{"$f":"'MODELO PPTO.'!D246","v":"Tecnico electronico."},{"$f":"'MODELO PPTO.'!G246","v":0},"Mes",{"$f":"'MODELO PPTO.'!F246","v":0},{"$f":"'MODELO PPTO.'!H246","v":0},{"$f":"'MODELO PPTO.'!I246","v":0},{"$f":"'MODELO PPTO.'!J246","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B247","v":"03.03.13.00."},{"$f":"'MODELO PPTO.'!C247","v":0},{"$f":"'MODELO PPTO.'!D247","v":"Operador VTR."},{"$f":"'MODELO PPTO.'!G247","v":0},"Mes",{"$f":"'MODELO PPTO.'!F247","v":0},{"$f":"'MODELO PPTO.'!H247","v":0},{"$f":"'MODELO PPTO.'!I247","v":0},{"$f":"'MODELO PPTO.'!J247","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B248","v":"03.03.14.00."},{"$f":"'MODELO PPTO.'!C248","v":0},{"$f":"'MODELO PPTO.'!D248","v":"Especialista/ Oficial montaje."},{"$f":"'MODELO PPTO.'!G248","v":0},"Mes",{"$f":"'MODELO PPTO.'!F248","v":0},{"$f":"'MODELO PPTO.'!H248","v":0},{"$f":"'MODELO PPTO.'!I248","v":0},{"$f":"'MODELO PPTO.'!J248","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B250","v":"03.04.00.00."},{"$f":"'MODELO PPTO.'!C250","v":"Nº"},{"$f":"'MODELO PPTO.'!D250","v":"Decoración."},null,null,null,null,null,null,null,{"$f":"SUM(L68:L78)","v":0},{"$f":"SUM(M68:M78)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(V68:V78)","v":0},{"$f":"SUM(W68:W78)","v":0},0,{"$f":"SUM(Y68:Y78)","v":0},{"$f":"SUM(Z68:Z78)","v":0},{"$f":"SUM(AA68:AA78)","v":0},{"$f":"SUM(AB68:AB78)","v":0},{"$f":"SUM(AC68:AC78)","v":0},0,{"$f":"SUM(AE68:AE78)","v":0},null,{"$f":"SUM(AG68:AG78)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B251","v":"03.04.01.00."},{"$f":"'MODELO PPTO.'!C251","v":0},{"$f":"'MODELO PPTO.'!D251","v":"Director Artistico"},{"$f":"'MODELO PPTO.'!G251","v":0},"Mes",{"$f":"'MODELO PPTO.'!F251","v":0},{"$f":"'MODELO PPTO.'!H251","v":0},{"$f":"'MODELO PPTO.'!I251","v":0},{"$f":"'MODELO PPTO.'!J251","v":0},0,0,null,{"$f":"IF(E68=\"C\",IF(G68<$N$4,G68*0.3318,$N$4*0.3318),IF(E68=\"F\",IF(G68<$N$4,G68*0.319,$N$4*0.319),IF(E68=\"FD\",IF(G68<$N$4,G68*0.319,$N$4*0.319),IF(E68=\"M\",0,IF(E68=\"CJ\",IF(G68<$N$3,G68*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N68*K68*C68","v":0},{"$f":"+N68*H68*C68","v":0},{"$f":"+N68*I68*C68","v":0},{"$f":"+N68*J68*C68","v":0},{"$f":"IF(E68=\"C\",(G68/30*2.5*K68),IF(E68=\"FD\",(G68/30*2.5*K68),0))","v":0},{"$f":"SUM(U68:W68)","v":0},{"$f":"IF(E68=\"C\",(G68/30*2.5*H68*C68),IF(E68=\"FD\",(G68/30*2.5*H68*C68),0))","v":0},{"$f":"IF(E68=\"C\",(G68/30*2.5*I68*C68),IF(E68=\"FD\",(G68/30*2.5*I68*C68),0))","v":0},{"$f":"IF(E68=\"C\",(G68/30*2.5*J68*C68),IF(E68=\"FD\",(G68/30*2.5*J68*C68),0))","v":0},{"$f":"IF(E68=\"C\",IF(S68<$N$4*2.5*K68/30,S68*0.331*C68,$N$4*2.5*K68/30*0.331*C68),IF(E68=\"FD\",IF(S68<$N$4*2.5*K68/30,S68*0.319*C68,$N$4*2.5*K68/30*0.319*C68),0))","v":0},{"$f":"IF(X68=0,0,X68*H68/K68)","v":0},{"$f":"IF(X68=0,0,X68*I68/K68)","v":0},{"$f":"IF(X68=0,0,X68*J68/K68)","v":0},{"$f":"IF(E68=\"C\",(G68/30*K68/12*12*C68),0)+AF68","v":0},{"$f":"IF(E68=\"C\",(G68/30*H68/12*12*C68),0)","v":0},{"$f":"IF(E68=\"C\",(G68/30*I68/12*12*C68),0)","v":0},{"$f":"IF(E68=\"C\",(G68/30*J68/12*12*C68),0)","v":0},null,{"$f":"+L68+O68+T68+X68+AB68","v":0}]
[null,{"$f":"'MODELO PPTO.'!B252","v":"03.04.02.00."},{"$f":"'MODELO PPTO.'!C252","v":0},{"$f":"'MODELO PPTO.'!D252","v":"Decorador/Escenógrafo"},{"$f":"'MODELO PPTO.'!G252","v":0},"Mes",{"$f":"'MODELO PPTO.'!F252","v":0},{"$f":"'MODELO PPTO.'!H252","v":0},{"$f":"'MODELO PPTO.'!I252","v":0},{"$f":"'MODELO PPTO.'!J252","v":0},0,0,null,{"$f":"IF(E69=\"C\",IF(G69<$N$4,G69*0.3318,$N$4*0.3318),IF(E69=\"F\",IF(G69<$N$4,G69*0.319,$N$4*0.319),IF(E69=\"FD\",IF(G69<$N$4,G69*0.319,$N$4*0.319),IF(E69=\"M\",0,IF(E69=\"CJ\",IF(G69<$N$3,G69*0.3318,$N$3*0.3318),0)))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(E69=\"C\",IF(S69<$N$4*2.5*K69/30,S69*0.331*C69,$N$4*2.5*K69/30*0.331*C69),IF(E69=\"FD\",IF(S69<$N$4*2.5*K69/30,S69*0.319*C69,$N$4*2.5*K69/30*0.319*C69),0))","v":0},0,0,0,{"$f":"IF(E69=\"C\",(G69/30*K69/12*12*C69),0)+AF69","v":0},{"$f":"IF(E69=\"C\",(G69/30*H69/12*12*C69),0)","v":0},{"$f":"IF(E69=\"C\",(G69/30*I69/12*12*C69),0)","v":0},{"$f":"IF(E69=\"C\",(G69/30*J69/12*12*C69),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B253","v":"03.04.03.00."},{"$f":"'MODELO PPTO.'!C253","v":0},{"$f":"'MODELO PPTO.'!D253","v":"Ayudante decoración "},{"$f":"'MODELO PPTO.'!G253","v":0},"Mes",{"$f":"'MODELO PPTO.'!F253","v":0},{"$f":"'MODELO PPTO.'!H253","v":0},{"$f":"'MODELO PPTO.'!I253","v":0},{"$f":"'MODELO PPTO.'!J253","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E70=\"C\",(G70/30*K70/12*12*C70),0)+AF70","v":0},{"$f":"IF(E70=\"C\",(G70/30*H70/12*12*C70),0)","v":0},{"$f":"IF(E70=\"C\",(G70/30*I70/12*12*C70),0)","v":0},{"$f":"IF(E70=\"C\",(G70/30*J70/12*12*C70),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B254","v":"03.04.04.00."},{"$f":"'MODELO PPTO.'!C254","v":0},{"$f":"'MODELO PPTO.'!D254","v":"Ambientador/Jefe de atrezzo"},{"$f":"'MODELO PPTO.'!G254","v":0},"Mes",{"$f":"'MODELO PPTO.'!F254","v":0},{"$f":"'MODELO PPTO.'!H254","v":0},{"$f":"'MODELO PPTO.'!I254","v":0},{"$f":"'MODELO PPTO.'!J254","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E71=\"C\",(G71/30*K71/12*12*C71),0)+AF71","v":0},{"$f":"IF(E71=\"C\",(G71/30*H71/12*12*C71),0)","v":0},{"$f":"IF(E71=\"C\",(G71/30*I71/12*12*C71),0)","v":0},{"$f":"IF(E71=\"C\",(G71/30*J71/12*12*C71),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B255","v":"03.04.05.00."},{"$f":"'MODELO PPTO.'!C255","v":0},{"$f":"'MODELO PPTO.'!D255","v":"Atrecistas  "},{"$f":"'MODELO PPTO.'!G255","v":0},"Mes",{"$f":"'MODELO PPTO.'!F255","v":0},{"$f":"'MODELO PPTO.'!H255","v":0},{"$f":"'MODELO PPTO.'!I255","v":0},{"$f":"'MODELO PPTO.'!J255","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B256","v":"03.04.06.00"},{"$f":"'MODELO PPTO.'!C256","v":0},{"$f":"'MODELO PPTO.'!D256","v":"Carpintor"},{"$f":"'MODELO PPTO.'!G256","v":0},"Mes",{"$f":"'MODELO PPTO.'!F256","v":0},{"$f":"'MODELO PPTO.'!H256","v":0},{"$f":"'MODELO PPTO.'!I256","v":0},{"$f":"'MODELO PPTO.'!J256","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B257","v":"03.04.07.00."},{"$f":"'MODELO PPTO.'!C257","v":0},{"$f":"'MODELO PPTO.'!D257","v":"Escayolista. Modelador"},{"$f":"'MODELO PPTO.'!G257","v":0},"Mes",{"$f":"'MODELO PPTO.'!F257","v":0},{"$f":"'MODELO PPTO.'!H257","v":0},{"$f":"'MODELO PPTO.'!I257","v":0},{"$f":"'MODELO PPTO.'!J257","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B258","v":"03.04.08.00."},{"$f":"'MODELO PPTO.'!C258","v":0},{"$f":"'MODELO PPTO.'!D258","v":"Regidor de medios"},{"$f":"'MODELO PPTO.'!G258","v":0},"Mes",{"$f":"'MODELO PPTO.'!F258","v":0},{"$f":"'MODELO PPTO.'!H258","v":0},{"$f":"'MODELO PPTO.'!I258","v":0},{"$f":"'MODELO PPTO.'!J258","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B259","v":"03.04.09.00."},{"$f":"'MODELO PPTO.'!C259","v":0},{"$f":"'MODELO PPTO.'!D259","v":"Maquetista. "},{"$f":"'MODELO PPTO.'!G259","v":0},"Mes",{"$f":"'MODELO PPTO.'!F259","v":0},{"$f":"'MODELO PPTO.'!H259","v":0},{"$f":"'MODELO PPTO.'!I259","v":0},{"$f":"'MODELO PPTO.'!J259","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B260","v":"03.04.10.00."},{"$f":"'MODELO PPTO.'!C260","v":0},{"$f":"'MODELO PPTO.'!D260","v":"Diseñador/Grafista por ordenador."},{"$f":"'MODELO PPTO.'!G260","v":0},"Mes",{"$f":"'MODELO PPTO.'!F260","v":0},{"$f":"'MODELO PPTO.'!H260","v":0},{"$f":"'MODELO PPTO.'!I260","v":0},{"$f":"'MODELO PPTO.'!J260","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B261","v":"03.04.11.00."},{"$f":"'MODELO PPTO.'!C261","v":0},{"$f":"'MODELO PPTO.'!D261","v":0},{"$f":"'MODELO PPTO.'!G261","v":0},"Mes",{"$f":"'MODELO PPTO.'!F261","v":0},{"$f":"'MODELO PPTO.'!H261","v":0},{"$f":"'MODELO PPTO.'!I261","v":0},{"$f":"'MODELO PPTO.'!J261","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B263","v":"03.05.00.00."},{"$f":"'MODELO PPTO.'!C263","v":"Nº"},{"$f":"'MODELO PPTO.'!D263","v":"Sastrería"},null,null,null,null,null,null,null,{"$f":"SUM(L80:L84)","v":0},{"$f":"SUM(M80:M84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG80:AG84)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B264","v":"03.05.01.00."},{"$f":"'MODELO PPTO.'!C264","v":0},{"$f":"'MODELO PPTO.'!D264","v":"Estilista."},{"$f":"'MODELO PPTO.'!G264","v":0},"Mes",{"$f":"'MODELO PPTO.'!F264","v":0},{"$f":"'MODELO PPTO.'!H264","v":0},{"$f":"'MODELO PPTO.'!I264","v":0},{"$f":"'MODELO PPTO.'!J264","v":0},0,0,null,{"$f":"IF(E80=\"C\",IF(G80<$N$4,G80*0.3318,$N$4*0.3318),IF(E80=\"F\",IF(G80<$N$4,G80*0.319,$N$4*0.319),IF(E80=\"FD\",IF(G80<$N$4,G80*0.319,$N$4*0.319),IF(E80=\"M\",0,IF(E80=\"CJ\",IF(G80<$N$3,G80*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N80*K80*C80","v":0},{"$f":"+N80*H80*C80","v":0},{"$f":"+N80*I80*C80","v":0},{"$f":"+N80*J80*C80","v":0},{"$f":"IF(E80=\"C\",(G80/30*2.5*K80),IF(E80=\"FD\",(G80/30*2.5*K80),0))","v":0},{"$f":"SUM(U80:W80)","v":0},{"$f":"IF(E80=\"C\",(G80/30*2.5*H80*C80),IF(E80=\"FD\",(G80/30*2.5*H80*C80),0))","v":0},{"$f":"IF(E80=\"C\",(G80/30*2.5*I80*C80),IF(E80=\"FD\",(G80/30*2.5*I80*C80),0))","v":0},{"$f":"IF(E80=\"C\",(G80/30*2.5*J80*C80),IF(E80=\"FD\",(G80/30*2.5*J80*C80),0))","v":0},{"$f":"IF(E80=\"C\",IF(S80<$N$4*2.5*K80/30,S80*0.331*C80,$N$4*2.5*K80/30*0.331*C80),IF(E80=\"FD\",IF(S80<$N$4*2.5*K80/30,S80*0.319*C80,$N$4*2.5*K80/30*0.319*C80),0))","v":0},{"$f":"IF(X80=0,0,X80*H80/K80)","v":0},{"$f":"IF(X80=0,0,X80*I80/K80)","v":0},{"$f":"IF(X80=0,0,X80*J80/K80)","v":0},{"$f":"IF(E80=\"C\",(G80/30*K80/12*12*C80),0)+AF80","v":0},{"$f":"IF(E80=\"C\",(G80/30*H80/12*12*C80),0)","v":0},{"$f":"IF(E80=\"C\",(G80/30*I80/12*12*C80),0)","v":0},{"$f":"IF(E80=\"C\",(G80/30*J80/12*12*C80),0)","v":0},null,{"$f":"+L80+O80+T80+X80+AB80","v":0}]
[null,{"$f":"'MODELO PPTO.'!B265","v":"03.05.02.00."},{"$f":"'MODELO PPTO.'!C265","v":0},{"$f":"'MODELO PPTO.'!D265","v":"Figurinista."},{"$f":"'MODELO PPTO.'!G265","v":0},"Mes",{"$f":"'MODELO PPTO.'!F265","v":0},{"$f":"'MODELO PPTO.'!H265","v":0},{"$f":"'MODELO PPTO.'!I265","v":0},{"$f":"'MODELO PPTO.'!J265","v":0},0,0,null,{"$f":"IF(E81=\"C\",IF(G81<$N$4,G81*0.3318,$N$4*0.3318),IF(E81=\"F\",IF(G81<$N$4,G81*0.319,$N$4*0.319),IF(E81=\"FD\",IF(G81<$N$4,G81*0.319,$N$4*0.319),IF(E81=\"M\",0,IF(E81=\"CJ\",IF(G81<$N$3,G81*0.3318,$N$3*0.3318),0)))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(E81=\"C\",IF(S81<$N$4*2.5*K81/30,S81*0.331*C81,$N$4*2.5*K81/30*0.331*C81),IF(E81=\"FD\",IF(S81<$N$4*2.5*K81/30,S81*0.319*C81,$N$4*2.5*K81/30*0.319*C81),0))","v":0},0,0,0,{"$f":"IF(E81=\"C\",(G81/30*K81/12*12*C81),0)+AF81","v":0},{"$f":"IF(E81=\"C\",(G81/30*H81/12*12*C81),0)","v":0},{"$f":"IF(E81=\"C\",(G81/30*I81/12*12*C81),0)","v":0},{"$f":"IF(E81=\"C\",(G81/30*J81/12*12*C81),0)","v":0},null,{"$f":"+L81+O81+T81+X81+AB81","v":0}]
[null,{"$f":"'MODELO PPTO.'!B266","v":"03.05.03.00."},{"$f":"'MODELO PPTO.'!C266","v":0},{"$f":"'MODELO PPTO.'!D266","v":"Ayte. vestuario."},{"$f":"'MODELO PPTO.'!G266","v":0},"Mes",{"$f":"'MODELO PPTO.'!F266","v":0},{"$f":"'MODELO PPTO.'!H266","v":0},{"$f":"'MODELO PPTO.'!I266","v":0},{"$f":"'MODELO PPTO.'!J266","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E82=\"C\",(G82/30*K82/12*12*C82),0)+AF82","v":0},{"$f":"IF(E82=\"C\",(G82/30*H82/12*12*C82),0)","v":0},{"$f":"IF(E82=\"C\",(G82/30*I82/12*12*C82),0)","v":0},{"$f":"IF(E82=\"C\",(G82/30*J82/12*12*C82),0)","v":0},null,{"$f":"+L82+O82+T82+X82+AB82","v":0}]
[null,{"$f":"'MODELO PPTO.'!B267","v":"03.05.04.00."},{"$f":"'MODELO PPTO.'!C267","v":0},{"$f":"'MODELO PPTO.'!D267","v":"Sastra. "},{"$f":"'MODELO PPTO.'!G267","v":0},"Mes",{"$f":"'MODELO PPTO.'!F267","v":0},{"$f":"'MODELO PPTO.'!H267","v":0},{"$f":"'MODELO PPTO.'!I267","v":0},{"$f":"'MODELO PPTO.'!J267","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+L83+O83+T83+X83+AB83","v":0}]
[null,{"$f":"'MODELO PPTO.'!B268","v":"03.05.05.00."},{"$f":"'MODELO PPTO.'!C268","v":0},{"$f":"'MODELO PPTO.'!D268","v":0},{"$f":"'MODELO PPTO.'!G268","v":0},"Mes",{"$f":"'MODELO PPTO.'!F268","v":0},{"$f":"'MODELO PPTO.'!H268","v":0},{"$f":"'MODELO PPTO.'!I268","v":0},{"$f":"'MODELO PPTO.'!J268","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+L84+O84+T84+X84+AB84","v":0}]
[null,{"$f":"'MODELO PPTO.'!B270","v":"03.06.00.00."},{"$f":"'MODELO PPTO.'!C270","v":"Nº"},{"$f":"'MODELO PPTO.'!D270","v":"Maquilladores. Caracterizadores"},null,null,null,null,null,null,null,{"$f":"SUM(L86:L89)","v":0},{"$f":"SUM(M86:M89)","v":0},{"$f":"SUM(N86:N89)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(X86:X89)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(AG86:AG89)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B271","v":"03.06.01.00."},{"$f":"'MODELO PPTO.'!C271","v":0},{"$f":"'MODELO PPTO.'!D271","v":"Caracterizador. Maquillador efectos."},{"$f":"'MODELO PPTO.'!G271","v":0},"Mes",{"$f":"'MODELO PPTO.'!F271","v":0},{"$f":"'MODELO PPTO.'!H271","v":0},{"$f":"'MODELO PPTO.'!I271","v":0},{"$f":"'MODELO PPTO.'!J271","v":0},0,0,null,{"$f":"IF(E86=\"C\",IF(G86<$N$4,G86*0.3318,$N$4*0.3318),IF(E86=\"F\",IF(G86<$N$4,G86*0.319,$N$4*0.319),IF(E86=\"FD\",IF(G86<$N$4,G86*0.319,$N$4*0.319),IF(E86=\"M\",0,IF(E86=\"CJ\",IF(G86<$N$3,G86*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N86*K86*C86","v":0},{"$f":"+N86*H86*C86","v":0},{"$f":"+N86*I86*C86","v":0},{"$f":"+N86*J86*C86","v":0},{"$f":"IF(E86=\"C\",(G86/30*2.5*K86),IF(E86=\"FD\",(G86/30*2.5*K86),0))","v":0},{"$f":"SUM(U86:W86)","v":0},{"$f":"IF(E86=\"C\",(G86/30*2.5*H86*C86),IF(E86=\"FD\",(G86/30*2.5*H86*C86),0))","v":0},{"$f":"IF(E86=\"C\",(G86/30*2.5*I86*C86),IF(E86=\"FD\",(G86/30*2.5*I86*C86),0))","v":0},{"$f":"IF(E86=\"C\",(G86/30*2.5*J86*C86),IF(E86=\"FD\",(G86/30*2.5*J86*C86),0))","v":0},{"$f":"IF(E86=\"C\",IF(S86<$N$4*2.5*K86/30,S86*0.331*C86,$N$4*2.5*K86/30*0.331*C86),IF(E86=\"FD\",IF(S86<$N$4*2.5*K86/30,S86*0.319*C86,$N$4*2.5*K86/30*0.319*C86),0))","v":0},{"$f":"IF(X86=0,0,X86*H86/K86)","v":0},{"$f":"IF(X86=0,0,X86*I86/K86)","v":0},{"$f":"IF(X86=0,0,X86*J86/K86)","v":0},{"$f":"IF(E86=\"C\",(G86/30*K86/12*12*C86),0)+AF86","v":0},{"$f":"IF(E86=\"C\",(G86/30*H86/12*12*C86),0)","v":0},{"$f":"IF(E86=\"C\",(G86/30*I86/12*12*C86),0)","v":0},{"$f":"IF(E86=\"C\",(G86/30*J86/12*12*C86),0)","v":0},null,{"$f":"+L86+O86+T86+X86+AB86","v":0}]
[null,{"$f":"'MODELO PPTO.'!B272","v":"03.06.02.00."},{"$f":"'MODELO PPTO.'!C272","v":0},{"$f":"'MODELO PPTO.'!D272","v":"Maquillador."},{"$f":"'MODELO PPTO.'!G272","v":0},"Mes",{"$f":"'MODELO PPTO.'!F272","v":0},{"$f":"'MODELO PPTO.'!H272","v":0},{"$f":"'MODELO PPTO.'!I272","v":0},{"$f":"'MODELO PPTO.'!J272","v":0},0,0,null,{"$f":"IF(E87=\"C\",IF(G87<$N$4,G87*0.3318,$N$4*0.3318),IF(E87=\"F\",IF(G87<$N$4,G87*0.319,$N$4*0.319),IF(E87=\"FD\",IF(G87<$N$4,G87*0.319,$N$4*0.319),IF(E87=\"M\",0,IF(E87=\"CJ\",IF(G87<$N$3,G87*0.3318,$N$3*0.3318),0)))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(E87=\"C\",IF(S87<$N$4*2.5*K87/30,S87*0.331*C87,$N$4*2.5*K87/30*0.331*C87),IF(E87=\"FD\",IF(S87<$N$4*2.5*K87/30,S87*0.319*C87,$N$4*2.5*K87/30*0.319*C87),0))","v":0},0,0,0,{"$f":"IF(E87=\"C\",(G87/30*K87/12*12*C87),0)+AF87","v":0},{"$f":"IF(E87=\"C\",(G87/30*H87/12*12*C87),0)","v":0},{"$f":"IF(E87=\"C\",(G87/30*I87/12*12*C87),0)","v":0},{"$f":"IF(E87=\"C\",(G87/30*J87/12*12*C87),0)","v":0},null,{"$f":"+L87+O87+T87+X87+AB87","v":0}]
[null,{"$f":"'MODELO PPTO.'!B273","v":"03.06.03.00."},{"$f":"'MODELO PPTO.'!C273","v":0},{"$f":"'MODELO PPTO.'!D273","v":"Ayudante maquillaje. "},{"$f":"'MODELO PPTO.'!G273","v":0},"Mes",{"$f":"'MODELO PPTO.'!F273","v":0},{"$f":"'MODELO PPTO.'!H273","v":0},{"$f":"'MODELO PPTO.'!I273","v":0},{"$f":"'MODELO PPTO.'!J273","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E88=\"C\",(G88/30*K88/12*12*C88),0)+AF88","v":0},{"$f":"IF(E88=\"C\",(G88/30*H88/12*12*C88),0)","v":0},{"$f":"IF(E88=\"C\",(G88/30*I88/12*12*C88),0)","v":0},{"$f":"IF(E88=\"C\",(G88/30*J88/12*12*C88),0)","v":0},null,{"$f":"+L88+O88+T88+X88+AB88","v":0}]
[null,{"$f":"'MODELO PPTO.'!B274","v":"03.06.04.00."},{"$f":"'MODELO PPTO.'!C274","v":0},{"$f":"'MODELO PPTO.'!D274","v":"Refuerzos maquillaje"},{"$f":"'MODELO PPTO.'!G274","v":0},"Mes",{"$f":"'MODELO PPTO.'!F274","v":0},{"$f":"'MODELO PPTO.'!H274","v":0},{"$f":"'MODELO PPTO.'!I274","v":0},{"$f":"'MODELO PPTO.'!J274","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+L89+O89+T89+X89+AB89","v":0}]
[null,{"$f":"'MODELO PPTO.'!B276","v":"03.07.00.00."},{"$f":"'MODELO PPTO.'!C276","v":"Nº"},{"$f":"'MODELO PPTO.'!D276","v":"Peluqueria."},null,null,null,null,null,null,null,{"$f":"SUM(L91:L93)","v":0},{"$f":"SUM(M91:M93)","v":0},{"$f":"SUM(N91:N93)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(X91:X93)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(AG91:AG93)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B277","v":"03.07.01.00."},{"$f":"'MODELO PPTO.'!C277","v":0},{"$f":"'MODELO PPTO.'!D277","v":"Peluquero. "},{"$f":"'MODELO PPTO.'!G277","v":0},"Mes",{"$f":"'MODELO PPTO.'!F277","v":0},{"$f":"'MODELO PPTO.'!H277","v":0},{"$f":"'MODELO PPTO.'!I277","v":0},{"$f":"'MODELO PPTO.'!J277","v":0},0,0,null,{"$f":"IF(E91=\"C\",IF(G91<$N$4,G91*0.3318,$N$4*0.3318),IF(E91=\"F\",IF(G91<$N$4,G91*0.319,$N$4*0.319),IF(E91=\"FD\",IF(G91<$N$4,G91*0.319,$N$4*0.319),IF(E91=\"M\",0,IF(E91=\"CJ\",IF(G91<$N$3,G91*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N91*K91*C91","v":0},{"$f":"+N91*H91*C91","v":0},{"$f":"+N91*I91*C91","v":0},{"$f":"+N91*J91*C91","v":0},{"$f":"IF(E91=\"C\",(G91/30*2.5*K91),IF(E91=\"FD\",(G91/30*2.5*K91),0))","v":0},{"$f":"SUM(U91:W91)","v":0},{"$f":"IF(E91=\"C\",(G91/30*2.5*H91*C91),IF(E91=\"FD\",(G91/30*2.5*H91*C91),0))","v":0},{"$f":"IF(E91=\"C\",(G91/30*2.5*I91*C91),IF(E91=\"FD\",(G91/30*2.5*I91*C91),0))","v":0},{"$f":"IF(E91=\"C\",(G91/30*2.5*J91*C91),IF(E91=\"FD\",(G91/30*2.5*J91*C91),0))","v":0},{"$f":"IF(E91=\"C\",IF(S91<$N$4*2.5*K91/30,S91*0.331*C91,$N$4*2.5*K91/30*0.331*C91),IF(E91=\"FD\",IF(S91<$N$4*2.5*K91/30,S91*0.319*C91,$N$4*2.5*K91/30*0.319*C91),0))","v":0},{"$f":"IF(X91=0,0,X91*H91/K91)","v":0},{"$f":"IF(X91=0,0,X91*I91/K91)","v":0},{"$f":"IF(X91=0,0,X91*J91/K91)","v":0},{"$f":"IF(E91=\"C\",(G91/30*K91/12*12*C91),0)+AF91","v":0},{"$f":"IF(E91=\"C\",(G91/30*H91/12*12*C91),0)","v":0},{"$f":"IF(E91=\"C\",(G91/30*I91/12*12*C91),0)","v":0},{"$f":"IF(E91=\"C\",(G91/30*J91/12*12*C91),0)","v":0},null,{"$f":"+L91+O91+T91+X91+AB91","v":0}]
[null,{"$f":"'MODELO PPTO.'!B278","v":"03.07.02.00."},{"$f":"'MODELO PPTO.'!C278","v":0},{"$f":"'MODELO PPTO.'!D278","v":"Ayudante peluquería."},{"$f":"'MODELO PPTO.'!G278","v":0},"Mes",{"$f":"'MODELO PPTO.'!F278","v":0},{"$f":"'MODELO PPTO.'!H278","v":0},{"$f":"'MODELO PPTO.'!I278","v":0},{"$f":"'MODELO PPTO.'!J278","v":0},0,0,null,{"$f":"IF(E92=\"C\",IF(G92<$N$4,G92*0.3318,$N$4*0.3318),IF(E92=\"F\",IF(G92<$N$4,G92*0.319,$N$4*0.319),IF(E92=\"FD\",IF(G92<$N$4,G92*0.319,$N$4*0.319),IF(E92=\"M\",0,IF(E92=\"CJ\",IF(G92<$N$3,G92*0.3318,$N$3*0.3318),0)))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(E92=\"C\",IF(S92<$N$4*2.5*K92/30,S92*0.331*C92,$N$4*2.5*K92/30*0.331*C92),IF(E92=\"FD\",IF(S92<$N$4*2.5*K92/30,S92*0.319*C92,$N$4*2.5*K92/30*0.319*C92),0))","v":0},0,0,0,{"$f":"IF(E92=\"C\",(G92/30*K92/12*12*C92),0)+AF92","v":0},{"$f":"IF(E92=\"C\",(G92/30*H92/12*12*C92),0)","v":0},{"$f":"IF(E92=\"C\",(G92/30*I92/12*12*C92),0)","v":0},{"$f":"IF(E92=\"C\",(G92/30*J92/12*12*C92),0)","v":0},null,{"$f":"+L92+O92+T92+X92+AB92","v":0}]
[null,{"$f":"'MODELO PPTO.'!B279","v":"03.07.03.00."},{"$f":"'MODELO PPTO.'!C279","v":0},{"$f":"'MODELO PPTO.'!D279","v":"Refuerzo peluquería."},{"$f":"'MODELO PPTO.'!G279","v":0},"Mes",{"$f":"'MODELO PPTO.'!F279","v":0},{"$f":"'MODELO PPTO.'!H279","v":0},{"$f":"'MODELO PPTO.'!I279","v":0},{"$f":"'MODELO PPTO.'!J279","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E93=\"C\",(G93/30*K93/12*12*C93),0)+AF93","v":0},{"$f":"IF(E93=\"C\",(G93/30*H93/12*12*C93),0)","v":0},{"$f":"IF(E93=\"C\",(G93/30*I93/12*12*C93),0)","v":0},{"$f":"IF(E93=\"C\",(G93/30*J93/12*12*C93),0)","v":0},null,{"$f":"+L93+O93+T93+X93+AB93","v":0}]
[null,{"$f":"'MODELO PPTO.'!B281","v":"03.08.00.00."},{"$f":"'MODELO PPTO.'!C281","v":"Nº"},{"$f":"'MODELO PPTO.'!D281","v":"Tecnicos rodaje efectos especiales."},null,null,null,null,null,null,null,{"$f":"SUM(L95:L99)","v":0},{"$f":"SUM(M95:M99)","v":0},{"$f":"SUM(N95:N99)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(X95:X99)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(AG95:AG99)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B282","v":"03.08.01.00."},{"$f":"'MODELO PPTO.'!C282","v":0},{"$f":"'MODELO PPTO.'!D282","v":"Jefe/Director efectos especiales rodaje."},{"$f":"'MODELO PPTO.'!G282","v":0},"Mes",{"$f":"'MODELO PPTO.'!F282","v":0},{"$f":"'MODELO PPTO.'!H282","v":0},{"$f":"'MODELO PPTO.'!I282","v":0},{"$f":"'MODELO PPTO.'!J282","v":0},0,0,null,{"$f":"IF(E95=\"C\",IF(G95<$N$4,G95*0.3318,$N$4*0.3318),IF(E95=\"F\",IF(G95<$N$4,G95*0.319,$N$4*0.319),IF(E95=\"FD\",IF(G95<$N$4,G95*0.319,$N$4*0.319),IF(E95=\"M\",0,IF(E95=\"CJ\",IF(G95<$N$3,G95*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N95*K95*C95","v":0},{"$f":"+N95*H95*C95","v":0},{"$f":"+N95*I95*C95","v":0},{"$f":"+N95*J95*C95","v":0},{"$f":"IF(E95=\"C\",(G95/30*2.5*K95),IF(E95=\"FD\",(G95/30*2.5*K95),0))","v":0},{"$f":"SUM(U95:W95)","v":0},{"$f":"IF(E95=\"C\",(G95/30*2.5*H95*C95),IF(E95=\"FD\",(G95/30*2.5*H95*C95),0))","v":0},{"$f":"IF(E95=\"C\",(G95/30*2.5*I95*C95),IF(E95=\"FD\",(G95/30*2.5*I95*C95),0))","v":0},{"$f":"IF(E95=\"C\",(G95/30*2.5*J95*C95),IF(E95=\"FD\",(G95/30*2.5*J95*C95),0))","v":0},{"$f":"IF(E95=\"C\",IF(S95<$N$4*2.5*K95/30,S95*0.331*C95,$N$4*2.5*K95/30*0.331*C95),IF(E95=\"FD\",IF(S95<$N$4*2.5*K95/30,S95*0.319*C95,$N$4*2.5*K95/30*0.319*C95),0))","v":0},{"$f":"IF(X95=0,0,X95*H95/K95)","v":0},{"$f":"IF(X95=0,0,X95*I95/K95)","v":0},{"$f":"IF(X95=0,0,X95*J95/K95)","v":0},{"$f":"IF(E95=\"C\",(G95/30*K95/12*12*C95),0)+AF95","v":0},{"$f":"IF(E95=\"C\",(G95/30*H95/12*12*C95),0)","v":0},{"$f":"IF(E95=\"C\",(G95/30*I95/12*12*C95),0)","v":0},{"$f":"IF(E95=\"C\",(G95/30*J95/12*12*C95),0)","v":0},null,{"$f":"+L95+O95+T95+X95+AB95","v":0}]
[null,{"$f":"'MODELO PPTO.'!B283","v":"03.08.02.00."},{"$f":"'MODELO PPTO.'!C283","v":0},{"$f":"'MODELO PPTO.'!D283","v":"Ayudante efectos especiales rodaje."},{"$f":"'MODELO PPTO.'!G283","v":0},"Mes",{"$f":"'MODELO PPTO.'!F283","v":0},{"$f":"'MODELO PPTO.'!H283","v":0},{"$f":"'MODELO PPTO.'!I283","v":0},{"$f":"'MODELO PPTO.'!J283","v":0},0,0,null,{"$f":"IF(E96=\"C\",IF(G96<$N$4,G96*0.3318,$N$4*0.3318),IF(E96=\"F\",IF(G96<$N$4,G96*0.319,$N$4*0.319),IF(E96=\"FD\",IF(G96<$N$4,G96*0.319,$N$4*0.319),IF(E96=\"M\",0,IF(E96=\"CJ\",IF(G96<$N$3,G96*0.3318,$N$3*0.3318),0)))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(E96=\"C\",IF(S96<$N$4*2.5*K96/30,S96*0.331*C96,$N$4*2.5*K96/30*0.331*C96),IF(E96=\"FD\",IF(S96<$N$4*2.5*K96/30,S96*0.319*C96,$N$4*2.5*K96/30*0.319*C96),0))","v":0},0,0,0,{"$f":"IF(E96=\"C\",(G96/30*K96/12*12*C96),0)+AF96","v":0},{"$f":"IF(E96=\"C\",(G96/30*H96/12*12*C96),0)","v":0},{"$f":"IF(E96=\"C\",(G96/30*I96/12*12*C96),0)","v":0},{"$f":"IF(E96=\"C\",(G96/30*J96/12*12*C96),0)","v":0},null,{"$f":"+L96+O96+T96+X96+AB96","v":0}]
[null,{"$f":"'MODELO PPTO.'!B284","v":"03.08.03.00."},{"$f":"'MODELO PPTO.'!C284","v":0},{"$f":"'MODELO PPTO.'!D284","v":"Armero."},{"$f":"'MODELO PPTO.'!G284","v":0},"Mes",{"$f":"'MODELO PPTO.'!F284","v":0},{"$f":"'MODELO PPTO.'!H284","v":0},{"$f":"'MODELO PPTO.'!I284","v":0},{"$f":"'MODELO PPTO.'!J284","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E97=\"C\",(G97/30*K97/12*12*C97),0)+AF97","v":0},{"$f":"IF(E97=\"C\",(G97/30*H97/12*12*C97),0)","v":0},{"$f":"IF(E97=\"C\",(G97/30*I97/12*12*C97),0)","v":0},{"$f":"IF(E97=\"C\",(G97/30*J97/12*12*C97),0)","v":0},null,{"$f":"+L97+O97+T97+X97+AB97","v":0}]
[null,{"$f":"'MODELO PPTO.'!B285","v":"03.08.04.00."},{"$f":"'MODELO PPTO.'!C285","v":0},{"$f":"'MODELO PPTO.'!D285","v":0},{"$f":"'MODELO PPTO.'!G285","v":0},"Mes",{"$f":"'MODELO PPTO.'!F285","v":0},{"$f":"'MODELO PPTO.'!H285","v":0},{"$f":"'MODELO PPTO.'!I285","v":0},{"$f":"'MODELO PPTO.'!J285","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+L98+O98+T98+X98+AB98","v":0}]
[null,{"$f":"'MODELO PPTO.'!B286","v":"03.08.05.00."},{"$f":"'MODELO PPTO.'!C286","v":0},{"$f":"'MODELO PPTO.'!D286","v":0},{"$f":"'MODELO PPTO.'!G286","v":0},"Mes",{"$f":"'MODELO PPTO.'!F286","v":0},{"$f":"'MODELO PPTO.'!H286","v":0},{"$f":"'MODELO PPTO.'!I286","v":0},{"$f":"'MODELO PPTO.'!J286","v":0},{"$f":"SUM(H99:J99)","v":0},{"$f":"K99*G99*C99","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+L99+O99+T99+X99+AB99","v":0}]
[null,{"$f":"'MODELO PPTO.'!B288","v":"03.09.00.00."},{"$f":"'MODELO PPTO.'!C288","v":"Nº"},{"$f":"'MODELO PPTO.'!D288","v":"Sonido"},null,null,null,null,null,null,null,{"$f":"SUM(L101:L106)","v":0},{"$f":"SUM(M101:M106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG101:AG106)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B289","v":"03.09.01.00."},{"$f":"'MODELO PPTO.'!C289","v":0},{"$f":"'MODELO PPTO.'!D289","v":"Jefe/ Ingeniero sonido."},{"$f":"'MODELO PPTO.'!G289","v":0},"Mes",{"$f":"'MODELO PPTO.'!F289","v":0},{"$f":"'MODELO PPTO.'!H289","v":0},{"$f":"'MODELO PPTO.'!I289","v":0},{"$f":"'MODELO PPTO.'!J289","v":0},0,0,null,{"$f":"IF(E101=\"C\",IF(G101<$N$4,G101*0.3318,$N$4*0.3318),IF(E101=\"F\",IF(G101<$N$4,G101*0.319,$N$4*0.319),IF(E101=\"FD\",IF(G101<$N$4,G101*0.319,$N$4*0.319),IF(E101=\"M\",0,IF(E101=\"CJ\",IF(G101<$N$3,G101*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N101*K101*C101","v":0},{"$f":"+N101*H101*C101","v":0},{"$f":"+N101*I101*C101","v":0},{"$f":"+N101*J101*C101","v":0},{"$f":"IF(E101=\"C\",(G101/30*2.5*K101),IF(E101=\"FD\",(G101/30*2.5*K101),0))","v":0},{"$f":"SUM(U101:W101)","v":0},{"$f":"IF(E101=\"C\",(G101/30*2.5*H101*C101),IF(E101=\"FD\",(G101/30*2.5*H101*C101),0))","v":0},{"$f":"IF(E101=\"C\",(G101/30*2.5*I101*C101),IF(E101=\"FD\",(G101/30*2.5*I101*C101),0))","v":0},{"$f":"IF(E101=\"C\",(G101/30*2.5*J101*C101),IF(E101=\"FD\",(G101/30*2.5*J101*C101),0))","v":0},{"$f":"IF(E101=\"C\",IF(S101<$N$4*2.5*K101/30,S101*0.331*C101,$N$4*2.5*K101/30*0.331*C101),IF(E101=\"FD\",IF(S101<$N$4*2.5*K101/30,S101*0.319*C101,$N$4*2.5*K101/30*0.319*C101),0))","v":0},{"$f":"IF(X101=0,0,X101*H101/K101)","v":0},{"$f":"IF(X101=0,0,X101*I101/K101)","v":0},{"$f":"IF(X101=0,0,X101*J101/K101)","v":0},{"$f":"IF(E101=\"C\",(G101/30*K101/12*12*C101),0)+AF101","v":0},{"$f":"IF(E101=\"C\",(G101/30*H101/12*12*C101),0)","v":0},{"$f":"IF(E101=\"C\",(G101/30*I101/12*12*C101),0)","v":0},{"$f":"IF(E101=\"C\",(G101/30*J101/12*12*C101),0)","v":0},null,{"$f":"+L101+O101+T101+X101+AB101","v":0}]
[null,{"$f":"'MODELO PPTO.'!B290","v":"03.09.02.00."},{"$f":"'MODELO PPTO.'!C290","v":0},{"$f":"'MODELO PPTO.'!D290","v":"Ayudante/ Operador sonido. "},{"$f":"'MODELO PPTO.'!G290","v":0},"Mes",{"$f":"'MODELO PPTO.'!F290","v":0},{"$f":"'MODELO PPTO.'!H290","v":0},{"$f":"'MODELO PPTO.'!I290","v":0},{"$f":"'MODELO PPTO.'!J290","v":0},0,0,null,{"$f":"IF(E102=\"C\",IF(G102<$N$4,G102*0.3318,$N$4*0.3318),IF(E102=\"F\",IF(G102<$N$4,G102*0.319,$N$4*0.319),IF(E102=\"FD\",IF(G102<$N$4,G102*0.319,$N$4*0.319),IF(E102=\"M\",0,IF(E102=\"CJ\",IF(G102<$N$3,G102*0.3318,$N$3*0.3318),0)))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(E102=\"C\",IF(S102<$N$4*2.5*K102/30,S102*0.331*C102,$N$4*2.5*K102/30*0.331*C102),IF(E102=\"FD\",IF(S102<$N$4*2.5*K102/30,S102*0.319*C102,$N$4*2.5*K102/30*0.319*C102),0))","v":0},0,0,0,{"$f":"IF(E102=\"C\",(G102/30*K102/12*12*C102),0)+AF102","v":0},{"$f":"IF(E102=\"C\",(G102/30*H102/12*12*C102),0)","v":0},{"$f":"IF(E102=\"C\",(G102/30*I102/12*12*C102),0)","v":0},{"$f":"IF(E102=\"C\",(G102/30*J102/12*12*C102),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B291","v":"03.09.02.01."},{"$f":"'MODELO PPTO.'!C291","v":0},{"$f":"'MODELO PPTO.'!D291","v":"Microfinista. Jirafista."},{"$f":"'MODELO PPTO.'!G291","v":0},"Mes",{"$f":"'MODELO PPTO.'!F291","v":0},{"$f":"'MODELO PPTO.'!H291","v":0},{"$f":"'MODELO PPTO.'!I291","v":0},{"$f":"'MODELO PPTO.'!J291","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E103=\"C\",(G103/30*K103/12*12*C103),0)+AF103","v":0},{"$f":"IF(E103=\"C\",(G103/30*H103/12*12*C103),0)","v":0},{"$f":"IF(E103=\"C\",(G103/30*I103/12*12*C103),0)","v":0},{"$f":"IF(E103=\"C\",(G103/30*J103/12*12*C103),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B292","v":"03.09.03.00."},{"$f":"'MODELO PPTO.'!C292","v":0},{"$f":"'MODELO PPTO.'!D292","v":"Personal grabación sonido estudio TV."},{"$f":"'MODELO PPTO.'!G292","v":0},"Mes",{"$f":"'MODELO PPTO.'!F292","v":0},{"$f":"'MODELO PPTO.'!H292","v":0},{"$f":"'MODELO PPTO.'!I292","v":0},{"$f":"'MODELO PPTO.'!J292","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B293","v":"03.09.04.00."},{"$f":"'MODELO PPTO.'!C293","v":0},{"$f":"'MODELO PPTO.'!D293","v":"Personal grabación unidad movil sonido"},{"$f":"'MODELO PPTO.'!G293","v":0},"Mes",{"$f":"'MODELO PPTO.'!F293","v":0},{"$f":"'MODELO PPTO.'!H293","v":0},{"$f":"'MODELO PPTO.'!I293","v":0},{"$f":"'MODELO PPTO.'!J293","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B294","v":"03.09.05.00."},{"$f":"'MODELO PPTO.'!C294","v":0},{"$f":"'MODELO PPTO.'!D294","v":0},{"$f":"'MODELO PPTO.'!G294","v":0},"Mes",{"$f":"'MODELO PPTO.'!F294","v":0},{"$f":"'MODELO PPTO.'!H294","v":0},{"$f":"'MODELO PPTO.'!I294","v":0},{"$f":"'MODELO PPTO.'!J294","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B296","v":"03.10.00.00."},{"$f":"'MODELO PPTO.'!C296","v":"Nº"},{"$f":"'MODELO PPTO.'!D296","v":"Montadores. Editores. Grafistas."},null,null,null,null,null,null,null,{"$f":"SUM(L108:L118)","v":0},{"$f":"SUM(M108:M118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG108:AG118)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B297","v":"03.10.01.00."},{"$f":"'MODELO PPTO.'!C297","v":0},{"$f":"'MODELO PPTO.'!D297","v":"Editor/Montador"},{"$f":"'MODELO PPTO.'!G297","v":0},"Mes",{"$f":"'MODELO PPTO.'!F297","v":0},{"$f":"'MODELO PPTO.'!H297","v":0},{"$f":"'MODELO PPTO.'!I297","v":0},{"$f":"'MODELO PPTO.'!J297","v":0},0,0,null,{"$f":"IF(E108=\"C\",IF(G108<$N$4,G108*0.3318,$N$4*0.3318),IF(E108=\"F\",IF(G108<$N$4,G108*0.319,$N$4*0.319),IF(E108=\"FD\",IF(G108<$N$4,G108*0.319,$N$4*0.319),IF(E108=\"M\",0,IF(E108=\"CJ\",IF(G108<$N$3,G108*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N108*K108*C108","v":0},{"$f":"+N108*H108*C108","v":0},{"$f":"+N108*I108*C108","v":0},{"$f":"+N108*J108*C108","v":0},{"$f":"IF(E108=\"C\",(G108/30*2.5*K108),IF(E108=\"FD\",(G108/30*2.5*K108),0))","v":0},{"$f":"SUM(U108:W108)","v":0},{"$f":"IF(E108=\"C\",(G108/30*2.5*H108*C108),IF(E108=\"FD\",(G108/30*2.5*H108*C108),0))","v":0},{"$f":"IF(E108=\"C\",(G108/30*2.5*I108*C108),IF(E108=\"FD\",(G108/30*2.5*I108*C108),0))","v":0},{"$f":"IF(E108=\"C\",(G108/30*2.5*J108*C108),IF(E108=\"FD\",(G108/30*2.5*J108*C108),0))","v":0},{"$f":"IF(E108=\"C\",IF(S108<$N$4*2.5*K108/30,S108*0.331*C108,$N$4*2.5*K108/30*0.331*C108),IF(E108=\"FD\",IF(S108<$N$4*2.5*K108/30,S108*0.319*C108,$N$4*2.5*K108/30*0.319*C108),0))","v":0},{"$f":"IF(X108=0,0,X108*H108/K108)","v":0},{"$f":"IF(X108=0,0,X108*I108/K108)","v":0},{"$f":"IF(X108=0,0,X108*J108/K108)","v":0},{"$f":"IF(E108=\"C\",(G108/30*K108/12*12*C108),0)+AF108","v":0},{"$f":"IF(E108=\"C\",(G108/30*H108/12*12*C108),0)","v":0},{"$f":"IF(E108=\"C\",(G108/30*I108/12*12*C108),0)","v":0},{"$f":"IF(E108=\"C\",(G108/30*J108/12*12*C108),0)","v":0},null,{"$f":"+L108+O108+T108+X108+AB108","v":0}]
[null,{"$f":"'MODELO PPTO.'!B298","v":"03.10.02.00."},{"$f":"'MODELO PPTO.'!C298","v":0},{"$f":"'MODELO PPTO.'!D298","v":"Ayudante montaje. "},{"$f":"'MODELO PPTO.'!G298","v":0},"Mes",{"$f":"'MODELO PPTO.'!F298","v":0},{"$f":"'MODELO PPTO.'!H298","v":0},{"$f":"'MODELO PPTO.'!I298","v":0},{"$f":"'MODELO PPTO.'!J298","v":0},0,0,null,{"$f":"IF(E109=\"C\",IF(G109<$N$4,G109*0.3318,$N$4*0.3318),IF(E109=\"F\",IF(G109<$N$4,G109*0.319,$N$4*0.319),IF(E109=\"FD\",IF(G109<$N$4,G109*0.319,$N$4*0.319),IF(E109=\"M\",0,IF(E109=\"CJ\",IF(G109<$N$3,G109*0.3318,$N$3*0.3318),0)))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(E109=\"C\",IF(S109<$N$4*2.5*K109/30,S109*0.331*C109,$N$4*2.5*K109/30*0.331*C109),IF(E109=\"FD\",IF(S109<$N$4*2.5*K109/30,S109*0.319*C109,$N$4*2.5*K109/30*0.319*C109),0))","v":0},0,0,0,{"$f":"IF(E109=\"C\",(G109/30*K109/12*12*C109),0)+AF109","v":0},{"$f":"IF(E109=\"C\",(G109/30*H109/12*12*C109),0)","v":0},{"$f":"IF(E109=\"C\",(G109/30*I109/12*12*C109),0)","v":0},{"$f":"IF(E109=\"C\",(G109/30*J109/12*12*C109),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B299","v":"03.10.03.00."},{"$f":"'MODELO PPTO.'!C299","v":0},{"$f":"'MODELO PPTO.'!D299","v":"Digitalizador."},{"$f":"'MODELO PPTO.'!G299","v":0},"Mes",{"$f":"'MODELO PPTO.'!F299","v":0},{"$f":"'MODELO PPTO.'!H299","v":0},{"$f":"'MODELO PPTO.'!I299","v":0},{"$f":"'MODELO PPTO.'!J299","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E110=\"C\",(G110/30*K110/12*12*C110),0)+AF110","v":0},{"$f":"IF(E110=\"C\",(G110/30*H110/12*12*C110),0)","v":0},{"$f":"IF(E110=\"C\",(G110/30*I110/12*12*C110),0)","v":0},{"$f":"IF(E110=\"C\",(G110/30*J110/12*12*C110),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B300","v":"03.10.04.00."},{"$f":"'MODELO PPTO.'!C300","v":0},{"$f":"'MODELO PPTO.'!D300","v":"Grafista."},{"$f":"'MODELO PPTO.'!G300","v":0},"Mes",{"$f":"'MODELO PPTO.'!F300","v":0},{"$f":"'MODELO PPTO.'!H300","v":0},{"$f":"'MODELO PPTO.'!I300","v":0},{"$f":"'MODELO PPTO.'!J300","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B301","v":"03.10.05.00."},{"$f":"'MODELO PPTO.'!C301","v":0},{"$f":"'MODELO PPTO.'!D301","v":"Ayte de Grafismo"},{"$f":"'MODELO PPTO.'!G301","v":0},"Mes",{"$f":"'MODELO PPTO.'!F301","v":0},{"$f":"'MODELO PPTO.'!H301","v":0},{"$f":"'MODELO PPTO.'!I301","v":0},{"$f":"'MODELO PPTO.'!J301","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B302","v":"03.10.06.00."},{"$f":"'MODELO PPTO.'!C302","v":0},{"$f":"'MODELO PPTO.'!D302","v":"Tecnico en animación"},{"$f":"'MODELO PPTO.'!G302","v":0},"Mes",{"$f":"'MODELO PPTO.'!F302","v":0},{"$f":"'MODELO PPTO.'!H302","v":0},{"$f":"'MODELO PPTO.'!I302","v":0},{"$f":"'MODELO PPTO.'!J302","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B303","v":"03.10.07.00."},{"$f":"'MODELO PPTO.'!C303","v":0},{"$f":"'MODELO PPTO.'!D303","v":"Subtitulador."},{"$f":"'MODELO PPTO.'!G303","v":0},"Mes",{"$f":"'MODELO PPTO.'!F303","v":0},{"$f":"'MODELO PPTO.'!H303","v":0},{"$f":"'MODELO PPTO.'!I303","v":0},{"$f":"'MODELO PPTO.'!J303","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B304","v":"03.10.08.00."},{"$f":"'MODELO PPTO.'!C304","v":0},{"$f":"'MODELO PPTO.'!D304","v":"Ayte. Montaje de sonido"},{"$f":"'MODELO PPTO.'!G304","v":0},"Mes",{"$f":"'MODELO PPTO.'!F304","v":0},{"$f":"'MODELO PPTO.'!H304","v":0},{"$f":"'MODELO PPTO.'!I304","v":0},{"$f":"'MODELO PPTO.'!J304","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B305","v":"03.10.09.00."},{"$f":"'MODELO PPTO.'!C305","v":0},{"$f":"'MODELO PPTO.'!D305","v":"Otros efectos sonoros"},{"$f":"'MODELO PPTO.'!G305","v":0},"Mes",{"$f":"'MODELO PPTO.'!F305","v":0},{"$f":"'MODELO PPTO.'!H305","v":0},{"$f":"'MODELO PPTO.'!I305","v":0},{"$f":"'MODELO PPTO.'!J305","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B306","v":"03.10.10.00."},{"$f":"'MODELO PPTO.'!C306","v":0},{"$f":"'MODELO PPTO.'!D306","v":"Montador sonido"},{"$f":"'MODELO PPTO.'!G306","v":0},"Mes",{"$f":"'MODELO PPTO.'!F306","v":0},{"$f":"'MODELO PPTO.'!H306","v":0},{"$f":"'MODELO PPTO.'!I306","v":0},{"$f":"'MODELO PPTO.'!J306","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B307","v":"03.10.11.00."},{"$f":"'MODELO PPTO.'!C307","v":0},{"$f":"'MODELO PPTO.'!D307","v":0},{"$f":"'MODELO PPTO.'!G307","v":0},"Mes",{"$f":"'MODELO PPTO.'!F307","v":0},{"$f":"'MODELO PPTO.'!H307","v":0},{"$f":"'MODELO PPTO.'!I307","v":0},{"$f":"'MODELO PPTO.'!J307","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B309","v":"03.11.00.00."},{"$f":"'MODELO PPTO.'!C309","v":"Nº"},{"$f":"'MODELO PPTO.'!D309","v":"Electricos. Maquinistas."},null,null,null,null,null,null,null,{"$f":"SUM(L120:L127)","v":0},{"$f":"SUM(M120:M127)","v":0},{"$f":"SUM(N120:N127)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(X120:X127)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AG120:AG127)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B310","v":"03.11.01.00."},{"$f":"'MODELO PPTO.'!C310","v":0},{"$f":"'MODELO PPTO.'!D310","v":"Jefe electricos. "},{"$f":"'MODELO PPTO.'!G310","v":0},"Mes",{"$f":"'MODELO PPTO.'!F310","v":0},{"$f":"'MODELO PPTO.'!H310","v":0},{"$f":"'MODELO PPTO.'!I310","v":0},{"$f":"'MODELO PPTO.'!J310","v":0},0,0,null,{"$f":"IF(E120=\"C\",IF(G120<$N$4,G120*0.3318,$N$4*0.3318),IF(E120=\"F\",IF(G120<$N$4,G120*0.319,$N$4*0.319),IF(E120=\"FD\",IF(G120<$N$4,G120*0.319,$N$4*0.319),IF(E120=\"M\",0,IF(E120=\"CJ\",IF(G120<$N$3,G120*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N120*K120*C120","v":0},{"$f":"+N120*H120*C120","v":0},{"$f":"+N120*I120*C120","v":0},{"$f":"+N120*J120*C120","v":0},{"$f":"IF(E120=\"C\",(G120/30*2.5*K120),IF(E120=\"FD\",(G120/30*2.5*K120),0))","v":0},{"$f":"SUM(U120:W120)","v":0},{"$f":"IF(E120=\"C\",(G120/30*2.5*H120*C120),IF(E120=\"FD\",(G120/30*2.5*H120*C120),0))","v":0},{"$f":"IF(E120=\"C\",(G120/30*2.5*I120*C120),IF(E120=\"FD\",(G120/30*2.5*I120*C120),0))","v":0},{"$f":"IF(E120=\"C\",(G120/30*2.5*J120*C120),IF(E120=\"FD\",(G120/30*2.5*J120*C120),0))","v":0},{"$f":"IF(E120=\"C\",IF(S120<$N$4*2.5*K120/30,S120*0.331*C120,$N$4*2.5*K120/30*0.331*C120),IF(E120=\"FD\",IF(S120<$N$4*2.5*K120/30,S120*0.319*C120,$N$4*2.5*K120/30*0.319*C120),0))","v":0},{"$f":"IF(X120=0,0,X120*H120/K120)","v":0},{"$f":"IF(X120=0,0,X120*I120/K120)","v":0},{"$f":"IF(X120=0,0,X120*J120/K120)","v":0},{"$f":"IF(E120=\"C\",(G120/30*K120/12*12*C120),0)+AF120","v":0},{"$f":"IF(E120=\"C\",(G120/30*H120/12*12*C120),0)","v":0},{"$f":"IF(E120=\"C\",(G120/30*I120/12*12*C120),0)","v":0},{"$f":"IF(E120=\"C\",(G120/30*J120/12*12*C120),0)","v":0},null,{"$f":"+L120+O120+T120+X120+AB120","v":0}]
[null,{"$f":"'MODELO PPTO.'!B311","v":"03.11.02.00."},{"$f":"'MODELO PPTO.'!C311","v":0},{"$f":"'MODELO PPTO.'!D311","v":"Electricos "},{"$f":"'MODELO PPTO.'!G311","v":0},"Mes",{"$f":"'MODELO PPTO.'!F311","v":0},{"$f":"'MODELO PPTO.'!H311","v":0},{"$f":"'MODELO PPTO.'!I311","v":0},{"$f":"'MODELO PPTO.'!J311","v":0},0,0,null,{"$f":"IF(E121=\"C\",IF(G121<$N$4,G121*0.3318,$N$4*0.3318),IF(E121=\"F\",IF(G121<$N$4,G121*0.319,$N$4*0.319),IF(E121=\"FD\",IF(G121<$N$4,G121*0.319,$N$4*0.319),IF(E121=\"M\",0,IF(E121=\"CJ\",IF(G121<$N$3,G121*0.3318,$N$3*0.3318),0)))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(E121=\"C\",IF(S121<$N$4*2.5*K121/30,S121*0.331*C121,$N$4*2.5*K121/30*0.331*C121),IF(E121=\"FD\",IF(S121<$N$4*2.5*K121/30,S121*0.319*C121,$N$4*2.5*K121/30*0.319*C121),0))","v":0},0,0,0,{"$f":"IF(E121=\"C\",(G121/30*K121/12*12*C121),0)+AF121","v":0},{"$f":"IF(E121=\"C\",(G121/30*H121/12*12*C121),0)","v":0},{"$f":"IF(E121=\"C\",(G121/30*I121/12*12*C121),0)","v":0},{"$f":"IF(E121=\"C\",(G121/30*J121/12*12*C121),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B312","v":"03.11.03.00."},{"$f":"'MODELO PPTO.'!C312","v":0},{"$f":"'MODELO PPTO.'!D312","v":"Conductor grupo."},{"$f":"'MODELO PPTO.'!G312","v":0},"Mes",{"$f":"'MODELO PPTO.'!F312","v":0},{"$f":"'MODELO PPTO.'!H312","v":0},{"$f":"'MODELO PPTO.'!I312","v":0},{"$f":"'MODELO PPTO.'!J312","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E122=\"C\",(G122/30*K122/12*12*C122),0)+AF122","v":0},{"$f":"IF(E122=\"C\",(G122/30*H122/12*12*C122),0)","v":0},{"$f":"IF(E122=\"C\",(G122/30*I122/12*12*C122),0)","v":0},{"$f":"IF(E122=\"C\",(G122/30*J122/12*12*C122),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B313","v":"03.11.04.00."},{"$f":"'MODELO PPTO.'!C313","v":0},{"$f":"'MODELO PPTO.'!D313","v":"Refuerzo electricos"},{"$f":"'MODELO PPTO.'!G313","v":0},"Mes",{"$f":"'MODELO PPTO.'!F313","v":0},{"$f":"'MODELO PPTO.'!H313","v":0},{"$f":"'MODELO PPTO.'!I313","v":0},{"$f":"'MODELO PPTO.'!J313","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B314","v":"03.11.05.00."},{"$f":"'MODELO PPTO.'!C314","v":0},{"$f":"'MODELO PPTO.'!D314","v":"Jefe maquinistas"},{"$f":"'MODELO PPTO.'!G314","v":0},"Mes",{"$f":"'MODELO PPTO.'!F314","v":0},{"$f":"'MODELO PPTO.'!H314","v":0},{"$f":"'MODELO PPTO.'!I314","v":0},{"$f":"'MODELO PPTO.'!J314","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B315","v":"03.11.06.00."},{"$f":"'MODELO PPTO.'!C315","v":0},{"$f":"'MODELO PPTO.'!D315","v":"Maquinista"},{"$f":"'MODELO PPTO.'!G315","v":0},"Mes",{"$f":"'MODELO PPTO.'!F315","v":0},{"$f":"'MODELO PPTO.'!H315","v":0},{"$f":"'MODELO PPTO.'!I315","v":0},{"$f":"'MODELO PPTO.'!J315","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B316","v":"03.11.07.00."},{"$f":"'MODELO PPTO.'!C316","v":0},{"$f":"'MODELO PPTO.'!D316","v":"Ayte. Maquinista"},{"$f":"'MODELO PPTO.'!G316","v":0},"Mes",{"$f":"'MODELO PPTO.'!F316","v":0},{"$f":"'MODELO PPTO.'!H316","v":0},{"$f":"'MODELO PPTO.'!I316","v":0},{"$f":"'MODELO PPTO.'!J316","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B317","v":"03.11.08.00."},{"$f":"'MODELO PPTO.'!C317","v":0},{"$f":"'MODELO PPTO.'!D317","v":"Operador grua cabeza caliente"},{"$f":"'MODELO PPTO.'!G317","v":0},"Mes",{"$f":"'MODELO PPTO.'!F317","v":0},{"$f":"'MODELO PPTO.'!H317","v":0},{"$f":"'MODELO PPTO.'!I317","v":0},{"$f":"'MODELO PPTO.'!J317","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B319","v":"03.12.00.00."},{"$f":"'MODELO PPTO.'!C319","v":"Nº"},{"$f":"'MODELO PPTO.'!D319","v":"Personal complementario y otros"},null,null,null,null,null,null,null,{"$f":"SUM(L129:L146)","v":0},{"$f":"SUM(M129:M146)","v":0},{"$f":"SUM(N129:N146)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(X129:X146)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AG129:AG146)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B320","v":"03.12.01.00."},{"$f":"'MODELO PPTO.'!C320","v":0},{"$f":"'MODELO PPTO.'!D320","v":"Seguridad, vigilantes (plato, campamentos rodaje y U.M.)"},{"$f":"'MODELO PPTO.'!G320","v":0},"Mes",{"$f":"'MODELO PPTO.'!F320","v":0},{"$f":"'MODELO PPTO.'!H320","v":0},{"$f":"'MODELO PPTO.'!I320","v":0},{"$f":"'MODELO PPTO.'!J320","v":0},0,0,null,{"$f":"IF(E129=\"C\",IF(G129<$N$4,G129*0.3318,$N$4*0.3318),IF(E129=\"F\",IF(G129<$N$4,G129*0.319,$N$4*0.319),IF(E129=\"FD\",IF(G129<$N$4,G129*0.319,$N$4*0.319),IF(E129=\"M\",0,IF(E129=\"CJ\",IF(G129<$N$3,G129*0.3318,$N$3*0.3318),0)))))","v":0},{"$f":"N129*K129*C129","v":0},{"$f":"+N129*H129*C129","v":0},{"$f":"+N129*I129*C129","v":0},{"$f":"+N129*J129*C129","v":0},{"$f":"IF(E129=\"C\",(G129/30*2.5*K129),IF(E129=\"FD\",(G129/30*2.5*K129),0))","v":0},{"$f":"SUM(U129:W129)","v":0},{"$f":"IF(E129=\"C\",(G129/30*2.5*H129*C129),IF(E129=\"FD\",(G129/30*2.5*H129*C129),0))","v":0},{"$f":"IF(E129=\"C\",(G129/30*2.5*I129*C129),IF(E129=\"FD\",(G129/30*2.5*I129*C129),0))","v":0},{"$f":"IF(E129=\"C\",(G129/30*2.5*J129*C129),IF(E129=\"FD\",(G129/30*2.5*J129*C129),0))","v":0},{"$f":"IF(E129=\"C\",IF(S129<$N$4*2.5*K129/30,S129*0.331*C129,$N$4*2.5*K129/30*0.331*C129),IF(E129=\"FD\",IF(S129<$N$4*2.5*K129/30,S129*0.319*C129,$N$4*2.5*K129/30*0.319*C129),0))","v":0},{"$f":"IF(X129=0,0,X129*H129/K129)","v":0},{"$f":"IF(X129=0,0,X129*I129/K129)","v":0},{"$f":"IF(X129=0,0,X129*J129/K129)","v":0},{"$f":"IF(E129=\"C\",(G129/30*K129/12*12*C129),0)+AF129","v":0},{"$f":"IF(E129=\"C\",(G129/30*H129/12*12*C129),0)","v":0},{"$f":"IF(E129=\"C\",(G129/30*I129/12*12*C129),0)","v":0},{"$f":"IF(E129=\"C\",(G129/30*J129/12*12*C129),0)","v":0},null,{"$f":"+L129+O129+T129+X129+AB129","v":0}]
[null,{"$f":"'MODELO PPTO.'!B321","v":"03.12.02.00."},{"$f":"'MODELO PPTO.'!C321","v":0},{"$f":"'MODELO PPTO.'!D321","v":"Limpieza decorados"},{"$f":"'MODELO PPTO.'!G321","v":0},"Mes",{"$f":"'MODELO PPTO.'!F321","v":0},{"$f":"'MODELO PPTO.'!H321","v":0},{"$f":"'MODELO PPTO.'!I321","v":0},{"$f":"'MODELO PPTO.'!J321","v":0},0,0,null,{"$f":"IF(E130=\"C\",IF(G130<$N$4,G130*0.3318,$N$4*0.3318),IF(E130=\"F\",IF(G130<$N$4,G130*0.319,$N$4*0.319),IF(E130=\"FD\",IF(G130<$N$4,G130*0.319,$N$4*0.319),IF(E130=\"M\",0,IF(E130=\"CJ\",IF(G130<$N$3,G130*0.3318,$N$3*0.3318),0)))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(E130=\"C\",IF(S130<$N$4*2.5*K130/30,S130*0.331*C130,$N$4*2.5*K130/30*0.331*C130),IF(E130=\"FD\",IF(S130<$N$4*2.5*K130/30,S130*0.319*C130,$N$4*2.5*K130/30*0.319*C130),0))","v":0},0,0,0,{"$f":"IF(E130=\"C\",(G130/30*K130/12*12*C130),0)+AF130","v":0},{"$f":"IF(E130=\"C\",(G130/30*H130/12*12*C130),0)","v":0},{"$f":"IF(E130=\"C\",(G130/30*I130/12*12*C130),0)","v":0},{"$f":"IF(E130=\"C\",(G130/30*J130/12*12*C130),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B322","v":"03.12.03.00."},{"$f":"'MODELO PPTO.'!C322","v":0},{"$f":"'MODELO PPTO.'!D322","v":"Mozos/Peones asistencia rodaje"},{"$f":"'MODELO PPTO.'!G322","v":0},"Mes",{"$f":"'MODELO PPTO.'!F322","v":0},{"$f":"'MODELO PPTO.'!H322","v":0},{"$f":"'MODELO PPTO.'!I322","v":0},{"$f":"'MODELO PPTO.'!J322","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E131=\"C\",(G131/30*K131/12*12*C131),0)+AF131","v":0},{"$f":"IF(E131=\"C\",(G131/30*H131/12*12*C131),0)","v":0},{"$f":"IF(E131=\"C\",(G131/30*I131/12*12*C131),0)","v":0},{"$f":"IF(E131=\"C\",(G131/30*J131/12*12*C131),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B323","v":"03.12.04.00."},{"$f":"'MODELO PPTO.'!C323","v":0},{"$f":"'MODELO PPTO.'!D323","v":"Conductores"},{"$f":"'MODELO PPTO.'!G323","v":0},"Mes",{"$f":"'MODELO PPTO.'!F323","v":0},{"$f":"'MODELO PPTO.'!H323","v":0},{"$f":"'MODELO PPTO.'!I323","v":0},{"$f":"'MODELO PPTO.'!J323","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B324","v":"03.12.05.00."},{"$f":"'MODELO PPTO.'!C324","v":0},{"$f":"'MODELO PPTO.'!D324","v":"Encargado semovientes/ vehiculos."},{"$f":"'MODELO PPTO.'!G324","v":0},"Mes",{"$f":"'MODELO PPTO.'!F324","v":0},{"$f":"'MODELO PPTO.'!H324","v":0},{"$f":"'MODELO PPTO.'!I324","v":0},{"$f":"'MODELO PPTO.'!J324","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B325","v":"03.12.06.00."},{"$f":"'MODELO PPTO.'!C325","v":0},{"$f":"'MODELO PPTO.'!D325","v":"Cuadreros/Ramaleros/Carreros/Cuidadores animales."},{"$f":"'MODELO PPTO.'!G325","v":0},"Mes",{"$f":"'MODELO PPTO.'!F325","v":0},{"$f":"'MODELO PPTO.'!H325","v":0},{"$f":"'MODELO PPTO.'!I325","v":0},{"$f":"'MODELO PPTO.'!J325","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B326","v":"03.12.07.00."},{"$f":"'MODELO PPTO.'!C326","v":0},{"$f":"'MODELO PPTO.'!D326","v":"Adiestrador."},{"$f":"'MODELO PPTO.'!G326","v":0},"Mes",{"$f":"'MODELO PPTO.'!F326","v":0},{"$f":"'MODELO PPTO.'!H326","v":0},{"$f":"'MODELO PPTO.'!I326","v":0},{"$f":"'MODELO PPTO.'!J326","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B327","v":"03.12.08.00."},{"$f":"'MODELO PPTO.'!C327","v":0},{"$f":"'MODELO PPTO.'!D327","v":"Veterinario"},{"$f":"'MODELO PPTO.'!G327","v":0},"Mes",{"$f":"'MODELO PPTO.'!F327","v":0},{"$f":"'MODELO PPTO.'!H327","v":0},{"$f":"'MODELO PPTO.'!I327","v":0},{"$f":"'MODELO PPTO.'!J327","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B328","v":"03.12.09.00."},{"$f":"'MODELO PPTO.'!C328","v":0},{"$f":"'MODELO PPTO.'!D328","v":"Coordinador pruebas concurso"},{"$f":"'MODELO PPTO.'!G328","v":0},"Mes",{"$f":"'MODELO PPTO.'!F328","v":0},{"$f":"'MODELO PPTO.'!H328","v":0},{"$f":"'MODELO PPTO.'!I328","v":0},{"$f":"'MODELO PPTO.'!J328","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B329","v":"03.12.10.00."},{"$f":"'MODELO PPTO.'!C329","v":0},{"$f":"'MODELO PPTO.'!D329","v":"Coordinador público/invitados"},{"$f":"'MODELO PPTO.'!G329","v":0},"Mes",{"$f":"'MODELO PPTO.'!F329","v":0},{"$f":"'MODELO PPTO.'!H329","v":0},{"$f":"'MODELO PPTO.'!I329","v":0},{"$f":"'MODELO PPTO.'!J329","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B330","v":"03.12.11.00."},{"$f":"'MODELO PPTO.'!C330","v":0},{"$f":"'MODELO PPTO.'!D330","v":"Coordinador Casting Concursantes"},{"$f":"'MODELO PPTO.'!G330","v":0},"Mes",{"$f":"'MODELO PPTO.'!F330","v":0},{"$f":"'MODELO PPTO.'!H330","v":0},{"$f":"'MODELO PPTO.'!I330","v":0},{"$f":"'MODELO PPTO.'!J330","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B331","v":"03.12.12.00."},{"$f":"'MODELO PPTO.'!C331","v":0},{"$f":"'MODELO PPTO.'!D331","v":"Azafatas invitados"},{"$f":"'MODELO PPTO.'!G331","v":0},"Mes",{"$f":"'MODELO PPTO.'!F331","v":0},{"$f":"'MODELO PPTO.'!H331","v":0},{"$f":"'MODELO PPTO.'!I331","v":0},{"$f":"'MODELO PPTO.'!J331","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B332","v":"03.12.13.00."},{"$f":"'MODELO PPTO.'!C332","v":0},{"$f":"'MODELO PPTO.'!D332","v":"Azafatas público/concursantes"},{"$f":"'MODELO PPTO.'!G332","v":0},"Mes",{"$f":"'MODELO PPTO.'!F332","v":0},{"$f":"'MODELO PPTO.'!H332","v":0},{"$f":"'MODELO PPTO.'!I332","v":0},{"$f":"'MODELO PPTO.'!J332","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B333","v":"03.12.14.00."},{"$f":"'MODELO PPTO.'!C333","v":0},{"$f":"'MODELO PPTO.'!D333","v":"Sanitario/Medicos"},{"$f":"'MODELO PPTO.'!G333","v":0},"Mes",{"$f":"'MODELO PPTO.'!F333","v":0},{"$f":"'MODELO PPTO.'!H333","v":0},{"$f":"'MODELO PPTO.'!I333","v":0},{"$f":"'MODELO PPTO.'!J333","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B334","v":"03.12.15.00."},{"$f":"'MODELO PPTO.'!C334","v":0},{"$f":"'MODELO PPTO.'!D334","v":"Ambientador musical"},{"$f":"'MODELO PPTO.'!G334","v":0},"Mes",{"$f":"'MODELO PPTO.'!F334","v":0},{"$f":"'MODELO PPTO.'!H334","v":0},{"$f":"'MODELO PPTO.'!I334","v":0},{"$f":"'MODELO PPTO.'!J334","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B335","v":"03.12.16.00."},{"$f":"'MODELO PPTO.'!C335","v":0},{"$f":"'MODELO PPTO.'!D335","v":"Lector partituras control realización"},{"$f":"'MODELO PPTO.'!G335","v":0},"Mes",{"$f":"'MODELO PPTO.'!F335","v":0},{"$f":"'MODELO PPTO.'!H335","v":0},{"$f":"'MODELO PPTO.'!I335","v":0},{"$f":"'MODELO PPTO.'!J335","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B336","v":"03.12.17.00."},{"$f":"'MODELO PPTO.'!C336","v":0},{"$f":"'MODELO PPTO.'!D336","v":0},{"$f":"'MODELO PPTO.'!G336","v":0},"Mes",{"$f":"'MODELO PPTO.'!F336","v":0},{"$f":"'MODELO PPTO.'!H336","v":0},{"$f":"'MODELO PPTO.'!I336","v":0},{"$f":"'MODELO PPTO.'!J336","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B337","v":"03.12.18.00."},{"$f":"'MODELO PPTO.'!C337","v":0},{"$f":"'MODELO PPTO.'!D337","v":0},{"$f":"'MODELO PPTO.'!G337","v":0},"Mes",{"$f":"'MODELO PPTO.'!F337","v":0},{"$f":"'MODELO PPTO.'!H337","v":0},{"$f":"'MODELO PPTO.'!I337","v":0},{"$f":"'MODELO PPTO.'!J337","v":0},0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,"TOTAL  SALARIOS  PERSONAL",null,null,null,null,null,null,null,{"$f":"+L128+L119+L107+L100+L94+L85+L79+L67+L50+L27+L8+L90","v":0},{"$f":"+M128+M119+M107+M100+M94+M85+M79+M67+M50+M27+M8+M90","v":0},{"$f":"+N128+N119+N107+N100+N94+N85+N79+N67+N50+N27+N8+N90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC128+AC119+AC107+AC100+AC94+AC85+AC79+AC67+AC50+AC27+AC8+AC90","v":0},0,0,0,{"$f":"+AG128+AG119+AG107+AG100+AG94+AG85+AG79+AG67+AG50+AG27+AG8+AG90","v":0}]
[null,{"$f":"'MODELO PPTO.'!B339","v":"03.13.00.00"},null,{"$f":"'MODELO PPTO.'!D339","v":"SEGURIDAD SOCIAL EQUIPO TÉCNICO"},null,null,null,null,null,null,null,{"$f":"O147+X147+AF147","v":0}]
[null,{"$f":"'MODELO PPTO.'!B340","v":"03.13.01.00"},null,{"$f":"'MODELO PPTO.'!D340","v":"Importe Total Vacaciones de EQUIPO TÉCNICO"},null,null,null,null,null,null,null,{"$f":"T147","v":0}]
[null,{"$f":"'MODELO PPTO.'!B341","v":"03.13.02.00"},null,{"$f":"'MODELO PPTO.'!D341","v":"Importe Total Finiquitos EQUIPO TÉCNICO"},null,null,null,null,null,null,null,{"$f":"AB147","v":0}]
[null,"03.00.00.00",null,"TOTAL EQUIPO TÉCNICO",null,null,null,null,null,null,null,{"$f":"AG147","v":0}]
[]
[null,null,"Comprobación saldo con plantilla MODELO PPTO.",null,{"$f":"+L151-'MODELO PPTO.'!O187","v":0},{"$f":"IF(E153=0,\"OK\",\"CORREGIR ERRORES HOJA\")","v":"OK"}]
[]
[null,null,"NOTAS PARA LA CUMPLIMENTACIÓN DEL CÁLCULO DE COSTES EQUIPO TÉCNICO."]
[null,null,"1.","El cálculo de los gastos de seguridad social, se realiza de forma mensual, por lo que los valores incluidos en las columnas de Valor Medida y Unidad de Medida han de estar referedos a meses."]
[null,null,"2.","La columna T.C. (tipo de contrato) debe cumplimentarse con carácter obligatorio, en base a la siguiente tabla, para el cálculo de costes"]
[null,null,"T.C.        (1)","F = FIJO, INDEFINIDO "]
[null,null,null,"FD= FIJO DISCONTINUO",null,null,null,null,null,null,null,{"$f":"+L151-'MODELO PPTO.'!O187","v":0}]
[null,null,null,"C= CONTRATADO DURACIÓN DETERMINADA"]
[null,null,null,"CJ= CONTRATO JORNADAS"]
[null,null,null,"M=FACTURA"]
[null,null,"3.","Las vacaciones se han calculado aplicando 2,5 días por periodo trabajado, y que el trabajador no haya disfrutado."]
[null,null,"4.","El finiquito se ha calculado tomando 12 días por año trabajado para los contratos celebrados a partir del 2015."]
[null,null,"5.","Si fuera necesario incluir alguna fila,  habrá que arrastras las fórmulas y vincular con la hoja de presupuesto."]

{"sheet":"PlandTrabajo-Calendario","index":3,"n_rows":1051,"n_cols":9,"rows_kept":1051,"cut":false,"hidden":false,"merged":[]}
[null,"ANEXO 2"]
[null,{"$f":"'MODELO PPTO.'!H4","v":"PROGRAMA:"}]
[null,"PLAN DE TRABAJO"]
[null,null,"LUNES","MARTES ","MIERCOLES","JUEVES","VIERNES","SABADO","DOMINGO"]
[null,"2023-01-01","2023-01-02",{"$f":"C5+1","v":"2023-01-03"},{"$f":"D5+1","v":"2023-01-04"},"2023-01-05","2023-01-06","2023-01-07","2023-01-08"]
[null,"Sem 1",null,null,null,null,"Reyes Magos"]
[]
[]
[]
[null,"Sem 2",{"$f":"I5+1","v":"2023-01-09"},{"$f":"C10+1","v":"2023-01-10"},{"$f":"D10+1","v":"2023-01-11"},"2023-01-12","2023-01-13","2023-01-14","2023-01-15"]
[]
[]
[]
[]
[null,"Sem 3",{"$f":"I10+1","v":"2023-01-16"},{"$f":"C15+1","v":"2023-01-17"},{"$f":"D15+1","v":"2023-01-18"},"2023-01-19","2023-01-20","2023-01-21","2023-01-22"]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I15+1","v":"2023-01-23"},{"$f":"C20+1","v":"2023-01-24"},{"$f":"D20+1","v":"2023-01-25"},"2023-01-26","2023-01-27","2023-01-28","2023-01-29"]
[]
[]
[]
[]
[null,"2023-02-01",{"$f":"I20+1","v":"2023-01-30"},{"$f":"C25+1","v":"2023-01-31"},{"$f":"D25+1","v":"2023-02-01"},"2023-02-02","2023-02-03","2023-02-04","2023-02-05"]
[null,"Sem 5"]
[]
[]
[]
[null,"Sem 6",{"$f":"I25+1","v":"2023-02-06"},{"$f":"C30+1","v":"2023-02-07"},{"$f":"D30+1","v":"2023-02-08"},"2023-02-09","2023-02-10","2023-02-11","2023-02-12"]
[]
[]
[]
[]
[null,"Sem 7",{"$f":"I30+1","v":"2023-02-13"},{"$f":"C35+1","v":"2023-02-14"},{"$f":"D35+1","v":"2023-02-15"},"2023-02-16","2023-02-17","2023-02-18","2023-02-19"]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I35+1","v":"2023-02-20"},{"$f":"C40+1","v":"2023-02-21"},{"$f":"D40+1","v":"2023-02-22"},"2023-02-23","2023-02-24","2023-02-25","2023-02-26"]
[]
[]
[]
[]
[null,"2023-03-01",{"$f":"I40+1","v":"2023-02-27"},{"$f":"C45+1","v":"2023-02-28"},{"$f":"D45+1","v":"2023-03-01"},"2023-03-02","2023-03-03","2023-03-04","2023-03-05"]
[null,"Sem 9"]
[]
[]
[]
[null,"Sem 10",{"$f":"I45+1","v":"2023-03-06"},{"$f":"C50+1","v":"2023-03-07"},{"$f":"D50+1","v":"2023-03-08"},"2023-03-09","2023-03-10","2023-03-11","2023-03-12"]
[]
[]
[]
[]
[null,"Sem 11",{"$f":"I50+1","v":"2023-03-13"},{"$f":"C55+1","v":"2023-03-14"},{"$f":"D55+1","v":"2023-03-15"},"2023-03-16","2023-03-17","2023-03-18","2023-03-19"]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I55+1","v":"2023-03-20"},{"$f":"C60+1","v":"2023-03-21"},{"$f":"D60+1","v":"2023-03-22"},"2023-03-23","2023-03-24","2023-03-25","2023-03-26"]
[]
[]
[]
[]
[null,"Sem 13",{"$f":"I60+1","v":"2023-03-27"},{"$f":"C65+1","v":"2023-03-28"},{"$f":"D65+1","v":"2023-03-29"},"2023-03-30","2023-03-31","2023-04-01","2023-04-02"]
[]
[]
[]
[]
[null,"2023-04-01",{"$f":"I65+1","v":"2023-04-03"},{"$f":"C70+1","v":"2023-04-04"},{"$f":"D70+1","v":"2023-04-05"},"2023-04-06","2023-04-07","2023-04-08","2023-04-09"]
[null,"Sem 14",null,null,null,"Semana Santa","Viernes Santo"]
[]
[]
[]
[null,"Sem 15",{"$f":"I70+1","v":"2023-04-10"},{"$f":"C75+1","v":"2023-04-11"},{"$f":"D75+1","v":"2023-04-12"},"2023-04-13","2023-04-14","2023-04-15","2023-04-16"]
[]
[]
[]
[]
[null,"Sem 16",{"$f":"I75+1","v":"2023-04-17"},{"$f":"C80+1","v":"2023-04-18"},{"$f":"D80+1","v":"2023-04-19"},"2023-04-20","2023-04-21","2023-04-22","2023-04-23"]
[]
[]
[]
[]
[null,"Sem 17",{"$f":"I80+1","v":"2023-04-24"},{"$f":"C85+1","v":"2023-04-25"},{"$f":"D85+1","v":"2023-04-26"},"2023-04-27","2023-04-28","2023-04-29","2023-04-30"]
[]
[]
[]
[]
[null,"2023-05-01",{"$f":"I85+1","v":"2023-05-01"},{"$f":"C90+1","v":"2023-05-02"},{"$f":"D90+1","v":"2023-05-03"},"2023-05-04","2023-05-05","2023-05-06","2023-05-07"]
[null,"Sem 18","FESTIVO","COM. MADRID"]
[]
[]
[]
[null,"Sem 19",{"$f":"I90+1","v":"2023-05-08"},{"$f":"C95+1","v":"2023-05-09"},{"$f":"D95+1","v":"2023-05-10"},"2023-05-11","2023-05-12","2023-05-13","2023-05-14"]
[]
[]
[]
[]
[null,"Sem 20",{"$f":"I95+1","v":"2023-05-15"},{"$f":"C100+1","v":"2023-05-16"},{"$f":"D100+1","v":"2023-05-17"},"2023-05-18","2023-05-19","2023-05-20","2023-05-21"]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I100+1","v":"2023-05-22"},{"$f":"C105+1","v":"2023-05-23"},{"$f":"D105+1","v":"2023-05-24"},"2023-05-25","2023-05-26","2023-05-27","2023-05-28"]
[]
[]
[]
[]
[null,"Sem 22",{"$f":"I105+1","v":"2023-05-29"},{"$f":"C110+1","v":"2023-05-30"},{"$f":"D110+1","v":"2023-05-31"},"2023-06-01","2023-06-02","2023-06-03","2023-06-04"]
[]
[]
[]
[]
[null,"2023-06-01",{"$f":"I110+1","v":"2023-06-05"},{"$f":"C115+1","v":"2023-06-06"},{"$f":"D115+1","v":"2023-06-07"},"2023-06-08","2023-06-09","2023-06-10","2023-06-11"]
[null,"Sem 23"]
[]
[]
[]
[null,"Sem 24",{"$f":"I115+1","v":"2023-06-12"},{"$f":"C120+1","v":"2023-06-13"},{"$f":"D120+1","v":"2023-06-14"},"2023-06-15","2023-06-16","2023-06-17","2023-06-18"]
[]
[]
[]
[]
[null,"Sem 25",{"$f":"I120+1","v":"2023-06-19"},{"$f":"C125+1","v":"2023-06-20"},{"$f":"D125+1","v":"2023-06-21"},"2023-06-22","2023-06-23","2023-06-24","2023-06-25"]
[]
[]
[]
[]
[null,"Sem 26",{"$f":"I125+1","v":"2023-06-26"},{"$f":"C130+1","v":"2023-06-27"},{"$f":"D130+1","v":"2023-06-28"},"2023-06-29","2023-06-30","2023-07-01","2023-07-02"]
[]
[]
[]
[]
[null,"2023-07-01",{"$f":"I130+1","v":"2023-07-03"},{"$f":"C135+1","v":"2023-07-04"},{"$f":"D135+1","v":"2023-07-05"},"2023-07-06","2023-07-07","2023-07-08","2023-07-09"]
[null,"Sem 27"]
[]
[]
[]
[null,"Sem 28",{"$f":"I135+1","v":"2023-07-10"},{"$f":"C140+1","v":"2023-07-11"},{"$f":"D140+1","v":"2023-07-12"},"2023-07-13","2023-07-14","2023-07-15","2023-07-16"]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I140+1","v":"2023-07-17"},{"$f":"C145+1","v":"2023-07-18"},{"$f":"D145+1","v":"2023-07-19"},"2023-07-20","2023-07-21","2023-07-22","2023-07-23"]
[]
[]
[]
[]
[null,"Sem 30",{"$f":"I145+1","v":"2023-07-24"},{"$f":"C150+1","v":"2023-07-25"},{"$f":"D150+1","v":"2023-07-26"},"2023-07-27","2023-07-28","2023-07-29","2023-07-30"]
[]
[]
[]
[]
[null,"2023-08-01",{"$f":"I150+1","v":"2023-07-31"},{"$f":"C155+1","v":"2023-08-01"},{"$f":"D155+1","v":"2023-08-02"},"2023-08-03","2023-08-04","2023-08-05","2023-08-06"]
[null,"Sem 31"]
[]
[]
[]
[null,"Sem 32",{"$f":"I155+1","v":"2023-08-07"},{"$f":"C160+1","v":"2023-08-08"},{"$f":"D160+1","v":"2023-08-09"},"2023-08-10","2023-08-11","2023-08-12","2023-08-13"]
[]
[]
[]
[]
[null,"Sem 33",{"$f":"I160+1","v":"2023-08-14"},{"$f":"C165+1","v":"2023-08-15"},{"$f":"D165+1","v":"2023-08-16"},"2023-08-17","2023-08-18","2023-08-19","2023-08-20"]
[null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 34",{"$f":"I165+1","v":"2023-08-21"},{"$f":"C170+1","v":"2023-08-22"},{"$f":"D170+1","v":"2023-08-23"},"2023-08-24","2023-08-25","2023-08-26","2023-08-27"]
[]
[]
[]
[]
[null,"Sem 35",{"$f":"I170+1","v":"2023-08-28"},{"$f":"C175+1","v":"2023-08-29"},{"$f":"D175+1","v":"2023-08-30"},"2023-08-31","2023-09-01","2023-09-02","2023-09-03"]
[]
[]
[]
[]
[null,"2023-09-01",{"$f":"I175+1","v":"2023-09-04"},{"$f":"C180+1","v":"2023-09-05"},{"$f":"D180+1","v":"2023-09-06"},"2023-09-07","2023-09-08","2023-09-09","2023-09-10"]
[null,"Sem 36"]
[]
[]
[]
[null,"Sem 37",{"$f":"I180+1","v":"2023-09-11"},{"$f":"C185+1","v":"2023-09-12"},{"$f":"D185+1","v":"2023-09-13"},"2023-09-14","2023-09-15","2023-09-16","2023-09-17"]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I185+1","v":"2023-09-18"},{"$f":"C190+1","v":"2023-09-19"},{"$f":"D190+1","v":"2023-09-20"},"2023-09-21","2023-09-22","2023-09-23","2023-09-24"]
[]
[]
[]
[]
[null,"Sem 39",{"$f":"I190+1","v":"2023-09-25"},{"$f":"C195+1","v":"2023-09-26"},{"$f":"D195+1","v":"2023-09-27"},"2023-09-28","2023-09-29","2023-09-30","2023-10-01"]
[]
[]
[]
[]
[null,"2023-10-01",{"$f":"I195+1","v":"2023-10-02"},{"$f":"C200+1","v":"2023-10-03"},{"$f":"D200+1","v":"2023-10-04"},"2023-10-05","2023-10-06","2023-10-07","2023-10-08"]
[null,"Sem 40"]
[]
[]
[]
[null,"Sem 41",{"$f":"I200+1","v":"2023-10-09"},{"$f":"C205+1","v":"2023-10-10"},{"$f":"D205+1","v":"2023-10-11"},"2023-10-12","2023-10-13","2023-10-14","2023-10-15"]
[null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 42",{"$f":"I205+1","v":"2023-10-16"},{"$f":"C210+1","v":"2023-10-17"},{"$f":"D210+1","v":"2023-10-18"},"2023-10-19","2023-10-20","2023-10-21","2023-10-22"]
[]
[]
[]
[]
[null,"Sem 43",{"$f":"I210+1","v":"2023-10-23"},{"$f":"C215+1","v":"2023-10-24"},{"$f":"D215+1","v":"2023-10-25"},"2023-10-26","2023-10-27","2023-10-28","2023-10-29"]
[]
[]
[]
[]
[null,"2023-11-01",{"$f":"I215+1","v":"2023-10-30"},{"$f":"C220+1","v":"2023-10-31"},{"$f":"D220+1","v":"2023-11-01"},"2023-11-02","2023-11-03","2023-11-04","2023-11-05"]
[null,"Sem 44",null,null,"Festivo"]
[]
[]
[]
[null,"Sem 45",{"$f":"I220+1","v":"2023-11-06"},{"$f":"C225+1","v":"2023-11-07"},{"$f":"D225+1","v":"2023-11-08"},"2023-11-09","2023-11-10","2023-11-11","2023-11-12"]
[]
[]
[]
[]
[null,"Sem 46",{"$f":"I225+1","v":"2023-11-13"},{"$f":"C230+1","v":"2023-11-14"},{"$f":"D230+1","v":"2023-11-15"},"2023-11-16","2023-11-17","2023-11-18","2023-11-19"]
[]
[]
[]
[]
[null,"Sem 47",{"$f":"I230+1","v":"2023-11-20"},{"$f":"C235+1","v":"2023-11-21"},{"$f":"D235+1","v":"2023-11-22"},"2023-11-23","2023-11-24","2023-11-25","2023-11-26"]
[]
[]
[]
[]
[null,"Sem 48",{"$f":"I235+1","v":"2023-11-27"},{"$f":"C240+1","v":"2023-11-28"},{"$f":"D240+1","v":"2023-11-29"},"2023-11-30","2023-12-01","2023-12-02","2023-12-03"]
[]
[]
[]
[]
[null,"2023-12-01",{"$f":"I240+1","v":"2023-12-04"},{"$f":"C245+1","v":"2023-12-05"},{"$f":"D245+1","v":"2023-12-06"},"2023-12-07","2023-12-08","2023-12-09","2023-12-10"]
[null,"Sem 49",null,null,"Festivo",null,"Festivo"]
[]
[]
[]
[null,"Sem 50",{"$f":"I245+1","v":"2023-12-11"},{"$f":"C250+1","v":"2023-12-12"},{"$f":"D250+1","v":"2023-12-13"},"2023-12-14","2023-12-15","2023-12-16","2023-12-17"]
[]
[]
[]
[]
[null,"Sem 51",{"$f":"I250+1","v":"2023-12-18"},{"$f":"C255+1","v":"2023-12-19"},{"$f":"D255+1","v":"2023-12-20"},"2023-12-21","2023-12-22","2023-12-23","2023-12-24"]
[null,null,null,null,null,null,null,null,"Nochebuena"]
[]
[]
[]
[null,"Sem 52",{"$f":"I255+1","v":"2023-12-25"},{"$f":"C260+1","v":"2023-12-26"},{"$f":"D260+1","v":"2023-12-27"},"2023-12-28","2023-12-29","2023-12-30","2023-12-31"]
[null,null,"Navidad",null,null,null,null,null,"Nochevieja"]
[]
[]
[]
[null,"2024-01-01",{"$f":"I260+1","v":"2024-01-01"},{"$f":"C265+1","v":"2024-01-02"},{"$f":"D265+1","v":"2024-01-03"},"2024-01-04","2024-01-05","2024-01-06","2024-01-07"]
[null,"Sem 1","Año Nuevo",null,null,null,null,"Reyes Magos"]
[]
[]
[]
[null,"Sem 2",{"$f":"I265+1","v":"2024-01-08"},{"$f":"C270+1","v":"2024-01-09"},{"$f":"D270+1","v":"2024-01-10"},"2024-01-11","2024-01-12","2024-01-13","2024-01-14"]
[]
[]
[]
[]
[null,"Sem 3",{"$f":"I270+1","v":"2024-01-15"},{"$f":"C275+1","v":"2024-01-16"},{"$f":"D275+1","v":"2024-01-17"},"2024-01-18","2024-01-19","2024-01-20","2024-01-21"]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I275+1","v":"2024-01-22"},{"$f":"C280+1","v":"2024-01-23"},{"$f":"D280+1","v":"2024-01-24"},"2024-01-25","2024-01-26","2024-01-27","2024-01-28"]
[]
[]
[]
[]
[null,"Sem 5",{"$f":"I280+1","v":"2024-01-29"},{"$f":"C285+1","v":"2024-01-30"},{"$f":"D285+1","v":"2024-01-31"},"2024-02-01","2024-02-02","2024-02-03","2024-02-04"]
[]
[]
[]
[]
[null,"2024-02-01",{"$f":"I285+1","v":"2024-02-05"},{"$f":"C290+1","v":"2024-02-06"},{"$f":"D290+1","v":"2024-02-07"},"2024-02-08","2024-02-09","2024-02-10","2024-02-11"]
[null,"Sem 6"]
[]
[]
[]
[null,"Sem 7",{"$f":"I290+1","v":"2024-02-12"},{"$f":"C295+1","v":"2024-02-13"},{"$f":"D295+1","v":"2024-02-14"},"2024-02-15","2024-02-16","2024-02-17","2024-02-18"]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I295+1","v":"2024-02-19"},{"$f":"C300+1","v":"2024-02-20"},{"$f":"D300+1","v":"2024-02-21"},"2024-02-22","2024-02-23","2024-02-24","2024-02-25"]
[]
[]
[]
[]
[null,"Sem 9",{"$f":"I300+1","v":"2024-02-26"},{"$f":"C305+1","v":"2024-02-27"},{"$f":"D305+1","v":"2024-02-28"},"2024-02-29","2024-03-01","2024-03-02","2024-03-03"]
[]
[]
[]
[]
[null,"2024-03-01",{"$f":"I305+1","v":"2024-03-04"},{"$f":"C310+1","v":"2024-03-05"},{"$f":"D310+1","v":"2024-03-06"},"2024-03-07","2024-03-08","2024-03-09","2024-03-10"]
[null,"Sem 10"]
[]
[]
[]
[null,"Sem 11",{"$f":"I310+1","v":"2024-03-11"},{"$f":"C315+1","v":"2024-03-12"},{"$f":"D315+1","v":"2024-03-13"},"2024-03-14","2024-03-15","2024-03-16","2024-03-17"]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I315+1","v":"2024-03-18"},{"$f":"C320+1","v":"2024-03-19"},{"$f":"D320+1","v":"2024-03-20"},"2024-03-21","2024-03-22","2024-03-23","2024-03-24"]
[]
[]
[]
[]
[null,"Sem 13",{"$f":"I320+1","v":"2024-03-25"},{"$f":"C325+1","v":"2024-03-26"},{"$f":"D325+1","v":"2024-03-27"},"2024-03-28","2024-03-29","2024-03-30","2024-03-31"]
[null,null,null,null,null,"Semana Santa","Viernes santo"]
[]
[]
[]
[null,"2024-04-01",{"$f":"I325+1","v":"2024-04-01"},{"$f":"C330+1","v":"2024-04-02"},{"$f":"D330+1","v":"2024-04-03"},"2024-04-04","2024-04-05","2024-04-06","2024-04-07"]
[null,"Sem 14"]
[]
[]
[]
[null,"Sem 15",{"$f":"I330+1","v":"2024-04-08"},{"$f":"C335+1","v":"2024-04-09"},{"$f":"D335+1","v":"2024-04-10"},"2024-04-11","2024-04-12","2024-04-13","2024-04-14"]
[]
[]
[]
[]
[null,"Sem 16",{"$f":"I335+1","v":"2024-04-15"},{"$f":"C340+1","v":"2024-04-16"},{"$f":"D340+1","v":"2024-04-17"},"2024-04-18","2024-04-19","2024-04-20","2024-04-21"]
[]
[]
[]
[]
[null,"Sem 17",{"$f":"I340+1","v":"2024-04-22"},{"$f":"C345+1","v":"2024-04-23"},{"$f":"D345+1","v":"2024-04-24"},"2024-04-25","2024-04-26","2024-04-27","2024-04-28"]
[]
[]
[]
[]
[null,"2024-05-01",{"$f":"I345+1","v":"2024-04-29"},{"$f":"C350+1","v":"2024-04-30"},{"$f":"D350+1","v":"2024-05-01"},"2024-05-02","2024-05-03","2024-05-04","2024-05-05"]
[null,"Sem 18"]
[]
[]
[]
[null,"Sem 19",{"$f":"I350+1","v":"2024-05-06"},{"$f":"C355+1","v":"2024-05-07"},{"$f":"D355+1","v":"2024-05-08"},"2024-05-09","2024-05-10","2024-05-11","2024-05-12"]
[]
[]
[]
[]
[null,"Sem 20",{"$f":"I355+1","v":"2024-05-13"},{"$f":"C360+1","v":"2024-05-14"},{"$f":"D360+1","v":"2024-05-15"},"2024-05-16","2024-05-17","2024-05-18","2024-05-19"]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I360+1","v":"2024-05-20"},{"$f":"C365+1","v":"2024-05-21"},{"$f":"D365+1","v":"2024-05-22"},"2024-05-23","2024-05-24","2024-05-25","2024-05-26"]
[]
[]
[]
[]
[null,"Sem 22",{"$f":"I365+1","v":"2024-05-27"},{"$f":"C370+1","v":"2024-05-28"},{"$f":"D370+1","v":"2024-05-29"},"2024-05-30","2024-05-31","2024-06-01","2024-06-02"]
[]
[]
[]
[]
[null,"2024-06-01",{"$f":"I370+1","v":"2024-06-03"},{"$f":"C375+1","v":"2024-06-04"},{"$f":"D375+1","v":"2024-06-05"},"2024-06-06","2024-06-07","2024-06-08","2024-06-09"]
[null,"Sem 23"]
[]
[]
[]
[null,"Sem 24",{"$f":"I375+1","v":"2024-06-10"},{"$f":"C380+1","v":"2024-06-11"},{"$f":"D380+1","v":"2024-06-12"},"2024-06-13","2024-06-14","2024-06-15","2024-06-16"]
[]
[]
[]
[]
[null,"Sem 25",{"$f":"I380+1","v":"2024-06-17"},{"$f":"C385+1","v":"2024-06-18"},{"$f":"D385+1","v":"2024-06-19"},"2024-06-20","2024-06-21","2024-06-22","2024-06-23"]
[]
[]
[]
[]
[null,"Sem 26",{"$f":"I385+1","v":"2024-06-24"},{"$f":"C390+1","v":"2024-06-25"},{"$f":"D390+1","v":"2024-06-26"},"2024-06-27","2024-06-28","2024-06-29","2024-06-30"]
[]
[]
[]
[]
[null,"2024-07-01",{"$f":"I390+1","v":"2024-07-01"},{"$f":"C395+1","v":"2024-07-02"},{"$f":"D395+1","v":"2024-07-03"},"2024-07-04","2024-07-05","2024-07-06","2024-07-07"]
[null,"Sem 27"]
[]
[]
[]
[null,"Sem 28",{"$f":"I395+1","v":"2024-07-08"},{"$f":"C400+1","v":"2024-07-09"},{"$f":"D400+1","v":"2024-07-10"},"2024-07-11","2024-07-12","2024-07-13","2024-07-14"]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I400+1","v":"2024-07-15"},{"$f":"C405+1","v":"2024-07-16"},{"$f":"D405+1","v":"2024-07-17"},"2024-07-18","2024-07-19","2024-07-20","2024-07-21"]
[]
[]
[]
[]
[null,"Sem 30",{"$f":"I405+1","v":"2024-07-22"},{"$f":"C410+1","v":"2024-07-23"},{"$f":"D410+1","v":"2024-07-24"},"2024-07-25","2024-07-26","2024-07-27","2024-07-28"]
[]
[]
[]
[]
[null,"Sem 31",{"$f":"I410+1","v":"2024-07-29"},{"$f":"C415+1","v":"2024-07-30"},{"$f":"D415+1","v":"2024-07-31"},"2024-08-01","2024-08-02","2024-08-03","2024-08-04"]
[]
[]
[]
[]
[null,"2024-08-01",{"$f":"I415+1","v":"2024-08-05"},{"$f":"C420+1","v":"2024-08-06"},{"$f":"D420+1","v":"2024-08-07"},"2024-08-08","2024-08-09","2024-08-10","2024-08-11"]
[null,"Sem 32"]
[]
[]
[]
[null,"Sem 33",{"$f":"I420+1","v":"2024-08-12"},{"$f":"C425+1","v":"2024-08-13"},{"$f":"D425+1","v":"2024-08-14"},"2024-08-15","2024-08-16","2024-08-17","2024-08-18"]
[null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 34",{"$f":"I425+1","v":"2024-08-19"},{"$f":"C430+1","v":"2024-08-20"},{"$f":"D430+1","v":"2024-08-21"},"2024-08-22","2024-08-23","2024-08-24","2024-08-25"]
[]
[]
[]
[]
[null,"Sem 35",{"$f":"I430+1","v":"2024-08-26"},{"$f":"C435+1","v":"2024-08-27"},{"$f":"D435+1","v":"2024-08-28"},"2024-08-29","2024-08-30","2024-08-31","2024-09-01"]
[]
[]
[]
[]
[null,"2024-09-01",{"$f":"I435+1","v":"2024-09-02"},{"$f":"C440+1","v":"2024-09-03"},{"$f":"D440+1","v":"2024-09-04"},"2024-09-05","2024-09-06","2024-09-07","2024-09-08"]
[null,"Sem 36"]
[]
[]
[]
[null,"Sem 37",{"$f":"I440+1","v":"2024-09-09"},{"$f":"C445+1","v":"2024-09-10"},{"$f":"D445+1","v":"2024-09-11"},"2024-09-12","2024-09-13","2024-09-14","2024-09-15"]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I445+1","v":"2024-09-16"},{"$f":"C450+1","v":"2024-09-17"},{"$f":"D450+1","v":"2024-09-18"},"2024-09-19","2024-09-20","2024-09-21","2024-09-22"]
[]
[]
[]
[]
[null,"Sem 39",{"$f":"I450+1","v":"2024-09-23"},{"$f":"C455+1","v":"2024-09-24"},{"$f":"D455+1","v":"2024-09-25"},"2024-09-26","2024-09-27","2024-09-28","2024-09-29"]
[]
[]
[]
[]
[null,"2024-10-01",{"$f":"I455+1","v":"2024-09-30"},{"$f":"C460+1","v":"2024-10-01"},{"$f":"D460+1","v":"2024-10-02"},"2024-10-03","2024-10-04","2024-10-05","2024-10-06"]
[null,"Sem 38"]
[]
[]
[]
[null,"Sem 41",{"$f":"I460+1","v":"2024-10-07"},{"$f":"C465+1","v":"2024-10-08"},{"$f":"D465+1","v":"2024-10-09"},"2024-10-10","2024-10-11","2024-10-12","2024-10-13"]
[null,null,null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 42",{"$f":"I465+1","v":"2024-10-14"},{"$f":"C470+1","v":"2024-10-15"},{"$f":"D470+1","v":"2024-10-16"},"2024-10-17","2024-10-18","2024-10-19","2024-10-20"]
[]
[]
[]
[]
[null,"Sem 43",{"$f":"I470+1","v":"2024-10-21"},{"$f":"C475+1","v":"2024-10-22"},{"$f":"D475+1","v":"2024-10-23"},"2024-10-24","2024-10-25","2024-10-26","2024-10-27"]
[]
[]
[]
[]
[null,"Sem 44",{"$f":"I475+1","v":"2024-10-28"},{"$f":"C480+1","v":"2024-10-29"},{"$f":"D480+1","v":"2024-10-30"},"2024-10-31","2024-11-01","2024-11-02","2024-11-03"]
[null,null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"2024-11-01",{"$f":"I480+1","v":"2024-11-04"},{"$f":"C485+1","v":"2024-11-05"},{"$f":"D485+1","v":"2024-11-06"},"2024-11-07","2024-11-08","2024-11-09","2024-11-10"]
[null,"Sem 45"]
[]
[]
[]
[null,"Sem 46",{"$f":"I485+1","v":"2024-11-11"},{"$f":"C490+1","v":"2024-11-12"},{"$f":"D490+1","v":"2024-11-13"},"2024-11-14","2024-11-15","2024-11-16","2024-11-17"]
[]
[]
[]
[]
[null,"Sem 47",{"$f":"I490+1","v":"2024-11-18"},{"$f":"C495+1","v":"2024-11-19"},{"$f":"D495+1","v":"2024-11-20"},"2024-11-21","2024-11-22","2024-11-23","2024-11-24"]
[]
[]
[]
[]
[null,"Sem 48",{"$f":"I495+1","v":"2024-11-25"},{"$f":"C500+1","v":"2024-11-26"},{"$f":"D500+1","v":"2024-11-27"},"2024-11-28","2024-11-29","2024-11-30","2024-12-01"]
[]
[]
[]
[]
[null,"2024-12-01",{"$f":"I500+1","v":"2024-12-02"},{"$f":"C505+1","v":"2024-12-03"},{"$f":"D505+1","v":"2024-12-04"},"2024-12-05","2024-12-06","2024-12-07","2024-12-08"]
[null,"Sem 49",null,null,null,null,"Festivo",null,"Festivo"]
[]
[]
[]
[null,"Sem 50",{"$f":"I505+1","v":"2024-12-09"},{"$f":"C510+1","v":"2024-12-10"},{"$f":"D510+1","v":"2024-12-11"},"2024-12-12","2024-12-13","2024-12-14","2024-12-15"]
[null,null,"Festivo por 8 diciembre"]
[]
[]
[]
[null,"Sem 51",{"$f":"I510+1","v":"2024-12-16"},{"$f":"C515+1","v":"2024-12-17"},{"$f":"D515+1","v":"2024-12-18"},"2024-12-19","2024-12-20","2024-12-21","2024-12-22"]
[]
[]
[]
[]
[null,"Sem 52",{"$f":"I515+1","v":"2024-12-23"},{"$f":"C520+1","v":"2024-12-24"},{"$f":"D520+1","v":"2024-12-25"},"2024-12-26","2024-12-27","2024-12-28","2024-12-29"]
[null,null,null,"Nochebuena","Navidad"]
[]
[]
[]
[null,"2025-01-01",{"$f":"I520+1","v":"2024-12-30"},{"$f":"C525+1","v":"2024-12-31"},{"$f":"D525+1","v":"2025-01-01"},"2025-01-02","2025-01-03","2025-01-04","2025-01-05"]
[null,"Sem 1",null,"Nochevieja","Año Nuevo"]
[]
[]
[]
[null,"Sem 2",{"$f":"I525+1","v":"2025-01-06"},{"$f":"C530+1","v":"2025-01-07"},{"$f":"D530+1","v":"2025-01-08"},"2025-01-09","2025-01-10","2025-01-11","2025-01-12"]
[null,null,"Reyes"]
[]
[]
[]
[null,"Sem 3",{"$f":"I530+1","v":"2025-01-13"},{"$f":"C535+1","v":"2025-01-14"},{"$f":"D535+1","v":"2025-01-15"},"2025-01-16","2025-01-17","2025-01-18","2025-01-19"]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I535+1","v":"2025-01-20"},{"$f":"C540+1","v":"2025-01-21"},{"$f":"D540+1","v":"2025-01-22"},"2025-01-23","2025-01-24","2025-01-25","2025-01-26"]
[]
[]
[]
[]
[null,"Sem 5",{"$f":"I540+1","v":"2025-01-27"},{"$f":"C545+1","v":"2025-01-28"},{"$f":"D545+1","v":"2025-01-29"},"2025-01-30","2025-01-31","2025-02-01","2025-02-02"]
[]
[]
[]
[]
[null,"2025-02-01",{"$f":"I545+1","v":"2025-02-03"},{"$f":"C550+1","v":"2025-02-04"},{"$f":"D550+1","v":"2025-02-05"},"2025-02-06","2025-02-07","2025-02-08","2025-02-09"]
[null,"Sem 6"]
[]
[]
[]
[null,"Sem 7",{"$f":"I550+1","v":"2025-02-10"},{"$f":"C555+1","v":"2025-02-11"},{"$f":"D555+1","v":"2025-02-12"},"2025-02-13","2025-02-14","2025-02-15","2025-02-16"]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I555+1","v":"2025-02-17"},{"$f":"C560+1","v":"2025-02-18"},{"$f":"D560+1","v":"2025-02-19"},"2025-02-20","2025-02-21","2025-02-22","2025-02-23"]
[]
[]
[]
[]
[null,"Sem 9",{"$f":"I560+1","v":"2025-02-24"},{"$f":"C565+1","v":"2025-02-25"},{"$f":"D565+1","v":"2025-02-26"},"2025-02-27","2025-02-28","2025-03-01","2025-03-02"]
[]
[]
[]
[]
[null,"2025-03-01",{"$f":"I565+1","v":"2025-03-03"},{"$f":"C570+1","v":"2025-03-04"},{"$f":"D570+1","v":"2025-03-05"},"2025-03-06","2025-03-07","2025-03-08","2025-03-09"]
[null,"Sem 10"]
[]
[]
[]
[null,"Sem 11",{"$f":"I570+1","v":"2025-03-10"},{"$f":"C575+1","v":"2025-03-11"},{"$f":"D575+1","v":"2025-03-12"},"2025-03-13","2025-03-14","2025-03-15","2025-03-16"]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I575+1","v":"2025-03-17"},{"$f":"C580+1","v":"2025-03-18"},{"$f":"D580+1","v":"2025-03-19"},"2025-03-20","2025-03-21","2025-03-22","2025-03-23"]
[]
[]
[]
[]
[null,"Sem 13",{"$f":"I580+1","v":"2025-03-24"},{"$f":"C585+1","v":"2025-03-25"},{"$f":"D585+1","v":"2025-03-26"},"2025-03-27","2025-03-28","2025-03-29","2025-03-30"]
[]
[]
[]
[]
[null,"2025-04-01",{"$f":"I585+1","v":"2025-03-31"},{"$f":"C590+1","v":"2025-04-01"},{"$f":"D590+1","v":"2025-04-02"},"2025-04-03","2025-04-04","2025-04-05","2025-04-06"]
[null,"Sem 14"]
[]
[]
[]
[null,"Sem 15",{"$f":"I590+1","v":"2025-04-07"},{"$f":"C595+1","v":"2025-04-08"},{"$f":"D595+1","v":"2025-04-09"},"2025-04-10","2025-04-11","2025-04-12","2025-04-13"]
[]
[]
[]
[]
[null,"Sem 16",{"$f":"I595+1","v":"2025-04-14"},{"$f":"C600+1","v":"2025-04-15"},{"$f":"D600+1","v":"2025-04-16"},"2025-04-17","2025-04-18","2025-04-19","2025-04-20"]
[null,null,null,null,null,"Semana Santa","Viernes santo"]
[]
[]
[]
[null,"Sem 17",{"$f":"I600+1","v":"2025-04-21"},{"$f":"C605+1","v":"2025-04-22"},{"$f":"D605+1","v":"2025-04-23"},"2025-04-24","2025-04-25","2025-04-26","2025-04-27"]
[]
[]
[]
[]
[null,"Sem 18",{"$f":"I605+1","v":"2025-04-28"},{"$f":"C610+1","v":"2025-04-29"},{"$f":"D610+1","v":"2025-04-30"},"2025-05-01","2025-05-02","2025-05-03","2025-05-04"]
[null,null,null,null,null,"Festivo","Comunidad Madrid"]
[]
[]
[]
[null,"2025-05-01",{"$f":"I610+1","v":"2025-05-05"},{"$f":"C615+1","v":"2025-05-06"},{"$f":"D615+1","v":"2025-05-07"},"2025-05-08","2025-05-09","2025-05-10","2025-05-11"]
[null,"Sem 19"]
[]
[]
[]
[null,"Sem 20",{"$f":"I615+1","v":"2025-05-12"},{"$f":"C620+1","v":"2025-05-13"},{"$f":"D620+1","v":"2025-05-14"},"2025-05-15","2025-05-16","2025-05-17","2025-05-18"]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I620+1","v":"2025-05-19"},{"$f":"C625+1","v":"2025-05-20"},{"$f":"D625+1","v":"2025-05-21"},"2025-05-22","2025-05-23","2025-05-24","2025-05-25"]
[]
[]
[]
[]
[null,"Sem 22",{"$f":"I625+1","v":"2025-05-26"},{"$f":"C630+1","v":"2025-05-27"},{"$f":"D630+1","v":"2025-05-28"},"2025-05-29","2025-05-30","2025-05-31","2025-06-01"]
[]
[]
[]
[]
[null,"2025-06-01",{"$f":"I630+1","v":"2025-06-02"},{"$f":"C635+1","v":"2025-06-03"},{"$f":"D635+1","v":"2025-06-04"},"2025-06-05","2025-06-06","2025-06-07","2025-06-08"]
[null,"Sem 23"]
[]
[]
[]
[null,"Sem 24",{"$f":"I635+1","v":"2025-06-09"},{"$f":"C640+1","v":"2025-06-10"},{"$f":"D640+1","v":"2025-06-11"},"2025-06-12","2025-06-13","2025-06-14","2025-06-15"]
[]
[]
[]
[]
[null,"Sem 25",{"$f":"I640+1","v":"2025-06-16"},{"$f":"C645+1","v":"2025-06-17"},{"$f":"D645+1","v":"2025-06-18"},"2025-06-19","2025-06-20","2025-06-21","2025-06-22"]
[]
[]
[]
[]
[null,"Sem 26",{"$f":"I645+1","v":"2025-06-23"},{"$f":"C650+1","v":"2025-06-24"},{"$f":"D650+1","v":"2025-06-25"},"2025-06-26","2025-06-27","2025-06-28","2025-06-29"]
[]
[]
[]
[]
[null,"2025-07-01",{"$f":"I650+1","v":"2025-06-30"},{"$f":"C655+1","v":"2025-07-01"},{"$f":"D655+1","v":"2025-07-02"},"2025-07-03","2025-07-04","2025-07-05","2025-07-06"]
[null,"Sem 27"]
[]
[]
[]
[null,"Sem 28",{"$f":"I655+1","v":"2025-07-07"},{"$f":"C660+1","v":"2025-07-08"},{"$f":"D660+1","v":"2025-07-09"},"2025-07-10","2025-07-11","2025-07-12","2025-07-13"]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I660+1","v":"2025-07-14"},{"$f":"C665+1","v":"2025-07-15"},{"$f":"D665+1","v":"2025-07-16"},"2025-07-17","2025-07-18","2025-07-19","2025-07-20"]
[]
[]
[]
[]
[null,"Sem 30",{"$f":"I665+1","v":"2025-07-21"},{"$f":"C670+1","v":"2025-07-22"},{"$f":"D670+1","v":"2025-07-23"},"2025-07-24","2025-07-25","2025-07-26","2025-07-27"]
[]
[]
[]
[]
[null,"Sem 31",{"$f":"I670+1","v":"2025-07-28"},{"$f":"C675+1","v":"2025-07-29"},{"$f":"D675+1","v":"2025-07-30"},"2025-07-31","2025-08-01","2025-08-02","2025-08-03"]
[]
[]
[]
[]
[null,"2025-08-01",{"$f":"I675+1","v":"2025-08-04"},{"$f":"C680+1","v":"2025-08-05"},{"$f":"D680+1","v":"2025-08-06"},"2025-08-07","2025-08-08","2025-08-09","2025-08-10"]
[null,"Sem 32"]
[]
[]
[]
[null,"Sem 33",{"$f":"I680+1","v":"2025-08-11"},{"$f":"C685+1","v":"2025-08-12"},{"$f":"D685+1","v":"2025-08-13"},"2025-08-14","2025-08-15","2025-08-16","2025-08-17"]
[null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 34",{"$f":"I685+1","v":"2025-08-18"},{"$f":"C690+1","v":"2025-08-19"},{"$f":"D690+1","v":"2025-08-20"},"2025-08-21","2025-08-22","2025-08-23","2025-08-24"]
[]
[]
[]
[]
[null,"Sem 35",{"$f":"I690+1","v":"2025-08-25"},{"$f":"C695+1","v":"2025-08-26"},{"$f":"D695+1","v":"2025-08-27"},"2025-08-28","2025-08-29","2025-08-30","2025-08-31"]
[]
[]
[]
[]
[null,"2025-09-01",{"$f":"I695+1","v":"2025-09-01"},{"$f":"C700+1","v":"2025-09-02"},{"$f":"D700+1","v":"2025-09-03"},"2025-09-04","2025-09-05","2025-09-06","2025-09-07"]
[null,"Sem 36"]
[]
[]
[]
[null,"Sem 37",{"$f":"I700+1","v":"2025-09-08"},{"$f":"C705+1","v":"2025-09-09"},{"$f":"D705+1","v":"2025-09-10"},"2025-09-11","2025-09-12","2025-09-13","2025-09-14"]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I705+1","v":"2025-09-15"},{"$f":"C710+1","v":"2025-09-16"},{"$f":"D710+1","v":"2025-09-17"},"2025-09-18","2025-09-19","2025-09-20","2025-09-21"]
[]
[]
[]
[]
[null,"Sem 39",{"$f":"I710+1","v":"2025-09-22"},{"$f":"C715+1","v":"2025-09-23"},{"$f":"D715+1","v":"2025-09-24"},"2025-09-25","2025-09-26","2025-09-27","2025-09-28"]
[]
[]
[]
[]
[null,"Sem 40",{"$f":"I715+1","v":"2025-09-29"},{"$f":"C720+1","v":"2025-09-30"},{"$f":"D720+1","v":"2025-10-01"},"2025-10-02","2025-10-03","2025-10-04","2025-10-05"]
[]
[]
[]
[]
[null,"2025-10-01",{"$f":"I720+1","v":"2025-10-06"},{"$f":"C725+1","v":"2025-10-07"},{"$f":"D725+1","v":"2025-10-08"},"2025-10-09","2025-10-10","2025-10-11","2025-10-12"]
[null,"Sem 41",null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 42",{"$f":"I725+1","v":"2025-10-13"},{"$f":"C730+1","v":"2025-10-14"},{"$f":"D730+1","v":"2025-10-15"},"2025-10-16","2025-10-17","2025-10-18","2025-10-19"]
[]
[]
[]
[]
[null,"Sem 43",{"$f":"I730+1","v":"2025-10-20"},{"$f":"C735+1","v":"2025-10-21"},{"$f":"D735+1","v":"2025-10-22"},"2025-10-23","2025-10-24","2025-10-25","2025-10-26"]
[]
[]
[]
[]
[null,"Sem 44",{"$f":"I735+1","v":"2025-10-27"},{"$f":"C740+1","v":"2025-10-28"},{"$f":"D740+1","v":"2025-10-29"},"2025-10-30","2025-10-31","2025-11-01","2025-11-02"]
[null,null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"2025-11-01",{"$f":"I740+1","v":"2025-11-03"},{"$f":"C745+1","v":"2025-11-04"},{"$f":"D745+1","v":"2025-11-05"},"2025-11-06","2025-11-07","2025-11-08","2025-11-09"]
[null,"Sem 45"]
[]
[]
[]
[null,"Sem 46",{"$f":"I745+1","v":"2025-11-10"},{"$f":"C750+1","v":"2025-11-11"},{"$f":"D750+1","v":"2025-11-12"},"2025-11-13","2025-11-14","2025-11-15","2025-11-16"]
[null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 47",{"$f":"I750+1","v":"2025-11-17"},{"$f":"C755+1","v":"2025-11-18"},{"$f":"D755+1","v":"2025-11-19"},"2025-11-20","2025-11-21","2025-11-22","2025-11-23"]
[]
[]
[]
[]
[null,"Sem 48",{"$f":"I755+1","v":"2025-11-24"},{"$f":"C760+1","v":"2025-11-25"},{"$f":"D760+1","v":"2025-11-26"},"2025-11-27","2025-11-28","2025-11-29","2025-11-30"]
[]
[]
[]
[]
[null,"2025-12-01",{"$f":"I760+1","v":"2025-12-01"},{"$f":"C765+1","v":"2025-12-02"},{"$f":"D765+1","v":"2025-12-03"},"2025-12-04","2025-12-05","2025-12-06","2025-12-07"]
[null,"Sem 49"]
[]
[]
[]
[null,"Sem 50",{"$f":"I765+1","v":"2025-12-08"},{"$f":"C770+1","v":"2025-12-09"},{"$f":"D770+1","v":"2025-12-10"},"2025-12-11","2025-12-12","2025-12-13","2025-12-14"]
[]
[]
[]
[]
[null,"Sem 51",{"$f":"I770+1","v":"2025-12-15"},{"$f":"C775+1","v":"2025-12-16"},{"$f":"D775+1","v":"2025-12-17"},"2025-12-18","2025-12-19","2025-12-20","2025-12-21"]
[]
[]
[]
[]
[null,"Sem 52",{"$f":"I775+1","v":"2025-12-22"},{"$f":"C780+1","v":"2025-12-23"},{"$f":"D780+1","v":"2025-12-24"},"2025-12-25","2025-12-26","2025-12-27","2025-12-28"]
[null,null,null,null,"Nochebuena","Navidad"]
[]
[]
[]
[null,"2026-01-01",{"$f":"I780+1","v":"2025-12-29"},{"$f":"C785+1","v":"2025-12-30"},{"$f":"D785+1","v":"2025-12-31"},"2026-01-01","2026-01-02","2026-01-03","2026-01-04"]
[null,"Sem 1",null,null,"Nochevieja","Año Nuevo"]
[]
[]
[]
[null,"Sem 2",{"$f":"I785+1","v":"2026-01-05"},{"$f":"C790+1","v":"2026-01-06"},{"$f":"D790+1","v":"2026-01-07"},"2026-01-08","2026-01-09","2026-01-10","2026-01-11"]
[null,null,null,"Reyes"]
[]
[]
[]
[null,"Sem 3",{"$f":"I790+1","v":"2026-01-12"},{"$f":"C795+1","v":"2026-01-13"},{"$f":"D795+1","v":"2026-01-14"},"2026-01-15","2026-01-16","2026-01-17","2026-01-18"]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I795+1","v":"2026-01-19"},{"$f":"C800+1","v":"2026-01-20"},{"$f":"D800+1","v":"2026-01-21"},"2026-01-22","2026-01-23","2026-01-24","2026-01-25"]
[]
[]
[]
[]
[null,"Sem 5",{"$f":"I800+1","v":"2026-01-26"},{"$f":"C805+1","v":"2026-01-27"},{"$f":"D805+1","v":"2026-01-28"},"2026-01-29","2026-01-30","2026-01-31","2026-02-01"]
[]
[]
[]
[]
[null,"2026-02-01",{"$f":"I805+1","v":"2026-02-02"},{"$f":"C810+1","v":"2026-02-03"},{"$f":"D810+1","v":"2026-02-04"},"2026-02-05","2026-02-06","2026-02-07","2026-02-08"]
[null,"Sem 6"]
[]
[]
[]
[null,"Sem 7",{"$f":"I810+1","v":"2026-02-09"},{"$f":"C815+1","v":"2026-02-10"},{"$f":"D815+1","v":"2026-02-11"},"2026-02-12","2026-02-13","2026-02-14","2026-02-15"]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I815+1","v":"2026-02-16"},{"$f":"C820+1","v":"2026-02-17"},{"$f":"D820+1","v":"2026-02-18"},"2026-02-19","2026-02-20","2026-02-21","2026-02-22"]
[]
[]
[]
[]
[null,"Sem 9",{"$f":"I820+1","v":"2026-02-23"},{"$f":"C825+1","v":"2026-02-24"},{"$f":"D825+1","v":"2026-02-25"},"2026-02-26","2026-02-27","2026-02-28","2026-03-01"]
[]
[]
[]
[]
[null,"2026-03-01",{"$f":"I825+1","v":"2026-03-02"},{"$f":"C830+1","v":"2026-03-03"},{"$f":"D830+1","v":"2026-03-04"},"2026-03-05","2026-03-06","2026-03-07","2026-03-08"]
[null,"Sem 10"]
[]
[]
[]
[null,"Sem 11",{"$f":"I830+1","v":"2026-03-09"},{"$f":"C835+1","v":"2026-03-10"},{"$f":"D835+1","v":"2026-03-11"},"2026-03-12","2026-03-13","2026-03-14","2026-03-15"]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I835+1","v":"2026-03-16"},{"$f":"C840+1","v":"2026-03-17"},{"$f":"D840+1","v":"2026-03-18"},"2026-03-19","2026-03-20","2026-03-21","2026-03-22"]
[]
[]
[]
[]
[null,"Sem 13",{"$f":"I840+1","v":"2026-03-23"},{"$f":"C845+1","v":"2026-03-24"},{"$f":"D845+1","v":"2026-03-25"},"2026-03-26","2026-03-27","2026-03-28","2026-03-29"]
[]
[]
[]
[]
[null,"2026-04-01",{"$f":"I845+1","v":"2026-03-30"},{"$f":"C850+1","v":"2026-03-31"},{"$f":"D850+1","v":"2026-04-01"},"2026-04-02","2026-04-03","2026-04-04","2026-04-05"]
[null,"Sem 14",null,null,null,"Semana Santa","Viernes santo"]
[]
[]
[]
[null,"Sem 15",{"$f":"I850+1","v":"2026-04-06"},{"$f":"C855+1","v":"2026-04-07"},{"$f":"D855+1","v":"2026-04-08"},"2026-04-09","2026-04-10","2026-04-11","2026-04-12"]
[]
[]
[]
[]
[null,"Sem 16",{"$f":"I855+1","v":"2026-04-13"},{"$f":"C860+1","v":"2026-04-14"},{"$f":"D860+1","v":"2026-04-15"},"2026-04-16","2026-04-17","2026-04-18","2026-04-19"]
[]
[]
[]
[]
[null,"Sem 17",{"$f":"I860+1","v":"2026-04-20"},{"$f":"C865+1","v":"2026-04-21"},{"$f":"D865+1","v":"2026-04-22"},"2026-04-23","2026-04-24","2026-04-25","2026-04-26"]
[]
[]
[]
[]
[null,"Sem 18",{"$f":"I865+1","v":"2026-04-27"},{"$f":"C870+1","v":"2026-04-28"},{"$f":"D870+1","v":"2026-04-29"},"2026-04-30","2026-05-01","2026-05-02","2026-05-03"]
[null,null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"2026-05-01",{"$f":"I870+1","v":"2026-05-04"},{"$f":"C875+1","v":"2026-05-05"},{"$f":"D875+1","v":"2026-05-06"},"2026-05-07","2026-05-08","2026-05-09","2026-05-10"]
[null,"Sem 19"]
[]
[]
[]
[null,"Sem 20",{"$f":"I875+1","v":"2026-05-11"},{"$f":"C880+1","v":"2026-05-12"},{"$f":"D880+1","v":"2026-05-13"},"2026-05-14","2026-05-15","2026-05-16","2026-05-17"]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I880+1","v":"2026-05-18"},{"$f":"C885+1","v":"2026-05-19"},{"$f":"D885+1","v":"2026-05-20"},"2026-05-21","2026-05-22","2026-05-23","2026-05-24"]
[]
[]
[]
[]
[null,"Sem 22",{"$f":"I885+1","v":"2026-05-25"},{"$f":"C890+1","v":"2026-05-26"},{"$f":"D890+1","v":"2026-05-27"},"2026-05-28","2026-05-29","2026-05-30","2026-05-31"]
[]
[]
[]
[]
[null,"2026-06-01",{"$f":"I890+1","v":"2026-06-01"},{"$f":"C895+1","v":"2026-06-02"},{"$f":"D895+1","v":"2026-06-03"},"2026-06-04","2026-06-05","2026-06-06","2026-06-07"]
[null,"Sem 23"]
[]
[]
[]
[null,"Sem 24",{"$f":"I895+1","v":"2026-06-08"},{"$f":"C900+1","v":"2026-06-09"},{"$f":"D900+1","v":"2026-06-10"},"2026-06-11","2026-06-12","2026-06-13","2026-06-14"]
[]
[]
[]
[]
[null,"Sem 25",{"$f":"I900+1","v":"2026-06-15"},{"$f":"C905+1","v":"2026-06-16"},{"$f":"D905+1","v":"2026-06-17"},"2026-06-18","2026-06-19","2026-06-20","2026-06-21"]
[]
[]
[]
[]
[null,"Sem 26",{"$f":"I905+1","v":"2026-06-22"},{"$f":"C910+1","v":"2026-06-23"},{"$f":"D910+1","v":"2026-06-24"},"2026-06-25","2026-06-26","2026-06-27","2026-06-28"]
[]
[]
[]
[]
[null,"2026-07-01",{"$f":"I910+1","v":"2026-06-29"},{"$f":"C915+1","v":"2026-06-30"},{"$f":"D915+1","v":"2026-07-01"},"2026-07-02","2026-07-03","2026-07-04","2026-07-05"]
[null,"Sem 27"]
[]
[]
[]
[null,"Sem 28",{"$f":"I915+1","v":"2026-07-06"},{"$f":"C920+1","v":"2026-07-07"},{"$f":"D920+1","v":"2026-07-08"},"2026-07-09","2026-07-10","2026-07-11","2026-07-12"]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I920+1","v":"2026-07-13"},{"$f":"C925+1","v":"2026-07-14"},{"$f":"D925+1","v":"2026-07-15"},"2026-07-16","2026-07-17","2026-07-18","2026-07-19"]
[]
[]
[]
[]
[null,"Sem 30",{"$f":"I925+1","v":"2026-07-20"},{"$f":"C930+1","v":"2026-07-21"},{"$f":"D930+1","v":"2026-07-22"},"2026-07-23","2026-07-24","2026-07-25","2026-07-26"]
[]
[]
[]
[]
[null,"Sem 31",{"$f":"I930+1","v":"2026-07-27"},{"$f":"C935+1","v":"2026-07-28"},{"$f":"D935+1","v":"2026-07-29"},"2026-07-30","2026-07-31","2026-08-01","2026-08-02"]
[]
[]
[]
[]
[null,"2026-08-01",{"$f":"I935+1","v":"2026-08-03"},{"$f":"C940+1","v":"2026-08-04"},{"$f":"D940+1","v":"2026-08-05"},"2026-08-06","2026-08-07","2026-08-08","2026-08-09"]
[null,"Sem 32"]
[]
[]
[]
[null,"Sem 33",{"$f":"I940+1","v":"2026-08-10"},{"$f":"C945+1","v":"2026-08-11"},{"$f":"D945+1","v":"2026-08-12"},"2026-08-13","2026-08-14","2026-08-15","2026-08-16"]
[null,null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 34",{"$f":"I945+1","v":"2026-08-17"},{"$f":"C950+1","v":"2026-08-18"},{"$f":"D950+1","v":"2026-08-19"},"2026-08-20","2026-08-21","2026-08-22","2026-08-23"]
[]
[]
[]
[]
[null,"Sem 35",{"$f":"I950+1","v":"2026-08-24"},{"$f":"C955+1","v":"2026-08-25"},{"$f":"D955+1","v":"2026-08-26"},"2026-08-27","2026-08-28","2026-08-29","2026-08-30"]
[]
[]
[]
[]
[null,"2026-09-01",{"$f":"I955+1","v":"2026-08-31"},{"$f":"C960+1","v":"2026-09-01"},{"$f":"D960+1","v":"2026-09-02"},"2026-09-03","2026-09-04","2026-09-05","2026-09-06"]
[null,"Sem 36"]
[]
[]
[]
[null,"Sem 37",{"$f":"I960+1","v":"2026-09-07"},{"$f":"C965+1","v":"2026-09-08"},{"$f":"D965+1","v":"2026-09-09"},"2026-09-10","2026-09-11","2026-09-12","2026-09-13"]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I965+1","v":"2026-09-14"},{"$f":"C970+1","v":"2026-09-15"},{"$f":"D970+1","v":"2026-09-16"},"2026-09-17","2026-09-18","2026-09-19","2026-09-20"]
[]
[]
[]
[]
[null,"Sem 39",{"$f":"I970+1","v":"2026-09-21"},{"$f":"C975+1","v":"2026-09-22"},{"$f":"D975+1","v":"2026-09-23"},"2026-09-24","2026-09-25","2026-09-26","2026-09-27"]
[]
[]
[]
[]
[null,"Sem 40",{"$f":"I975+1","v":"2026-09-28"},{"$f":"C980+1","v":"2026-09-29"},{"$f":"D980+1","v":"2026-09-30"},"2026-10-01","2026-10-02","2026-10-03","2026-10-04"]
[]
[]
[]
[]
[null,"2026-10-01",{"$f":"I980+1","v":"2026-10-05"},{"$f":"C985+1","v":"2026-10-06"},{"$f":"D985+1","v":"2026-10-07"},"2026-10-08","2026-10-09","2026-10-10","2026-10-11"]
[null,"Sem 41"]
[]
[]
[]
[null,"Sem 42",{"$f":"I985+1","v":"2026-10-12"},{"$f":"C990+1","v":"2026-10-13"},{"$f":"D990+1","v":"2026-10-14"},"2026-10-15","2026-10-16","2026-10-17","2026-10-18"]
[null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 43",{"$f":"I990+1","v":"2026-10-19"},{"$f":"C995+1","v":"2026-10-20"},{"$f":"D995+1","v":"2026-10-21"},"2026-10-22","2026-10-23","2026-10-24","2026-10-25"]
[]
[]
[]
[]
[null,"Sem 44",{"$f":"I995+1","v":"2026-10-26"},{"$f":"C1000+1","v":"2026-10-27"},{"$f":"D1000+1","v":"2026-10-28"},"2026-10-29","2026-10-30","2026-10-31","2026-11-01"]
[null,null,null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"2026-11-01",{"$f":"I1000+1","v":"2026-11-02"},{"$f":"C1005+1","v":"2026-11-03"},{"$f":"D1005+1","v":"2026-11-04"},"2026-11-05","2026-11-06","2026-11-07","2026-11-08"]
[null,"Sem 45","FESTIVO"]
[]
[]
[]
[null,"Sem 46",{"$f":"I1005+1","v":"2026-11-09"},{"$f":"C1010+1","v":"2026-11-10"},{"$f":"D1010+1","v":"2026-11-11"},"2026-11-12","2026-11-13","2026-11-14","2026-11-15"]
[]
[]
[]
[]
[null,"Sem 47",{"$f":"I1010+1","v":"2026-11-16"},{"$f":"C1015+1","v":"2026-11-17"},{"$f":"D1015+1","v":"2026-11-18"},"2026-11-19","2026-11-20","2026-11-21","2026-11-22"]
[]
[]
[]
[]
[null,"Sem 48",{"$f":"I1015+1","v":"2026-11-23"},{"$f":"C1020+1","v":"2026-11-24"},{"$f":"D1020+1","v":"2026-11-25"},"2026-11-26","2026-11-27","2026-11-28","2026-11-29"]
[]
[]
[]
[]
[null,"2026-12-01",{"$f":"I1020+1","v":"2026-11-30"},{"$f":"C1025+1","v":"2026-12-01"},{"$f":"D1025+1","v":"2026-12-02"},"2026-12-03","2026-12-04","2026-12-05","2026-12-06"]
[null,"Sem 49"]
[]
[]
[]
[null,"Sem 50",{"$f":"I1025+1","v":"2026-12-07"},{"$f":"C1030+1","v":"2026-12-08"},{"$f":"D1030+1","v":"2026-12-09"},"2026-12-10","2026-12-11","2026-12-12","2026-12-13"]
[null,null,"FESTIVO por DIA 6","FESTIVO"]
[]
[]
[]
[null,"Sem 51",{"$f":"I1030+1","v":"2026-12-14"},{"$f":"C1035+1","v":"2026-12-15"},{"$f":"D1035+1","v":"2026-12-16"},"2026-12-17","2026-12-18","2026-12-19","2026-12-20"]
[]
[]
[]
[]
[null,"Sem 52",{"$f":"I1035+1","v":"2026-12-21"},{"$f":"C1040+1","v":"2026-12-22"},{"$f":"D1040+1","v":"2026-12-23"},"2026-12-24","2026-12-25","2026-12-26","2026-12-27"]
[null,null,null,null,null,"Nochebuena","Navidad"]
[]
[]
[]
[null,"Sem 53",{"$f":"I1040+1","v":"2026-12-28"},{"$f":"C1045+1","v":"2026-12-29"},{"$f":"D1045+1","v":"2026-12-30"},"2026-12-31","2027-01-01","2027-01-02","2027-01-03"]
[null,null,null,null,null,"Nochevieja","Año Nuevo"]
[]
[]
[]
[null,"2027-01-01",{"$f":"I1045+1","v":"2027-01-04"},{"$f":"C1050+1","v":"2027-01-05"},{"$f":"D1050+1","v":"2027-01-06"},"2027-01-07","2027-01-08","2027-01-09","2027-01-10"]
[null,"Sem 1",null,null,"Reyes"]

{"sheet":"Calendario Contrato","index":4,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Anexo"]
[null,{"$f":"'MODELO PPTO.'!H4","v":"PROGRAMA:"}]
[null,"CALENDARIO PREVISTO PRODUCCIÓN"]
[]
[null,2024,"ENE","FEB","MAR","ABR","MAY","JUN","JUL","AGO","SEP","OCT","NOV","DIC"]
[null,"Preproducción"]
[null,"Producción"]
[null,"Postproducción"]
[null,"1ª Entrega"]
[]
[null,2025,"ENE","FEB","MAR","ABR","MAY","JUN","JUL","AGO","SEP","OCT","NOV","DIC"]
[null,"Preproducción"]
[null,"Producción"]
[null,"Postproducción"]
[null,"1ª Entrega"]
[]
[null,2026,"ENE","FEB","MAR","ABR","MAY","JUN","JUL","AGO","SEP","OCT","NOV","DIC"]
[null,"Preproducción"]
[null,"Producción"]
[null,"Postproducción"]
[null,"1ª Entrega"]