{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["MODELO PPTO.","SEG. SOCIAL ARTISTAS","COSTES SOCIALES EQUIPO TÉCNICO","PlandTrabajo-Calendario","Calendario Contrato","Guía informativa"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":2,"defined_names":20,"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":737,"n_cols":37,"rows_kept":737,"cut":false,"hidden":false,"merged":[[31,3,31,5],[34,4,34,6],[49,4,49,6],[33,1,33,6],[51,11,51,14],[51,7,51,10],[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],[10,13,10,14],[19,3,19,5],[20,3,20,5],[21,3,21,5],[10,3,10,5],[23,3,23,5],[12,3,12,5],[13,3,13,5],[14,3,14,5],[15,3,15,5],[16,3,16,5],[17,3,17,5],[18,3,18,5],[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,2026,null,null,null,"ANEXO 1",null,null,null,null,null,null,null,null,null,null,"PERIODO DE PRODUCCION"]
[null,null,null,"PRODUCTORA",null,null,null,"PROGRAMA / SERIE ",null,null,null,null,null,null,null,null,null,"PRE","PRO","POST"]
[null,null,null,"NOMBRE PRODUCTORA",null,null,null,"PROGRAMA",null,null,null,null,null,null,null,null,"INICIO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIN",null,null,null,"Total"]
[null,null,null,"Género:",null,null,null,null,null,null,null,"Nº capítulos:",null,null,1,null,"Días",{"$f":"IF(AND(ISBLANK(R5),ISBLANK(R4)),0,_xlfn.DAYS(R5,R4)+1)","v":0},{"$f":"IF(AND(ISBLANK(S5),ISBLANK(S4)),0,_xlfn.DAYS(S5,S4)+1)","v":0},{"$f":"IF(AND(ISBLANK(T5),ISBLANK(T4)),0,_xlfn.DAYS(T5,T4)+1)","v":0},{"$f":"SUM(R6:T6)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semanas",{"$f":"R6/7","v":0},{"$f":"S6/7","v":0},{"$f":"T6/7","v":0},{"$f":"SUM(R7:T7)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Duración:",null,null,null,null,"Meses",{"$f":"IF(AND(ISBLANK(R4),ISBLANK(R5)),0,R7/(52/12))","v":0},{"$f":"IF(AND(ISBLANK(S4),ISBLANK(S5)),0,S7/(52/12))","v":0},{"$f":"IF(AND(ISBLANK(T4),ISBLANK(T5)),0,T7/(52/12))","v":0},{"$f":"SUM(R8:T8)","v":0}]
[]
[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,{"$f":"L56","v":0},null,{"$f":"M56","v":0},null,{"$f":"N56","v":0},null,{"$f":"O56","v":0}]
[null,"02.00.00.00",null,"PERSONAL ARTÍSTICO",null,null,null,{"$f":"L83","v":0},null,{"$f":"M83","v":0},null,{"$f":"N83","v":0},null,{"$f":"O83","v":0}]
[null,"03.00.00.00",null,"EQUIPO TÉCNICO",null,null,null,{"$f":"L209","v":0},null,{"$f":"M209","v":0},null,{"$f":"N209","v":0},null,{"$f":"O209","v":0}]
[null,"04.00.00.00",null,"ESCENOGRAFÍA",null,null,null,{"$f":"L434","v":0},null,{"$f":"M434","v":0},null,{"$f":"N434","v":0},null,{"$f":"O434","v":0}]
[null,"05.00.00.00",null,{"$f":"+D507","v":"MAQUINARIA DE RODAJE Y TRANSPORTES."},null,null,null,{"$f":"L507","v":0},null,{"$f":"M507","v":0},null,{"$f":"N507","v":0},null,{"$f":"O507","v":0}]
[null,"06.00.00.00",null,{"$f":"+D597","v":"VIAJES, DIETAS Y COMIDAS"},null,null,null,{"$f":"L597","v":0},null,{"$f":"M597","v":0},null,{"$f":"N597","v":0},null,{"$f":"O597","v":0}]
[null,"07.00.00.00",null,"SOPORTES GRABACIÓN Y VARIOS PRODUCCIÓN",null,null,null,{"$f":"L636","v":0},null,{"$f":"M636","v":0},null,{"$f":"N636","v":0},null,{"$f":"O636","v":0}]
[null,"08.00.00.00",null,"MONTAJE, SONORIZACIÓN Y POSTPRODUCCIÓN",null,null,null,{"$f":"L666","v":0},null,{"$f":"M666","v":0},null,{"$f":"N666","v":0},null,{"$f":"O666","v":0}]
[null,"09.00.00.00",null,{"$f":"+D715","v":"SEGUROS E IMPUESTOS"},null,null,null,{"$f":"L715","v":0},null,{"$f":"M715","v":0},null,{"$f":"N715","v":0},null,{"$f":"O715","v":0}]
[null,"10.00.00.00",null,{"$f":"+D726","v":"GASTOS GENERALES"},null,null,null,{"$f":"L726","v":0},null,{"$f":"M726","v":0},null,{"$f":"N726","v":0},null,{"$f":"O726","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,{"$f":"(L56+L209+L434+L507+L597+L636+L666+L715+L726)*10%","v":0},null,{"$f":"(M56+M209+M434+M507+M597+M636+M666+M715+M726)*10%","v":0},null,{"$f":"(N56+N209+N434+N507+N597+N636+N666+N715+N726)*10%","v":0},null,{"$f":"(O56+O209+O434+O507+O597+O636+O666+O715+O726)*10%","v":0}]
[null,null,null,"B.I. ( 5% DEL CAP.2 )",null,null,null,{"$f":"L83*5%","v":0},null,{"$f":"M83*5%","v":0},null,{"$f":"N83*5%","v":0},null,{"$f":"O83*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$35,1,3),\" \",MID(B36,1,2))","v":"Cap "}]
[null,null,"Cap "]
[null,{"$f":"B83","v":"02.00.00.00."},"Cap 02",{"$f":"D83","v":"PERSONAL ARTISTICO"},{"$f":"O83","v":0}]
[null,null,"Cap "]
[null,null,"Cap "]
[null,null,"Cap "]
[null,{"$f":"B430","v":"03.13.00.00."},"Cap 03",{"$f":"D430","v":"SEGURIDAD SOCIAL EQUIPO TÉCNICO"},{"$f":"O430","v":0}]
[null,null,"Cap "]
[null,null,"Cap "]
[null,null,"Cap "]
[null,null,"Cap "]
[null,{"$f":"B654","v":"07.02.09.00."},"Cap 07",{"$f":"D654","v":"Premios."},{"$f":"O654","v":0}]
[null,null,"Cap "]
[null,null,"Cap "]
[null,"% Ppto.",{"$f":"IF(N24=0,0,E50/N24)","v":0},"TOTAL",{"$f":"SUM(E36:G49)","v":0}]
[]
[null,null,null,null,null,"VALOR        ","T. C.","Nº UNIDADES",null,null,null,"IMPORTE"]
[null,"CAPITULO","Nº","CONCEPTO","UNIDAD"," UNIDAD","Tipo Contrato","PRE","PRO","POST","TOTAL ","PRE","PRO","POST","TOTAL "]
[null,null,null,null,"."]
[null,null,null,null,"."]
[null,"01.00.00.00.","CAP. 1","GUION. MUSICAS. COMPRA PROGRAMAS/DERECHOS",".",null,null,"TOTAL CAPITULO 1",null,null,null,{"$f":"+L57+L72","v":0},{"$f":"+M57+M72","v":0},{"$f":"+N57+N72","v":0},{"$f":"+O57+O72","v":0}]
[null,"01.01.00.00.","Nº","Guión","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L58:L70)","v":0},{"$f":"SUM(M58:M70)","v":0},{"$f":"SUM(N58:N70)","v":0},{"$f":"SUM(O58:O70)","v":0}]
[null,"01.01.01.00.",null,"Derechos de adapción novela",null,null,null,null,null,null,{"$f":"SUM(H58:J58)","v":0},{"$f":"+H58*F58*C58","v":0},{"$f":"+I58*F58*C58","v":0},{"$f":"+J58*F58*C58","v":0},{"$f":"SUM(L58:N58)","v":0}]
[null,"01.01.02.00.",null,"Proyecto/Biblia.",null,null,null,null,null,null,0,0,0,{"$f":"+J59*F59*C59","v":0},0]
[null,"01.01.03.00.",null,"Guiones",null,null,"M",null,null,null,0,0,0,{"$f":"+J60*F60*C60","v":0},0]
[null,"01.01.03.00.",null,"Guionistas (mercantiles)",null,null,"M",null,null,null,0,0,0,{"$f":"+J61*F61*C61","v":0},0]
[null,"01.01.03.00.",null,"Coordinador de guiones (mercantil)",null,null,"M",null,null,null,0,0,0,0,0]
[null,"01.01.04.00.",null,"Derechos de formato",null,{"$f":"(SUM(N14:N22,O72,O58:O62,O64:O70)*0/100)/O6","v":0},null,null,null,null,0,{"$f":"+H63*F63*C63","v":0},{"$f":"+I63*F63*C63","v":0},0,0]
[null,"01.01.05.00.",null,"Consultoría derechos (auditor derechos formato, gastos viajes…)",null,null,null,null,null,null,0,0,0,0,0]
[null,"01.01.06.00.",null,"Derechos de imagen",null,null,null,null,null,null,{"$f":"SUM(H65:J65)","v":0},{"$f":"+H65*F65*C65","v":0},{"$f":"+I65*F65*C65","v":0},{"$f":"+J65*F65*C65","v":0},{"$f":"SUM(L65:N65)","v":0}]
[null,"01.01.07.00.",null,"Adquisición otros derechos",null,null,null,null,null,null,0,{"$f":"+H66*F66*C66","v":0},{"$f":"+I66*F66*C66","v":0},0,0]
[null,"01.01.08.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H67:J67)","v":0},{"$f":"+H67*F67*C67","v":0},{"$f":"+I67*F67*C67","v":0},{"$f":"+J67*F67*C67","v":0},{"$f":"SUM(L67:N67)","v":0}]
[null,"01.01.09.00.",null,null,null,null,null,null,null,null,0,{"$f":"+H68*F68*C68","v":0},{"$f":"+I68*F68*C68","v":0},0,0]
[null,"01.01.09.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H69:J69)","v":0},{"$f":"+H69*F69*C69","v":0},{"$f":"+I69*F69*C69","v":0},{"$f":"+J69*F69*C69","v":0},{"$f":"SUM(L69:N69)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,{"$f":"+J70*F70*C70","v":0},0]
[null,null,null,null,"."]
[null,"01.02.00.00.","Nº","Música","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L73:L81)","v":0},{"$f":"SUM(M73:M81)","v":0},{"$f":"SUM(N73:N81)","v":0},{"$f":"SUM(O73:O81)","v":0}]
[null,"01.02.01.00.",null,"Derechos autor músicas y/o canciones",null,null,null,null,null,null,{"$f":"SUM(H73:J73)","v":0},{"$f":"+H73*F73*C73","v":0},{"$f":"+I73*F73*C73","v":0},{"$f":"+J73*F73*C73","v":0},{"$f":"SUM(L73:N73)","v":0}]
[null,"01.02.02.00.",null,"Compositor sintonía y/o música de fondo ",null,null,null,null,null,null,0,0,0,0,0]
[null,"01.02.03.00.",null,"Compositor música o canciones originales.",null,null,null,null,null,null,0,0,0,0,0]
[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,0,0,0,0,0]
[null,"01.02.06.00.",null,"Música  de librería.",null,null,null,null,null,null,0,0,0,0,0]
[null,"01.02.07.00.",null,"Asesor musical",null,null,null,null,null,null,0,{"$f":"+H79*F79*C79","v":0},{"$f":"+I79*F79*C79","v":0},{"$f":"+J79*F79*C79","v":0},{"$f":"SUM(L79:N79)","v":0}]
[null,"01.02.08.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H80:J80)","v":0},{"$f":"+H80*F80*C80","v":0},{"$f":"+I80*F80*C80","v":0},{"$f":"+J80*F80*C80","v":0},{"$f":"SUM(L80:N80)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.00.00.00.","CAP. 2","PERSONAL ARTISTICO",".",null,null,"TOTAL CAPITULO 2",null,null,null,{"$f":"SUM(L84+L92+L103+L121+L130+L141+L150+L162+L170+L181+L206)","v":0},{"$f":"SUM(M84+M92+M103+M121+M130+M141+M150+M162+M170+M181+M206)","v":0},{"$f":"SUM(N84+N92+N103+N121+N130+N141+N150+N162+N170+N181+N206)","v":0},{"$f":"SUM(O84+O92+O103+O121+O130+O141+O150+O162+O170+O181+O206)","v":0}]
[null,"02.01.00.00.","Nº"," Protagonistas.Presentadores. Incluido gastos de representacion","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L85:L90)","v":0},{"$f":"SUM(M85:M90)","v":0},{"$f":"SUM(N85:N90)","v":0},{"$f":"SUM(O85:O90)","v":0}]
[null,"02.01.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H85:J85)","v":0},{"$f":"+H85*F85*C85","v":0},{"$f":"+I85*F85*C85","v":0},{"$f":"+J85*F85*C85","v":0},{"$f":"SUM(L85:N85)","v":0}]
[null,"02.01.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.01.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.01.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.01.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.02.00.00.","Nº","Principales.  Incluido gastos de representacion","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L93:L101)","v":0},{"$f":"SUM(M93:M101)","v":0},{"$f":"SUM(N93:N101)","v":0},{"$f":"SUM(O93:O101)","v":0}]
[null,"02.02.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H93:J93)","v":0},{"$f":"+H93*F93*C93","v":0},{"$f":"+I93*F93*C93","v":0},{"$f":"+J93*F93*C93","v":0},{"$f":"SUM(L93:N93)","v":0}]
[null,"02.02.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H98:J98)","v":0},{"$f":"+H98*F98*C98","v":0},{"$f":"+I98*F98*C98","v":0},{"$f":"+J98*F98*C98","v":0},{"$f":"SUM(L98:N98)","v":0}]
[null,"02.02.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H99:J99)","v":0},{"$f":"+H99*F99*C99","v":0},{"$f":"+I99*F99*C99","v":0},{"$f":"+J99*F99*C99","v":0},{"$f":"SUM(L99:N99)","v":0}]
[null,"02.02.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H100:J100)","v":0},{"$f":"+H100*F100*C100","v":0},{"$f":"+I100*F100*C100","v":0},{"$f":"+J100*F100*C100","v":0},{"$f":"SUM(L100:N100)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.03.00.00.","Nº","Secundarios.Colaboraciones especiales o Actores Invitados  Incluido gastos de representacion","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L104:L119)","v":0},{"$f":"SUM(M104:M119)","v":0},{"$f":"SUM(N104:N119)","v":0},{"$f":"SUM(O104:O119)","v":0}]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H104:J104)","v":0},{"$f":"+H104*F104*C104","v":0},{"$f":"+I104*F104*C104","v":0},{"$f":"+J104*F104*C104","v":0},{"$f":"SUM(L104:N104)","v":0}]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.04.00.00.","Nº","Pequeñas partes.(Episódicos)  Incluido gastos de representacion","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L122:L128)","v":0},{"$f":"SUM(M122:M128)","v":0},{"$f":"SUM(N122:N128)","v":0},{"$f":"SUM(O122:O128)","v":0}]
[null,"02.04.01.00.",null,null,null,null,null,null,null,null,{"$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,"02.04.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.01.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.05.00.00.","Nº","Figuración y público.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L131:L139)","v":0},{"$f":"SUM(M131:M139)","v":0},{"$f":"SUM(N131:N139)","v":0},{"$f":"SUM(O131:O139)","v":0}]
[null,"02.05.01.00.",null,"Figuración Especial",null,null,null,null,null,null,{"$f":"SUM(H131:J131)","v":0},{"$f":"+H131*F131*C131","v":0},{"$f":"+I131*F131*C131","v":0},{"$f":"+J131*F131*C131","v":0},{"$f":"SUM(L131:N131)","v":0}]
[null,"02.05.02.00.",null,"Figuración normal",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.05.03.00.",null,"Figuración menores",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.05.04.00.",null,"Dobles ",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.05.05.00.",null,"Azafatas de imagen",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.05.06.00.",null,"Público",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.05.06.01.",null,"Coordinador de público",null,null,null,null,null,null,{"$f":"SUM(H137:J137)","v":0},{"$f":"+H137*F137*C137","v":0},{"$f":"+I137*F137*C137","v":0},{"$f":"+J137*F137*C137","v":0},{"$f":"SUM(L137:N137)","v":0}]
[null,"02.05.07.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H139:J139)","v":0},{"$f":"+H139*F139*C139","v":0},{"$f":"+I139*F139*C139","v":0},{"$f":"+J139*F139*C139","v":0},{"$f":"SUM(L139:N139)","v":0}]
[null,null,null,null,"."]
[null,"02.06.00.00.","Nº","Especialistas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L142:L148)","v":0},{"$f":"SUM(M142:M148)","v":0},{"$f":"SUM(N142:N148)","v":0},{"$f":"SUM(O142:O148)","v":0}]
[null,"02.06.01.00.",null,"Dobles de acción ",null,null,null,null,null,null,{"$f":"SUM(H142:J142)","v":0},{"$f":"+H142*F142*C142","v":0},{"$f":"+I142*F142*C142","v":0},{"$f":"+J142*F142*C142","v":0},{"$f":"SUM(L142:N142)","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,{"$f":"SUM(H146:J146)","v":0},{"$f":"+H146*F146*C146","v":0},{"$f":"+I146*F146*C146","v":0},{"$f":"+J146*F146*C146","v":0},{"$f":"SUM(L146:N146)","v":0}]
[null,"02.06.06.00.",null,null,null,null,null,null,null,null,{"$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,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.07.00.00.","Nº","Ballet y Orquestas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L151:L160)","v":0},{"$f":"SUM(M151:M160)","v":0},{"$f":"SUM(N151:N160)","v":0},{"$f":"SUM(O151:O160)","v":0}]
[null,"02.07.01.00.",null,"Coreógrafo.",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},{"$f":"SUM(L151:N151)","v":0}]
[null,"02.07.01.00.",null,"Ayudante coreógrafo",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.02.00.",null,"Bailarines",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.03.00.",null,"Modelos",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.04.00.",null,"Orquestas/Grupos musicales. ",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.05.00.",null,"Coros en escena.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.06.00.",null,"Músicos de escena live/playback",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.07.00.",null,"Otras actuaciones musicales.",null,null,null,null,null,null,{"$f":"SUM(H158:J158)","v":0},{"$f":"+H158*F158*C158","v":0},{"$f":"+I158*F158*C158","v":0},{"$f":"+J158*F158*C158","v":0},{"$f":"SUM(L158:N158)","v":0}]
[null,"02.07.08.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H159:J159)","v":0},{"$f":"+H159*F159*C159","v":0},{"$f":"+I159*F159*C159","v":0},{"$f":"+J159*F159*C159","v":0},{"$f":"SUM(L159:N159)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.08.00.00.","Nº","Doblaje y efectos sonoros.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L163:L168)","v":0},{"$f":"SUM(M163:M168)","v":0},{"$f":"SUM(N163:N168)","v":0},{"$f":"SUM(O163:O168)","v":0}]
[null,"02.08.01.00.",null,"Director de doblaje .",null,null,null,null,null,null,{"$f":"SUM(H163:J163)","v":0},{"$f":"+H163*F163*C163","v":0},{"$f":"+I163*F163*C163","v":0},{"$f":"+J163*F163*C163","v":0},{"$f":"SUM(L163:N163)","v":0}]
[null,"02.08.02.00.",null,"Dobladores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.08.03.00.",null,"Locutores/Comentaristas en off.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.08.04.00.",null,"Efectos sala.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.08.05.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H167:J167)","v":0},{"$f":"+H167*F167*C167","v":0},{"$f":"+I167*F167*C167","v":0},{"$f":"+J167*F167*C167","v":0},{"$f":"SUM(L167:N167)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.09.00.00.","Nº","Varios programas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L171:L179)","v":0},{"$f":"SUM(M171:M179)","v":0},{"$f":"SUM(N171:N179)","v":0},{"$f":"SUM(O171:O179)","v":0}]
[null,"02.09.01.00.",null,"Actuaciones especiales.",null,null,null,null,null,null,{"$f":"SUM(H171:J171)","v":0},{"$f":"+H171*F171*C171","v":0},{"$f":"+I171*F171*C171","v":0},{"$f":"+J171*F171*C171","v":0},{"$f":"SUM(L171:N171)","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,{"$f":"SUM(H177:J177)","v":0},{"$f":"+H177*F177*C177","v":0},{"$f":"+I177*F177*C177","v":0},{"$f":"+J177*F177*C177","v":0},{"$f":"SUM(L177:N177)","v":0}]
[null,"02.09.08.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H178:J178)","v":0},{"$f":"+H178*F178*C178","v":0},{"$f":"+I178*F178*C178","v":0},{"$f":"+J178*F178*C178","v":0},{"$f":"SUM(L178:N178)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H179:J179)","v":0},{"$f":"+H179*F179*C179","v":0},{"$f":"+I179*F179*C179","v":0},{"$f":"+J179*F179*C179","v":0},{"$f":"SUM(L179:N179)","v":0}]
[null,null,null,null,"."]
[null,"02.10.00.00.","Nº","Gastos personal Artístico e Invitados","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L182:L204)","v":0},{"$f":"SUM(M182:M204)","v":0},{"$f":"SUM(N182:N204)","v":0},{"$f":"SUM(O182:O204)","v":0}]
[null,"02.10.01.00.",null,"Viajes Presentador",null,null,null,null,null,null,{"$f":"SUM(H182:J182)","v":0},{"$f":"+H182*F182*C182","v":0},{"$f":"+I182*F182*C182","v":0},{"$f":"+J182*F182*C182","v":0},{"$f":"SUM(L182:N182)","v":0}]
[null,"02.10.01.00.",null,"Viajes",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.01.00.",null,"Viajes Invitados",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.01.00.",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,"02.10.02.00.",null,"Hoteles",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.02.00.",null,"Hoteles Invitados",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.02.00.",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,"02.10.04.00.",null,"Alquiler Transporte",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.04.00.",null,"Alquiler Transporte Concursantes",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.05.00.",null,"Comidas y/ó cenas - Personal Artístico",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.05.00.",null,"Comidas de figuración.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.05.01.",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,"02.10.10.00.",null,"DIETAS - Presentador",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.11.00.",null,"Alquiler vivienda equipo artístico",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,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.11.00.00",null,"SEGURIDAD SOCIAL PERSONAL ARTÍSTICO","..",null,null,null,null,null,null,{"$f":"'SEG. SOCIAL ARTISTAS'!M105","v":0},{"$f":"'SEG. SOCIAL ARTISTAS'!N105","v":0},{"$f":"'SEG. SOCIAL ARTISTAS'!O105","v":0},{"$f":"'SEG. SOCIAL ARTISTAS'!P105","v":0}]
[null,null,null,null,"."]
[null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,"CALENDARIO"]
[null,"03.00.00.00","CAP. 3",null,".",null,null,"TOTAL CAPITULO 3",null,null,null,{"$f":"SUM(L210+L251+L288+L316+L333+L342+L351+L359+L366+L377+L394+L408+L430+L431+L432)","v":0},{"$f":"SUM(M210+M251+M288+M316+M333+M342+M351+M359+M366+M377+M394+M408+M430+M431+M432)","v":0},{"$f":"SUM(N210+N251+N288+N316+N333+N342+N351+N359+N366+N377+N394+N408+N430+N431+N432)","v":0},{"$f":"SUM(O210+O251+O288+O316+O333+O342+O351+O359+O366+O377+O394+O408+O430+O431+O432)","v":0},"PREPRODUCCIÓN",null,null,null,null,null,"PRODUCCIÓN",null,null,null,null,null,"POST - PRODUCCIÓN",null,null,null,null,null,"TOTALES"]
[null,"03.01.00.00.","Nº","Dirección y realización","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L211:L249)","v":0},{"$f":"SUM(M211:M249)","v":0},{"$f":"SUM(N211:N249)","v":0},{"$f":"SUM(O211:O249)","v":0},"F.INICIO","F.FIN","Días Lab.","T. Días","T.SEM.","T.MESES","F.INICIO","F.FIN","Días Lab.","T. Días","T.SEM.","T.MESES","F.INICIO","F.FIN","Días Lab.","T. Días","T.SEM.","T.MESES","Días Lab."," Días","SEM.","MESES"]
[null,"03.01.01.00.",null,"Director","Mes",null,"-",{"$f":"U211","v":0},{"$f":"AA211","v":0},{"$f":"AG211","v":0},{"$f":"SUM(H211:J211)","v":0},{"$f":"+H211*F211*C211","v":0},{"$f":"+I211*F211*C211","v":0},{"$f":"+J211*F211*C211","v":0},{"$f":"SUM(L211:N211)","v":0},null,null,{"$f":"NETWORKDAYS(P211,Q211)","v":0},{"$f":"IF(AND(ISBLANK(P211),ISBLANK(Q211)),0,_xlfn.DAYS(Q211,P211)+1)","v":0},{"$f":"(+S211/7)","v":0},{"$f":"IF(AND(ISBLANK(P211),ISBLANK(Q211)),0,T211/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V211,W211)","v":0},{"$f":"IF(AND(ISBLANK(V211),ISBLANK(W211)),0,_xlfn.DAYS(W211,V211)+1)","v":0},{"$f":"(+Y211/7)","v":0},{"$f":"IF(AND(ISBLANK(V211),ISBLANK(W211)),0,Z211/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB211,AC211)","v":0},{"$f":"IF(AND(ISBLANK(AB211),ISBLANK(AC211)),0,_xlfn.DAYS(AC211,AB211)+1)","v":0},{"$f":"(+AE211/7)","v":0},{"$f":"IF(AND(ISBLANK(AB211),ISBLANK(AC211)),0,AF211/(52/12))","v":0},{"$f":"+R211+X211+AD211","v":0},{"$f":"S211+Y211+AE211","v":0},{"$f":"T211+Z211+AF211","v":0},{"$f":"U211+AA211+AG211","v":0}]
[null,"03.01.01.00.",null,"Director 2",null,null,"-",{"$f":"U212","v":0},{"$f":"AA212","v":0},{"$f":"AG212","v":0},{"$f":"SUM(H212:J212)","v":0},{"$f":"+H212*F212*C212","v":0},{"$f":"+I212*F212*C212","v":0},{"$f":"+J212*F212*C212","v":0},{"$f":"SUM(L212:N212)","v":0},null,null,{"$f":"NETWORKDAYS(P212,Q212)","v":0},{"$f":"IF(AND(ISBLANK(P212),ISBLANK(Q212)),0,_xlfn.DAYS(Q212,P212)+1)","v":0},{"$f":"(+S212/7)","v":0},{"$f":"IF(AND(ISBLANK(P212),ISBLANK(Q212)),0,T212/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V212,W212)","v":0},{"$f":"IF(AND(ISBLANK(V212),ISBLANK(W212)),0,_xlfn.DAYS(W212,V212)+1)","v":0},{"$f":"(+Y212/7)","v":0},{"$f":"IF(AND(ISBLANK(V212),ISBLANK(W212)),0,Z212/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB212,AC212)","v":0},{"$f":"IF(AND(ISBLANK(AB212),ISBLANK(AC212)),0,_xlfn.DAYS(AC212,AB212)+1)","v":0},{"$f":"(+AE212/7)","v":0},{"$f":"IF(AND(ISBLANK(AB212),ISBLANK(AC212)),0,AF212/(52/12))","v":0},{"$f":"+R212+X212+AD212","v":0},{"$f":"S212+Y212+AE212","v":0},{"$f":"T212+Z212+AF212","v":0},{"$f":"U212+AA212+AG212","v":0}]
[null,"03.01.01.00.",null,"Director 3",null,null,"-",{"$f":"U213","v":0},{"$f":"AA213","v":0},{"$f":"AG213","v":0},{"$f":"SUM(H213:J213)","v":0},{"$f":"+H213*F213*C213","v":0},{"$f":"+I213*F213*C213","v":0},{"$f":"+J213*F213*C213","v":0},{"$f":"SUM(L213:N213)","v":0},null,null,{"$f":"NETWORKDAYS(P213,Q213)","v":0},{"$f":"IF(AND(ISBLANK(P213),ISBLANK(Q213)),0,_xlfn.DAYS(Q213,P213)+1)","v":0},{"$f":"(+S213/7)","v":0},{"$f":"IF(AND(ISBLANK(P213),ISBLANK(Q213)),0,T213/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V213,W213)","v":0},{"$f":"IF(AND(ISBLANK(V213),ISBLANK(W213)),0,_xlfn.DAYS(W213,V213)+1)","v":0},{"$f":"(+Y213/7)","v":0},{"$f":"IF(AND(ISBLANK(V213),ISBLANK(W213)),0,Z213/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB213,AC213)","v":0},{"$f":"IF(AND(ISBLANK(AB213),ISBLANK(AC213)),0,_xlfn.DAYS(AC213,AB213)+1)","v":0},{"$f":"(+AE213/7)","v":0},{"$f":"IF(AND(ISBLANK(AB213),ISBLANK(AC213)),0,AF213/(52/12))","v":0},{"$f":"+R213+X213+AD213","v":0},{"$f":"S213+Y213+AE213","v":0},{"$f":"T213+Z213+AF213","v":0},{"$f":"U213+AA213+AG213","v":0}]
[null,"03.01.01.00.",null,"Director 4",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.02.00.",null,"Sub-Director",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.02.00.",null,"Sub-Director 2",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.03.00.",null,"Coordinador dirección",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.03.00.",null,"Primer Ayte. de dirección ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.03.00.",null,"Primer Ayte. de dirección ",null,null,"-",0,0,0,{"$f":"SUM(H219:J219)","v":0},{"$f":"+H219*F219*C219","v":0},{"$f":"+I219*F219*C219","v":0},{"$f":"+J219*F219*C219","v":0},{"$f":"SUM(L219:N219)","v":0},null,null,{"$f":"NETWORKDAYS(P219,Q219)","v":0},{"$f":"IF(AND(ISBLANK(P219),ISBLANK(Q219)),0,_xlfn.DAYS(Q219,P219)+1)","v":0},{"$f":"(+S219/7)","v":0},{"$f":"IF(AND(ISBLANK(P219),ISBLANK(Q219)),0,T219/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V219,W219)","v":0},{"$f":"IF(AND(ISBLANK(V219),ISBLANK(W219)),0,_xlfn.DAYS(W219,V219)+1)","v":0},{"$f":"(+Y219/7)","v":0},{"$f":"IF(AND(ISBLANK(V219),ISBLANK(W219)),0,Z219/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB219,AC219)","v":0},{"$f":"IF(AND(ISBLANK(AB219),ISBLANK(AC219)),0,_xlfn.DAYS(AC219,AB219)+1)","v":0},{"$f":"(+AE219/7)","v":0},{"$f":"IF(AND(ISBLANK(AB219),ISBLANK(AC219)),0,AF219/(52/12))","v":0},{"$f":"+R219+X219+AD219","v":0},{"$f":"S219+Y219+AE219","v":0},{"$f":"T219+Z219+AF219","v":0},{"$f":"U219+AA219+AG219","v":0}]
[null,"03.01.03.00.",null,"Primer Ayte. de dirección ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.03.00.",null,"Primer Ayte. de dirección ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.03.00.",null,"Segundo Ayte dirección ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.03.00.",null,"Segundo Ayte dirección ",null,null,"-",0,0,0,{"$f":"SUM(H223:J223)","v":0},{"$f":"+H223*F223*C223","v":0},{"$f":"+I223*F223*C223","v":0},{"$f":"+J223*F223*C223","v":0},{"$f":"SUM(L223:N223)","v":0},null,null,{"$f":"NETWORKDAYS(P223,Q223)","v":0},{"$f":"IF(AND(ISBLANK(P223),ISBLANK(Q223)),0,_xlfn.DAYS(Q223,P223)+1)","v":0},{"$f":"(+S223/7)","v":0},{"$f":"IF(AND(ISBLANK(P223),ISBLANK(Q223)),0,T223/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V223,W223)","v":0},{"$f":"IF(AND(ISBLANK(V223),ISBLANK(W223)),0,_xlfn.DAYS(W223,V223)+1)","v":0},{"$f":"(+Y223/7)","v":0},{"$f":"IF(AND(ISBLANK(V223),ISBLANK(W223)),0,Z223/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB223,AC223)","v":0},{"$f":"IF(AND(ISBLANK(AB223),ISBLANK(AC223)),0,_xlfn.DAYS(AC223,AB223)+1)","v":0},{"$f":"(+AE223/7)","v":0},{"$f":"IF(AND(ISBLANK(AB223),ISBLANK(AC223)),0,AF223/(52/12))","v":0},{"$f":"+R223+X223+AD223","v":0},{"$f":"S223+Y223+AE223","v":0},{"$f":"T223+Z223+AF223","v":0},{"$f":"U223+AA223+AG223","v":0}]
[null,"03.01.03.00.",null,"Segundo Ayte dirección ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.03.00.",null,"Primer Ayte. Dccon papeles",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.03.00.",null,"Segundo Ayte. Dccon papeles",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.03.00.",null,"Ayte. de dirección ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.03.00.",null,"Ayte. de dirección ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.04.00.",null,"Auxiliar de dirección. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.04.00.",null,"Auxiliar de dirección. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.04.00.",null,"Auxiliar de dirección. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.04.00.",null,"Auxiliar de dirección. ",null,null,"-",0,0,0,{"$f":"SUM(H232:J232)","v":0},{"$f":"+H232*F232*C232","v":0},{"$f":"+I232*F232*C232","v":0},{"$f":"+J232*F232*C232","v":0},{"$f":"SUM(L232:N232)","v":0},null,null,{"$f":"NETWORKDAYS(P232,Q232)","v":0},{"$f":"IF(AND(ISBLANK(P232),ISBLANK(Q232)),0,_xlfn.DAYS(Q232,P232)+1)","v":0},{"$f":"(+S232/7)","v":0},{"$f":"IF(AND(ISBLANK(P232),ISBLANK(Q232)),0,T232/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V232,W232)","v":0},{"$f":"IF(AND(ISBLANK(V232),ISBLANK(W232)),0,_xlfn.DAYS(W232,V232)+1)","v":0},{"$f":"(+Y232/7)","v":0},{"$f":"IF(AND(ISBLANK(V232),ISBLANK(W232)),0,Z232/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB232,AC232)","v":0},{"$f":"IF(AND(ISBLANK(AB232),ISBLANK(AC232)),0,_xlfn.DAYS(AC232,AB232)+1)","v":0},{"$f":"(+AE232/7)","v":0},{"$f":"IF(AND(ISBLANK(AB232),ISBLANK(AC232)),0,AF232/(52/12))","v":0},{"$f":"+R232+X232+AD232","v":0},{"$f":"S232+Y232+AE232","v":0},{"$f":"T232+Z232+AF232","v":0},{"$f":"U232+AA232+AG232","v":0}]
[null,"03.01.05.00.",null,"Secretario/a de rodaje, Script",null,null,"-",{"$f":"U233","v":0},{"$f":"AA233","v":0},{"$f":"AG233","v":0},0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.05.00.",null,"Secretario/a de rodaje, Script 2",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.06.00.",null,"Director de Casting. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.06.00.",null,"Ayte. casting ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.07.00.",null,"Coach/Director de reparto.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.08.00.",null,"Realizador ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.08.00.",null,"Realizador  2º unidad.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.09.00.",null,"Ayte. realización TV. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.09.00.",null,"Ayte. realización TV. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.10.00.",null,"Regidor plato TV.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.10.00.",null,"Regidor plato TV. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.11.00.",null,"Dibujante story-board.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.12.00.",null,"Becarios",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.13.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.01.13.00.",null,null,null,null,"-",{"$f":"U247","v":0},{"$f":"AA247","v":0},{"$f":"AG247","v":0},{"$f":"SUM(H247:J247)","v":0},{"$f":"+H247*F247*C247","v":0},{"$f":"+I247*F247*C247","v":0},{"$f":"+J247*F247*C247","v":0},{"$f":"SUM(L247:N247)","v":0},null,null,{"$f":"NETWORKDAYS(P247,Q247)","v":0},{"$f":"IF(AND(ISBLANK(P247),ISBLANK(Q247)),0,_xlfn.DAYS(Q247,P247)+1)","v":0},{"$f":"(+S247/7)","v":0},{"$f":"IF(AND(ISBLANK(P247),ISBLANK(Q247)),0,T247/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V247,W247)","v":0},0,{"$f":"(+Y247/7)","v":0},{"$f":"IF(AND(ISBLANK(V247),ISBLANK(W247)),0,Z247/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB247,AC247)","v":0},{"$f":"IF(AND(ISBLANK(AB247),ISBLANK(AC247)),0,_xlfn.DAYS(AC247,AB247)+1)","v":0},{"$f":"(+AE247/7)","v":0},{"$f":"IF(AND(ISBLANK(AB247),ISBLANK(AC247)),0,AF247/(52/12))","v":0},{"$f":"+R247+X247+AD247","v":0},{"$f":"S247+Y247+AE247","v":0},{"$f":"T247+Z247+AF247","v":0},{"$f":"U247+AA247+AG247","v":0}]
[null,"03.01.13.00.",null,null,null,null,"-",{"$f":"U248","v":0},{"$f":"AA248","v":0},{"$f":"AG248","v":0},{"$f":"SUM(H248:J248)","v":0},{"$f":"+H248*F248*C248","v":0},{"$f":"+I248*F248*C248","v":0},{"$f":"+J248*F248*C248","v":0},{"$f":"SUM(L248:N248)","v":0},null,null,{"$f":"NETWORKDAYS(P248,Q248)","v":0},{"$f":"IF(AND(ISBLANK(P248),ISBLANK(Q248)),0,_xlfn.DAYS(Q248,P248)+1)","v":0},{"$f":"(+S248/7)","v":0},{"$f":"IF(AND(ISBLANK(P248),ISBLANK(Q248)),0,T248/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V248,W248)","v":0},{"$f":"IF(AND(ISBLANK(V248),ISBLANK(W248)),0,_xlfn.DAYS(W248,V248)+1)","v":0},{"$f":"(+Y248/7)","v":0},{"$f":"IF(AND(ISBLANK(V248),ISBLANK(W248)),0,Z248/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB248,AC248)","v":0},{"$f":"IF(AND(ISBLANK(AB248),ISBLANK(AC248)),0,_xlfn.DAYS(AC248,AB248)+1)","v":0},{"$f":"(+AE248/7)","v":0},{"$f":"IF(AND(ISBLANK(AB248),ISBLANK(AC248)),0,AF248/(52/12))","v":0},{"$f":"+R248+X248+AD248","v":0},{"$f":"S248+Y248+AE248","v":0},{"$f":"T248+Z248+AF248","v":0},{"$f":"U248+AA248+AG248","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",{"$f":"U249","v":0},{"$f":"AA249","v":0},{"$f":"AG249","v":0},{"$f":"SUM(H249:J249)","v":0},{"$f":"+H249*F249*C249","v":0},{"$f":"+I249*F249*C249","v":0},{"$f":"+J249*F249*C249","v":0},{"$f":"SUM(L249:N249)","v":0},null,null,0,0,0,0,null,null,0,0,0,{"$f":"IF(AND(ISBLANK(V249),ISBLANK(W249)),0,Z249/(52/12))","v":0},null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.02.00.00.","Nº","Producción//Redacción y Documentación","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L252:L286)","v":0},{"$f":"SUM(M252:M286)","v":0},{"$f":"SUM(N252:N286)","v":0},{"$f":"SUM(O252:O286)","v":0}]
[null,"03.02.01.00.",null,"Productor Ejecutivo",null,null,"-",{"$f":"U252","v":0},{"$f":"AA252","v":0},{"$f":"AG252","v":0},{"$f":"SUM(H252:J252)","v":0},{"$f":"+H252*F252*C252","v":0},{"$f":"+I252*F252*C252","v":0},{"$f":"+J252*F252*C252","v":0},{"$f":"SUM(L252:N252)","v":0},null,null,{"$f":"NETWORKDAYS(P252,Q252)","v":0},{"$f":"IF(AND(ISBLANK(P252),ISBLANK(Q252)),0,_xlfn.DAYS(Q252,P252)+1)","v":0},{"$f":"(+S252/7)","v":0},{"$f":"IF(AND(ISBLANK(P252),ISBLANK(Q252)),0,T252/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V252,W252)","v":0},{"$f":"IF(AND(ISBLANK(V252),ISBLANK(W252)),0,_xlfn.DAYS(W252,V252)+1)","v":0},{"$f":"(+Y252/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB252,AC252)","v":0},{"$f":"IF(AND(ISBLANK(AB252),ISBLANK(AC252)),0,_xlfn.DAYS(AC252,AB252)+1)","v":0},{"$f":"(+AE252/7)","v":0},0,{"$f":"+R252+X252+AD252","v":0},{"$f":"S252+Y252+AE252","v":0},{"$f":"T252+Z252+AF252","v":0},0]
[null,"03.02.02.00.",null,"Director de producción",null,null,"-",0,0,0,0,0,0,0,0,null,null,{"$f":"NETWORKDAYS(P253,Q253)","v":0},{"$f":"IF(AND(ISBLANK(P253),ISBLANK(Q253)),0,_xlfn.DAYS(Q253,P253)+1)","v":0},{"$f":"(+S253/7)","v":0},{"$f":"IF(AND(ISBLANK(P253),ISBLANK(Q253)),0,T253/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V253,W253)","v":0},{"$f":"IF(AND(ISBLANK(V253),ISBLANK(W253)),0,_xlfn.DAYS(W253,V253)+1)","v":0},{"$f":"(+Y253/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB253,AC253)","v":0},{"$f":"IF(AND(ISBLANK(AB253),ISBLANK(AC253)),0,_xlfn.DAYS(AC253,AB253)+1)","v":0},{"$f":"(+AE253/7)","v":0},0,0,0,0,0]
[null,"03.02.03.00.",null,"Jefe de producción",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,{"$f":"T254+Z254+AF254","v":0},{"$f":"U254+AA254+AG254","v":0}]
[null,"03.02.04.00.",null,"1º Ayte. de producción",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.04.00.",null,"1º Ayte. de producción ",null,null,"-",{"$f":"U256","v":0},{"$f":"AA256","v":0},{"$f":"AG256","v":0},{"$f":"SUM(H256:J256)","v":0},{"$f":"+H256*F256*C256","v":0},{"$f":"+I256*F256*C256","v":0},{"$f":"+J256*F256*C256","v":0},{"$f":"SUM(L256:N256)","v":0},null,null,{"$f":"NETWORKDAYS(P256,Q256)","v":0},{"$f":"IF(AND(ISBLANK(P256),ISBLANK(Q256)),0,_xlfn.DAYS(Q256,P256)+1)","v":0},{"$f":"(+S256/7)","v":0},{"$f":"IF(AND(ISBLANK(P256),ISBLANK(Q256)),0,T256/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V256,W256)","v":0},{"$f":"IF(AND(ISBLANK(V256),ISBLANK(W256)),0,_xlfn.DAYS(W256,V256)+1)","v":0},{"$f":"(+Y256/7)","v":0},{"$f":"IF(AND(ISBLANK(V256),ISBLANK(W256)),0,Z256/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB256,AC256)","v":0},{"$f":"IF(AND(ISBLANK(AB256),ISBLANK(AC256)),0,_xlfn.DAYS(AC256,AB256)+1)","v":0},{"$f":"(+AE256/7)","v":0},{"$f":"IF(AND(ISBLANK(AB256),ISBLANK(AC256)),0,AF256/(52/12))","v":0},{"$f":"+R256+X256+AD256","v":0},{"$f":"S256+Y256+AE256","v":0},{"$f":"T256+Z256+AF256","v":0},{"$f":"U256+AA256+AG256","v":0}]
[null,"03.02.04.00.",null,"2º Ayte. producción.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.04.00.",null,"2º Ayte. producción. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.04.00.",null,"Coordinador de producción",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.04.00.",null,"Coordinador de postproducción",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.05.00.",null,"Auxiliar de producción. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.05.00.",null,"Auxiliar de producción. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.05.00.",null,"Auxiliar de producción. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.05.00.",null,"Auxiliar de producción. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.06.00.",null,"Jefe localizaciones.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.07.00.",null,"Secretaría producción. ",null,null,"-",{"$f":"U266","v":0},{"$f":"AA266","v":0},{"$f":"AG266","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},{"$f":"SUM(L266:N266)","v":0},null,null,{"$f":"NETWORKDAYS(P266,Q266)","v":0},{"$f":"IF(AND(ISBLANK(P266),ISBLANK(Q266)),0,_xlfn.DAYS(Q266,P266)+1)","v":0},{"$f":"(+S266/7)","v":0},{"$f":"IF(AND(ISBLANK(P266),ISBLANK(Q266)),0,T266/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V266,W266)","v":0},{"$f":"IF(AND(ISBLANK(V266),ISBLANK(W266)),0,_xlfn.DAYS(W266,V266)+1)","v":0},{"$f":"(+Y266/7)","v":0},{"$f":"IF(AND(ISBLANK(V266),ISBLANK(W266)),0,Z266/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB266,AC266)","v":0},{"$f":"IF(AND(ISBLANK(AB266),ISBLANK(AC266)),0,_xlfn.DAYS(AC266,AB266)+1)","v":0},{"$f":"(+AE266/7)","v":0},{"$f":"IF(AND(ISBLANK(AB266),ISBLANK(AC266)),0,AF266/(52/12))","v":0},{"$f":"+R266+X266+AD266","v":0},{"$f":"S266+Y266+AE266","v":0},{"$f":"T266+Z266+AF266","v":0},{"$f":"U266+AA266+AG266","v":0}]
[null,"03.02.08.00.",null,"Cajero-pagador/Control económico de la producción",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.09.00.",null,"Documentalistas",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.10.00.",null,"Coord. - Guión ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.10.00.",null,"Coord. - Guión dialogos",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.10.00.",null,"Guionistas (laborales) contrato",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.10.00.",null,"Guionistas (laborales) contrato",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.10.00.",null,"Guionistas (laborales) contrato",null,null,"-",{"$f":"U273","v":0},{"$f":"AA273","v":0},{"$f":"AG273","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},{"$f":"SUM(L273:N273)","v":0},null,null,{"$f":"NETWORKDAYS(P273,Q273)","v":0},{"$f":"IF(AND(ISBLANK(P273),ISBLANK(Q273)),0,_xlfn.DAYS(Q273,P273)+1)","v":0},{"$f":"(+S273/7)","v":0},{"$f":"IF(AND(ISBLANK(P273),ISBLANK(Q273)),0,T273/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V273,W273)","v":0},{"$f":"IF(AND(ISBLANK(V273),ISBLANK(W273)),0,_xlfn.DAYS(W273,V273)+1)","v":0},{"$f":"(+Y273/7)","v":0},{"$f":"IF(AND(ISBLANK(V273),ISBLANK(W273)),0,Z273/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB273,AC273)","v":0},{"$f":"IF(AND(ISBLANK(AB273),ISBLANK(AC273)),0,_xlfn.DAYS(AC273,AB273)+1)","v":0},{"$f":"(+AE273/7)","v":0},{"$f":"IF(AND(ISBLANK(AB273),ISBLANK(AC273)),0,AF273/(52/12))","v":0},{"$f":"+R273+X273+AD273","v":0},{"$f":"S273+Y273+AE273","v":0},{"$f":"T273+Z273+AF273","v":0},{"$f":"U273+AA273+AG273","v":0}]
[null,"03.02.10.00.",null,"Guionistas (laborales) contrato",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.11.00.",null,"Redactores ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.11.00.",null,"Redactores",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.11.00.",null,"Reporteros",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.11.00.",null,"Reporteros",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.12.00.",null,"Coordinador Digital - en Producción",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.12.00.",null,"Coordinador Digital - en Emisión fuera de Calendario",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.13.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.13.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.13.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.13.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.13.00.",null,null,null,null,"-",{"$f":"U285","v":0},{"$f":"AA285","v":0},{"$f":"AG285","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},{"$f":"SUM(L285:N285)","v":0},null,null,{"$f":"NETWORKDAYS(P285,Q285)","v":0},{"$f":"IF(AND(ISBLANK(P285),ISBLANK(Q285)),0,_xlfn.DAYS(Q285,P285)+1)","v":0},{"$f":"(+S285/7)","v":0},{"$f":"IF(AND(ISBLANK(P285),ISBLANK(Q285)),0,T285/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V285,W285)","v":0},{"$f":"IF(AND(ISBLANK(V285),ISBLANK(W285)),0,_xlfn.DAYS(W285,V285)+1)","v":0},{"$f":"(+Y285/7)","v":0},{"$f":"IF(AND(ISBLANK(V285),ISBLANK(W285)),0,Z285/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB285,AC285)","v":0},{"$f":"IF(AND(ISBLANK(AB285),ISBLANK(AC285)),0,_xlfn.DAYS(AC285,AB285)+1)","v":0},{"$f":"(+AE285/7)","v":0},{"$f":"IF(AND(ISBLANK(AB285),ISBLANK(AC285)),0,AF285/(52/12))","v":0},{"$f":"+R285+X285+AD285","v":0},{"$f":"S285+Y285+AE285","v":0},{"$f":"T285+Z285+AF285","v":0},{"$f":"U285+AA285+AG285","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.03.00.00.","Nº","Fotografía","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L289:L314)","v":0},{"$f":"SUM(M289:M314)","v":0},{"$f":"SUM(N289:N314)","v":0},{"$f":"SUM(O289:O314)","v":0}]
[null,"03.03.01.00.",null,"Director de fotografia. Iluminador ",null,null,"-",{"$f":"U289","v":0},{"$f":"AA289","v":0},{"$f":"AG289","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},{"$f":"IF(AND(ISBLANK(P289),ISBLANK(Q289)),0,_xlfn.DAYS(Q289,P289)+1)","v":0},{"$f":"(+S289/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V289,W289)","v":0},{"$f":"IF(AND(ISBLANK(V289),ISBLANK(W289)),0,_xlfn.DAYS(W289,V289)+1)","v":0},{"$f":"(+Y289/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB289,AC289)","v":0},{"$f":"IF(AND(ISBLANK(AB289),ISBLANK(AC289)),0,_xlfn.DAYS(AC289,AB289)+1)","v":0},{"$f":"(+AE289/7)","v":0},0,{"$f":"+R289+X289+AD289","v":0},{"$f":"S289+Y289+AE289","v":0},{"$f":"T289+Z289+AF289","v":0},{"$f":"U289+AA289+AG289","v":0}]
[null,"03.03.01.00.",null,"Director de fotografia, Iluminador 2º unidad.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,{"$f":"+R290+X290+AD290","v":0},0,0,0]
[null,"03.03.01.00.",null,"Diseño luces",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.02.00.",null,"Operador cámara /Segundo Operador.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.03.00.",null,"Operadores cámara.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.03.01.",null,"Op. cámara Cabeza Caliente",null,null,"-",{"$f":"U294","v":0},{"$f":"AA294","v":0},{"$f":"AG294","v":0},{"$f":"SUM(H294:J294)","v":0},{"$f":"+H294*F294*C294","v":0},{"$f":"+I294*F294*C294","v":0},{"$f":"+J294*F294*C294","v":0},{"$f":"SUM(L294:N294)","v":0},null,null,{"$f":"NETWORKDAYS(P294,Q294)","v":0},{"$f":"IF(AND(ISBLANK(P294),ISBLANK(Q294)),0,_xlfn.DAYS(Q294,P294)+1)","v":0},{"$f":"(+S294/7)","v":0},{"$f":"IF(AND(ISBLANK(P294),ISBLANK(Q294)),0,T294/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V294,W294)","v":0},{"$f":"IF(AND(ISBLANK(V294),ISBLANK(W294)),0,_xlfn.DAYS(W294,V294)+1)","v":0},{"$f":"(+Y294/7)","v":0},{"$f":"IF(AND(ISBLANK(V294),ISBLANK(W294)),0,Z294/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB294,AC294)","v":0},{"$f":"IF(AND(ISBLANK(AB294),ISBLANK(AC294)),0,_xlfn.DAYS(AC294,AB294)+1)","v":0},{"$f":"(+AE294/7)","v":0},{"$f":"IF(AND(ISBLANK(AB294),ISBLANK(AC294)),0,AF294/(52/12))","v":0},{"$f":"+R294+X294+AD294","v":0},{"$f":"S294+Y294+AE294","v":0},{"$f":"T294+Z294+AF294","v":0},{"$f":"U294+AA294+AG294","v":0}]
[null,"03.03.04.00.",null,"Aytes. Cámara.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.05.00.",null,"Auxs. cámara",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.06.00.",null,"Video Assist",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.07.00.",null,"DIT",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.03.00.",null,"Operadores cámara. 2ª Unidad",null,null,"-",{"$f":"U299","v":0},{"$f":"AA299","v":0},{"$f":"AG299","v":0},{"$f":"SUM(H299:J299)","v":0},{"$f":"+H299*F299*C299","v":0},{"$f":"+I299*F299*C299","v":0},{"$f":"+J299*F299*C299","v":0},{"$f":"SUM(L299:N299)","v":0},null,null,{"$f":"NETWORKDAYS(P299,Q299)","v":0},{"$f":"IF(AND(ISBLANK(P299),ISBLANK(Q299)),0,_xlfn.DAYS(Q299,P299)+1)","v":0},{"$f":"(+S299/7)","v":0},{"$f":"IF(AND(ISBLANK(P299),ISBLANK(Q299)),0,T299/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V299,W299)","v":0},{"$f":"IF(AND(ISBLANK(V299),ISBLANK(W299)),0,_xlfn.DAYS(W299,V299)+1)","v":0},{"$f":"(+Y299/7)","v":0},{"$f":"IF(AND(ISBLANK(V299),ISBLANK(W299)),0,Z299/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB299,AC299)","v":0},{"$f":"IF(AND(ISBLANK(AB299),ISBLANK(AC299)),0,_xlfn.DAYS(AC299,AB299)+1)","v":0},{"$f":"(+AE299/7)","v":0},{"$f":"IF(AND(ISBLANK(AB299),ISBLANK(AC299)),0,AF299/(52/12))","v":0},{"$f":"+R299+X299+AD299","v":0},{"$f":"S299+Y299+AE299","v":0},{"$f":"T299+Z299+AF299","v":0},{"$f":"U299+AA299+AG299","v":0}]
[null,"03.03.04.00.",null,"Aytes. Cámara. 2 Un",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.05.00.",null,"Auxs. Cámara 2 Un",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.06.00.",null,"Video Assist 2 Un",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.07.00.",null,"DIT 2 Un",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.08.00.",null,"Foto-fija.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.09.00.",null,"Personal Técnico UU.MM",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.10.00.",null,"Jefe tecnico estudio/Unidad movil TV.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.11.00.",null,"Encargado/ Mezclador imagen.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.12.00.",null,"Control de cámaras.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.13.00.",null,"Tecnico electronico.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.14.00.",null,"Operador VTR.",null,null,"-",{"$f":"U310","v":0},{"$f":"AA310","v":0},{"$f":"AG310","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},{"$f":"SUM(L310:N310)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.15.00.",null,"Especialista/ Oficial montaje.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.16.00.",null,null,null,null,"-",{"$f":"U312","v":0},{"$f":"AA312","v":0},{"$f":"AG312","v":0},{"$f":"SUM(H312:J312)","v":0},{"$f":"+H312*F312*C312","v":0},{"$f":"+I312*F312*C312","v":0},{"$f":"+J312*F312*C312","v":0},{"$f":"SUM(L312:N312)","v":0},null,null,{"$f":"NETWORKDAYS(P312,Q312)","v":0},{"$f":"IF(AND(ISBLANK(P312),ISBLANK(Q312)),0,_xlfn.DAYS(Q312,P312)+1)","v":0},{"$f":"(+S312/7)","v":0},{"$f":"IF(AND(ISBLANK(P312),ISBLANK(Q312)),0,T312/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V312,W312)","v":0},{"$f":"IF(AND(ISBLANK(V312),ISBLANK(W312)),0,_xlfn.DAYS(W312,V312)+1)","v":0},{"$f":"(+Y312/7)","v":0},{"$f":"IF(AND(ISBLANK(V312),ISBLANK(W312)),0,Z312/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB312,AC312)","v":0},{"$f":"IF(AND(ISBLANK(AB312),ISBLANK(AC312)),0,_xlfn.DAYS(AC312,AB312)+1)","v":0},{"$f":"(+AE312/7)","v":0},{"$f":"IF(AND(ISBLANK(AB312),ISBLANK(AC312)),0,AF312/(52/12))","v":0},{"$f":"+R312+X312+AD312","v":0},{"$f":"S312+Y312+AE312","v":0},{"$f":"T312+Z312+AF312","v":0},{"$f":"U312+AA312+AG312","v":0}]
[null,"03.03.16.00.",null,null,null,null,"-",{"$f":"U313","v":0},{"$f":"AA313","v":0},{"$f":"AG313","v":0},{"$f":"SUM(H313:J313)","v":0},{"$f":"+H313*F313*C313","v":0},{"$f":"+I313*F313*C313","v":0},{"$f":"+J313*F313*C313","v":0},{"$f":"SUM(L313:N313)","v":0},null,null,{"$f":"NETWORKDAYS(P313,Q313)","v":0},{"$f":"IF(AND(ISBLANK(P313),ISBLANK(Q313)),0,_xlfn.DAYS(Q313,P313)+1)","v":0},{"$f":"(+S313/7)","v":0},{"$f":"IF(AND(ISBLANK(P313),ISBLANK(Q313)),0,T313/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V313,W313)","v":0},{"$f":"IF(AND(ISBLANK(V313),ISBLANK(W313)),0,_xlfn.DAYS(W313,V313)+1)","v":0},{"$f":"(+Y313/7)","v":0},{"$f":"IF(AND(ISBLANK(V313),ISBLANK(W313)),0,Z313/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB313,AC313)","v":0},{"$f":"IF(AND(ISBLANK(AB313),ISBLANK(AC313)),0,_xlfn.DAYS(AC313,AB313)+1)","v":0},{"$f":"(+AE313/7)","v":0},{"$f":"IF(AND(ISBLANK(AB313),ISBLANK(AC313)),0,AF313/(52/12))","v":0},{"$f":"+R313+X313+AD313","v":0},{"$f":"S313+Y313+AE313","v":0},{"$f":"T313+Z313+AF313","v":0},{"$f":"U313+AA313+AG313","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",{"$f":"U314","v":0},{"$f":"AA314","v":0},{"$f":"AG314","v":0},{"$f":"SUM(H314:J314)","v":0},{"$f":"+H314*F314*C314","v":0},{"$f":"+I314*F314*C314","v":0},{"$f":"+J314*F314*C314","v":0},{"$f":"SUM(L314:N314)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.04.00.00.","Nº","Decoración.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L317:L331)","v":0},{"$f":"SUM(M317:M331)","v":0},{"$f":"SUM(N317:N331)","v":0},{"$f":"SUM(O317:O331)","v":0}]
[null,"03.04.01.00.",null,"Director Artistico",null,null,"-",{"$f":"U317","v":0},{"$f":"AA317","v":0},{"$f":"AG317","v":0},{"$f":"SUM(H317:J317)","v":0},{"$f":"+H317*F317*C317","v":0},{"$f":"+I317*F317*C317","v":0},{"$f":"+J317*F317*C317","v":0},{"$f":"SUM(L317:N317)","v":0},null,null,{"$f":"NETWORKDAYS(P317,Q317)","v":0},{"$f":"IF(AND(ISBLANK(P317),ISBLANK(Q317)),0,_xlfn.DAYS(Q317,P317)+1)","v":0},{"$f":"(+S317/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V317,W317)","v":0},{"$f":"IF(AND(ISBLANK(V317),ISBLANK(W317)),0,_xlfn.DAYS(W317,V317)+1)","v":0},{"$f":"(+Y317/7)","v":0},{"$f":"IF(AND(ISBLANK(V317),ISBLANK(W317)),0,Z317/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB317,AC317)","v":0},{"$f":"IF(AND(ISBLANK(AB317),ISBLANK(AC317)),0,_xlfn.DAYS(AC317,AB317)+1)","v":0},{"$f":"(+AE317/7)","v":0},{"$f":"IF(AND(ISBLANK(AB317),ISBLANK(AC317)),0,AF317/(52/12))","v":0},{"$f":"+R317+X317+AD317","v":0},{"$f":"S317+Y317+AE317","v":0},{"$f":"T317+Z317+AF317","v":0},{"$f":"U317+AA317+AG317","v":0}]
[null,"03.04.01.00.",null,"Decorador/Escenógrafo",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.04.02.00.",null,"Ayudante decoración ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.04.03.00.",null,"Ambientador/Jefe de atrezzo",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.04.03.00.",null,"Atrecistas  ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.04.03.00.",null,"Atrecistas  ",null,null,"-",{"$f":"U322","v":0},{"$f":"AA322","v":0},{"$f":"AG322","v":0},{"$f":"SUM(H322:J322)","v":0},{"$f":"+H322*F322*C322","v":0},{"$f":"+I322*F322*C322","v":0},{"$f":"+J322*F322*C322","v":0},{"$f":"SUM(L322:N322)","v":0},null,null,{"$f":"NETWORKDAYS(P322,Q322)","v":0},{"$f":"IF(AND(ISBLANK(P322),ISBLANK(Q322)),0,_xlfn.DAYS(Q322,P322)+1)","v":0},{"$f":"(+S322/7)","v":0},{"$f":"IF(AND(ISBLANK(P322),ISBLANK(Q322)),0,T322/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V322,W322)","v":0},{"$f":"IF(AND(ISBLANK(V322),ISBLANK(W322)),0,_xlfn.DAYS(W322,V322)+1)","v":0},{"$f":"(+Y322/7)","v":0},{"$f":"IF(AND(ISBLANK(V322),ISBLANK(W322)),0,Z322/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB322,AC322)","v":0},{"$f":"IF(AND(ISBLANK(AB322),ISBLANK(AC322)),0,_xlfn.DAYS(AC322,AB322)+1)","v":0},{"$f":"(+AE322/7)","v":0},{"$f":"IF(AND(ISBLANK(AB322),ISBLANK(AC322)),0,AF322/(52/12))","v":0},{"$f":"+R322+X322+AD322","v":0},{"$f":"S322+Y322+AE322","v":0},{"$f":"T322+Z322+AF322","v":0},{"$f":"U322+AA322+AG322","v":0}]
[null,"03.04.03.00.",null,"Atrecistas  ",null,null,"-",{"$f":"U323","v":0},{"$f":"AA323","v":0},{"$f":"AG323","v":0},{"$f":"SUM(H323:J323)","v":0},{"$f":"+H323*F323*C323","v":0},{"$f":"+I323*F323*C323","v":0},{"$f":"+J323*F323*C323","v":0},{"$f":"SUM(L323:N323)","v":0},null,null,{"$f":"NETWORKDAYS(P323,Q323)","v":0},{"$f":"IF(AND(ISBLANK(P323),ISBLANK(Q323)),0,_xlfn.DAYS(Q323,P323)+1)","v":0},{"$f":"(+S323/7)","v":0},{"$f":"IF(AND(ISBLANK(P323),ISBLANK(Q323)),0,T323/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V323,W323)","v":0},{"$f":"IF(AND(ISBLANK(V323),ISBLANK(W323)),0,_xlfn.DAYS(W323,V323)+1)","v":0},{"$f":"(+Y323/7)","v":0},{"$f":"IF(AND(ISBLANK(V323),ISBLANK(W323)),0,Z323/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB323,AC323)","v":0},{"$f":"IF(AND(ISBLANK(AB323),ISBLANK(AC323)),0,_xlfn.DAYS(AC323,AB323)+1)","v":0},{"$f":"(+AE323/7)","v":0},{"$f":"IF(AND(ISBLANK(AB323),ISBLANK(AC323)),0,AF323/(52/12))","v":0},{"$f":"+R323+X323+AD323","v":0},{"$f":"S323+Y323+AE323","v":0},{"$f":"T323+Z323+AF323","v":0},{"$f":"U323+AA323+AG323","v":0}]
[null,"03.04.04.00.",null,"Carpintor",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.04.05.00.",null,"Refuerzos/Peones de decoración",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.04.06.00.",null,"Regidor de medios",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.04.06.00.",null,"Ayte. Regidor de medios",null,null,"-",{"$f":"U327","v":0},{"$f":"AA327","v":0},{"$f":"AG327","v":0},{"$f":"SUM(H327:J327)","v":0},{"$f":"+H327*F327*C327","v":0},{"$f":"+I327*F327*C327","v":0},{"$f":"+J327*F327*C327","v":0},{"$f":"SUM(L327:N327)","v":0},null,null,{"$f":"NETWORKDAYS(P327,Q327)","v":0},{"$f":"IF(AND(ISBLANK(P327),ISBLANK(Q327)),0,_xlfn.DAYS(Q327,P327)+1)","v":0},{"$f":"(+S327/7)","v":0},{"$f":"IF(AND(ISBLANK(P327),ISBLANK(Q327)),0,T327/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V327,W327)","v":0},{"$f":"IF(AND(ISBLANK(V327),ISBLANK(W327)),0,_xlfn.DAYS(W327,V327)+1)","v":0},{"$f":"(+Y327/7)","v":0},{"$f":"IF(AND(ISBLANK(V327),ISBLANK(W327)),0,Z327/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB327,AC327)","v":0},{"$f":"IF(AND(ISBLANK(AB327),ISBLANK(AC327)),0,_xlfn.DAYS(AC327,AB327)+1)","v":0},{"$f":"(+AE327/7)","v":0},{"$f":"IF(AND(ISBLANK(AB327),ISBLANK(AC327)),0,AF327/(52/12))","v":0},{"$f":"+R327+X327+AD327","v":0},{"$f":"S327+Y327+AE327","v":0},{"$f":"T327+Z327+AF327","v":0},{"$f":"U327+AA327+AG327","v":0}]
[null,"03.04.07.00.",null,"Diseñador/Grafista por ordenador.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.04.08.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.04.08.00.",null,null,null,null,"-",{"$f":"U330","v":0},{"$f":"AA330","v":0},{"$f":"AG330","v":0},{"$f":"SUM(H330:J330)","v":0},{"$f":"+H330*F330*C330","v":0},{"$f":"+I330*F330*C330","v":0},{"$f":"+J330*F330*C330","v":0},{"$f":"SUM(L330:N330)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.05.00.00.","Nº","Sastrería","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L334:L340)","v":0},{"$f":"SUM(M334:M340)","v":0},{"$f":"SUM(N334:N340)","v":0},{"$f":"SUM(O334:O340)","v":0}]
[null,"03.05.01.00.",null,"Estilista.",null,null,"-",{"$f":"U334","v":0},{"$f":"AA334","v":0},{"$f":"AG334","v":0},{"$f":"SUM(H334:J334)","v":0},{"$f":"+H334*F334*C334","v":0},{"$f":"+I334*F334*C334","v":0},{"$f":"+J334*F334*C334","v":0},{"$f":"SUM(L334:N334)","v":0},null,null,{"$f":"NETWORKDAYS(P334,Q334)","v":0},{"$f":"IF(AND(ISBLANK(P334),ISBLANK(Q334)),0,_xlfn.DAYS(Q334,P334)+1)","v":0},{"$f":"(+S334/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V334,W334)","v":0},{"$f":"IF(AND(ISBLANK(V334),ISBLANK(W334)),0,_xlfn.DAYS(W334,V334)+1)","v":0},{"$f":"(+Y334/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB334,AC334)","v":0},{"$f":"IF(AND(ISBLANK(AB334),ISBLANK(AC334)),0,_xlfn.DAYS(AC334,AB334)+1)","v":0},{"$f":"(+AE334/7)","v":0},0,{"$f":"+R334+X334+AD334","v":0},{"$f":"S334+Y334+AE334","v":0},{"$f":"T334+Z334+AF334","v":0},{"$f":"U334+AA334+AG334","v":0}]
[null,"03.05.02.00.",null,"Figurinista.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.05.03.00.",null,"Ayte. vestuario.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.05.04.00.",null,"Sastra. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.05.05.00.",null,"Refuerzo vestuario",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.05.06.00.",null,null,null,null,"-",{"$f":"U339","v":0},{"$f":"AA339","v":0},{"$f":"AG339","v":0},{"$f":"SUM(H339:J339)","v":0},{"$f":"+H339*F339*C339","v":0},{"$f":"+I339*F339*C339","v":0},{"$f":"+J339*F339*C339","v":0},{"$f":"SUM(L339:N339)","v":0},null,null,{"$f":"NETWORKDAYS(P339,Q339)","v":0},{"$f":"IF(AND(ISBLANK(P339),ISBLANK(Q339)),0,_xlfn.DAYS(Q339,P339)+1)","v":0},{"$f":"(+S339/7)","v":0},{"$f":"IF(AND(ISBLANK(P339),ISBLANK(Q339)),0,T339/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V339,W339)","v":0},{"$f":"IF(AND(ISBLANK(V339),ISBLANK(W339)),0,_xlfn.DAYS(W339,V339)+1)","v":0},{"$f":"(+Y339/7)","v":0},{"$f":"IF(AND(ISBLANK(V339),ISBLANK(W339)),0,Z339/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB339,AC339)","v":0},{"$f":"IF(AND(ISBLANK(AB339),ISBLANK(AC339)),0,_xlfn.DAYS(AC339,AB339)+1)","v":0},{"$f":"(+AE339/7)","v":0},{"$f":"IF(AND(ISBLANK(AB339),ISBLANK(AC339)),0,AF339/(52/12))","v":0},{"$f":"+R339+X339+AD339","v":0},{"$f":"S339+Y339+AE339","v":0},{"$f":"T339+Z339+AF339","v":0},{"$f":"U339+AA339+AG339","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.06.00.00.","Nº","Maquilladores. Caracterizadores","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L343:L349)","v":0},{"$f":"SUM(M343:M349)","v":0},{"$f":"SUM(N343:N349)","v":0},{"$f":"SUM(O343:O349)","v":0}]
[null,"03.06.01.00.",null,"Caracterizador. Maquillador efectos.",null,null,"-",{"$f":"U343","v":0},{"$f":"AA343","v":0},{"$f":"AG343","v":0},{"$f":"SUM(H343:J343)","v":0},{"$f":"+H343*F343*C343","v":0},{"$f":"+I343*F343*C343","v":0},{"$f":"+J343*F343*C343","v":0},{"$f":"SUM(L343:N343)","v":0},null,null,{"$f":"NETWORKDAYS(P343,Q343)","v":0},{"$f":"IF(AND(ISBLANK(P343),ISBLANK(Q343)),0,_xlfn.DAYS(Q343,P343)+1)","v":0},{"$f":"(+S343/7)","v":0},{"$f":"IF(AND(ISBLANK(P343),ISBLANK(Q343)),0,T343/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V343,W343)","v":0},{"$f":"IF(AND(ISBLANK(V343),ISBLANK(W343)),0,_xlfn.DAYS(W343,V343)+1)","v":0},{"$f":"(+Y343/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB343,AC343)","v":0},{"$f":"IF(AND(ISBLANK(AB343),ISBLANK(AC343)),0,_xlfn.DAYS(AC343,AB343)+1)","v":0},{"$f":"(+AE343/7)","v":0},0,{"$f":"+R343+X343+AD343","v":0},{"$f":"S343+Y343+AE343","v":0},{"$f":"T343+Z343+AF343","v":0},{"$f":"U343+AA343+AG343","v":0}]
[null,"03.06.02.00.",null,"Maquillador.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.06.03.00.",null,"Ayudante maquillaje. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.06.04.00.",null,"Refuerzos maquillaje",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.06.05.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.06.06.00.",null,null,null,null,"-",{"$f":"U348","v":0},{"$f":"AA348","v":0},{"$f":"AG348","v":0},{"$f":"SUM(H348:J348)","v":0},{"$f":"+H348*F348*C348","v":0},{"$f":"+I348*F348*C348","v":0},{"$f":"+J348*F348*C348","v":0},{"$f":"SUM(L348:N348)","v":0},null,null,{"$f":"NETWORKDAYS(P348,Q348)","v":0},{"$f":"IF(AND(ISBLANK(P348),ISBLANK(Q348)),0,_xlfn.DAYS(Q348,P348)+1)","v":0},{"$f":"(+S348/7)","v":0},{"$f":"IF(AND(ISBLANK(P348),ISBLANK(Q348)),0,T348/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V348,W348)","v":0},{"$f":"IF(AND(ISBLANK(V348),ISBLANK(W348)),0,_xlfn.DAYS(W348,V348)+1)","v":0},{"$f":"(+Y348/7)","v":0},{"$f":"IF(AND(ISBLANK(V348),ISBLANK(W348)),0,Z348/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB348,AC348)","v":0},{"$f":"IF(AND(ISBLANK(AB348),ISBLANK(AC348)),0,_xlfn.DAYS(AC348,AB348)+1)","v":0},{"$f":"(+AE348/7)","v":0},{"$f":"IF(AND(ISBLANK(AB348),ISBLANK(AC348)),0,AF348/(52/12))","v":0},{"$f":"+R348+X348+AD348","v":0},{"$f":"S348+Y348+AE348","v":0},{"$f":"T348+Z348+AF348","v":0},{"$f":"U348+AA348+AG348","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.07.00.00.","Nº","Peluqueria.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L352:L357)","v":0},{"$f":"SUM(M352:M357)","v":0},{"$f":"SUM(N352:N357)","v":0},{"$f":"SUM(O352:O357)","v":0}]
[null,"03.07.01.00.",null,"Peluquero. ",null,null,"-",{"$f":"U352","v":0},{"$f":"AA352","v":0},{"$f":"AG352","v":0},{"$f":"SUM(H352:J352)","v":0},{"$f":"+H352*F352*C352","v":0},{"$f":"+I352*F352*C352","v":0},{"$f":"+J352*F352*C352","v":0},{"$f":"SUM(L352:N352)","v":0},null,null,{"$f":"NETWORKDAYS(P352,Q352)","v":0},{"$f":"IF(AND(ISBLANK(P352),ISBLANK(Q352)),0,_xlfn.DAYS(Q352,P352)+1)","v":0},{"$f":"(+S352/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V352,W352)","v":0},{"$f":"IF(AND(ISBLANK(V352),ISBLANK(W352)),0,_xlfn.DAYS(W352,V352)+1)","v":0},{"$f":"(+Y352/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB352,AC352)","v":0},{"$f":"IF(AND(ISBLANK(AB352),ISBLANK(AC352)),0,_xlfn.DAYS(AC352,AB352)+1)","v":0},{"$f":"(+AE352/7)","v":0},0,{"$f":"+R352+X352+AD352","v":0},{"$f":"S352+Y352+AE352","v":0},{"$f":"T352+Z352+AF352","v":0},{"$f":"U352+AA352+AG352","v":0}]
[null,"03.07.02.00.",null,"Ayudante peluquería.",null,null,"-",{"$f":"U353","v":0},{"$f":"AA353","v":0},{"$f":"AG353","v":0},{"$f":"SUM(H353:J353)","v":0},{"$f":"+H353*F353*C353","v":0},{"$f":"+I353*F353*C353","v":0},{"$f":"+J353*F353*C353","v":0},{"$f":"SUM(L353:N353)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.07.03.00.",null,"Refuerzo peluquería.",null,null,null,{"$f":"U354","v":0},{"$f":"AA354","v":0},{"$f":"AG354","v":0},{"$f":"SUM(H354:J354)","v":0},{"$f":"+H354*F354*C354","v":0},{"$f":"+I354*F354*C354","v":0},{"$f":"+J354*F354*C354","v":0},{"$f":"SUM(L354:N354)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.07.04.00.",null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.07.05.00.",null,null,null,null,null,{"$f":"U356","v":0},{"$f":"AA356","v":0},{"$f":"AG356","v":0},{"$f":"SUM(H356:J356)","v":0},{"$f":"+H356*F356*C356","v":0},{"$f":"+I356*F356*C356","v":0},{"$f":"+J356*F356*C356","v":0},{"$f":"SUM(L356:N356)","v":0},null,null,{"$f":"NETWORKDAYS(P356,Q356)","v":0},{"$f":"IF(AND(ISBLANK(P356),ISBLANK(Q356)),0,_xlfn.DAYS(Q356,P356)+1)","v":0},{"$f":"(+S356/7)","v":0},{"$f":"IF(AND(ISBLANK(P356),ISBLANK(Q356)),0,T356/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V356,W356)","v":0},{"$f":"IF(AND(ISBLANK(V356),ISBLANK(W356)),0,_xlfn.DAYS(W356,V356)+1)","v":0},{"$f":"(+Y356/7)","v":0},{"$f":"IF(AND(ISBLANK(V356),ISBLANK(W356)),0,Z356/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB356,AC356)","v":0},{"$f":"IF(AND(ISBLANK(AB356),ISBLANK(AC356)),0,_xlfn.DAYS(AC356,AB356)+1)","v":0},{"$f":"(+AE356/7)","v":0},{"$f":"IF(AND(ISBLANK(AB356),ISBLANK(AC356)),0,AF356/(52/12))","v":0},{"$f":"+R356+X356+AD356","v":0},{"$f":"S356+Y356+AE356","v":0},{"$f":"T356+Z356+AF356","v":0},{"$f":"U356+AA356+AG356","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",{"$f":"U357","v":0},{"$f":"AA357","v":0},{"$f":"AG357","v":0},{"$f":"SUM(H357:J357)","v":0},{"$f":"+H357*F357*C357","v":0},{"$f":"+I357*F357*C357","v":0},{"$f":"+J357*F357*C357","v":0},{"$f":"SUM(L357:N357)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.08.00.00.","Nº","Tecnicos rodaje efectos especiales.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L360:L364)","v":0},{"$f":"SUM(M360:M364)","v":0},{"$f":"SUM(N360:N364)","v":0},{"$f":"SUM(O360:O364)","v":0}]
[null,"03.08.01.00.",null,"Jefe/Director efectos especiales rodaje.",null,null,"-",{"$f":"U360","v":0},{"$f":"AA360","v":0},{"$f":"AG360","v":0},{"$f":"SUM(H360:J360)","v":0},{"$f":"+H360*F360*C360","v":0},{"$f":"+I360*F360*C360","v":0},{"$f":"+J360*F360*C360","v":0},{"$f":"SUM(L360:N360)","v":0},null,null,{"$f":"NETWORKDAYS(P360,Q360)","v":0},{"$f":"IF(AND(ISBLANK(P360),ISBLANK(Q360)),0,_xlfn.DAYS(Q360,P360)+1)","v":0},{"$f":"(+S360/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V360,W360)","v":0},{"$f":"IF(AND(ISBLANK(V360),ISBLANK(W360)),0,_xlfn.DAYS(W360,V360)+1)","v":0},{"$f":"(+Y360/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB360,AC360)","v":0},{"$f":"IF(AND(ISBLANK(AB360),ISBLANK(AC360)),0,_xlfn.DAYS(AC360,AB360)+1)","v":0},{"$f":"(+AE360/7)","v":0},0,{"$f":"+R360+X360+AD360","v":0},{"$f":"S360+Y360+AE360","v":0},{"$f":"T360+Z360+AF360","v":0},{"$f":"U360+AA360+AG360","v":0}]
[null,"03.08.02.00.",null,"Ayudante efectos especiales rodaje.",null,null,"-",{"$f":"U361","v":0},{"$f":"AA361","v":0},{"$f":"AG361","v":0},{"$f":"SUM(H361:J361)","v":0},{"$f":"+H361*F361*C361","v":0},{"$f":"+I361*F361*C361","v":0},{"$f":"+J361*F361*C361","v":0},{"$f":"SUM(L361:N361)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.08.03.00.",null,"Armero.",null,null,"-",{"$f":"U362","v":0},{"$f":"AA362","v":0},{"$f":"AG362","v":0},{"$f":"SUM(H362:J362)","v":0},{"$f":"+H362*F362*C362","v":0},{"$f":"+I362*F362*C362","v":0},{"$f":"+J362*F362*C362","v":0},{"$f":"SUM(L362:N362)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.08.04.00.",null,null,null,null,"-",{"$f":"U363","v":0},{"$f":"AA363","v":0},{"$f":"AG363","v":0},{"$f":"SUM(H363:J363)","v":0},{"$f":"+H363*F363*C363","v":0},{"$f":"+I363*F363*C363","v":0},{"$f":"+J363*F363*C363","v":0},{"$f":"SUM(L363:N363)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",{"$f":"U364","v":0},{"$f":"AA364","v":0},{"$f":"AG364","v":0},{"$f":"SUM(H364:J364)","v":0},{"$f":"+H364*F364*C364","v":0},{"$f":"+I364*F364*C364","v":0},{"$f":"+J364*F364*C364","v":0},{"$f":"SUM(L364:N364)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.09.00.00.","Nº","Sonido","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L367:L375)","v":0},{"$f":"SUM(M367:M375)","v":0},{"$f":"SUM(N367:N375)","v":0},{"$f":"SUM(O367:O375)","v":0}]
[null,"03.09.01.00.",null,"Jefe/ Ingeniero sonido.",null,null,"-",{"$f":"U367","v":0},{"$f":"AA367","v":0},{"$f":"AG367","v":0},{"$f":"SUM(H367:J367)","v":0},{"$f":"+H367*F367*C367","v":0},{"$f":"+I367*F367*C367","v":0},{"$f":"+J367*F367*C367","v":0},{"$f":"SUM(L367:N367)","v":0},null,null,{"$f":"NETWORKDAYS(P367,Q367)","v":0},{"$f":"IF(AND(ISBLANK(P367),ISBLANK(Q367)),0,_xlfn.DAYS(Q367,P367)+1)","v":0},{"$f":"(+S367/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V367,W367)","v":0},{"$f":"IF(AND(ISBLANK(V367),ISBLANK(W367)),0,_xlfn.DAYS(W367,V367)+1)","v":0},{"$f":"(+Y367/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB367,AC367)","v":0},{"$f":"IF(AND(ISBLANK(AB367),ISBLANK(AC367)),0,_xlfn.DAYS(AC367,AB367)+1)","v":0},{"$f":"(+AE367/7)","v":0},0,{"$f":"+R367+X367+AD367","v":0},{"$f":"S367+Y367+AE367","v":0},{"$f":"T367+Z367+AF367","v":0},{"$f":"U367+AA367+AG367","v":0}]
[null,"03.09.01.00.",null,"Jefe/ Ingeniero sonido. 2 Un",null,null,"-",{"$f":"U368","v":0},{"$f":"AA368","v":0},{"$f":"AG368","v":0},{"$f":"SUM(H368:J368)","v":0},{"$f":"+H368*F368*C368","v":0},{"$f":"+I368*F368*C368","v":0},{"$f":"+J368*F368*C368","v":0},{"$f":"SUM(L368:N368)","v":0},null,null,{"$f":"NETWORKDAYS(P368,Q368)","v":0},{"$f":"IF(AND(ISBLANK(P368),ISBLANK(Q368)),0,_xlfn.DAYS(Q368,P368)+1)","v":0},{"$f":"(+S368/7)","v":0},{"$f":"IF(AND(ISBLANK(P368),ISBLANK(Q368)),0,T368/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V368,W368)","v":0},{"$f":"IF(AND(ISBLANK(V368),ISBLANK(W368)),0,_xlfn.DAYS(W368,V368)+1)","v":0},{"$f":"(+Y368/7)","v":0},{"$f":"IF(AND(ISBLANK(V368),ISBLANK(W368)),0,Z368/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB368,AC368)","v":0},{"$f":"IF(AND(ISBLANK(AB368),ISBLANK(AC368)),0,_xlfn.DAYS(AC368,AB368)+1)","v":0},{"$f":"(+AE368/7)","v":0},{"$f":"IF(AND(ISBLANK(AB368),ISBLANK(AC368)),0,AF368/(52/12))","v":0},{"$f":"+R368+X368+AD368","v":0},{"$f":"S368+Y368+AE368","v":0},{"$f":"T368+Z368+AF368","v":0},{"$f":"U368+AA368+AG368","v":0}]
[null,"03.09.02.00.",null,"Ayudante/ Operador sonido. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.09.02.00.",null,"Ayudante/ Operador sonido. 2 Un",null,null,"-",{"$f":"U370","v":0},{"$f":"AA370","v":0},{"$f":"AG370","v":0},{"$f":"SUM(H370:J370)","v":0},{"$f":"+H370*F370*C370","v":0},{"$f":"+I370*F370*C370","v":0},{"$f":"+J370*F370*C370","v":0},{"$f":"SUM(L370:N370)","v":0},null,null,{"$f":"NETWORKDAYS(P370,Q370)","v":0},{"$f":"IF(AND(ISBLANK(P370),ISBLANK(Q370)),0,_xlfn.DAYS(Q370,P370)+1)","v":0},{"$f":"(+S370/7)","v":0},{"$f":"IF(AND(ISBLANK(P370),ISBLANK(Q370)),0,T370/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V370,W370)","v":0},{"$f":"IF(AND(ISBLANK(V370),ISBLANK(W370)),0,_xlfn.DAYS(W370,V370)+1)","v":0},{"$f":"(+Y370/7)","v":0},{"$f":"IF(AND(ISBLANK(V370),ISBLANK(W370)),0,Z370/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB370,AC370)","v":0},{"$f":"IF(AND(ISBLANK(AB370),ISBLANK(AC370)),0,_xlfn.DAYS(AC370,AB370)+1)","v":0},{"$f":"(+AE370/7)","v":0},{"$f":"IF(AND(ISBLANK(AB370),ISBLANK(AC370)),0,AF370/(52/12))","v":0},{"$f":"+R370+X370+AD370","v":0},{"$f":"S370+Y370+AE370","v":0},{"$f":"T370+Z370+AF370","v":0},{"$f":"U370+AA370+AG370","v":0}]
[null,"03.09.02.01.",null,"Microfonista. Jirafista.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.09.03.00.",null,"Personal grabación sonido estudio TV.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.09.04.00.",null,"Personal grabación unidad movil sonido",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.09.05.00.",null,null,null,null,"-",{"$f":"U374","v":0},{"$f":"AA374","v":0},{"$f":"AG374","v":0},{"$f":"SUM(H374:J374)","v":0},{"$f":"+H374*F374*C374","v":0},{"$f":"+I374*F374*C374","v":0},{"$f":"+J374*F374*C374","v":0},{"$f":"SUM(L374:N374)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.10.00.00.","Nº","Montadores. Editores. Grafistas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L378:L392)","v":0},{"$f":"SUM(M378:M392)","v":0},{"$f":"SUM(N378:N392)","v":0},{"$f":"SUM(O378:O392)","v":0}]
[null,"03.10.01.00.",null,"Editor/Montador",null,null,"-",{"$f":"U378","v":0},{"$f":"AA378","v":0},{"$f":"AG378","v":0},{"$f":"SUM(H378:J378)","v":0},{"$f":"+H378*F378*C378","v":0},{"$f":"+I378*F378*C378","v":0},{"$f":"+J378*F378*C378","v":0},{"$f":"SUM(L378:N378)","v":0},null,null,{"$f":"NETWORKDAYS(P378,Q378)","v":0},{"$f":"IF(AND(ISBLANK(P378),ISBLANK(Q378)),0,_xlfn.DAYS(Q378,P378)+1)","v":0},{"$f":"(+S378/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V378,W378)","v":0},{"$f":"IF(AND(ISBLANK(V378),ISBLANK(W378)),0,_xlfn.DAYS(W378,V378)+1)","v":0},{"$f":"(+Y378/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB378,AC378)","v":0},{"$f":"IF(AND(ISBLANK(AB378),ISBLANK(AC378)),0,_xlfn.DAYS(AC378,AB378)+1)","v":0},{"$f":"(+AE378/7)","v":0},0,{"$f":"+R378+X378+AD378","v":0},{"$f":"S378+Y378+AE378","v":0},{"$f":"T378+Z378+AF378","v":0},{"$f":"U378+AA378+AG378","v":0}]
[null,"03.10.01.00.",null,"Editor/Montador",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.01.00.",null,"Editor/Montador",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.02.00.",null,"Ayudante montaje. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.03.00.",null,"Digitalizador.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.04.00.",null,"Grafista.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.04.00.",null,"Ayte de Grafismo",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.05.00.",null,"Tecnico en animación",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.06.00.",null,"Subtitulador.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.07.00.",null,"Montador sonido",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.07.00.",null,"Ayte. Montaje de sonido",null,null,"-",{"$f":"U388","v":0},{"$f":"AA388","v":0},{"$f":"AG388","v":0},{"$f":"SUM(H388:J388)","v":0},{"$f":"+H388*F388*C388","v":0},{"$f":"+I388*F388*C388","v":0},{"$f":"+J388*F388*C388","v":0},{"$f":"SUM(L388:N388)","v":0},null,null,{"$f":"NETWORKDAYS(P388,Q388)","v":0},{"$f":"IF(AND(ISBLANK(P388),ISBLANK(Q388)),0,_xlfn.DAYS(Q388,P388)+1)","v":0},{"$f":"(+S388/7)","v":0},{"$f":"IF(AND(ISBLANK(P388),ISBLANK(Q388)),0,T388/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V388,W388)","v":0},{"$f":"IF(AND(ISBLANK(V388),ISBLANK(W388)),0,_xlfn.DAYS(W388,V388)+1)","v":0},{"$f":"(+Y388/7)","v":0},{"$f":"IF(AND(ISBLANK(V388),ISBLANK(W388)),0,Z388/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB388,AC388)","v":0},{"$f":"IF(AND(ISBLANK(AB388),ISBLANK(AC388)),0,_xlfn.DAYS(AC388,AB388)+1)","v":0},{"$f":"(+AE388/7)","v":0},{"$f":"IF(AND(ISBLANK(AB388),ISBLANK(AC388)),0,AF388/(52/12))","v":0},{"$f":"+R388+X388+AD388","v":0},{"$f":"S388+Y388+AE388","v":0},{"$f":"T388+Z388+AF388","v":0},{"$f":"U388+AA388+AG388","v":0}]
[null,"03.10.07.00.",null,"Otros efectos sonoros",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.08.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.08.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"IF(AND(ISBLANK(V392),ISBLANK(W392)),0,Z392/(52/12))","v":0},null,null,0,0,0,{"$f":"IF(AND(ISBLANK(AB392),ISBLANK(AC392)),0,AF392/(52/12))","v":0},0,0,0,0]
[null,null,null,null,"."]
[null,"03.11.00.00.","Nº","Electricos. Maquinistas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L395:L406)","v":0},{"$f":"SUM(M395:M406)","v":0},{"$f":"SUM(N395:N406)","v":0},{"$f":"SUM(O395:O406)","v":0}]
[null,"03.11.01.00.",null,"Jefe electricos. ",null,null,"-",{"$f":"U395","v":0},{"$f":"AA395","v":0},{"$f":"AG395","v":0},{"$f":"SUM(H395:J395)","v":0},{"$f":"+H395*F395*C395","v":0},{"$f":"+I395*F395*C395","v":0},{"$f":"+J395*F395*C395","v":0},{"$f":"SUM(L395:N395)","v":0},null,null,{"$f":"NETWORKDAYS(P395,Q395)","v":0},{"$f":"IF(AND(ISBLANK(P395),ISBLANK(Q395)),0,_xlfn.DAYS(Q395,P395)+1)","v":0},{"$f":"(+S395/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V395,W395)","v":0},{"$f":"IF(AND(ISBLANK(V395),ISBLANK(W395)),0,_xlfn.DAYS(W395,V395)+1)","v":0},{"$f":"(+Y395/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB395,AC395)","v":0},{"$f":"IF(AND(ISBLANK(AB395),ISBLANK(AC395)),0,_xlfn.DAYS(AC395,AB395)+1)","v":0},{"$f":"(+AE395/7)","v":0},0,{"$f":"+R395+X395+AD395","v":0},{"$f":"S395+Y395+AE395","v":0},{"$f":"T395+Z395+AF395","v":0},{"$f":"U395+AA395+AG395","v":0}]
[null,"03.11.01.00.",null,"Jefe electricos. 2 Un",null,null,"-",{"$f":"U396","v":0},{"$f":"AA396","v":0},{"$f":"AG396","v":0},{"$f":"SUM(H396:J396)","v":0},{"$f":"+H396*F396*C396","v":0},{"$f":"+I396*F396*C396","v":0},{"$f":"+J396*F396*C396","v":0},{"$f":"SUM(L396:N396)","v":0},null,null,{"$f":"NETWORKDAYS(P396,Q396)","v":0},{"$f":"IF(AND(ISBLANK(P396),ISBLANK(Q396)),0,_xlfn.DAYS(Q396,P396)+1)","v":0},{"$f":"(+S396/7)","v":0},{"$f":"IF(AND(ISBLANK(P396),ISBLANK(Q396)),0,T396/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V396,W396)","v":0},{"$f":"IF(AND(ISBLANK(V396),ISBLANK(W396)),0,_xlfn.DAYS(W396,V396)+1)","v":0},{"$f":"(+Y396/7)","v":0},{"$f":"IF(AND(ISBLANK(V396),ISBLANK(W396)),0,Z396/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB396,AC396)","v":0},{"$f":"IF(AND(ISBLANK(AB396),ISBLANK(AC396)),0,_xlfn.DAYS(AC396,AB396)+1)","v":0},{"$f":"(+AE396/7)","v":0},{"$f":"IF(AND(ISBLANK(AB396),ISBLANK(AC396)),0,AF396/(52/12))","v":0},{"$f":"+R396+X396+AD396","v":0},{"$f":"S396+Y396+AE396","v":0},{"$f":"T396+Z396+AF396","v":0},{"$f":"U396+AA396+AG396","v":0}]
[null,"03.11.01.00.",null,"Electricos ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.11.01.00.",null,"Electricos 2 Un",null,null,"-",{"$f":"U398","v":0},{"$f":"AA398","v":0},{"$f":"AG398","v":0},{"$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,null,{"$f":"NETWORKDAYS(P398,Q398)","v":0},{"$f":"IF(AND(ISBLANK(P398),ISBLANK(Q398)),0,_xlfn.DAYS(Q398,P398)+1)","v":0},{"$f":"(+S398/7)","v":0},{"$f":"IF(AND(ISBLANK(P398),ISBLANK(Q398)),0,T398/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V398,W398)","v":0},{"$f":"IF(AND(ISBLANK(V398),ISBLANK(W398)),0,_xlfn.DAYS(W398,V398)+1)","v":0},{"$f":"(+Y398/7)","v":0},{"$f":"IF(AND(ISBLANK(V398),ISBLANK(W398)),0,Z398/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB398,AC398)","v":0},{"$f":"IF(AND(ISBLANK(AB398),ISBLANK(AC398)),0,_xlfn.DAYS(AC398,AB398)+1)","v":0},{"$f":"(+AE398/7)","v":0},{"$f":"IF(AND(ISBLANK(AB398),ISBLANK(AC398)),0,AF398/(52/12))","v":0},{"$f":"+R398+X398+AD398","v":0},{"$f":"S398+Y398+AE398","v":0},{"$f":"T398+Z398+AF398","v":0},{"$f":"U398+AA398+AG398","v":0}]
[null,"03.11.02.00.",null,"Conductor grupo electrógeno.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.11.03.00.",null,"Refuerzo electricos",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.11.04.00.",null,"Maquinista",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.11.04.00.",null,"Maquinista 2 Un",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.11.04.00.",null,"Ayte. Maquinista",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.11.04.00.",null,"Operador grua cabeza caliente",null,null,"-",{"$f":"U404","v":0},{"$f":"AA404","v":0},{"$f":"AG404","v":0},{"$f":"SUM(H404:J404)","v":0},{"$f":"+H404*F404*C404","v":0},{"$f":"+I404*F404*C404","v":0},{"$f":"+J404*F404*C404","v":0},{"$f":"SUM(L404:N404)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.11.05.00.",null,null,null,null,null,{"$f":"U405","v":0},{"$f":"AA405","v":0},{"$f":"AG405","v":0},{"$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,null,{"$f":"NETWORKDAYS(P405,Q405)","v":0},{"$f":"IF(AND(ISBLANK(P405),ISBLANK(Q405)),0,_xlfn.DAYS(Q405,P405)+1)","v":0},{"$f":"(+S405/7)","v":0},{"$f":"IF(AND(ISBLANK(P405),ISBLANK(Q405)),0,T405/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V405,W405)","v":0},{"$f":"IF(AND(ISBLANK(V405),ISBLANK(W405)),0,_xlfn.DAYS(W405,V405)+1)","v":0},{"$f":"(+Y405/7)","v":0},{"$f":"IF(AND(ISBLANK(V405),ISBLANK(W405)),0,Z405/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB405,AC405)","v":0},{"$f":"IF(AND(ISBLANK(AB405),ISBLANK(AC405)),0,_xlfn.DAYS(AC405,AB405)+1)","v":0},{"$f":"(+AE405/7)","v":0},{"$f":"IF(AND(ISBLANK(AB405),ISBLANK(AC405)),0,AF405/(52/12))","v":0},{"$f":"+R405+X405+AD405","v":0},{"$f":"S405+Y405+AE405","v":0},{"$f":"T405+Z405+AF405","v":0},{"$f":"U405+AA405+AG405","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",{"$f":"U406","v":0},{"$f":"AA406","v":0},{"$f":"AG406","v":0},{"$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,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.12.00.00.","Nº","Personal complementario y otros","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L409:L428)","v":0},{"$f":"SUM(M409:M428)","v":0},{"$f":"SUM(N409:N428)","v":0},{"$f":"SUM(O409:O428)","v":0}]
[null,"03.12.01.00.",null,"Seguridad, vigilantes (plato, campamentos rodaje y U.M.)",null,null,"-",{"$f":"U409","v":0},{"$f":"AA409","v":0},{"$f":"AG409","v":0},{"$f":"SUM(H409:J409)","v":0},{"$f":"+H409*F409*C409","v":0},{"$f":"+I409*F409*C409","v":0},{"$f":"+J409*F409*C409","v":0},{"$f":"SUM(L409:N409)","v":0},null,null,{"$f":"NETWORKDAYS(P409,Q409)","v":0},{"$f":"IF(AND(ISBLANK(P409),ISBLANK(Q409)),0,_xlfn.DAYS(Q409,P409)+1)","v":0},{"$f":"(+S409/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V409,W409)","v":0},{"$f":"IF(AND(ISBLANK(V409),ISBLANK(W409)),0,_xlfn.DAYS(W409,V409)+1)","v":0},{"$f":"(+Y409/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB409,AC409)","v":0},{"$f":"IF(AND(ISBLANK(AB409),ISBLANK(AC409)),0,_xlfn.DAYS(AC409,AB409)+1)","v":0},{"$f":"(+AE409/7)","v":0},0,{"$f":"+R409+X409+AD409","v":0},{"$f":"S409+Y409+AE409","v":0},{"$f":"T409+Z409+AF409","v":0},{"$f":"U409+AA409+AG409","v":0}]
[null,"03.12.02.00.",null,"Limpieza decorados",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.03.00.",null,"Mozos/Peones asistencia rodaje",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.04.00.",null,"Conductores",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.05.00.",null,"Coordinador pruebas concurso",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.05.00.",null,"Coordinador público/invitados",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.05.00.",null,"Coordinador Casting Concursantes",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.06.00.",null,"Animador público",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,{"$f":"IF(AND(ISBLANK(P416),ISBLANK(Q416)),0,T416/(52/12))","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.07.00.",null,"Azafatas invitados",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.08.00.",null,"Azafatas público/concursantes",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.09.00.",null,"Sanitario/Medicos",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.10.00.",null,"Ambientador musical",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.11.00.",null,"Lector partituras control realización",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.12.00.",null,"Encargado semovientes/ vehiculos.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.12.00.",null,"Cuadreros/Ramaleros/Carreros/Cuidadores animales.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.12.00.",null,"Adiestrador.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.13.00.",null,"Asesor de …",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.14.00.",null,null,null,null,"-",{"$f":"U426","v":0},{"$f":"AA426","v":0},{"$f":"AG426","v":0},{"$f":"SUM(H426:J426)","v":0},{"$f":"+H426*F426*C426","v":0},{"$f":"+I426*F426*C426","v":0},{"$f":"+J426*F426*C426","v":0},{"$f":"SUM(L426:N426)","v":0},null,null,{"$f":"NETWORKDAYS(P426,Q426)","v":0},{"$f":"IF(AND(ISBLANK(P426),ISBLANK(Q426)),0,_xlfn.DAYS(Q426,P426)+1)","v":0},{"$f":"(+S426/7)","v":0},{"$f":"IF(AND(ISBLANK(P426),ISBLANK(Q426)),0,T426/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V426,W426)","v":0},{"$f":"IF(AND(ISBLANK(V426),ISBLANK(W426)),0,_xlfn.DAYS(W426,V426)+1)","v":0},{"$f":"(+Y426/7)","v":0},{"$f":"IF(AND(ISBLANK(V426),ISBLANK(W426)),0,Z426/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB426,AC426)","v":0},{"$f":"IF(AND(ISBLANK(AB426),ISBLANK(AC426)),0,_xlfn.DAYS(AC426,AB426)+1)","v":0},{"$f":"(+AE426/7)","v":0},{"$f":"IF(AND(ISBLANK(AB426),ISBLANK(AC426)),0,AF426/(52/12))","v":0},{"$f":"+R426+X426+AD426","v":0},{"$f":"S426+Y426+AE426","v":0},{"$f":"T426+Z426+AF426","v":0},{"$f":"U426+AA426+AG426","v":0}]
[null,"03.12.14.00.",null,null,null,null,"-",{"$f":"U427","v":0},{"$f":"AA427","v":0},{"$f":"AG427","v":0},{"$f":"SUM(H427:J427)","v":0},{"$f":"+H427*F427*C427","v":0},{"$f":"+I427*F427*C427","v":0},{"$f":"+J427*F427*C427","v":0},{"$f":"SUM(L427:N427)","v":0},null,null,{"$f":"NETWORKDAYS(P427,Q427)","v":0},{"$f":"IF(AND(ISBLANK(P427),ISBLANK(Q427)),0,_xlfn.DAYS(Q427,P427)+1)","v":0},{"$f":"(+S427/7)","v":0},{"$f":"IF(AND(ISBLANK(P427),ISBLANK(Q427)),0,T427/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V427,W427)","v":0},{"$f":"IF(AND(ISBLANK(V427),ISBLANK(W427)),0,_xlfn.DAYS(W427,V427)+1)","v":0},{"$f":"(+Y427/7)","v":0},{"$f":"IF(AND(ISBLANK(V427),ISBLANK(W427)),0,Z427/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB427,AC427)","v":0},{"$f":"IF(AND(ISBLANK(AB427),ISBLANK(AC427)),0,_xlfn.DAYS(AC427,AB427)+1)","v":0},{"$f":"(+AE427/7)","v":0},{"$f":"IF(AND(ISBLANK(AB427),ISBLANK(AC427)),0,AF427/(52/12))","v":0},{"$f":"+R427+X427+AD427","v":0},{"$f":"S427+Y427+AE427","v":0},{"$f":"T427+Z427+AF427","v":0},{"$f":"U427+AA427+AG427","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.13.00.00.",null,"SEGURIDAD SOCIAL EQUIPO TÉCNICO","..",null,null,null,null,null,null,{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!Q224+'COSTES SOCIALES EQUIPO TÉCNICO'!AA224","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!R224+'COSTES SOCIALES EQUIPO TÉCNICO'!AB224","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!S224+'COSTES SOCIALES EQUIPO TÉCNICO'!AC224","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!L225","v":0}]
[null,"03.13.01.00.",null,"Importe Total Vacaciones de EQUIPO TÉCNICO","..",null,null,null,null,null,null,{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!W224","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!X224","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!Y224","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!L226","v":0}]
[null,"03.13.02.00",null,"Importe Total Finiquitos EQUIPO TÉCNICO","..",null,null,null,null,null,null,{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!AE224","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!AF224","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!AG224","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!L227","v":0}]
[null,null,null,null,"."]
[null,"04.00.00.00.","CAP. 4","ESCENOGRAFIA",".",null,null,"TOTAL CAPITULO 4",null,null,null,{"$f":"SUM(L435+L456+L465+L483+L493+L501)","v":0},{"$f":"SUM(M435+M456+M465+M483+M493+M501)","v":0},{"$f":"SUM(N435+N456+N465+N483+N493+N501)","v":0},{"$f":"SUM(O435+O456+O465+O483+O493+O501)","v":0}]
[null,"04.01.00.00.","Nº","Decorados y escenarios.(Naturales)","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L436:L454)","v":0},{"$f":"SUM(M436:M454)","v":0},{"$f":"SUM(N436:N454)","v":0},{"$f":"SUM(O436:O454)","v":0}]
[null,"04.01.01.00.",null,"Construcción  decorados en plató ",null,null,null,null,null,null,{"$f":"SUM(H436:J436)","v":0},{"$f":"+H436*F436*C436","v":0},{"$f":"+I436*F436*C436","v":0},{"$f":"+J436*F436*C436","v":0},{"$f":"SUM(L436:N436)","v":0}]
[null,"04.01.02.00.",null,"Desmontaje de decorado",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.03.00.",null,"Construcción en exteriores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.04.00.",null,"Construcción en interiores naturales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.05.00.",null,"Montaje decorados exterior estudio.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.06.00.",null,"Maquetas. Forillos/ fondos/ ciclorama.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.07.00.",null,"Alquiler exteriores naturales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.08.00.",null,"Alquiler interiores naturales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.09.00.",null,"Tapiceria.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.10.00.",null,"Proyectos para construcción de decorados.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.11.00.",null,"Locales/Salas de ensayo/Casting.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.12.00.",null,"Permisos de rodaje/Tasas municipales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.13.00.",null,"Andamios/Practicables.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.14.00.",null,"Iluminación decorativa: neones y otros",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.15.00.",null,"Reservas espacios aparcamiento vehículos rodaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.16.00.",null,"Direccion Facultativa de Seguridad y Prevencion",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.17.00.",null,null,null,null,null,null,null,null,0,{"$f":"+H452*F452*C452","v":0},{"$f":"+I452*F452*C452","v":0},{"$f":"+J452*F452*C452","v":0},{"$f":"SUM(L452:N452)","v":0}]
[null,"04.01.17.00.",null,null,null,null,null,null,null,null,0,{"$f":"+H453*F453*C453","v":0},{"$f":"+I453*F453*C453","v":0},{"$f":"+J453*F453*C453","v":0},{"$f":"SUM(L453:N453)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H454:J454)","v":0},{"$f":"+H454*F454*C454","v":0},{"$f":"+I454*F454*C454","v":0},{"$f":"+J454*F454*C454","v":0},{"$f":"SUM(L454:N454)","v":0}]
[null,null,null,null,"."]
[null,"04.02.00.00.","Nº","Estudios de rodaje (platós).","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L457:L463)","v":0},{"$f":"SUM(M457:M463)","v":0},{"$f":"SUM(N457:N463)","v":0},{"$f":"SUM(O457:O463)","v":0}]
[null,"04.02.01.00.",null,"Alquiler platós. (indicar m2)",null,null,null,null,null,null,{"$f":"SUM(H457:J457)","v":0},{"$f":"+H457*F457*C457","v":0},{"$f":"+I457*F457*C457","v":0},{"$f":"+J457*F457*C457","v":0},{"$f":"SUM(L457:N457)","v":0}]
[null,"04.02.02.00.",null,"Plató virtual.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.03.00.",null,"Fluído eléctrico.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.04.00.",null,"Mantenimiento de decorados.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.05.00.",null,"Instalaciones complementarias: agua, etc.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.06.00.",null,null,null,null,null,null,null,null,{"$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,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"04.03.00.00.","Nº","Ambientación y Efectos Especiales.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L466:L481)","v":0},{"$f":"SUM(M466:M481)","v":0},{"$f":"SUM(N466:N481)","v":0},{"$f":"SUM(O466:O481)","v":0}]
[null,"04.03.01.00.",null,"Mobiliario alquilado.",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},{"$f":"SUM(L466:N466)","v":0}]
[null,"04.03.01.00.",null,"Atrezzo alquilado.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.02.00.",null,"Mobiliario adquirido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.02.00.",null,"Atrezzo adquirido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.03.00.",null,"Jardinería.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.04.00.",null,"Armería operativa.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.05.00.",null,"Vehículos en escena.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.06.00.",null,"Comidas en escena",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.07.00.",null,"Material efectos especiales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.07.01",null,"Maquina de niebla.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.07.02",null,"Lluvia.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.07.03",null,"Otros efectos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.08.00.",null,"Instrumentos musicales (Backline).",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.09.00.",null,"Grafismo no electronico/Rotulos y Gráficos.",null,null,null,null,null,null,{"$f":"SUM(H479:J479)","v":0},{"$f":"+H479*F479*C479","v":0},{"$f":"+I479*F479*C479","v":0},{"$f":"+J479*F479*C479","v":0},{"$f":"SUM(L479:N479)","v":0}]
[null,"04.03.10.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"04.04.00.00.","Nº","Vestuario.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L484:L491)","v":0},{"$f":"SUM(M484:M491)","v":0},{"$f":"SUM(N484:N491)","v":0},{"$f":"SUM(O484:O491)","v":0}]
[null,"04.04.01.00.",null,"Vestuario alquilado.",null,null,null,null,null,null,{"$f":"SUM(H484:J484)","v":0},{"$f":"+H484*F484*C484","v":0},{"$f":"+I484*F484*C484","v":0},{"$f":"+J484*F484*C484","v":0},{"$f":"SUM(L484:N484)","v":0}]
[null,"04.04.02.00.",null,"Vestuario adquirido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.03.00.",null,"Zapatería.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.04.00.",null,"Complementos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.05.00.",null,"Materiales de sastrería.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.06.00.",null,"Perdidas y destrozos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.07.00.",null,"Tintorería.",null,null,null,null,null,null,{"$f":"SUM(H490:J490)","v":0},{"$f":"+H490*F490*C490","v":0},{"$f":"+I490*F490*C490","v":0},{"$f":"+J490*F490*C490","v":0},{"$f":"SUM(L490:N490)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",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},{"$f":"SUM(L491:N491)","v":0}]
[null,null,null,null,"."]
[null,"04.05.00.00.","Nº","Semovientes y carruajes.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L494:L499)","v":0},{"$f":"SUM(M494:M499)","v":0},{"$f":"SUM(N494:N499)","v":0},{"$f":"SUM(O494:O499)","v":0}]
[null,"04.05.01.00.",null,"Animales alquilados.",null,null,null,null,null,null,{"$f":"SUM(H494:J494)","v":0},{"$f":"+H494*F494*C494","v":0},{"$f":"+I494*F494*C494","v":0},{"$f":"+J494*F494*C494","v":0},{"$f":"SUM(L494:N494)","v":0}]
[null,"04.05.02.00.",null,"Monturas y atalajes.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.05.03.00.",null,"Cuadras y piensos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.05.04.00.",null,"Transportes animales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.05.05.00.",null,"Carruajes.",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H499:J499)","v":0},{"$f":"+H499*F499*C499","v":0},{"$f":"+I499*F499*C499","v":0},{"$f":"+J499*F499*C499","v":0},{"$f":"SUM(L499:N499)","v":0}]
[null,null,null,null,"."]
[null,"04.06.00.00.","Nº","Caracterización.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L502:L505)","v":0},{"$f":"SUM(M502:M505)","v":0},{"$f":"SUM(N502:N505)","v":0},{"$f":"SUM(O502:O505)","v":0}]
[null,"04.06.01.00.",null,"Material maquillaje y peluquería.",null,null,null,null,null,null,{"$f":"SUM(H502:J502)","v":0},{"$f":"+H502*F502*C502","v":0},{"$f":"+I502*F502*C502","v":0},{"$f":"+J502*F502*C502","v":0},{"$f":"SUM(L502:N502)","v":0}]
[null,"04.06.02.00.",null,"Pelucas, barbas ",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},{"$f":"SUM(L503:N503)","v":0}]
[null,"04.06.03.00.",null,"Prótesis varias",null,null,null,null,null,null,{"$f":"SUM(H504:J504)","v":0},{"$f":"+H504*F504*C504","v":0},{"$f":"+I504*F504*C504","v":0},{"$f":"+J504*F504*C504","v":0},{"$f":"SUM(L504:N504)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H505:J505)","v":0},{"$f":"+H505*F505*C505","v":0},{"$f":"+I505*F505*C505","v":0},{"$f":"+J505*F505*C505","v":0},{"$f":"SUM(L505:N505)","v":0}]
[null,null,null,null,"."]
[null,"05.00.00.00","CAP. 5","MAQUINARIA DE RODAJE Y TRANSPORTES.",".",null,null,"TOTAL CAPITULO 5",null,null,null,{"$f":"SUM(L508+L539+L549+L564+L572)","v":0},{"$f":"SUM(M508+M539+M549+M564+M572)","v":0},{"$f":"SUM(N508+N539+N549+N564+N572)","v":0},{"$f":"SUM(O508+O539+O549+O564+O572)","v":0}]
[null,"05.01.00.00.","Nº","Maquinaria/elementos rodaje y grabación","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L509:L537)","v":0},{"$f":"SUM(M509:M537)","v":0},{"$f":"SUM(N509:N537)","v":0},{"$f":"SUM(O509:O537)","v":0}]
[null,"05.01.01.00.",null,"Cámaras cine (---)",null,null,null,null,null,null,{"$f":"SUM(H509:J509)","v":0},{"$f":"+H509*F509*C509","v":0},{"$f":"+I509*F509*C509","v":0},{"$f":"+J509*F509*C509","v":0},{"$f":"SUM(L509:N509)","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,"05.01.07.01.",null,"Material iluminación adquirido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.07.02.",null,"Plataforma elevadora iluminación",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.08.00.",null,"Material maquinistas alquilado: travelling,gruas",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.09.00.",null,"Equipo de sonido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.09.01.",null,"Equipo sonido complementario con personal.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.09.02.",null,"Equipo sonido complementario sin personal.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.10.00.",null,"Grua de cabeza caliente con personal. (---)",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.10.01.",null,"Grua de cabeza caliente sin personal. (---)",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.11.00.",null,"Plataformas, Cámara car",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.12.00.",null,"Steadycam.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.13.00.",null,"Travelling portable.PEEWE.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.14.00.",null,"Grupos electrogenos:",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.14.01.",null,"Carburante grupo y varios grupo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.15.00.",null,"Fluido eléctrico consumo Kw. (enganches).",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.16.00.",null,"Helicópteros, aviones, etc.",null,null,null,null,null,null,0,{"$f":"+H532*F532*C532","v":0},{"$f":"+I532*F532*C532","v":0},{"$f":"+J532*F532*C532","v":0},{"$f":"SUM(L532:N532)","v":0}]
[null,"05.01.17.00.",null,"Drones (---)",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.18.00.",null,"P.E.A. (megafonía).",null,null,null,null,null,null,{"$f":"SUM(H534:J534)","v":0},{"$f":"+H534*F534*C534","v":0},{"$f":"+I534*F534*C534","v":0},{"$f":"+J534*F534*C534","v":0},{"$f":"SUM(L534:N534)","v":0}]
[null,"05.01.19.00.",null,"Unidad movil de sonido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.20.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H536:J536)","v":0},{"$f":"+H536*F536*C536","v":0},{"$f":"+I536*F536*C536","v":0},{"$f":"+J536*F536*C536","v":0},{"$f":"SUM(L536:N536)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",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},{"$f":"SUM(L537:N537)","v":0}]
[null,null,null,null,"."]
[null,"05.02.00.00.","Nº","Equipos autonomos grabación video. U.M.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L540:L547)","v":0},{"$f":"SUM(M540:M547)","v":0},{"$f":"SUM(N540:N547)","v":0},{"$f":"SUM(O540:O547)","v":0}]
[null,"05.02.01.00.",null,"Equipos E.N.G con personal ",null,null,null,null,null,null,{"$f":"SUM(H540:J540)","v":0},{"$f":"+H540*F540*C540","v":0},{"$f":"+I540*F540*C540","v":0},{"$f":"+J540*F540*C540","v":0},{"$f":"SUM(L540:N540)","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,"05.02.04.01.",null,"Unidad movil TV.sin personal",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"05.03.00.00.","Nº","Equipos complementarios para rodaje/grabación.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L550:L562)","v":0},{"$f":"SUM(M550:M562)","v":0},{"$f":"SUM(N550:N562)","v":0},{"$f":"SUM(O550:O562)","v":0}]
[null,"05.03.01.00.",null,"Teleprompters y autocue.",null,null,null,null,null,null,{"$f":"SUM(H550:J550)","v":0},{"$f":"+H550*F550*C550","v":0},{"$f":"+I550*F550*C550","v":0},{"$f":"+J550*F550*C550","v":0},{"$f":"SUM(L550:N550)","v":0}]
[null,"05.03.02.00.",null,"Pantallas de plasma.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.02.01.",null,"Proyector video pantalla gigante.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.02.02.",null,"Videowall, videoproyectores, pantallas de LED´s",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.03.00.",null,"Sistema traducción simultanea.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.04.00.",null,"Sistema informatico de datos. Marcadores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.05.00.",null,"Megafonia. ",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.06.00.",null,"Comunicaciones en rodaje (walki talki).",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.07.00.",null,"Equipos de grafismo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.08.00.",null,"Alquiler de monitores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.09.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.09.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H561:J561)","v":0},{"$f":"+H561*F561*C561","v":0},{"$f":"+I561*F561*C561","v":0},{"$f":"+J561*F561*C561","v":0},{"$f":"SUM(L561:N561)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"05.04.00.00.","Nº","Despliegue unidades moviles. Enlaces de TV.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L565:L570)","v":0},{"$f":"SUM(M565:M570)","v":0},{"$f":"SUM(N565:N570)","v":0},{"$f":"SUM(O565:O570)","v":0}]
[null,"05.04.01.00.",null,"Unidad movil enlaces. ",null,null,null,null,null,null,{"$f":"SUM(H565:J565)","v":0},{"$f":"+H565*F565*C565","v":0},{"$f":"+I565*F565*C565","v":0},{"$f":"+J565*F565*C565","v":0},{"$f":"SUM(L565:N565)","v":0}]
[null,"05.04.02.00.",null,"Enlaces TV (satelite y terrestre) y líneas microfónicas.",null,null,null,null,null,null,{"$f":"SUM(H566:J566)","v":0},{"$f":"+H566*F566*C566","v":0},{"$f":"+I566*F566*C566","v":0},{"$f":"+J566*F566*C566","v":0},{"$f":"SUM(L566:N566)","v":0}]
[null,"05.04.03.00.",null,"DSNG (Vehículo y personal técnico)",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},{"$f":"SUM(L567:N567)","v":0}]
[null,"05.04.04.00.",null,"Servicios Play Out",null,null,null,null,null,null,{"$f":"SUM(H568:J568)","v":0},{"$f":"+H568*F568*C568","v":0},{"$f":"+I568*F568*C568","v":0},{"$f":"+J568*F568*C568","v":0},{"$f":"SUM(L568:N568)","v":0}]
[null,"05.04.05.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H569:J569)","v":0},{"$f":"+H569*F569*C569","v":0},{"$f":"+I569*F569*C569","v":0},{"$f":"+J569*F569*C569","v":0},{"$f":"SUM(L569:N569)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H570:J570)","v":0},{"$f":"+H570*F570*C570","v":0},{"$f":"+I570*F570*C570","v":0},{"$f":"+J570*F570*C570","v":0},{"$f":"SUM(L570:N570)","v":0}]
[null,null,null,null,"."]
[null,"05.05.00.00.","Nº","Transportes.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L573:L595)","v":0},{"$f":"SUM(M573:M595)","v":0},{"$f":"SUM(N573:N595)","v":0},{"$f":"SUM(O573:O595)","v":0}]
[null,"05.05.01.00.",null,"Coches de producción.",null,null,null,null,null,null,{"$f":"SUM(H573:J573)","v":0},{"$f":"+H573*F573*C573","v":0},{"$f":"+I573*F573*C573","v":0},{"$f":"+J573*F573*C573","v":0},{"$f":"SUM(L573:N573)","v":0}]
[null,"05.05.02.00.",null,"Combustible coches del equipo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.03.00.",null,"Uso coches equipo",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.04.00.",null,"Alquiler minibus.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.05.00.",null,"Alquiler coches sin conductor.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.06.00.",null,"Taxis en fechas rodaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.07.00.",null,"Furgón de cámaras.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.08.00.",null,"Furgoneta/bus de maquillaje.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.09.00.",null,"Camión/furgón vestuario",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.10.00.",null,"Camión decoración-atrezzo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.11.00.",null,"Camión iluminación.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.12.00.",null,"Camión Efectos Especiales",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.13.00.",null,"Exceso Km. transporte pesado y furgonetas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.14.00.",null,"Autobuses.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.15.00.",null,"Autocaravanas",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.16.00.",null,"Aduanas y fletes.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.17.00.",null,"Peaje autopistas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.18.00.",null,"Alquiler otros transportes.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.19.00.",null,"Ambulancias",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.20.00.",null,"Caravanas",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.21.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.21.00.",null,null,null,null,null,null,null,null,{"$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,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"06.00.00.00.","CAP. 6","VIAJES, DIETAS Y COMIDAS",".",null,null,"TOTAL CAPITULO 6",null,null,null,{"$f":"SUM(L598+L611+L621+L630)","v":0},{"$f":"SUM(M598+M611+M621+M630)","v":0},{"$f":"SUM(N598+N611+N621+N630)","v":0},{"$f":"SUM(O598+O611+O621+O630)","v":0}]
[null,"06.01.00.00.","Nº","Localizaciones varias","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L599:L609)","v":0},{"$f":"SUM(M599:M609)","v":0},{"$f":"SUM(N599:N609)","v":0},{"$f":"SUM(O599:O609)","v":0}]
[null,"06.01.01.00.",null,"Billetes avión","Billete i/v",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},{"$f":"SUM(L599:N599)","v":0}]
[null,"06.01.02.00.",null,"Billetes tren","Billete i/v",null,null,null,null,null,0,0,0,0,0]
[null,"06.01.03.00.",null,"Alquiler vehículos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.04.00.",null,"Gasolina y kilometraje.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.05.00.",null,"Peajes y parking.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.06.00.",null,"Taxis y otros.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.07.00.",null,"Comidas.","Importe comida",null,null,null,null,null,0,0,0,0,0]
[null,"06.01.08.00.",null,"Hoteles.","Noche",null,null,null,null,null,0,0,0,0,0]
[null,"06.01.09.00.",null,"Dietas o gastos de bolsillo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.01.10.00.",null,null,null,null,null,null,null,null,{"$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,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"06.02.00.00.","Nº","Viajes.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L612:L619)","v":0},{"$f":"SUM(M612:M619)","v":0},{"$f":"SUM(N612:N619)","v":0},{"$f":"SUM(O612:O619)","v":0}]
[null,"06.02.01.00.",null,"Billetes avión","Billete i/v",null,null,null,null,null,{"$f":"SUM(H612:J612)","v":0},{"$f":"+H612*F612*C612","v":0},{"$f":"+I612*F612*C612","v":0},{"$f":"+J612*F612*C612","v":0},{"$f":"SUM(L612:N612)","v":0}]
[null,"06.02.02.00.",null,"Billetes tren","Billete i/v",null,null,null,null,null,0,0,0,0,0]
[null,"06.02.03.00.",null,"Alquiler vehículos",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.02.04.00.",null,"Gasolina y kilometraje",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.02.05.00.",null,"Peajes y parkings",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.02.06.00.",null,"Taxis y otros",null,null,null,null,null,null,0,0,0,0,0]
[null,"06.02.07.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H618:J618)","v":0},{"$f":"+H618*F618*C618","v":0},{"$f":"+I618*F618*C618","v":0},{"$f":"+J618*F618*C618","v":0},{"$f":"SUM(L618:N618)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"06.03.00.00.","Nº","Hoteles y comidas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L622:L628)","v":0},{"$f":"SUM(M622:M628)","v":0},{"$f":"SUM(N622:N628)","v":0},{"$f":"SUM(O622:O628)","v":0}]
[null,"06.03.01.00.",null,"Hotel equipo técnico","Noche",null,null,null,null,null,{"$f":"SUM(H622:J622)","v":0},{"$f":"+H622*F622*C622","v":0},{"$f":"+I622*F622*C622","v":0},{"$f":"+J622*F622*C622","v":0},{"$f":"SUM(L622:N622)","v":0}]
[null,"06.03.02.00.",null,"Comidas rodaje equipo técnico - cap.03","Importe comida",null,null,null,null,null,0,0,0,0,0]
[null,"06.03.02.01.",null,"Comidas rodaje equipo técnico - cap.05 (en los supuestos que no esté incluido dentro de tarifa)","Importe comida",null,null,null,null,null,0,0,0,0,0]
[null,"06.03.03.00.",null,"Comidas preparación","Importe comida",null,null,null,null,null,0,0,0,0,0]
[null,"06.03.04.00.",null,"Comidas  post-producción.","Importe comida",null,null,null,null,null,{"$f":"SUM(H626:J626)","v":0},{"$f":"+H626*F626*C626","v":0},{"$f":"+I626*F626*C626","v":0},{"$f":"+J626*F626*C626","v":0},{"$f":"SUM(L626:N626)","v":0}]
[null,"06.03.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",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 ",{"$f":"SUM(L631:L634)","v":0},{"$f":"SUM(M631:M634)","v":0},{"$f":"SUM(N631:N634)","v":0},{"$f":"SUM(O631:O634)","v":0}]
[null,"06.04.01.00.",null,"Nº tecnicos en:","Importe dieta",null,null,null,null,null,{"$f":"SUM(H631:J631)","v":0},{"$f":"+H631*F631*C631","v":0},{"$f":"+I631*F631*C631","v":0},{"$f":"+J631*F631*C631","v":0},{"$f":"SUM(L631:N631)","v":0}]
[null,"06.04.01.00.",null,"Nº tecnicos en:","Importe dieta",null,null,null,null,null,{"$f":"SUM(H632:J632)","v":0},{"$f":"+H632*F632*C632","v":0},{"$f":"+I632*F632*C632","v":0},{"$f":"+J632*F632*C632","v":0},{"$f":"SUM(L632:N632)","v":0}]
[null,"06.04.02.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H633:J633)","v":0},{"$f":"+H633*F633*C633","v":0},{"$f":"+I633*F633*C633","v":0},{"$f":"+J633*F633*C633","v":0},{"$f":"SUM(L633:N633)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H634:J634)","v":0},{"$f":"+H634*F634*C634","v":0},{"$f":"+I634*F634*C634","v":0},{"$f":"+J634*F634*C634","v":0},{"$f":"SUM(L634:N634)","v":0}]
[null,null,null,null,"."]
[null,"07.00.00.00","CAP. 7","SOPORTES GRABACIÓN Y VARIOS PRODUCCIÓN",".",null,null,"TOTAL CAPITULO 7",null,null,null,{"$f":"SUM(L637+L645)","v":0},{"$f":"SUM(M637+M645)","v":0},{"$f":"SUM(N637+N645)","v":0},{"$f":"SUM(O637+O645)","v":0}]
[null,"07.01.00.00.","Nº","Soportes grabación y varios producción","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L638:L643)","v":0},{"$f":"SUM(M638:M643)","v":0},{"$f":"SUM(N638:N643)","v":0},{"$f":"SUM(O638:O643)","v":0}]
[null,"07.01.01.00.",null,"Tarjetas cámara",null,null,null,null,null,null,{"$f":"SUM(H638:J638)","v":0},{"$f":"+H638*F638*C638","v":0},{"$f":"+I638*F638*C638","v":0},{"$f":"+J638*F638*C638","v":0},{"$f":"SUM(L638:N638)","v":0}]
[null,"07.01.02.00.",null,"Discos duros",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"07.02.00.00.","Nº","Varios producción.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L646:L664)","v":0},{"$f":"SUM(M646:M664)","v":0},{"$f":"SUM(N646:N664)","v":0},{"$f":"SUM(O646:O664)","v":0}]
[null,"07.02.01.00.",null,"Teléfonos móviles.",null,null,null,null,null,null,{"$f":"SUM(H646:J646)","v":0},{"$f":"+H646*F646*C646","v":0},{"$f":"+I646*F646*C646","v":0},{"$f":"+J646*F646*C646","v":0},{"$f":"SUM(L646:N646)","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,"Prevención Riesgos Laborales-EPI",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,"Licencias Software para...",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,"07.02.16.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H662:J662)","v":0},{"$f":"+H662*F662*C662","v":0},{"$f":"+I662*F662*C662","v":0},{"$f":"+J662*F662*C662","v":0},{"$f":"SUM(L662:N662)","v":0}]
[null,"07.02.16.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"08.00.00.00","CAP. 8","MONTAJE, SONORIZACIÓN Y POSTPRODUCCIÓN ",".",null,null,"TOTAL CAPITULO 8",null,null,null,{"$f":"SUM(L667+L680+L695+L705)","v":0},{"$f":"SUM(M667+M680+M695+M705)","v":0},{"$f":"SUM(N667+N680+N695+N705)","v":0},{"$f":"SUM(O667+O680+O695+O705)","v":0}]
[null,"08.01.00.00.","Nº","Montaje y EDICIÓN.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L668:L678)","v":0},{"$f":"SUM(M668:M678)","v":0},{"$f":"SUM(N668:N678)","v":0},{"$f":"SUM(O668:O678)","v":0}]
[null,"08.01.01.00.",null,"Sala de montaje ó edición.",null,null,null,null,null,null,{"$f":"SUM(H668:J668)","v":0},{"$f":"+H668*F668*C668","v":0},{"$f":"+I668*F668*C668","v":0},{"$f":"+J668*F668*C668","v":0},{"$f":"SUM(L668:N668)","v":0}]
[null,"08.01.01.00.",null,"Sala de montaje ó edición.",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.01.01.00.",null,"Sala de montaje ó edición.",null,null,null,null,null,null,0,0,0,0,0]
[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,{"$f":"SUM(H674:J674)","v":0},{"$f":"+H674*F674*C674","v":0},{"$f":"+I674*F674*C674","v":0},{"$f":"+J674*F674*C674","v":0},{"$f":"SUM(L674:N674)","v":0}]
[null,"08.01.06.00.",null,"Landshare para redacción",null,null,null,null,null,null,{"$f":"SUM(H675:J675)","v":0},{"$f":"+H675*F675*C675","v":0},{"$f":"+I675*F675*C675","v":0},{"$f":"+J675*F675*C675","v":0},{"$f":"SUM(L675:N675)","v":0}]
[null,"08.01.07.00.",null,"Alquiler Laptops",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.01.08.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H677:J677)","v":0},{"$f":"+H677*F677*C677","v":0},{"$f":"+I677*F677*C677","v":0},{"$f":"+J677*F677*C677","v":0},{"$f":"SUM(L677:N677)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H678:J678)","v":0},0,0,0,0]
[null,null,null,null,"."]
[null,"08.02.00.00.","Nº","IMAGEN","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L681:L693)","v":0},{"$f":"SUM(M681:M693)","v":0},{"$f":"SUM(N681:N693)","v":0},{"$f":"SUM(O681:O693)","v":0}]
[null,"08.02.01.00.",null,"Sala postproducción",null,null,null,null,null,null,{"$f":"SUM(H681:J681)","v":0},{"$f":"+H681*F681*C681","v":0},{"$f":"+I681*F681*C681","v":0},{"$f":"+J681*F681*C681","v":0},{"$f":"SUM(L681:N681)","v":0}]
[null,"08.02.02.00.",null,"Sala postproduccion con paleta gráfica",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.03.00.",null,"Cambios de formato. Copias y repicados.",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.04.00.",null,"Efectos visuales",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.05.00.",null,"Animaciones y trucos digitales",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.06.00.",null,"Etalonaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.07.00.",null,"Grafismo electrónico",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.08.00.",null,"Generador gráficos ",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.09.00.",{"$f":"+$O$8","v":0},"Subtitulado programas","Minuto",null,null,null,null,{"$f":"$O$6","v":1},1,0,0,0,0]
[null,"08.02.10.00.",{"$f":"+$O$8","v":0},"Audiodescripción","Minuto",null,null,null,null,{"$f":"$O$6","v":1},{"$f":"SUM(H690:J690)","v":1},{"$f":"+H690*F690*C690","v":0},{"$f":"+I690*F690*C690","v":0},{"$f":"+J690*F690*C690","v":0},{"$f":"SUM(L690:N690)","v":0}]
[null,"08.02.11.00.",null,"Transcripciones",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.12.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H693:J693)","v":0},{"$f":"+H693*F693*C693","v":0},{"$f":"+I693*F693*C693","v":0},{"$f":"+J693*F693*C693","v":0},{"$f":"SUM(L693:N693)","v":0}]
[null,null,null,null,"."]
[null,"08.03.00.00.","Nº","SONIDO","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L696:L703)","v":0},{"$f":"SUM(M696:M703)","v":0},{"$f":"SUM(N696:N703)","v":0},{"$f":"SUM(O696:O703)","v":0}]
[null,"08.03.01.00.",null,"Sala sonorización",null,null,null,null,null,null,{"$f":"SUM(H696:J696)","v":0},{"$f":"+H696*F696*C696","v":0},{"$f":"+I696*F696*C696","v":0},{"$f":"+J696*F696*C696","v":0},{"$f":"SUM(L696:N696)","v":0}]
[null,"08.03.01.01.",null,"Sala Protools",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.03.02.00.",null,"Mezclas sonido",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.03.03.00.",null,"Elaboración soundtrack",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.03.04.00.",null,"Sala de doblaje.",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.03.05.00.",null,"Sala grabación música.",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.03.06.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H702:J702)","v":0},{"$f":"+H702*F702*C702","v":0},{"$f":"+I702*F702*C702","v":0},0,{"$f":"SUM(L702:N702)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H703:J703)","v":0},{"$f":"+H703*F703*C703","v":0},{"$f":"+I703*F703*C703","v":0},{"$f":"+J703*F703*C703","v":0},{"$f":"SUM(L703:N703)","v":0}]
[null,null,null,null,"."]
[null,"08.04.00.00.","Nº","Varios.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L706:L713)","v":0},{"$f":"SUM(M706:M713)","v":0},{"$f":"SUM(N706:N713)","v":0},{"$f":"SUM(O706:O713)","v":0}]
[null,"08.04.01.00.",null,"Cabecera (diseño y realización).",null,null,null,null,null,null,{"$f":"SUM(H706:J706)","v":0},{"$f":"+H706*F706*C706","v":0},{"$f":"+I706*F706*C706","v":0},{"$f":"+J706*F706*C706","v":0},{"$f":"SUM(L706:N706)","v":0}]
[null,"08.04.02.00.",null,"Conversor de normas o formato",null,null,null,null,null,null,{"$f":"SUM(H707:J707)","v":0},{"$f":"+H707*F707*C707","v":0},{"$f":"+I707*F707*C707","v":0},{"$f":"+J707*F707*C707","v":0},{"$f":"SUM(L707:N707)","v":0}]
[null,"08.04.03.00.",null,"Realidad Virtual (VR)",null,null,null,null,null,null,{"$f":"SUM(H708:J708)","v":0},{"$f":"+H708*F708*C708","v":0},{"$f":"+I708*F708*C708","v":0},{"$f":"+J708*F708*C708","v":0},{"$f":"SUM(L708:N708)","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,{"$f":"SUM(H711:J711)","v":0},{"$f":"+H711*F711*C711","v":0},{"$f":"+I711*F711*C711","v":0},{"$f":"+J711*F711*C711","v":0},{"$f":"SUM(L711:N711)","v":0}]
[null,"08.04.07.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H712:J712)","v":0},{"$f":"+H712*F712*C712","v":0},{"$f":"+I712*F712*C712","v":0},{"$f":"+J712*F712*C712","v":0},{"$f":"SUM(L712:N712)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H713:J713)","v":0},{"$f":"+H713*F713*C713","v":0},{"$f":"+I713*F713*C713","v":0},{"$f":"+J713*F713*C713","v":0},{"$f":"SUM(L713:N713)","v":0}]
[null,null,null,null,"."]
[null,"09.00.00.00.","CAP. 9","SEGUROS E IMPUESTOS",".",null,null,"TOTAL CAPITULO 9",null,null,null,{"$f":"L716","v":0},{"$f":"M716","v":0},{"$f":"N716","v":0},{"$f":"O716","v":0}]
[null,"09.01.00.00.","Nº","Seguros e Impuestos","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L717:L724)","v":0},{"$f":"SUM(M717:M724)","v":0},{"$f":"SUM(N717:N724)","v":0},{"$f":"SUM(O717:O724)","v":0}]
[null,"09.01.01.00.",null,"Seguro total de la producción.",null,null,null,null,null,null,{"$f":"SUM(H717:J717)","v":0},{"$f":"+H717*F717*C717","v":0},{"$f":"+I717*F717*C717","v":0},{"$f":"+J717*F717*C717","v":0},{"$f":"SUM(L717:N717)","v":0}]
[null,"09.01.02.00.",null,"Seguro de interrupción de rodaje",null,null,null,null,null,null,0,0,0,0,0]
[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,0,0,0,0,0]
[null,"09.01.05.00.",null,"Seguro multirriesgo",null,null,null,null,null,null,0,0,0,0,0]
[null,"09.01.06.00.",null,"Impuesto Servicios grabación en otro país",null,null,null,null,null,null,{"$f":"SUM(H722:J722)","v":0},{"$f":"+H722*F722*C722","v":0},{"$f":"+I722*F722*C722","v":0},0,{"$f":"SUM(L722:N722)","v":0}]
[null,"09.01.07.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H723:J723)","v":0},{"$f":"+H723*F723*C723","v":0},{"$f":"+I723*F723*C723","v":0},{"$f":"+J723*F723*C723","v":0},{"$f":"SUM(L723:N723)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H724:J724)","v":0},{"$f":"+H724*F724*C724","v":0},{"$f":"+I724*F724*C724","v":0},0,{"$f":"SUM(L724:N724)","v":0}]
[null,null,null,null,"."]
[null,"10.00.00.00.","CAP. 10","GASTOS GENERALES",".",null,null,"TOTAL CAPITULO 10",null,null,null,{"$f":"L727","v":0},{"$f":"M727","v":0},{"$f":"N727","v":0},{"$f":"O727","v":0}]
[null,"10.01.00.00.","Nº","Gastos Generales","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L728:L737)","v":0},{"$f":"SUM(M728:M737)","v":0},{"$f":"SUM(N728:N737)","v":0},{"$f":"SUM(O728:O737)","v":0}]
[null,"10.01.01.00.",null,"Alquiler oficinas.",null,null,null,null,null,null,{"$f":"SUM(H728:J728)","v":0},{"$f":"+H728*F728*C728","v":0},{"$f":"+I728*F728*C728","v":0},{"$f":"+J728*F728*C728","v":0},{"$f":"SUM(L728:N728)","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,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]

{"sheet":"SEG. SOCIAL ARTISTAS","index":1,"n_rows":127,"n_cols":16,"rows_kept":127,"cut":false,"hidden":false,"merged":[[120,9,120,11],[125,1,125,7],[4,5,4,6],[4,7,4,10],[110,1,111,1],[123,3,123,7],[124,1,124,7],[121,3,121,7],[122,3,122,7],[118,3,118,8],[120,12,120,13],[4,12,4,14],[4,15,5,15],[0,4,0,15],[119,3,119,7],[120,3,120,7],[2,2,2,3],[0,2,0,3],[106,1,106,7],[108,3,108,11],[117,3,117,10],[110,3,110,4],[111,3,111,4],[113,1,115,1],[4,4,5,4],[119,12,119,13]]}
[null,{"$f":"'MODELO PPTO.'!B2","v":2026},"CÁLCULO COSTES SEGURIDAD SOCIAL ARTISTAS",null,"¡ OJO, LA PRODUCTORA DEBE CALCULAR EL TOTAL DE LA COLUMNA SOMBREADA EN NARANJA !"]
[]
[null,null,{"$f":"'MODELO PPTO.'!H4","v":"PROGRAMA"}]
[]
[null,null,null,null,"T.C (1)","MEDIDA (2)",null,"Nª UNIDADES",null,null,null,"SALARIOS","COSTE SEGURIDAD SOCIAL EMPRESA",null,null,"TOTAL (4)"]
[null,"02.00.00.00.","Nº",{"$f":"'MODELO PPTO.'!D83","v":"PERSONAL ARTISTICO"},null,"Unidad","Valor","Pre","Pro","Post","TOTAL ","TOTAL","Pre","Pro","Post"]
[]
[null,{"$f":"'MODELO PPTO.'!B84","v":"02.01.00.00."},null," Protagonistas.Presentadores.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O84","v":0},{"$f":"SUM(M9:M14)","v":0},{"$f":"SUM(N9:N14)","v":0},{"$f":"SUM(O9:O14)","v":0},{"$f":"SUM(P9:P14)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B85","v":"02.01.01.00."},{"$f":"'MODELO PPTO.'!C85","v":0},{"$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},{"$f":"IF(P9=0,0,(P9*H9)/K9)","v":0},{"$f":"IF(P9=0,0,(P9*I9)/K9)","v":0},{"$f":"IF(P9=0,0,(P9*J9)/K9)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B86","v":"02.01.01.00."},{"$f":"'MODELO PPTO.'!C86","v":0},{"$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},{"$f":"IF(P10=0,0,(P10*H10)/K10)","v":0},{"$f":"IF(P10=0,0,(P10*I10)/K10)","v":0},{"$f":"IF(P10=0,0,(P10*J10)/K10)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B87","v":"02.01.01.00."},{"$f":"'MODELO PPTO.'!C87","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B88","v":"02.01.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O88","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B89","v":"02.01.01.00."},{"$f":"'MODELO PPTO.'!C89","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B90","v":0},{"$f":"'MODELO PPTO.'!C90","v":0},{"$f":"IF('MODELO PPTO.'!D90<>\"\",'MODELO PPTO.'!D90,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G90","v":0},{"$f":"'MODELO PPTO.'!E90","v":0},{"$f":"'MODELO PPTO.'!F90","v":0},{"$f":"'MODELO PPTO.'!H90","v":0},{"$f":"'MODELO PPTO.'!I90","v":0},{"$f":"'MODELO PPTO.'!J90","v":0},{"$f":"'MODELO PPTO.'!K90","v":0},{"$f":"'MODELO PPTO.'!O90","v":0},0,0,0]
[]
[null,{"$f":"'MODELO PPTO.'!B92","v":"02.02.00.00."},null,"Principales.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O92","v":0},{"$f":"SUM(M17:M25)","v":0},{"$f":"SUM(N17:N25)","v":0},{"$f":"SUM(O17:O25)","v":0},{"$f":"SUM(P17:P25)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B93","v":"02.02.01.00."},{"$f":"'MODELO PPTO.'!C93","v":0},{"$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},{"$f":"IF(P17=0,0,(P17*H17)/K17)","v":0},{"$f":"IF(P17=0,0,(P17*I17)/K17)","v":0},{"$f":"IF(P17=0,0,(P17*J17)/K17)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B94","v":"02.02.01.00."},{"$f":"'MODELO PPTO.'!C94","v":0},{"$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},{"$f":"IF(P18=0,0,(P18*H18)/K18)","v":0},{"$f":"IF(P18=0,0,(P18*I18)/K18)","v":0},{"$f":"IF(P18=0,0,(P18*J18)/K18)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B95","v":"02.02.01.00."},{"$f":"'MODELO PPTO.'!C95","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B96","v":"02.02.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O96","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B97","v":"02.02.01.00."},{"$f":"'MODELO PPTO.'!C97","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B98","v":"02.02.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O98","v":0},{"$f":"IF(P22=0,0,(P22*H22)/K22)","v":0},{"$f":"IF(P22=0,0,(P22*I22)/K22)","v":0},0]
[null,{"$f":"'MODELO PPTO.'!B99","v":"02.02.01.00."},{"$f":"'MODELO PPTO.'!C99","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B100","v":"02.02.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O100","v":0},{"$f":"IF(P24=0,0,(P24*H24)/K24)","v":0},{"$f":"IF(P24=0,0,(P24*I24)/K24)","v":0},{"$f":"IF(P24=0,0,(P24*J24)/K24)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B101","v":0},{"$f":"'MODELO PPTO.'!C101","v":0},{"$f":"IF('MODELO PPTO.'!D101<>\"\",'MODELO PPTO.'!D101,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$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},{"$f":"'MODELO PPTO.'!O101","v":0},0,0,{"$f":"IF(P25=0,0,(P25*J25)/K25)","v":0}]
[]
[null,{"$f":"'MODELO PPTO.'!B103","v":"02.03.00.00."},null,"Secundarios.Colaboraciones especiales o Actores Invitados",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O103","v":0},{"$f":"SUM(M28:M43)","v":0},{"$f":"SUM(N28:N43)","v":0},{"$f":"SUM(O28:O43)","v":0},{"$f":"SUM(P28:P43)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B104","v":"02.03.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O104","v":0},{"$f":"IF(P28=0,0,(P28*H28)/K28)","v":0},{"$f":"IF(P28=0,0,(P28*I28)/K28)","v":0},{"$f":"IF(P28=0,0,(P28*J28)/K28)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B105","v":"02.03.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O105","v":0},{"$f":"IF(P29=0,0,(P29*H29)/K29)","v":0},{"$f":"IF(P29=0,0,(P29*I29)/K29)","v":0},{"$f":"IF(P29=0,0,(P29*J29)/K29)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B106","v":"02.03.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O106","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B107","v":"02.03.01.00."},{"$f":"'MODELO PPTO.'!C107","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B108","v":"02.03.01.00."},{"$f":"'MODELO PPTO.'!C108","v":0},{"$f":"IF('MODELO PPTO.'!D108<>\"\",'MODELO PPTO.'!D108,\"\")","v":""},{"$f":"'MODELO PPTO.'!G108","v":0},{"$f":"'MODELO PPTO.'!E108","v":0},{"$f":"'MODELO PPTO.'!F108","v":0},{"$f":"'MODELO PPTO.'!H108","v":0},{"$f":"'MODELO PPTO.'!I108","v":0},{"$f":"'MODELO PPTO.'!J108","v":0},{"$f":"'MODELO PPTO.'!K108","v":0},{"$f":"'MODELO PPTO.'!O108","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B109","v":"02.03.01.00."},{"$f":"'MODELO PPTO.'!C109","v":0},{"$f":"IF('MODELO PPTO.'!D109<>\"\",'MODELO PPTO.'!D109,\"\")","v":""},{"$f":"'MODELO PPTO.'!G109","v":0},{"$f":"'MODELO PPTO.'!E109","v":0},{"$f":"'MODELO PPTO.'!F109","v":0},{"$f":"'MODELO PPTO.'!H109","v":0},{"$f":"'MODELO PPTO.'!I109","v":0},{"$f":"'MODELO PPTO.'!J109","v":0},{"$f":"'MODELO PPTO.'!K109","v":0},{"$f":"'MODELO PPTO.'!O109","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B110","v":"02.03.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O110","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B111","v":"02.03.01.00."},{"$f":"'MODELO PPTO.'!C111","v":0},{"$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},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B112","v":"02.03.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O112","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B113","v":"02.03.01.00."},{"$f":"'MODELO PPTO.'!C113","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B114","v":"02.03.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O114","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B115","v":"02.03.01.00."},{"$f":"'MODELO PPTO.'!C115","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B116","v":"02.03.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O116","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B117","v":"02.03.01.00."},{"$f":"'MODELO PPTO.'!C117","v":0},{"$f":"IF('MODELO PPTO.'!D117<>\"\",'MODELO PPTO.'!D117,\"\")","v":""},{"$f":"'MODELO PPTO.'!G117","v":0},{"$f":"'MODELO PPTO.'!E117","v":0},{"$f":"'MODELO PPTO.'!F117","v":0},{"$f":"'MODELO PPTO.'!H117","v":0},{"$f":"'MODELO PPTO.'!I117","v":0},{"$f":"'MODELO PPTO.'!J117","v":0},{"$f":"'MODELO PPTO.'!K117","v":0},{"$f":"'MODELO PPTO.'!O117","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B118","v":"02.03.01.00."},{"$f":"'MODELO PPTO.'!C118","v":0},{"$f":"IF('MODELO PPTO.'!D118<>\"\",'MODELO PPTO.'!D118,\"\")","v":""},{"$f":"'MODELO PPTO.'!G118","v":0},{"$f":"'MODELO PPTO.'!E118","v":0},{"$f":"'MODELO PPTO.'!F118","v":0},{"$f":"'MODELO PPTO.'!H118","v":0},{"$f":"'MODELO PPTO.'!I118","v":0},{"$f":"'MODELO PPTO.'!J118","v":0},{"$f":"'MODELO PPTO.'!K118","v":0},{"$f":"'MODELO PPTO.'!O118","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B119","v":0},{"$f":"'MODELO PPTO.'!C119","v":0},{"$f":"IF('MODELO PPTO.'!D119<>\"\",'MODELO PPTO.'!D119,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G119","v":0},{"$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},0,0,0]
[]
[null,{"$f":"'MODELO PPTO.'!B121","v":"02.04.00.00."},null,"Pequeñas partes.(Episódicos)",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O121","v":0},{"$f":"SUM(M46:M52)","v":0},{"$f":"SUM(N46:N52)","v":0},{"$f":"SUM(O46:O52)","v":0},{"$f":"SUM(P46:P52)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B122","v":"02.04.01.00."},{"$f":"'MODELO PPTO.'!C122","v":0},{"$f":"IF('MODELO PPTO.'!D122<>\"\",'MODELO PPTO.'!D122,\"\")","v":""},{"$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},{"$f":"'MODELO PPTO.'!O122","v":0},{"$f":"IF(P46=0,0,(P46*H46)/K46)","v":0},{"$f":"IF(P46=0,0,(P46*I46)/K46)","v":0},{"$f":"IF(P46=0,0,(P46*J46)/K46)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B123","v":"02.04.01.00."},{"$f":"'MODELO PPTO.'!C123","v":0},{"$f":"IF('MODELO PPTO.'!D123<>\"\",'MODELO PPTO.'!D123,\"\")","v":""},{"$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},{"$f":"'MODELO PPTO.'!O123","v":0},{"$f":"IF(P47=0,0,(P47*H47)/K47)","v":0},{"$f":"IF(P47=0,0,(P47*I47)/K47)","v":0},{"$f":"IF(P47=0,0,(P47*J47)/K47)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B124","v":"02.04.01.00."},{"$f":"'MODELO PPTO.'!C124","v":0},{"$f":"IF('MODELO PPTO.'!D124<>\"\",'MODELO PPTO.'!D124,\"\")","v":""},{"$f":"'MODELO PPTO.'!G124","v":0},{"$f":"'MODELO PPTO.'!E124","v":0},{"$f":"'MODELO PPTO.'!F124","v":0},{"$f":"'MODELO PPTO.'!H124","v":0},{"$f":"'MODELO PPTO.'!I124","v":0},{"$f":"'MODELO PPTO.'!J124","v":0},{"$f":"'MODELO PPTO.'!K124","v":0},{"$f":"'MODELO PPTO.'!O124","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B125","v":"02.04.01.00."},{"$f":"'MODELO PPTO.'!C125","v":0},{"$f":"IF('MODELO PPTO.'!D125<>\"\",'MODELO PPTO.'!D125,\"\")","v":""},{"$f":"'MODELO PPTO.'!G125","v":0},{"$f":"'MODELO PPTO.'!E125","v":0},{"$f":"'MODELO PPTO.'!F125","v":0},{"$f":"'MODELO PPTO.'!H125","v":0},{"$f":"'MODELO PPTO.'!I125","v":0},{"$f":"'MODELO PPTO.'!J125","v":0},{"$f":"'MODELO PPTO.'!K125","v":0},{"$f":"'MODELO PPTO.'!O125","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B126","v":"02.04.01.00."},{"$f":"'MODELO PPTO.'!C126","v":0},{"$f":"IF('MODELO PPTO.'!D126<>\"\",'MODELO PPTO.'!D126,\"\")","v":""},{"$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},{"$f":"'MODELO PPTO.'!O126","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B127","v":"02.04.01.00."},{"$f":"'MODELO PPTO.'!C127","v":0},{"$f":"IF('MODELO PPTO.'!D127<>\"\",'MODELO PPTO.'!D127,\"\")","v":""},{"$f":"'MODELO PPTO.'!G127","v":0},{"$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},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B128","v":0},{"$f":"'MODELO PPTO.'!C128","v":0},{"$f":"IF('MODELO PPTO.'!D128<>\"\",'MODELO PPTO.'!D128,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$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},{"$f":"'MODELO PPTO.'!O128","v":0},0,0,0]
[]
[null,{"$f":"'MODELO PPTO.'!B130","v":"02.05.00.00."},null,"Figuración y público.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O130","v":0},{"$f":"SUM(M55:M63)","v":0},{"$f":"SUM(N55:N63)","v":0},{"$f":"SUM(O55:O63)","v":0},{"$f":"SUM(P55:P63)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B131","v":"02.05.01.00."},{"$f":"'MODELO PPTO.'!C131","v":0},{"$f":"IF('MODELO PPTO.'!D131<>\"\",'MODELO PPTO.'!D131,\"\")","v":"Figuración Especial"},{"$f":"'MODELO PPTO.'!G131","v":0},{"$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},{"$f":"IF(P55=0,0,(P55*H55)/K55)","v":0},{"$f":"IF(P55=0,0,(P55*I55)/K55)","v":0},{"$f":"IF(P55=0,0,(P55*J55)/K55)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B132","v":"02.05.02.00."},{"$f":"'MODELO PPTO.'!C132","v":0},{"$f":"IF('MODELO PPTO.'!D132<>\"\",'MODELO PPTO.'!D132,\"\")","v":"Figuración normal"},{"$f":"'MODELO PPTO.'!G132","v":0},{"$f":"'MODELO PPTO.'!E132","v":0},{"$f":"'MODELO PPTO.'!F132","v":0},{"$f":"'MODELO PPTO.'!H132","v":0},{"$f":"'MODELO PPTO.'!I132","v":0},{"$f":"'MODELO PPTO.'!J132","v":0},{"$f":"'MODELO PPTO.'!K132","v":0},{"$f":"'MODELO PPTO.'!O132","v":0},{"$f":"IF(P56=0,0,(P56*H56)/K56)","v":0},{"$f":"IF(P56=0,0,(P56*I56)/K56)","v":0},{"$f":"IF(P56=0,0,(P56*J56)/K56)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B133","v":"02.05.03.00."},{"$f":"'MODELO PPTO.'!C133","v":0},{"$f":"IF('MODELO PPTO.'!D133<>\"\",'MODELO PPTO.'!D133,\"\")","v":"Figuración menores"},{"$f":"'MODELO PPTO.'!G133","v":0},{"$f":"'MODELO PPTO.'!E133","v":0},{"$f":"'MODELO PPTO.'!F133","v":0},{"$f":"'MODELO PPTO.'!H133","v":0},{"$f":"'MODELO PPTO.'!I133","v":0},{"$f":"'MODELO PPTO.'!J133","v":0},{"$f":"'MODELO PPTO.'!K133","v":0},{"$f":"'MODELO PPTO.'!O133","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B134","v":"02.05.04.00."},{"$f":"'MODELO PPTO.'!C134","v":0},{"$f":"IF('MODELO PPTO.'!D134<>\"\",'MODELO PPTO.'!D134,\"\")","v":"Dobles "},{"$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(P58=0,0,(P58*H58)/K58)","v":0},{"$f":"IF(P58=0,0,(P58*I58)/K58)","v":0},{"$f":"IF(P58=0,0,(P58*J58)/K58)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B135","v":"02.05.05.00."},{"$f":"'MODELO PPTO.'!C135","v":0},{"$f":"IF('MODELO PPTO.'!D135<>\"\",'MODELO PPTO.'!D135,\"\")","v":"Azafatas de imagen"},{"$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},{"$f":"'MODELO PPTO.'!O135","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B136","v":"02.05.06.00."},{"$f":"'MODELO PPTO.'!C136","v":0},{"$f":"IF('MODELO PPTO.'!D136<>\"\",'MODELO PPTO.'!D136,\"\")","v":"Público"},{"$f":"'MODELO PPTO.'!G136","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B137","v":"02.05.06.01."},{"$f":"'MODELO PPTO.'!C137","v":0},{"$f":"IF('MODELO PPTO.'!D137<>\"\",'MODELO PPTO.'!D137,\"\")","v":"Coordinador de público"},{"$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},{"$f":"'MODELO PPTO.'!O137","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B138","v":"02.05.07.00."},{"$f":"'MODELO PPTO.'!C138","v":0},{"$f":"IF('MODELO PPTO.'!D138<>\"\",'MODELO PPTO.'!D138,\"\")","v":""},{"$f":"'MODELO PPTO.'!G138","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B139","v":0},{"$f":"'MODELO PPTO.'!C139","v":0},{"$f":"IF('MODELO PPTO.'!D139<>\"\",'MODELO PPTO.'!D139,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$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},{"$f":"'MODELO PPTO.'!O139","v":0},0,0,0]
[]
[null,{"$f":"'MODELO PPTO.'!B141","v":"02.06.00.00."},null,"Especialistas.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O141","v":0},{"$f":"SUM(M66:M72)","v":0},{"$f":"SUM(N66:N72)","v":0},{"$f":"SUM(O66:O72)","v":0},{"$f":"SUM(P66:P72)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B142","v":"02.06.01.00."},{"$f":"'MODELO PPTO.'!C142","v":0},{"$f":"IF('MODELO PPTO.'!D142<>\"\",'MODELO PPTO.'!D142,\"\")","v":"Dobles de acción "},{"$f":"'MODELO PPTO.'!G142","v":0},{"$f":"'MODELO PPTO.'!E142","v":0},{"$f":"'MODELO PPTO.'!F142","v":0},{"$f":"'MODELO PPTO.'!H142","v":0},{"$f":"'MODELO PPTO.'!I142","v":0},{"$f":"'MODELO PPTO.'!J142","v":0},{"$f":"'MODELO PPTO.'!K142","v":0},{"$f":"'MODELO PPTO.'!O142","v":0},{"$f":"IF(P66=0,0,(P66*H66)/K66)","v":0},{"$f":"IF(P66=0,0,(P66*I66)/K66)","v":0},{"$f":"IF(P66=0,0,(P66*J66)/K66)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B143","v":"02.06.02.00."},{"$f":"'MODELO PPTO.'!C143","v":0},{"$f":"IF('MODELO PPTO.'!D143<>\"\",'MODELO PPTO.'!D143,\"\")","v":"Maestro de armas/Jefe de especialistas."},{"$f":"'MODELO PPTO.'!G143","v":0},{"$f":"'MODELO PPTO.'!E143","v":0},{"$f":"'MODELO PPTO.'!F143","v":0},{"$f":"'MODELO PPTO.'!H143","v":0},{"$f":"'MODELO PPTO.'!I143","v":0},{"$f":"'MODELO PPTO.'!J143","v":0},{"$f":"'MODELO PPTO.'!K143","v":0},{"$f":"'MODELO PPTO.'!O143","v":0},{"$f":"IF(P67=0,0,(P67*H67)/K67)","v":0},{"$f":"IF(P67=0,0,(P67*I67)/K67)","v":0},{"$f":"IF(P67=0,0,(P67*J67)/K67)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B144","v":"02.06.03.00."},{"$f":"'MODELO PPTO.'!C144","v":0},{"$f":"IF('MODELO PPTO.'!D144<>\"\",'MODELO PPTO.'!D144,\"\")","v":"Especialistas."},{"$f":"'MODELO PPTO.'!G144","v":0},{"$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},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B145","v":"02.06.04.00."},{"$f":"'MODELO PPTO.'!C145","v":0},{"$f":"IF('MODELO PPTO.'!D145<>\"\",'MODELO PPTO.'!D145,\"\")","v":"Caballistas."},{"$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},{"$f":"'MODELO PPTO.'!O145","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B146","v":"02.06.05.00."},{"$f":"'MODELO PPTO.'!C146","v":0},{"$f":"IF('MODELO PPTO.'!D146<>\"\",'MODELO PPTO.'!D146,\"\")","v":"Profesores/tutores menores"},{"$f":"'MODELO PPTO.'!G146","v":0},{"$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},{"$f":"IF(P70=0,0,(P70*H70)/K70)","v":0},{"$f":"IF(P70=0,0,(P70*I70)/K70)","v":0},{"$f":"IF(P70=0,0,(P70*J70)/K70)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B147","v":"02.06.06.00."},{"$f":"'MODELO PPTO.'!C147","v":0},{"$f":"IF('MODELO PPTO.'!D147<>\"\",'MODELO PPTO.'!D147,\"\")","v":""},{"$f":"'MODELO PPTO.'!G147","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B148","v":0},{"$f":"'MODELO PPTO.'!C148","v":0},{"$f":"IF('MODELO PPTO.'!D148<>\"\",'MODELO PPTO.'!D148,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$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},{"$f":"'MODELO PPTO.'!O148","v":0},0,0,0]
[]
[null,{"$f":"'MODELO PPTO.'!B150","v":"02.07.00.00."},null,"Ballet y Orquestas.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O150","v":0},{"$f":"SUM(M75:M84)","v":0},{"$f":"SUM(N75:N84)","v":0},{"$f":"SUM(O75:O84)","v":0},{"$f":"SUM(P75:P84)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B151","v":"02.07.01.00."},{"$f":"'MODELO PPTO.'!C151","v":0},{"$f":"IF('MODELO PPTO.'!D151<>\"\",'MODELO PPTO.'!D151,\"\")","v":"Coreógrafo."},{"$f":"'MODELO PPTO.'!G151","v":0},{"$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},{"$f":"IF(P75=0,0,(P75*H75)/K75)","v":0},{"$f":"IF(P75=0,0,(P75*I75)/K75)","v":0},{"$f":"IF(P75=0,0,(P75*J75)/K75)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B152","v":"02.07.01.00."},{"$f":"'MODELO PPTO.'!C152","v":0},{"$f":"IF('MODELO PPTO.'!D152<>\"\",'MODELO PPTO.'!D152,\"\")","v":"Ayudante coreógrafo"},{"$f":"'MODELO PPTO.'!G152","v":0},{"$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},{"$f":"IF(P76=0,0,(P76*H76)/K76)","v":0},{"$f":"IF(P76=0,0,(P76*I76)/K76)","v":0},{"$f":"IF(P76=0,0,(P76*J76)/K76)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B153","v":"02.07.02.00."},{"$f":"'MODELO PPTO.'!C153","v":0},{"$f":"IF('MODELO PPTO.'!D153<>\"\",'MODELO PPTO.'!D153,\"\")","v":"Bailarines"},{"$f":"'MODELO PPTO.'!G153","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B154","v":"02.07.03.00."},{"$f":"'MODELO PPTO.'!C154","v":0},{"$f":"IF('MODELO PPTO.'!D154<>\"\",'MODELO PPTO.'!D154,\"\")","v":"Modelos"},{"$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},{"$f":"'MODELO PPTO.'!O154","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B155","v":"02.07.04.00."},{"$f":"'MODELO PPTO.'!C155","v":0},{"$f":"IF('MODELO PPTO.'!D155<>\"\",'MODELO PPTO.'!D155,\"\")","v":"Orquestas/Grupos musicales. "},{"$f":"'MODELO PPTO.'!G155","v":0},{"$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]
[null,{"$f":"'MODELO PPTO.'!B156","v":"02.07.05.00."},{"$f":"'MODELO PPTO.'!C156","v":0},{"$f":"IF('MODELO PPTO.'!D156<>\"\",'MODELO PPTO.'!D156,\"\")","v":"Coros en escena."},{"$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},{"$f":"'MODELO PPTO.'!O156","v":0},{"$f":"IF(P80=0,0,(P80*H80)/K80)","v":0},{"$f":"IF(P80=0,0,(P80*I80)/K80)","v":0},{"$f":"IF(P80=0,0,(P80*J80)/K80)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B157","v":"02.07.06.00."},{"$f":"'MODELO PPTO.'!C157","v":0},{"$f":"IF('MODELO PPTO.'!D157<>\"\",'MODELO PPTO.'!D157,\"\")","v":"Músicos de escena live/playback"},{"$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},{"$f":"'MODELO PPTO.'!O157","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B158","v":"02.07.07.00."},{"$f":"'MODELO PPTO.'!C158","v":0},{"$f":"IF('MODELO PPTO.'!D158<>\"\",'MODELO PPTO.'!D158,\"\")","v":"Otras actuaciones musicales."},{"$f":"'MODELO PPTO.'!G158","v":0},{"$f":"'MODELO PPTO.'!E158","v":0},{"$f":"'MODELO PPTO.'!F158","v":0},{"$f":"'MODELO PPTO.'!H158","v":0},{"$f":"'MODELO PPTO.'!I158","v":0},{"$f":"'MODELO PPTO.'!J158","v":0},{"$f":"'MODELO PPTO.'!K158","v":0},{"$f":"'MODELO PPTO.'!O158","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B159","v":"02.07.08.00."},{"$f":"'MODELO PPTO.'!C159","v":0},{"$f":"IF('MODELO PPTO.'!D159<>\"\",'MODELO PPTO.'!D159,\"\")","v":""},{"$f":"'MODELO PPTO.'!G159","v":0},{"$f":"'MODELO PPTO.'!E159","v":0},{"$f":"'MODELO PPTO.'!F159","v":0},{"$f":"'MODELO PPTO.'!H159","v":0},{"$f":"'MODELO PPTO.'!I159","v":0},{"$f":"'MODELO PPTO.'!J159","v":0},{"$f":"'MODELO PPTO.'!K159","v":0},{"$f":"'MODELO PPTO.'!O159","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B160","v":0},{"$f":"'MODELO PPTO.'!C160","v":0},{"$f":"IF('MODELO PPTO.'!D160<>\"\",'MODELO PPTO.'!D160,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G160","v":0},{"$f":"'MODELO PPTO.'!E160","v":0},{"$f":"'MODELO PPTO.'!F160","v":0},{"$f":"'MODELO PPTO.'!H160","v":0},{"$f":"'MODELO PPTO.'!I160","v":0},{"$f":"'MODELO PPTO.'!J160","v":0},{"$f":"'MODELO PPTO.'!K160","v":0},{"$f":"'MODELO PPTO.'!O160","v":0},0,0,0]
[]
[null,{"$f":"'MODELO PPTO.'!B162","v":"02.08.00.00."},null,"Doblaje y efectos sonoros.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O162","v":0},{"$f":"SUM(M87:M92)","v":0},{"$f":"SUM(N87:N92)","v":0},{"$f":"SUM(O87:O92)","v":0},{"$f":"SUM(P87:P92)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B163","v":"02.08.01.00."},{"$f":"'MODELO PPTO.'!C163","v":0},{"$f":"IF('MODELO PPTO.'!D163<>\"\",'MODELO PPTO.'!D163,\"\")","v":"Director de doblaje ."},{"$f":"'MODELO PPTO.'!G163","v":0},{"$f":"'MODELO PPTO.'!E163","v":0},{"$f":"'MODELO PPTO.'!F163","v":0},{"$f":"'MODELO PPTO.'!H163","v":0},{"$f":"'MODELO PPTO.'!I163","v":0},{"$f":"'MODELO PPTO.'!J163","v":0},{"$f":"'MODELO PPTO.'!K163","v":0},{"$f":"'MODELO PPTO.'!O163","v":0},{"$f":"IF(P87=0,0,(P87*H87)/K87)","v":0},{"$f":"IF(P87=0,0,(P87*I87)/K87)","v":0},{"$f":"IF(P87=0,0,(P87*J87)/K87)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B164","v":"02.08.02.00."},{"$f":"'MODELO PPTO.'!C164","v":0},{"$f":"IF('MODELO PPTO.'!D164<>\"\",'MODELO PPTO.'!D164,\"\")","v":"Dobladores."},{"$f":"'MODELO PPTO.'!G164","v":0},{"$f":"'MODELO PPTO.'!E164","v":0},{"$f":"'MODELO PPTO.'!F164","v":0},{"$f":"'MODELO PPTO.'!H164","v":0},{"$f":"'MODELO PPTO.'!I164","v":0},{"$f":"'MODELO PPTO.'!J164","v":0},{"$f":"'MODELO PPTO.'!K164","v":0},{"$f":"'MODELO PPTO.'!O164","v":0},{"$f":"IF(P88=0,0,(P88*H88)/K88)","v":0},{"$f":"IF(P88=0,0,(P88*I88)/K88)","v":0},{"$f":"IF(P88=0,0,(P88*J88)/K88)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B165","v":"02.08.03.00."},{"$f":"'MODELO PPTO.'!C165","v":0},{"$f":"IF('MODELO PPTO.'!D165<>\"\",'MODELO PPTO.'!D165,\"\")","v":"Locutores/Comentaristas en off."},{"$f":"'MODELO PPTO.'!G165","v":0},{"$f":"'MODELO PPTO.'!E165","v":0},{"$f":"'MODELO PPTO.'!F165","v":0},{"$f":"'MODELO PPTO.'!H165","v":0},{"$f":"'MODELO PPTO.'!I165","v":0},{"$f":"'MODELO PPTO.'!J165","v":0},{"$f":"'MODELO PPTO.'!K165","v":0},{"$f":"'MODELO PPTO.'!O165","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B166","v":"02.08.04.00."},{"$f":"'MODELO PPTO.'!C166","v":0},{"$f":"IF('MODELO PPTO.'!D166<>\"\",'MODELO PPTO.'!D166,\"\")","v":"Efectos sala."},{"$f":"'MODELO PPTO.'!G166","v":0},{"$f":"'MODELO PPTO.'!E166","v":0},{"$f":"'MODELO PPTO.'!F166","v":0},{"$f":"'MODELO PPTO.'!H166","v":0},{"$f":"'MODELO PPTO.'!I166","v":0},{"$f":"'MODELO PPTO.'!J166","v":0},{"$f":"'MODELO PPTO.'!K166","v":0},{"$f":"'MODELO PPTO.'!O166","v":0},{"$f":"IF(P90=0,0,(P90*H90)/K90)","v":0},{"$f":"IF(P90=0,0,(P90*I90)/K90)","v":0},{"$f":"IF(P90=0,0,(P90*J90)/K90)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B167","v":"02.08.05.00."},{"$f":"'MODELO PPTO.'!C167","v":0},{"$f":"IF('MODELO PPTO.'!D167<>\"\",'MODELO PPTO.'!D167,\"\")","v":""},{"$f":"'MODELO PPTO.'!G167","v":0},{"$f":"'MODELO PPTO.'!E167","v":0},{"$f":"'MODELO PPTO.'!F167","v":0},{"$f":"'MODELO PPTO.'!H167","v":0},{"$f":"'MODELO PPTO.'!I167","v":0},{"$f":"'MODELO PPTO.'!J167","v":0},{"$f":"'MODELO PPTO.'!K167","v":0},{"$f":"'MODELO PPTO.'!O167","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B168","v":0},{"$f":"'MODELO PPTO.'!C168","v":0},{"$f":"IF('MODELO PPTO.'!D168<>\"\",'MODELO PPTO.'!D168,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G168","v":0},{"$f":"'MODELO PPTO.'!E168","v":0},{"$f":"'MODELO PPTO.'!F168","v":0},{"$f":"'MODELO PPTO.'!H168","v":0},{"$f":"'MODELO PPTO.'!I168","v":0},{"$f":"'MODELO PPTO.'!J168","v":0},{"$f":"'MODELO PPTO.'!K168","v":0},{"$f":"'MODELO PPTO.'!O168","v":0},{"$f":"IF(P92=0,0,(P92*H92)/K92)","v":0},{"$f":"IF(P92=0,0,(P92*I92)/K92)","v":0},{"$f":"IF(P92=0,0,(P92*J92)/K92)","v":0}]
[]
[null,{"$f":"'MODELO PPTO.'!B170","v":"02.09.00.00."},null,"Varios programas entretenimiento.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O170","v":0},{"$f":"SUM(M95:M103)","v":0},{"$f":"SUM(N95:N103)","v":0},{"$f":"SUM(O95:O103)","v":0},{"$f":"SUM(P95:P103)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B171","v":"02.09.01.00."},{"$f":"'MODELO PPTO.'!C171","v":0},{"$f":"IF('MODELO PPTO.'!D171<>\"\",'MODELO PPTO.'!D171,\"\")","v":"Actuaciones especiales."},{"$f":"'MODELO PPTO.'!G171","v":0},{"$f":"'MODELO PPTO.'!E171","v":0},{"$f":"'MODELO PPTO.'!F171","v":0},{"$f":"'MODELO PPTO.'!H171","v":0},{"$f":"'MODELO PPTO.'!I171","v":0},{"$f":"'MODELO PPTO.'!J171","v":0},{"$f":"'MODELO PPTO.'!K171","v":0},{"$f":"'MODELO PPTO.'!O171","v":0},{"$f":"IF(P95=0,0,(P95*H95)/K95)","v":0},{"$f":"IF(P95=0,0,(P95*I95)/K95)","v":0},{"$f":"IF(P95=0,0,(P95*J95)/K95)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B172","v":"02.09.02.00."},{"$f":"'MODELO PPTO.'!C172","v":0},{"$f":"IF('MODELO PPTO.'!D172<>\"\",'MODELO PPTO.'!D172,\"\")","v":"Concursantes."},{"$f":"'MODELO PPTO.'!G172","v":0},{"$f":"'MODELO PPTO.'!E172","v":0},{"$f":"'MODELO PPTO.'!F172","v":0},{"$f":"'MODELO PPTO.'!H172","v":0},{"$f":"'MODELO PPTO.'!I172","v":0},{"$f":"'MODELO PPTO.'!J172","v":0},{"$f":"'MODELO PPTO.'!K172","v":0},{"$f":"'MODELO PPTO.'!O172","v":0},{"$f":"IF(P96=0,0,(P96*H96)/K96)","v":0},{"$f":"IF(P96=0,0,(P96*I96)/K96)","v":0},0]
[null,{"$f":"'MODELO PPTO.'!B173","v":"02.09.03.00."},{"$f":"'MODELO PPTO.'!C173","v":0},{"$f":"IF('MODELO PPTO.'!D173<>\"\",'MODELO PPTO.'!D173,\"\")","v":"Invitados nacionales "},{"$f":"'MODELO PPTO.'!G173","v":0},{"$f":"'MODELO PPTO.'!E173","v":0},{"$f":"'MODELO PPTO.'!F173","v":0},{"$f":"'MODELO PPTO.'!H173","v":0},{"$f":"'MODELO PPTO.'!I173","v":0},{"$f":"'MODELO PPTO.'!J173","v":0},{"$f":"'MODELO PPTO.'!K173","v":0},{"$f":"'MODELO PPTO.'!O173","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B174","v":"02.09.04.00."},{"$f":"'MODELO PPTO.'!C174","v":0},{"$f":"IF('MODELO PPTO.'!D174<>\"\",'MODELO PPTO.'!D174,\"\")","v":"Invitados internacionales."},{"$f":"'MODELO PPTO.'!G174","v":0},{"$f":"'MODELO PPTO.'!E174","v":0},{"$f":"'MODELO PPTO.'!F174","v":0},{"$f":"'MODELO PPTO.'!H174","v":0},{"$f":"'MODELO PPTO.'!I174","v":0},{"$f":"'MODELO PPTO.'!J174","v":0},{"$f":"'MODELO PPTO.'!K174","v":0},{"$f":"'MODELO PPTO.'!O174","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B175","v":"02.09.05.00."},{"$f":"'MODELO PPTO.'!C175","v":0},{"$f":"IF('MODELO PPTO.'!D175<>\"\",'MODELO PPTO.'!D175,\"\")","v":"Invitados VIP."},{"$f":"'MODELO PPTO.'!G175","v":0},{"$f":"'MODELO PPTO.'!E175","v":0},{"$f":"'MODELO PPTO.'!F175","v":0},{"$f":"'MODELO PPTO.'!H175","v":0},{"$f":"'MODELO PPTO.'!I175","v":0},{"$f":"'MODELO PPTO.'!J175","v":0},{"$f":"'MODELO PPTO.'!K175","v":0},{"$f":"'MODELO PPTO.'!O175","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B176","v":"02.09.06.00."},{"$f":"'MODELO PPTO.'!C176","v":0},{"$f":"IF('MODELO PPTO.'!D176<>\"\",'MODELO PPTO.'!D176,\"\")","v":"Jurados"},{"$f":"'MODELO PPTO.'!G176","v":0},{"$f":"'MODELO PPTO.'!E176","v":0},{"$f":"'MODELO PPTO.'!F176","v":0},{"$f":"'MODELO PPTO.'!H176","v":0},{"$f":"'MODELO PPTO.'!I176","v":0},{"$f":"'MODELO PPTO.'!J176","v":0},{"$f":"'MODELO PPTO.'!K176","v":0},{"$f":"'MODELO PPTO.'!O176","v":0},0,0,0]
[null,{"$f":"'MODELO PPTO.'!B177","v":"02.09.07.00."},{"$f":"'MODELO PPTO.'!C177","v":0},{"$f":"IF('MODELO PPTO.'!D177<>\"\",'MODELO PPTO.'!D177,\"\")","v":"Colaboraciones específicas."},{"$f":"'MODELO PPTO.'!G177","v":0},{"$f":"'MODELO PPTO.'!E177","v":0},{"$f":"'MODELO PPTO.'!F177","v":0},{"$f":"'MODELO PPTO.'!H177","v":0},{"$f":"'MODELO PPTO.'!I177","v":0},{"$f":"'MODELO PPTO.'!J177","v":0},{"$f":"'MODELO PPTO.'!K177","v":0},{"$f":"'MODELO PPTO.'!O177","v":0},{"$f":"IF(P101=0,0,(P101*H101)/K101)","v":0},{"$f":"IF(P101=0,0,(P101*I101)/K101)","v":0},0]
[null,{"$f":"'MODELO PPTO.'!B178","v":"02.09.08.00."},{"$f":"'MODELO PPTO.'!C178","v":0},{"$f":"IF('MODELO PPTO.'!D178<>\"\",'MODELO PPTO.'!D178,\"\")","v":""},{"$f":"'MODELO PPTO.'!G178","v":0},{"$f":"'MODELO PPTO.'!E178","v":0},{"$f":"'MODELO PPTO.'!F178","v":0},{"$f":"'MODELO PPTO.'!H178","v":0},{"$f":"'MODELO PPTO.'!I178","v":0},{"$f":"'MODELO PPTO.'!J178","v":0},{"$f":"'MODELO PPTO.'!K178","v":0},{"$f":"'MODELO PPTO.'!O178","v":0},{"$f":"IF(P102=0,0,(P102*H102)/K102)","v":0},{"$f":"IF(P102=0,0,(P102*I102)/K102)","v":0},{"$f":"IF(P102=0,0,(P102*J102)/K102)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B179","v":0},{"$f":"'MODELO PPTO.'!C179","v":0},{"$f":"IF('MODELO PPTO.'!D179<>\"\",'MODELO PPTO.'!D179,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G179","v":0},{"$f":"'MODELO PPTO.'!E179","v":0},{"$f":"'MODELO PPTO.'!F179","v":0},{"$f":"'MODELO PPTO.'!H179","v":0},{"$f":"'MODELO PPTO.'!I179","v":0},{"$f":"'MODELO PPTO.'!J179","v":0},{"$f":"'MODELO PPTO.'!K179","v":0},{"$f":"'MODELO PPTO.'!O179","v":0},0,0,0]
[]
[null,"02.11.00.00",null,"SEGURIDAD SOCIAL PERSONAL ARTÍSTICO",null,null,null,null,null,null,null,{"$f":"L94+L86+L74+L65+L54+L45+L27+L16+L8","v":0},{"$f":"M94+M86+M74+M65+M54+M45+M27+M16+M8","v":0},{"$f":"N94+N86+N74+N65+N54+N45+N27+N16+N8","v":0},{"$f":"O94+O86+O74+O65+O54+O45+O27+O16+O8","v":0},{"$f":"P94+P86+P74+P65+P54+P45+P27+P16+P8","v":0}]
[]
[null,"NOTAS PARA LA CUMPLIMENTACIÓN DEL CÁLCULO DE SEGURIDAD SOCIAL EQUIPO ARTISTICO"]
[]
[null,"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"]
[]
[null,"T.C (1)",null,"C= CONTRATO LABORAL DURACIÓN DETERMINADA"]
[null,null,null,"M=CONTRATO MERCANTIL"]
[]
[null,"Unidad",null,"J= JORNADA O SESIÓN"]
[null,null,null,"Sem=SEMANA"]
[null,null,null,"M=MES"]
[]
[null,"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)."]
[null,"3.",null,"Si fuera necesario incluir alguna fila,  habrá que arrastras las fórmulas y vincular con la hoja de presupuesto."]
[null,"TOTAL (4) ",null,"Ejemplo para rellenar la columna \"O\" por parte de la Productora",null,null,null,null,null,"S.S. ARTISTAS",null,null,2026,null,"COSTE SS/SESION"]
[null,"Ejemplo-1",null,"1 Artista con salario superior a la base máxima de cotización (5.101,20) en 1 mes:",null,null,null,null,null,"RETRIBUCIONES INTEGRAS DIARIAS",null,null,"BASE COTIZACION DIARIA*",null,{"$f":"+'[2]COSTES SOCIALES EQUIPO TÉCNICO'!P9","v":0.33350000000000002}]
[null,null,null,"Fórmula a poner en la casilla correspondiente sería 5101,20*0,3335*1*1",null,null,null,null,null,"Hasta 577euros",null,null,340,null,{"$f":"+M122*$O$121","v":113.39}]
[null,"Ejemplo-2",null,"2 Artistas con salario inferior a la base máxima de cotización (p.e. 1.500) en 0,5 meses:",null,null,null,null,null,"Entre 577,01 y 1.038 euros",null,null,428,null,{"$f":"+M123*$O$121","v":142.738}]
[null,null,null,"Fórmula a poner en la casilla correspondiente sería 1.500*0,3335*2*0,5",null,null,null,null,null,"Entre 1.038,01 y 1.737,00 euros ",null,null,511,null,170.41850000000002]
[null,"En el caso que el Artista trabaje sólo algunas sesiones, habrá que ir a la tabla de las bases",null,null,null,null,null,null,null,"Mayor de 1.737 euros ",null,null,678.6,null,226.31310000000002]
[null,"de cotización a S.S. para Artístas y localizar la base para su rango, y aplicar la misma fórmula."]
[null,null,null,null,null,null,null,null,null,null,"* Base máxima cotizacion",{"$f":"'[2]COSTES SOCIALES EQUIPO TÉCNICO'!N12","v":5101.2},{"$f":"L127*$O$121","v":1701.2501999999999}]

{"sheet":"COSTES SOCIALES EQUIPO TÉCNICO","index":2,"n_rows":242,"n_cols":35,"rows_kept":242,"cut":false,"hidden":false,"merged":[[229,2,229,3],[10,9,10,11],[11,9,11,11],[234,2,238,2],[231,2,231,6],[13,29,13,32],[13,34,14,34],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,7,13,10],[13,21,13,24],[13,5,13,6],[13,25,13,28],[13,15,13,18],[13,13,14,13],[13,20,14,20],[13,14,14,14]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Contratación 2026","F/FD","C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingencias comunes",23.6,23.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Mecanismo equidad inter",0.75,{"$f":"0.75","v":0.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingencias profesionales",1.5,1.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Desempleo",5.5,6.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Formación profesional",0.6,0.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"FOGASA",0.2,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32150000000000001,0.33350000000000002]
[null,2026,{"$f":"'MODELO PPTO.'!H4","v":"PROGRAMA"}]
[null,"CÁLCULO COSTES DE EQUIPO TÉCNICO",null,null,null,null,null,null,null,"Base Diario 2026 (33,35%)",null,null,null,{"$f":"N12/30","v":170.04},null,"Cotización:    ",{"$f":"N11*$P$9","v":56.70834},null,null,"Vacaciones disfrutadas","VACACIONES"]
[null,"(2) TANTO LA UNIDAD COMO EL VALOR DE MEDIDA DEBEN ESTAR EN BASE MENSUAL excepto contratación por jornada",null,null,null,null,null,null,null,"Base Mensual 2026 (33,35%)",null,null,null,5101.2,null,"Cotización:",{"$f":"N12*$P$9","v":1701.2501999999999},null,null,null,"NATURALES_2,5",null,null,null,null,null,null,"INDEMNIZACIONES (días x año)",null,null,null,null,12]
[]
[null,"CODIGO","Nº UND.","CONCEPTO","T.C (1)","MEDIDA (2)",null,"Nª UNIDADES",null,null,null,"SALARIOS",null,"COSTE SS Unidad","Cuota Solidaridad","S.S.",null,null,null,"Vacaciones","VACACIONES PERSONA","VACACIONES",null,null,null,"S.S.VACACIONES",null,null,null,"FINIQUITO.",null,null,null,"AJUSTE","TOTAL GENERAL"]
[null,null,null,null,null,"Unidad","Valor","Pre","Pro","Post","TOTAL ","TOTAL",null,null,null,"TOTAL","PRE","PRO","POST","disfrutadas",null,"TOTAL","PRE","PRO","POST","TOTAL","PRE","PRO","POST","TOTAL","PRE","PRO","POST","Explicar"]
[null,"03.01.00.00.",null,"Dirección y realización",null,null,null,null,null,null,null,{"$f":"SUM(L17:L55)","v":0},null,{"$f":"SUM(N17:N55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B211","v":"03.01.01.00."},{"$f":"'MODELO PPTO.'!C211","v":0},{"$f":"'MODELO PPTO.'!D211","v":"Director"},{"$f":"'MODELO PPTO.'!G211","v":"-"},{"$f":"+'MODELO PPTO.'!E211","v":"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},{"$f":"SUM(H17:J17)","v":0},{"$f":"K17*G17*C17","v":0},null,{"$f":"IF(E17=\"C\",IF(G17<$N$12,G17*$P$9,$N$12*$P$9),IF(E17=\"F\",IF(G17<$N$12,G17*$O$9,$N$12*$O$9),IF(E17=\"FD\",IF(G17<$N$12,G17*$O$9,$N$12*$O$9),IF(E17=\"M\",0,IF(E17=\"CJ\",IF(G17>$N$11,G17*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N17+O17)*K17*C17","v":0},{"$f":"+N17*H17*C17","v":0},{"$f":"+N17*I17*C17","v":0},{"$f":"+N17*J17*C17","v":0},{"$f":"IF(E17=\"c\",G17/30*$T$12,0)*C17","v":0},{"$f":"IF(E17=\"C\",(G17/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K17),IF(E17=\"FD\",(G17/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K17),0))","v":0},{"$f":"SUM(W17:Y17)-T17","v":0},{"$f":"IF(E17=\"C\",(G17/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H17*C17),IF(E17=\"FD\",(G17/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H17*C17),0))","v":0},{"$f":"IF(E17=\"C\",(G17/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I17*C17),IF(E17=\"FD\",(G17/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I17*C17),0))","v":0},{"$f":"IF(E17=\"C\",(G17/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J17*C17),IF(E17=\"FD\",(G17/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J17*C17),0))","v":0},{"$f":"IF(E17=\"C\",IF(U17<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K17/30,U17*$P$9*C17,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K17/30*$P$9*C17),IF(E17=\"FD\",IF(U17<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K17/30,U17*$O$9*C17,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K17/30*$O$9*C17),0))","v":0},{"$f":"IF(Z17=0,0,Z17*H17/K17)","v":0},{"$f":"IF(Z17=0,0,Z17*I17/K17)","v":0},{"$f":"IF(Z17=0,0,Z17*J17/K17)","v":0},{"$f":"SUM(AE17:AH17)","v":0},{"$f":"IF(E17=\"C\",(G17/30*H17/12*$AG$12*C17),0)","v":0},{"$f":"IF(E17=\"C\",(G17/30*I17/12*$AG$12*C17),0)","v":0},{"$f":"IF(E17=\"C\",(G17/30*J17/12*$AG$12*C17),0)","v":0},null,{"$f":"+L17+P17+V17+Z17+AD17","v":0}]
[null,{"$f":"'MODELO PPTO.'!B212","v":"03.01.01.00."},{"$f":"'MODELO PPTO.'!C212","v":0},{"$f":"'MODELO PPTO.'!D212","v":"Director 2"},{"$f":"'MODELO PPTO.'!G212","v":"-"},{"$f":"+'MODELO PPTO.'!E212","v":0},{"$f":"'MODELO PPTO.'!F212","v":0},{"$f":"'MODELO PPTO.'!H212","v":0},{"$f":"'MODELO PPTO.'!I212","v":0},{"$f":"'MODELO PPTO.'!J212","v":0},{"$f":"SUM(H18:J18)","v":0},{"$f":"K18*G18*C18","v":0},null,{"$f":"IF(E18=\"C\",IF(G18<$N$12,G18*$P$9,$N$12*$P$9),IF(E18=\"F\",IF(G18<$N$12,G18*$O$9,$N$12*$O$9),IF(E18=\"FD\",IF(G18<$N$12,G18*$O$9,$N$12*$O$9),IF(E18=\"M\",0,IF(E18=\"CJ\",IF(G18>$N$11,G18*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N18+O18)*K18*C18","v":0},{"$f":"+N18*H18*C18","v":0},{"$f":"+N18*I18*C18","v":0},{"$f":"+N18*J18*C18","v":0},{"$f":"IF(E18=\"c\",G18/30*$T$12,0)*C18","v":0},{"$f":"IF(E18=\"C\",(G18/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K18),IF(E18=\"FD\",(G18/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K18),0))","v":0},{"$f":"SUM(W18:Y18)-T18","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE18:AH18)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B213","v":"03.01.01.00."},{"$f":"'MODELO PPTO.'!C213","v":0},{"$f":"'MODELO PPTO.'!D213","v":"Director 3"},{"$f":"'MODELO PPTO.'!G213","v":"-"},{"$f":"+'MODELO PPTO.'!E213","v":0},{"$f":"'MODELO PPTO.'!F213","v":0},{"$f":"'MODELO PPTO.'!H213","v":0},{"$f":"'MODELO PPTO.'!I213","v":0},{"$f":"'MODELO PPTO.'!J213","v":0},{"$f":"SUM(H19:J19)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B214","v":"03.01.01.00."},{"$f":"'MODELO PPTO.'!C214","v":0},{"$f":"'MODELO PPTO.'!D214","v":"Director 4"},{"$f":"'MODELO PPTO.'!G214","v":"-"},{"$f":"+'MODELO PPTO.'!E214","v":0},{"$f":"'MODELO PPTO.'!F214","v":0},{"$f":"'MODELO PPTO.'!H214","v":0},{"$f":"'MODELO PPTO.'!I214","v":0},{"$f":"'MODELO PPTO.'!J214","v":0},{"$f":"SUM(H20:J20)","v":0},{"$f":"K20*G20*C20","v":0},null,{"$f":"IF(E20=\"C\",IF(G20<$N$12,G20*$P$9,$N$12*$P$9),IF(E20=\"F\",IF(G20<$N$12,G20*$O$9,$N$12*$O$9),IF(E20=\"FD\",IF(G20<$N$12,G20*$O$9,$N$12*$O$9),IF(E20=\"M\",0,IF(E20=\"CJ\",IF(G20>$N$11,G20*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N20+O20)*K20*C20","v":0},{"$f":"+N20*H20*C20","v":0},{"$f":"+N20*I20*C20","v":0},{"$f":"+N20*J20*C20","v":0},0,{"$f":"IF(E20=\"C\",(G20/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K20),IF(E20=\"FD\",(G20/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K20),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE20:AH20)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B215","v":"03.01.02.00."},{"$f":"'MODELO PPTO.'!C215","v":0},{"$f":"'MODELO PPTO.'!D215","v":"Sub-Director"},{"$f":"'MODELO PPTO.'!G215","v":"-"},{"$f":"+'MODELO PPTO.'!E215","v":0},{"$f":"'MODELO PPTO.'!F215","v":0},{"$f":"'MODELO PPTO.'!H215","v":0},{"$f":"'MODELO PPTO.'!I215","v":0},{"$f":"'MODELO PPTO.'!J215","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B216","v":"03.01.02.00."},{"$f":"'MODELO PPTO.'!C216","v":0},{"$f":"'MODELO PPTO.'!D216","v":"Sub-Director 2"},{"$f":"'MODELO PPTO.'!G216","v":"-"},{"$f":"+'MODELO PPTO.'!E216","v":0},{"$f":"'MODELO PPTO.'!F216","v":0},{"$f":"'MODELO PPTO.'!H216","v":0},{"$f":"'MODELO PPTO.'!I216","v":0},{"$f":"'MODELO PPTO.'!J216","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B217","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C217","v":0},{"$f":"'MODELO PPTO.'!D217","v":"Coordinador dirección"},{"$f":"'MODELO PPTO.'!G217","v":"-"},{"$f":"+'MODELO PPTO.'!E217","v":0},{"$f":"'MODELO PPTO.'!F217","v":0},{"$f":"'MODELO PPTO.'!H217","v":0},{"$f":"'MODELO PPTO.'!I217","v":0},{"$f":"'MODELO PPTO.'!J217","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B218","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C218","v":0},{"$f":"'MODELO PPTO.'!D218","v":"Primer Ayte. de dirección "},{"$f":"'MODELO PPTO.'!G218","v":"-"},{"$f":"+'MODELO PPTO.'!E218","v":0},{"$f":"'MODELO PPTO.'!F218","v":0},{"$f":"'MODELO PPTO.'!H218","v":0},{"$f":"'MODELO PPTO.'!I218","v":0},{"$f":"'MODELO PPTO.'!J218","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B219","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C219","v":0},{"$f":"'MODELO PPTO.'!D219","v":"Primer Ayte. de dirección "},{"$f":"'MODELO PPTO.'!G219","v":"-"},{"$f":"+'MODELO PPTO.'!E219","v":0},{"$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(H25:J25)","v":0},{"$f":"K25*G25*C25","v":0},null,{"$f":"IF(E25=\"C\",IF(G25<$N$12,G25*$P$9,$N$12*$P$9),IF(E25=\"F\",IF(G25<$N$12,G25*$O$9,$N$12*$O$9),IF(E25=\"FD\",IF(G25<$N$12,G25*$O$9,$N$12*$O$9),IF(E25=\"M\",0,IF(E25=\"CJ\",IF(G25>$N$11,G25*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N25+O25)*K25*C25","v":0},{"$f":"+N25*H25*C25","v":0},{"$f":"+N25*I25*C25","v":0},{"$f":"+N25*J25*C25","v":0},0,{"$f":"IF(E25=\"C\",(G25/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K25),IF(E25=\"FD\",(G25/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K25),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE25:AH25)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B220","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C220","v":0},{"$f":"'MODELO PPTO.'!D220","v":"Primer Ayte. de dirección "},{"$f":"'MODELO PPTO.'!G220","v":"-"},{"$f":"+'MODELO PPTO.'!E220","v":0},{"$f":"'MODELO PPTO.'!F220","v":0},{"$f":"'MODELO PPTO.'!H220","v":0},{"$f":"'MODELO PPTO.'!I220","v":0},{"$f":"'MODELO PPTO.'!J220","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B221","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C221","v":0},{"$f":"'MODELO PPTO.'!D221","v":"Primer Ayte. de dirección "},{"$f":"'MODELO PPTO.'!G221","v":"-"},{"$f":"+'MODELO PPTO.'!E221","v":0},{"$f":"'MODELO PPTO.'!F221","v":0},{"$f":"'MODELO PPTO.'!H221","v":0},{"$f":"'MODELO PPTO.'!I221","v":0},{"$f":"'MODELO PPTO.'!J221","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B222","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C222","v":0},{"$f":"'MODELO PPTO.'!D222","v":"Segundo Ayte dirección "},{"$f":"'MODELO PPTO.'!G222","v":"-"},{"$f":"+'MODELO PPTO.'!E222","v":0},{"$f":"'MODELO PPTO.'!F222","v":0},{"$f":"'MODELO PPTO.'!H222","v":0},{"$f":"'MODELO PPTO.'!I222","v":0},{"$f":"'MODELO PPTO.'!J222","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B223","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C223","v":0},{"$f":"'MODELO PPTO.'!D223","v":"Segundo Ayte dirección "},{"$f":"'MODELO PPTO.'!G223","v":"-"},{"$f":"+'MODELO PPTO.'!E223","v":0},{"$f":"'MODELO PPTO.'!F223","v":0},{"$f":"'MODELO PPTO.'!H223","v":0},{"$f":"'MODELO PPTO.'!I223","v":0},{"$f":"'MODELO PPTO.'!J223","v":0},{"$f":"SUM(H29:J29)","v":0},{"$f":"K29*G29*C29","v":0},null,{"$f":"IF(E29=\"C\",IF(G29<$N$12,G29*$P$9,$N$12*$P$9),IF(E29=\"F\",IF(G29<$N$12,G29*$O$9,$N$12*$O$9),IF(E29=\"FD\",IF(G29<$N$12,G29*$O$9,$N$12*$O$9),IF(E29=\"M\",0,IF(E29=\"CJ\",IF(G29>$N$11,G29*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N29+O29)*K29*C29","v":0},{"$f":"+N29*H29*C29","v":0},{"$f":"+N29*I29*C29","v":0},{"$f":"+N29*J29*C29","v":0},0,{"$f":"IF(E29=\"C\",(G29/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K29),IF(E29=\"FD\",(G29/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K29),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE29:AH29)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B224","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C224","v":0},{"$f":"'MODELO PPTO.'!D224","v":"Segundo Ayte dirección "},{"$f":"'MODELO PPTO.'!G224","v":"-"},{"$f":"+'MODELO PPTO.'!E224","v":0},{"$f":"'MODELO PPTO.'!F224","v":0},{"$f":"'MODELO PPTO.'!H224","v":0},{"$f":"'MODELO PPTO.'!I224","v":0},{"$f":"'MODELO PPTO.'!J224","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B225","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C225","v":0},{"$f":"'MODELO PPTO.'!D225","v":"Primer Ayte. Dccon papeles"},{"$f":"'MODELO PPTO.'!G225","v":"-"},{"$f":"+'MODELO PPTO.'!E225","v":0},{"$f":"'MODELO PPTO.'!F225","v":0},{"$f":"'MODELO PPTO.'!H225","v":0},{"$f":"'MODELO PPTO.'!I225","v":0},{"$f":"'MODELO PPTO.'!J225","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B226","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C226","v":0},{"$f":"'MODELO PPTO.'!D226","v":"Segundo Ayte. Dccon papeles"},{"$f":"'MODELO PPTO.'!G226","v":"-"},{"$f":"+'MODELO PPTO.'!E226","v":0},{"$f":"'MODELO PPTO.'!F226","v":0},{"$f":"'MODELO PPTO.'!H226","v":0},{"$f":"'MODELO PPTO.'!I226","v":0},{"$f":"'MODELO PPTO.'!J226","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B227","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C227","v":0},{"$f":"'MODELO PPTO.'!D227","v":"Ayte. de dirección "},{"$f":"'MODELO PPTO.'!G227","v":"-"},{"$f":"+'MODELO PPTO.'!E227","v":0},{"$f":"'MODELO PPTO.'!F227","v":0},{"$f":"'MODELO PPTO.'!H227","v":0},{"$f":"'MODELO PPTO.'!I227","v":0},{"$f":"'MODELO PPTO.'!J227","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B228","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C228","v":0},{"$f":"'MODELO PPTO.'!D228","v":"Ayte. de dirección "},{"$f":"'MODELO PPTO.'!G228","v":"-"},{"$f":"+'MODELO PPTO.'!E228","v":0},{"$f":"'MODELO PPTO.'!F228","v":0},{"$f":"'MODELO PPTO.'!H228","v":0},{"$f":"'MODELO PPTO.'!I228","v":0},{"$f":"'MODELO PPTO.'!J228","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B229","v":"03.01.04.00."},{"$f":"'MODELO PPTO.'!C229","v":0},{"$f":"'MODELO PPTO.'!D229","v":"Auxiliar de dirección. "},{"$f":"'MODELO PPTO.'!G229","v":"-"},{"$f":"+'MODELO PPTO.'!E229","v":0},{"$f":"'MODELO PPTO.'!F229","v":0},{"$f":"'MODELO PPTO.'!H229","v":0},{"$f":"'MODELO PPTO.'!I229","v":0},{"$f":"'MODELO PPTO.'!J229","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B230","v":"03.01.04.00."},{"$f":"'MODELO PPTO.'!C230","v":0},{"$f":"'MODELO PPTO.'!D230","v":"Auxiliar de dirección. "},{"$f":"'MODELO PPTO.'!G230","v":"-"},{"$f":"+'MODELO PPTO.'!E230","v":0},{"$f":"'MODELO PPTO.'!F230","v":0},{"$f":"'MODELO PPTO.'!H230","v":0},{"$f":"'MODELO PPTO.'!I230","v":0},{"$f":"'MODELO PPTO.'!J230","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B231","v":"03.01.04.00."},{"$f":"'MODELO PPTO.'!C231","v":0},{"$f":"'MODELO PPTO.'!D231","v":"Auxiliar de dirección. "},{"$f":"'MODELO PPTO.'!G231","v":"-"},{"$f":"+'MODELO PPTO.'!E231","v":0},{"$f":"'MODELO PPTO.'!F231","v":0},{"$f":"'MODELO PPTO.'!H231","v":0},{"$f":"'MODELO PPTO.'!I231","v":0},{"$f":"'MODELO PPTO.'!J231","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B232","v":"03.01.04.00."},{"$f":"'MODELO PPTO.'!C232","v":0},{"$f":"'MODELO PPTO.'!D232","v":"Auxiliar de dirección. "},{"$f":"'MODELO PPTO.'!G232","v":"-"},{"$f":"+'MODELO PPTO.'!E232","v":0},{"$f":"'MODELO PPTO.'!F232","v":0},{"$f":"'MODELO PPTO.'!H232","v":0},{"$f":"'MODELO PPTO.'!I232","v":0},{"$f":"'MODELO PPTO.'!J232","v":0},{"$f":"SUM(H38:J38)","v":0},{"$f":"K38*G38*C38","v":0},null,{"$f":"IF(E38=\"C\",IF(G38<$N$12,G38*$P$9,$N$12*$P$9),IF(E38=\"F\",IF(G38<$N$12,G38*$O$9,$N$12*$O$9),IF(E38=\"FD\",IF(G38<$N$12,G38*$O$9,$N$12*$O$9),IF(E38=\"M\",0,IF(E38=\"CJ\",IF(G38>$N$11,G38*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N38+O38)*K38*C38","v":0},{"$f":"+N38*H38*C38","v":0},{"$f":"+N38*I38*C38","v":0},{"$f":"+N38*J38*C38","v":0},0,{"$f":"IF(E38=\"C\",(G38/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K38),IF(E38=\"FD\",(G38/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K38),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE38:AH38)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B233","v":"03.01.05.00."},{"$f":"'MODELO PPTO.'!C233","v":0},{"$f":"'MODELO PPTO.'!D233","v":"Secretario/a de rodaje, Script"},{"$f":"'MODELO PPTO.'!G233","v":"-"},{"$f":"+'MODELO PPTO.'!E233","v":0},{"$f":"'MODELO PPTO.'!F233","v":0},{"$f":"'MODELO PPTO.'!H233","v":0},{"$f":"'MODELO PPTO.'!I233","v":0},{"$f":"'MODELO PPTO.'!J233","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B234","v":"03.01.05.00."},{"$f":"'MODELO PPTO.'!C234","v":0},{"$f":"'MODELO PPTO.'!D234","v":"Secretario/a de rodaje, Script 2"},{"$f":"'MODELO PPTO.'!G234","v":"-"},{"$f":"+'MODELO PPTO.'!E234","v":0},{"$f":"'MODELO PPTO.'!F234","v":0},{"$f":"'MODELO PPTO.'!H234","v":0},{"$f":"'MODELO PPTO.'!I234","v":0},{"$f":"'MODELO PPTO.'!J234","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B235","v":"03.01.06.00."},{"$f":"'MODELO PPTO.'!C235","v":0},{"$f":"'MODELO PPTO.'!D235","v":"Director de Casting. "},{"$f":"'MODELO PPTO.'!G235","v":"-"},{"$f":"+'MODELO PPTO.'!E235","v":0},{"$f":"'MODELO PPTO.'!F235","v":0},{"$f":"'MODELO PPTO.'!H235","v":0},{"$f":"'MODELO PPTO.'!I235","v":0},{"$f":"'MODELO PPTO.'!J235","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B236","v":"03.01.06.00."},{"$f":"'MODELO PPTO.'!C236","v":0},{"$f":"'MODELO PPTO.'!D236","v":"Ayte. casting "},{"$f":"'MODELO PPTO.'!G236","v":"-"},{"$f":"+'MODELO PPTO.'!E236","v":0},{"$f":"'MODELO PPTO.'!F236","v":0},{"$f":"'MODELO PPTO.'!H236","v":0},{"$f":"'MODELO PPTO.'!I236","v":0},{"$f":"'MODELO PPTO.'!J236","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B237","v":"03.01.07.00."},{"$f":"'MODELO PPTO.'!C237","v":0},{"$f":"'MODELO PPTO.'!D237","v":"Coach/Director de reparto."},{"$f":"'MODELO PPTO.'!G237","v":"-"},{"$f":"+'MODELO PPTO.'!E237","v":0},{"$f":"'MODELO PPTO.'!F237","v":0},{"$f":"'MODELO PPTO.'!H237","v":0},{"$f":"'MODELO PPTO.'!I237","v":0},{"$f":"'MODELO PPTO.'!J237","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B238","v":"03.01.08.00."},{"$f":"'MODELO PPTO.'!C238","v":0},{"$f":"'MODELO PPTO.'!D238","v":"Realizador "},{"$f":"'MODELO PPTO.'!G238","v":"-"},{"$f":"+'MODELO PPTO.'!E238","v":0},{"$f":"'MODELO PPTO.'!F238","v":0},{"$f":"'MODELO PPTO.'!H238","v":0},{"$f":"'MODELO PPTO.'!I238","v":0},{"$f":"'MODELO PPTO.'!J238","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B239","v":"03.01.08.00."},{"$f":"'MODELO PPTO.'!C239","v":0},{"$f":"'MODELO PPTO.'!D239","v":"Realizador  2º unidad."},{"$f":"'MODELO PPTO.'!G239","v":"-"},{"$f":"+'MODELO PPTO.'!E239","v":0},{"$f":"'MODELO PPTO.'!F239","v":0},{"$f":"'MODELO PPTO.'!H239","v":0},{"$f":"'MODELO PPTO.'!I239","v":0},{"$f":"'MODELO PPTO.'!J239","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B240","v":"03.01.09.00."},{"$f":"'MODELO PPTO.'!C240","v":0},{"$f":"'MODELO PPTO.'!D240","v":"Ayte. realización TV. "},{"$f":"'MODELO PPTO.'!G240","v":"-"},{"$f":"+'MODELO PPTO.'!E240","v":0},{"$f":"'MODELO PPTO.'!F240","v":0},{"$f":"'MODELO PPTO.'!H240","v":0},{"$f":"'MODELO PPTO.'!I240","v":0},{"$f":"'MODELO PPTO.'!J240","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B241","v":"03.01.09.00."},{"$f":"'MODELO PPTO.'!C241","v":0},{"$f":"'MODELO PPTO.'!D241","v":"Ayte. realización TV. "},{"$f":"'MODELO PPTO.'!G241","v":"-"},{"$f":"+'MODELO PPTO.'!E241","v":0},{"$f":"'MODELO PPTO.'!F241","v":0},{"$f":"'MODELO PPTO.'!H241","v":0},{"$f":"'MODELO PPTO.'!I241","v":0},{"$f":"'MODELO PPTO.'!J241","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B242","v":"03.01.10.00."},{"$f":"'MODELO PPTO.'!C242","v":0},{"$f":"'MODELO PPTO.'!D242","v":"Regidor plato TV."},{"$f":"'MODELO PPTO.'!G242","v":"-"},{"$f":"+'MODELO PPTO.'!E242","v":0},{"$f":"'MODELO PPTO.'!F242","v":0},{"$f":"'MODELO PPTO.'!H242","v":0},{"$f":"'MODELO PPTO.'!I242","v":0},{"$f":"'MODELO PPTO.'!J242","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B243","v":"03.01.10.00."},{"$f":"'MODELO PPTO.'!C243","v":0},{"$f":"'MODELO PPTO.'!D243","v":"Regidor plato TV. "},{"$f":"'MODELO PPTO.'!G243","v":"-"},{"$f":"+'MODELO PPTO.'!E243","v":0},{"$f":"'MODELO PPTO.'!F243","v":0},{"$f":"'MODELO PPTO.'!H243","v":0},{"$f":"'MODELO PPTO.'!I243","v":0},{"$f":"'MODELO PPTO.'!J243","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B244","v":"03.01.11.00."},{"$f":"'MODELO PPTO.'!C244","v":0},{"$f":"'MODELO PPTO.'!D244","v":"Dibujante story-board."},{"$f":"'MODELO PPTO.'!G244","v":"-"},{"$f":"+'MODELO PPTO.'!E244","v":0},{"$f":"'MODELO PPTO.'!F244","v":0},{"$f":"'MODELO PPTO.'!H244","v":0},{"$f":"'MODELO PPTO.'!I244","v":0},{"$f":"'MODELO PPTO.'!J244","v":0},{"$f":"SUM(H50:J50)","v":0},{"$f":"K50*G50*C50","v":0},null,{"$f":"IF(E50=\"C\",IF(G50<$N$12,G50*$P$9,$N$12*$P$9),IF(E50=\"F\",IF(G50<$N$12,G50*$O$9,$N$12*$O$9),IF(E50=\"FD\",IF(G50<$N$12,G50*$O$9,$N$12*$O$9),IF(E50=\"M\",0,IF(E50=\"CJ\",IF(G50>$N$11,G50*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N50+O50)*K50*C50","v":0},{"$f":"+N50*H50*C50","v":0},{"$f":"+N50*I50*C50","v":0},{"$f":"+N50*J50*C50","v":0},0,{"$f":"IF(E50=\"C\",(G50/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K50),IF(E50=\"FD\",(G50/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K50),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE50:AH50)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B245","v":"03.01.12.00."},{"$f":"'MODELO PPTO.'!C245","v":0},{"$f":"'MODELO PPTO.'!D245","v":"Becarios"},{"$f":"'MODELO PPTO.'!G245","v":"-"},{"$f":"+'MODELO PPTO.'!E245","v":0},{"$f":"'MODELO PPTO.'!F245","v":0},{"$f":"'MODELO PPTO.'!H245","v":0},{"$f":"'MODELO PPTO.'!I245","v":0},{"$f":"'MODELO PPTO.'!J245","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B246","v":"03.01.13.00."},{"$f":"'MODELO PPTO.'!C246","v":0},{"$f":"'MODELO PPTO.'!D246","v":0},{"$f":"'MODELO PPTO.'!G246","v":"-"},{"$f":"+'MODELO PPTO.'!E246","v":0},{"$f":"'MODELO PPTO.'!F246","v":0},{"$f":"'MODELO PPTO.'!H246","v":0},{"$f":"'MODELO PPTO.'!I246","v":0},{"$f":"'MODELO PPTO.'!J246","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B247","v":"03.01.13.00."},{"$f":"'MODELO PPTO.'!C247","v":0},{"$f":"'MODELO PPTO.'!D247","v":0},{"$f":"'MODELO PPTO.'!G247","v":"-"},{"$f":"+'MODELO PPTO.'!E247","v":0},{"$f":"'MODELO PPTO.'!F247","v":0},{"$f":"'MODELO PPTO.'!H247","v":0},{"$f":"'MODELO PPTO.'!I247","v":0},{"$f":"'MODELO PPTO.'!J247","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B248","v":"03.01.13.00."},{"$f":"'MODELO PPTO.'!C248","v":0},{"$f":"'MODELO PPTO.'!D248","v":0},{"$f":"'MODELO PPTO.'!G248","v":"-"},{"$f":"+'MODELO PPTO.'!E248","v":0},{"$f":"'MODELO PPTO.'!F248","v":0},{"$f":"'MODELO PPTO.'!H248","v":0},{"$f":"'MODELO PPTO.'!I248","v":0},{"$f":"'MODELO PPTO.'!J248","v":0},{"$f":"SUM(H54:J54)","v":0},{"$f":"K54*G54*C54","v":0},null,{"$f":"IF(E54=\"C\",IF(G54<$N$12,G54*$P$9,$N$12*$P$9),IF(E54=\"F\",IF(G54<$N$12,G54*$O$9,$N$12*$O$9),IF(E54=\"FD\",IF(G54<$N$12,G54*$O$9,$N$12*$O$9),IF(E54=\"M\",0,IF(E54=\"CJ\",IF(G54>$N$11,G54*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N54+O54)*K54*C54","v":0},{"$f":"+N54*H54*C54","v":0},{"$f":"+N54*I54*C54","v":0},{"$f":"+N54*J54*C54","v":0},0,{"$f":"IF(E54=\"C\",(G54/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K54),IF(E54=\"FD\",(G54/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K54),0))","v":0},{"$f":"SUM(W54:Y54)-T54","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE54:AH54)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B249","v":0},{"$f":"'MODELO PPTO.'!C249","v":0},{"$f":"'MODELO PPTO.'!D249","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G249","v":"-"},{"$f":"+'MODELO PPTO.'!E249","v":0},{"$f":"'MODELO PPTO.'!F249","v":0},{"$f":"'MODELO PPTO.'!H249","v":0},{"$f":"'MODELO PPTO.'!I249","v":0},{"$f":"'MODELO PPTO.'!J249","v":0},{"$f":"SUM(H55:J55)","v":0},{"$f":"K55*G55*C55","v":0},null,0,null,{"$f":"(N55+O55)*K55*C55","v":0},{"$f":"+N55*H55*C55","v":0},{"$f":"+N55*I55*C55","v":0},{"$f":"+N55*J55*C55","v":0},0,{"$f":"IF(E55=\"C\",(G55/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K55),IF(E55=\"FD\",(G55/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K55),0))","v":0},{"$f":"SUM(W55:Y55)-T55","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE55:AH55)","v":0},0,0,0,null,0]
[null,"03.02.00.00.",null,"Producción//Redacción y Documentación",null,null,null,null,null,null,null,{"$f":"SUM(L57:L91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B252","v":"03.02.01.00."},{"$f":"'MODELO PPTO.'!C252","v":0},{"$f":"'MODELO PPTO.'!D252","v":"Productor Ejecutivo"},{"$f":"'MODELO PPTO.'!G252","v":"-"},{"$f":"+'MODELO PPTO.'!E252","v":0},{"$f":"'MODELO PPTO.'!F252","v":0},{"$f":"'MODELO PPTO.'!H252","v":0},{"$f":"'MODELO PPTO.'!I252","v":0},{"$f":"'MODELO PPTO.'!J252","v":0},{"$f":"SUM(H57:J57)","v":0},{"$f":"K57*G57*C57","v":0},null,{"$f":"IF(E57=\"C\",IF(G57<$N$12,G57*$P$9,$N$12*$P$9),IF(E57=\"F\",IF(G57<$N$12,G57*$O$9,$N$12*$O$9),IF(E57=\"FD\",IF(G57<$N$12,G57*$O$9,$N$12*$O$9),IF(E57=\"M\",0,IF(E57=\"CJ\",IF(G57>$N$11,G57*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N57+O57)*K57*C57","v":0},{"$f":"+N57*H57*C57","v":0},{"$f":"+N57*I57*C57","v":0},{"$f":"+N57*J57*C57","v":0},0,{"$f":"IF(E57=\"C\",(G57/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K57),IF(E57=\"FD\",(G57/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K57),0))","v":0},{"$f":"SUM(W57:Y57)-T57","v":0},{"$f":"IF(E57=\"C\",(G57/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H57*C57),IF(E57=\"FD\",(G57/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H57*C57),0))","v":0},{"$f":"IF(E57=\"C\",(G57/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I57*C57),IF(E57=\"FD\",(G57/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I57*C57),0))","v":0},{"$f":"IF(E57=\"C\",(G57/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J57*C57),IF(E57=\"FD\",(G57/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J57*C57),0))","v":0},{"$f":"IF(E57=\"C\",IF(U57<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K57/30,U57*$P$9*C57,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K57/30*$P$9*C57),IF(E57=\"FD\",IF(U57<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K57/30,U57*$O$9*C57,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K57/30*$O$9*C57),0))","v":0},{"$f":"IF(Z57=0,0,Z57*H57/K57)","v":0},{"$f":"IF(Z57=0,0,Z57*I57/K57)","v":0},{"$f":"IF(Z57=0,0,Z57*J57/K57)","v":0},{"$f":"SUM(AE57:AH57)","v":0},{"$f":"IF(E57=\"C\",(G57/30*H57/12*$AG$12*C57),0)","v":0},{"$f":"IF(E57=\"C\",(G57/30*I57/12*$AG$12*C57),0)","v":0},{"$f":"IF(E57=\"C\",(G57/30*J57/12*$AG$12*C57),0)","v":0},null,{"$f":"+L57+P57+V57+Z57+AD57","v":0}]
[null,{"$f":"'MODELO PPTO.'!B253","v":"03.02.02.00."},{"$f":"'MODELO PPTO.'!C253","v":0},{"$f":"'MODELO PPTO.'!D253","v":"Director de producción"},{"$f":"'MODELO PPTO.'!G253","v":"-"},{"$f":"+'MODELO PPTO.'!E253","v":0},{"$f":"'MODELO PPTO.'!F253","v":0},{"$f":"'MODELO PPTO.'!H253","v":0},{"$f":"'MODELO PPTO.'!I253","v":0},{"$f":"'MODELO PPTO.'!J253","v":0},{"$f":"SUM(H58:J58)","v":0},0,null,0,null,{"$f":"(N58+O58)*K58*C58","v":0},0,0,0,0,0,{"$f":"SUM(W58:Y58)-T58","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE58:AH58)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B254","v":"03.02.03.00."},{"$f":"'MODELO PPTO.'!C254","v":0},{"$f":"'MODELO PPTO.'!D254","v":"Jefe de producción"},{"$f":"'MODELO PPTO.'!G254","v":"-"},{"$f":"+'MODELO PPTO.'!E254","v":0},{"$f":"'MODELO PPTO.'!F254","v":0},{"$f":"'MODELO PPTO.'!H254","v":0},{"$f":"'MODELO PPTO.'!I254","v":0},{"$f":"'MODELO PPTO.'!J254","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B255","v":"03.02.04.00."},{"$f":"'MODELO PPTO.'!C255","v":0},{"$f":"'MODELO PPTO.'!D255","v":"1º Ayte. de producción"},{"$f":"'MODELO PPTO.'!G255","v":"-"},{"$f":"+'MODELO PPTO.'!E255","v":0},{"$f":"'MODELO PPTO.'!F255","v":0},{"$f":"'MODELO PPTO.'!H255","v":0},{"$f":"'MODELO PPTO.'!I255","v":0},{"$f":"'MODELO PPTO.'!J255","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B256","v":"03.02.04.00."},{"$f":"'MODELO PPTO.'!C256","v":0},{"$f":"'MODELO PPTO.'!D256","v":"1º Ayte. de producción "},{"$f":"'MODELO PPTO.'!G256","v":"-"},{"$f":"+'MODELO PPTO.'!E256","v":0},{"$f":"'MODELO PPTO.'!F256","v":0},{"$f":"'MODELO PPTO.'!H256","v":0},{"$f":"'MODELO PPTO.'!I256","v":0},{"$f":"'MODELO PPTO.'!J256","v":0},{"$f":"SUM(H61:J61)","v":0},{"$f":"K61*G61*C61","v":0},null,{"$f":"IF(E61=\"C\",IF(G61<$N$12,G61*$P$9,$N$12*$P$9),IF(E61=\"F\",IF(G61<$N$12,G61*$O$9,$N$12*$O$9),IF(E61=\"FD\",IF(G61<$N$12,G61*$O$9,$N$12*$O$9),IF(E61=\"M\",0,IF(E61=\"CJ\",IF(G61>$N$11,G61*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N61+O61)*K61*C61","v":0},{"$f":"+N61*H61*C61","v":0},{"$f":"+N61*I61*C61","v":0},{"$f":"+N61*J61*C61","v":0},0,{"$f":"IF(E61=\"C\",(G61/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K61),IF(E61=\"FD\",(G61/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K61),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE61:AH61)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B257","v":"03.02.04.00."},{"$f":"'MODELO PPTO.'!C257","v":0},{"$f":"'MODELO PPTO.'!D257","v":"2º Ayte. producción."},{"$f":"'MODELO PPTO.'!G257","v":"-"},{"$f":"+'MODELO PPTO.'!E257","v":0},{"$f":"'MODELO PPTO.'!F257","v":0},{"$f":"'MODELO PPTO.'!H257","v":0},{"$f":"'MODELO PPTO.'!I257","v":0},{"$f":"'MODELO PPTO.'!J257","v":0},{"$f":"SUM(H62:J62)","v":0},{"$f":"K62*G62*C62","v":0},null,{"$f":"IF(E62=\"C\",IF(G62<$N$12,G62*$P$9,$N$12*$P$9),IF(E62=\"F\",IF(G62<$N$12,G62*$O$9,$N$12*$O$9),IF(E62=\"FD\",IF(G62<$N$12,G62*$O$9,$N$12*$O$9),IF(E62=\"M\",0,IF(E62=\"CJ\",IF(G62>$N$11,G62*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N62+O62)*K62*C62","v":0},{"$f":"+N62*H62*C62","v":0},{"$f":"+N62*I62*C62","v":0},{"$f":"+N62*J62*C62","v":0},0,{"$f":"IF(E62=\"C\",(G62/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K62),IF(E62=\"FD\",(G62/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K62),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B258","v":"03.02.04.00."},{"$f":"'MODELO PPTO.'!C258","v":0},{"$f":"'MODELO PPTO.'!D258","v":"2º Ayte. producción. "},{"$f":"'MODELO PPTO.'!G258","v":"-"},{"$f":"+'MODELO PPTO.'!E258","v":0},{"$f":"'MODELO PPTO.'!F258","v":0},{"$f":"'MODELO PPTO.'!H258","v":0},{"$f":"'MODELO PPTO.'!I258","v":0},{"$f":"'MODELO PPTO.'!J258","v":0},{"$f":"SUM(H63:J63)","v":0},{"$f":"K63*G63*C63","v":0},null,{"$f":"IF(E63=\"C\",IF(G63<$N$12,G63*$P$9,$N$12*$P$9),IF(E63=\"F\",IF(G63<$N$12,G63*$O$9,$N$12*$O$9),IF(E63=\"FD\",IF(G63<$N$12,G63*$O$9,$N$12*$O$9),IF(E63=\"M\",0,IF(E63=\"CJ\",IF(G63>$N$11,G63*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N63+O63)*K63*C63","v":0},{"$f":"+N63*H63*C63","v":0},{"$f":"+N63*I63*C63","v":0},{"$f":"+N63*J63*C63","v":0},0,{"$f":"IF(E63=\"C\",(G63/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K63),IF(E63=\"FD\",(G63/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K63),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE63:AH63)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B259","v":"03.02.04.00."},{"$f":"'MODELO PPTO.'!C259","v":0},{"$f":"'MODELO PPTO.'!D259","v":"Coordinador de producción"},{"$f":"'MODELO PPTO.'!G259","v":"-"},{"$f":"+'MODELO PPTO.'!E259","v":0},{"$f":"'MODELO PPTO.'!F259","v":0},{"$f":"'MODELO PPTO.'!H259","v":0},{"$f":"'MODELO PPTO.'!I259","v":0},{"$f":"'MODELO PPTO.'!J259","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B260","v":"03.02.04.00."},{"$f":"'MODELO PPTO.'!C260","v":0},{"$f":"'MODELO PPTO.'!D260","v":"Coordinador de postproducción"},{"$f":"'MODELO PPTO.'!G260","v":"-"},{"$f":"+'MODELO PPTO.'!E260","v":0},{"$f":"'MODELO PPTO.'!F260","v":0},{"$f":"'MODELO PPTO.'!H260","v":0},{"$f":"'MODELO PPTO.'!I260","v":0},{"$f":"'MODELO PPTO.'!J260","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B261","v":"03.02.05.00."},{"$f":"'MODELO PPTO.'!C261","v":0},{"$f":"'MODELO PPTO.'!D261","v":"Auxiliar de producción. "},{"$f":"'MODELO PPTO.'!G261","v":"-"},{"$f":"+'MODELO PPTO.'!E261","v":0},{"$f":"'MODELO PPTO.'!F261","v":0},{"$f":"'MODELO PPTO.'!H261","v":0},{"$f":"'MODELO PPTO.'!I261","v":0},{"$f":"'MODELO PPTO.'!J261","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B262","v":"03.02.05.00."},{"$f":"'MODELO PPTO.'!C262","v":0},{"$f":"'MODELO PPTO.'!D262","v":"Auxiliar de producción. "},{"$f":"'MODELO PPTO.'!G262","v":"-"},{"$f":"+'MODELO PPTO.'!E262","v":0},{"$f":"'MODELO PPTO.'!F262","v":0},{"$f":"'MODELO PPTO.'!H262","v":0},{"$f":"'MODELO PPTO.'!I262","v":0},{"$f":"'MODELO PPTO.'!J262","v":0},{"$f":"SUM(H67:J67)","v":0},{"$f":"K67*G67*C67","v":0},null,{"$f":"IF(E67=\"C\",IF(G67<$N$12,G67*$P$9,$N$12*$P$9),IF(E67=\"F\",IF(G67<$N$12,G67*$O$9,$N$12*$O$9),IF(E67=\"FD\",IF(G67<$N$12,G67*$O$9,$N$12*$O$9),IF(E67=\"M\",0,IF(E67=\"CJ\",IF(G67>$N$11,G67*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N67+O67)*K67*C67","v":0},{"$f":"+N67*H67*C67","v":0},{"$f":"+N67*I67*C67","v":0},{"$f":"+N67*J67*C67","v":0},0,{"$f":"IF(E67=\"C\",(G67/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K67),IF(E67=\"FD\",(G67/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K67),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B263","v":"03.02.05.00."},{"$f":"'MODELO PPTO.'!C263","v":0},{"$f":"'MODELO PPTO.'!D263","v":"Auxiliar de producción. "},{"$f":"'MODELO PPTO.'!G263","v":"-"},{"$f":"+'MODELO PPTO.'!E263","v":0},{"$f":"'MODELO PPTO.'!F263","v":0},{"$f":"'MODELO PPTO.'!H263","v":0},{"$f":"'MODELO PPTO.'!I263","v":0},{"$f":"'MODELO PPTO.'!J263","v":0},{"$f":"SUM(H68:J68)","v":0},{"$f":"K68*G68*C68","v":0},null,{"$f":"IF(E68=\"C\",IF(G68<$N$12,G68*$P$9,$N$12*$P$9),IF(E68=\"F\",IF(G68<$N$12,G68*$O$9,$N$12*$O$9),IF(E68=\"FD\",IF(G68<$N$12,G68*$O$9,$N$12*$O$9),IF(E68=\"M\",0,IF(E68=\"CJ\",IF(G68>$N$11,G68*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N68+O68)*K68*C68","v":0},{"$f":"+N68*H68*C68","v":0},{"$f":"+N68*I68*C68","v":0},{"$f":"+N68*J68*C68","v":0},0,{"$f":"IF(E68=\"C\",(G68/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K68),IF(E68=\"FD\",(G68/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K68),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE68:AH68)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B264","v":"03.02.05.00."},{"$f":"'MODELO PPTO.'!C264","v":0},{"$f":"'MODELO PPTO.'!D264","v":"Auxiliar de producción. "},{"$f":"'MODELO PPTO.'!G264","v":"-"},{"$f":"+'MODELO PPTO.'!E264","v":0},{"$f":"'MODELO PPTO.'!F264","v":0},{"$f":"'MODELO PPTO.'!H264","v":0},{"$f":"'MODELO PPTO.'!I264","v":0},{"$f":"'MODELO PPTO.'!J264","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B265","v":"03.02.06.00."},{"$f":"'MODELO PPTO.'!C265","v":0},{"$f":"'MODELO PPTO.'!D265","v":"Jefe localizaciones."},{"$f":"'MODELO PPTO.'!G265","v":"-"},{"$f":"+'MODELO PPTO.'!E265","v":0},{"$f":"'MODELO PPTO.'!F265","v":0},{"$f":"'MODELO PPTO.'!H265","v":0},{"$f":"'MODELO PPTO.'!I265","v":0},{"$f":"'MODELO PPTO.'!J265","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B266","v":"03.02.07.00."},{"$f":"'MODELO PPTO.'!C266","v":0},{"$f":"'MODELO PPTO.'!D266","v":"Secretaría producción. "},{"$f":"'MODELO PPTO.'!G266","v":"-"},{"$f":"+'MODELO PPTO.'!E266","v":0},{"$f":"'MODELO PPTO.'!F266","v":0},{"$f":"'MODELO PPTO.'!H266","v":0},{"$f":"'MODELO PPTO.'!I266","v":0},{"$f":"'MODELO PPTO.'!J266","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B267","v":"03.02.08.00."},{"$f":"'MODELO PPTO.'!C267","v":0},{"$f":"'MODELO PPTO.'!D267","v":"Cajero-pagador/Control económico de la producción"},{"$f":"'MODELO PPTO.'!G267","v":"-"},{"$f":"+'MODELO PPTO.'!E267","v":0},{"$f":"'MODELO PPTO.'!F267","v":0},{"$f":"'MODELO PPTO.'!H267","v":0},{"$f":"'MODELO PPTO.'!I267","v":0},{"$f":"'MODELO PPTO.'!J267","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B268","v":"03.02.09.00."},{"$f":"'MODELO PPTO.'!C268","v":0},{"$f":"'MODELO PPTO.'!D268","v":"Documentalistas"},{"$f":"'MODELO PPTO.'!G268","v":"-"},{"$f":"+'MODELO PPTO.'!E268","v":0},{"$f":"'MODELO PPTO.'!F268","v":0},{"$f":"'MODELO PPTO.'!H268","v":0},{"$f":"'MODELO PPTO.'!I268","v":0},{"$f":"'MODELO PPTO.'!J268","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B269","v":"03.02.10.00."},{"$f":"'MODELO PPTO.'!C269","v":0},{"$f":"'MODELO PPTO.'!D269","v":"Coord. - Guión "},{"$f":"'MODELO PPTO.'!G269","v":"-"},{"$f":"+'MODELO PPTO.'!E269","v":0},{"$f":"'MODELO PPTO.'!F269","v":0},{"$f":"'MODELO PPTO.'!H269","v":0},{"$f":"'MODELO PPTO.'!I269","v":0},{"$f":"'MODELO PPTO.'!J269","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B270","v":"03.02.10.00."},{"$f":"'MODELO PPTO.'!C270","v":0},{"$f":"'MODELO PPTO.'!D270","v":"Coord. - Guión dialogos"},{"$f":"'MODELO PPTO.'!G270","v":"-"},{"$f":"+'MODELO PPTO.'!E270","v":0},{"$f":"'MODELO PPTO.'!F270","v":0},{"$f":"'MODELO PPTO.'!H270","v":0},{"$f":"'MODELO PPTO.'!I270","v":0},{"$f":"'MODELO PPTO.'!J270","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B271","v":"03.02.10.00."},{"$f":"'MODELO PPTO.'!C271","v":0},{"$f":"'MODELO PPTO.'!D271","v":"Guionistas (laborales) contrato"},{"$f":"'MODELO PPTO.'!G271","v":"-"},{"$f":"+'MODELO PPTO.'!E271","v":0},{"$f":"'MODELO PPTO.'!F271","v":0},{"$f":"'MODELO PPTO.'!H271","v":0},{"$f":"'MODELO PPTO.'!I271","v":0},{"$f":"'MODELO PPTO.'!J271","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B272","v":"03.02.10.00."},{"$f":"'MODELO PPTO.'!C272","v":0},{"$f":"'MODELO PPTO.'!D272","v":"Guionistas (laborales) contrato"},{"$f":"'MODELO PPTO.'!G272","v":"-"},{"$f":"+'MODELO PPTO.'!E272","v":0},{"$f":"'MODELO PPTO.'!F272","v":0},{"$f":"'MODELO PPTO.'!H272","v":0},{"$f":"'MODELO PPTO.'!I272","v":0},{"$f":"'MODELO PPTO.'!J272","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B273","v":"03.02.10.00."},{"$f":"'MODELO PPTO.'!C273","v":0},{"$f":"'MODELO PPTO.'!D273","v":"Guionistas (laborales) contrato"},{"$f":"'MODELO PPTO.'!G273","v":"-"},{"$f":"+'MODELO PPTO.'!E273","v":0},{"$f":"'MODELO PPTO.'!F273","v":0},{"$f":"'MODELO PPTO.'!H273","v":0},{"$f":"'MODELO PPTO.'!I273","v":0},{"$f":"'MODELO PPTO.'!J273","v":0},{"$f":"SUM(H78:J78)","v":0},{"$f":"K78*G78*C78","v":0},null,{"$f":"IF(E78=\"C\",IF(G78<$N$12,G78*$P$9,$N$12*$P$9),IF(E78=\"F\",IF(G78<$N$12,G78*$O$9,$N$12*$O$9),IF(E78=\"FD\",IF(G78<$N$12,G78*$O$9,$N$12*$O$9),IF(E78=\"M\",0,IF(E78=\"CJ\",IF(G78>$N$11,G78*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N78+O78)*K78*C78","v":0},{"$f":"+N78*H78*C78","v":0},{"$f":"+N78*I78*C78","v":0},{"$f":"+N78*J78*C78","v":0},0,{"$f":"IF(E78=\"C\",(G78/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K78),IF(E78=\"FD\",(G78/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K78),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE78:AH78)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B274","v":"03.02.10.00."},{"$f":"'MODELO PPTO.'!C274","v":0},{"$f":"'MODELO PPTO.'!D274","v":"Guionistas (laborales) contrato"},{"$f":"'MODELO PPTO.'!G274","v":"-"},{"$f":"+'MODELO PPTO.'!E274","v":0},{"$f":"'MODELO PPTO.'!F274","v":0},{"$f":"'MODELO PPTO.'!H274","v":0},{"$f":"'MODELO PPTO.'!I274","v":0},{"$f":"'MODELO PPTO.'!J274","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B275","v":"03.02.11.00."},{"$f":"'MODELO PPTO.'!C275","v":0},{"$f":"'MODELO PPTO.'!D275","v":"Redactores "},{"$f":"'MODELO PPTO.'!G275","v":"-"},{"$f":"+'MODELO PPTO.'!E275","v":0},{"$f":"'MODELO PPTO.'!F275","v":0},{"$f":"'MODELO PPTO.'!H275","v":0},{"$f":"'MODELO PPTO.'!I275","v":0},{"$f":"'MODELO PPTO.'!J275","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B276","v":"03.02.11.00."},{"$f":"'MODELO PPTO.'!C276","v":0},{"$f":"'MODELO PPTO.'!D276","v":"Redactores"},{"$f":"'MODELO PPTO.'!G276","v":"-"},{"$f":"+'MODELO PPTO.'!E276","v":0},{"$f":"'MODELO PPTO.'!F276","v":0},{"$f":"'MODELO PPTO.'!H276","v":0},{"$f":"'MODELO PPTO.'!I276","v":0},{"$f":"'MODELO PPTO.'!J276","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B277","v":"03.02.11.00."},{"$f":"'MODELO PPTO.'!C277","v":0},{"$f":"'MODELO PPTO.'!D277","v":"Reporteros"},{"$f":"'MODELO PPTO.'!G277","v":"-"},{"$f":"+'MODELO PPTO.'!E277","v":0},{"$f":"'MODELO PPTO.'!F277","v":0},{"$f":"'MODELO PPTO.'!H277","v":0},{"$f":"'MODELO PPTO.'!I277","v":0},{"$f":"'MODELO PPTO.'!J277","v":0},0,0,null,0,null,0,0,0,0,{"$f":"IF(E82=\"c\",G82/30*$T$12,0)*C82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B278","v":"03.02.11.00."},{"$f":"'MODELO PPTO.'!C278","v":0},{"$f":"'MODELO PPTO.'!D278","v":"Reporteros"},{"$f":"'MODELO PPTO.'!G278","v":"-"},{"$f":"+'MODELO PPTO.'!E278","v":0},{"$f":"'MODELO PPTO.'!F278","v":0},{"$f":"'MODELO PPTO.'!H278","v":0},{"$f":"'MODELO PPTO.'!I278","v":0},{"$f":"'MODELO PPTO.'!J278","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B279","v":"03.02.12.00."},{"$f":"'MODELO PPTO.'!C279","v":0},{"$f":"'MODELO PPTO.'!D279","v":"Coordinador Digital - en Producción"},{"$f":"'MODELO PPTO.'!G279","v":"-"},{"$f":"+'MODELO PPTO.'!E279","v":0},{"$f":"'MODELO PPTO.'!F279","v":0},{"$f":"'MODELO PPTO.'!H279","v":0},{"$f":"'MODELO PPTO.'!I279","v":0},{"$f":"'MODELO PPTO.'!J279","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B280","v":"03.02.12.00."},{"$f":"'MODELO PPTO.'!C280","v":0},{"$f":"'MODELO PPTO.'!D280","v":"Coordinador Digital - en Emisión fuera de Calendario"},{"$f":"'MODELO PPTO.'!G280","v":"-"},{"$f":"+'MODELO PPTO.'!E280","v":0},{"$f":"'MODELO PPTO.'!F280","v":0},{"$f":"'MODELO PPTO.'!H280","v":0},{"$f":"'MODELO PPTO.'!I280","v":0},{"$f":"'MODELO PPTO.'!J280","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B281","v":"03.02.13.00."},{"$f":"'MODELO PPTO.'!C281","v":0},{"$f":"'MODELO PPTO.'!D281","v":0},{"$f":"'MODELO PPTO.'!G281","v":"-"},{"$f":"+'MODELO PPTO.'!E281","v":0},{"$f":"'MODELO PPTO.'!F281","v":0},{"$f":"'MODELO PPTO.'!H281","v":0},{"$f":"'MODELO PPTO.'!I281","v":0},{"$f":"'MODELO PPTO.'!J281","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B282","v":"03.02.13.00."},{"$f":"'MODELO PPTO.'!C282","v":0},{"$f":"'MODELO PPTO.'!D282","v":0},{"$f":"'MODELO PPTO.'!G282","v":"-"},{"$f":"+'MODELO PPTO.'!E282","v":0},{"$f":"'MODELO PPTO.'!F282","v":0},{"$f":"'MODELO PPTO.'!H282","v":0},{"$f":"'MODELO PPTO.'!I282","v":0},{"$f":"'MODELO PPTO.'!J282","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B283","v":"03.02.13.00."},{"$f":"'MODELO PPTO.'!C283","v":0},{"$f":"'MODELO PPTO.'!D283","v":0},{"$f":"'MODELO PPTO.'!G283","v":"-"},{"$f":"+'MODELO PPTO.'!E283","v":0},{"$f":"'MODELO PPTO.'!F283","v":0},{"$f":"'MODELO PPTO.'!H283","v":0},{"$f":"'MODELO PPTO.'!I283","v":0},{"$f":"'MODELO PPTO.'!J283","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B284","v":"03.02.13.00."},{"$f":"'MODELO PPTO.'!C284","v":0},{"$f":"'MODELO PPTO.'!D284","v":0},{"$f":"'MODELO PPTO.'!G284","v":"-"},{"$f":"+'MODELO PPTO.'!E284","v":0},{"$f":"'MODELO PPTO.'!F284","v":0},{"$f":"'MODELO PPTO.'!H284","v":0},{"$f":"'MODELO PPTO.'!I284","v":0},{"$f":"'MODELO PPTO.'!J284","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B285","v":"03.02.13.00."},{"$f":"'MODELO PPTO.'!C285","v":0},{"$f":"'MODELO PPTO.'!D285","v":0},{"$f":"'MODELO PPTO.'!G285","v":"-"},{"$f":"+'MODELO PPTO.'!E285","v":0},{"$f":"'MODELO PPTO.'!F285","v":0},{"$f":"'MODELO PPTO.'!H285","v":0},{"$f":"'MODELO PPTO.'!I285","v":0},{"$f":"'MODELO PPTO.'!J285","v":0},{"$f":"SUM(H90:J90)","v":0},{"$f":"K90*G90*C90","v":0},null,{"$f":"IF(E90=\"C\",IF(G90<$N$12,G90*$P$9,$N$12*$P$9),IF(E90=\"F\",IF(G90<$N$12,G90*$O$9,$N$12*$O$9),IF(E90=\"FD\",IF(G90<$N$12,G90*$O$9,$N$12*$O$9),IF(E90=\"M\",0,IF(E90=\"CJ\",IF(G90>$N$11,G90*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N90+O90)*K90*C90","v":0},{"$f":"+N90*H90*C90","v":0},{"$f":"+N90*I90*C90","v":0},{"$f":"+N90*J90*C90","v":0},0,{"$f":"IF(E90=\"C\",(G90/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K90),IF(E90=\"FD\",(G90/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K90),0))","v":0},{"$f":"SUM(W90:Y90)-T90","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B286","v":0},{"$f":"'MODELO PPTO.'!C286","v":0},{"$f":"'MODELO PPTO.'!D286","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G286","v":"-"},{"$f":"+'MODELO PPTO.'!E286","v":0},{"$f":"'MODELO PPTO.'!F286","v":0},{"$f":"'MODELO PPTO.'!H286","v":0},{"$f":"'MODELO PPTO.'!I286","v":0},{"$f":"'MODELO PPTO.'!J286","v":0},0,0,null,0,null,0,0,0,0,0,0,{"$f":"SUM(W91:Y91)-T91","v":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,{"$f":"SUM(L93:L118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B289","v":"03.03.01.00."},{"$f":"'MODELO PPTO.'!C289","v":0},{"$f":"'MODELO PPTO.'!D289","v":"Director de fotografia. Iluminador "},{"$f":"'MODELO PPTO.'!G289","v":"-"},{"$f":"+'MODELO PPTO.'!E289","v":0},{"$f":"'MODELO PPTO.'!F289","v":0},{"$f":"'MODELO PPTO.'!H289","v":0},{"$f":"'MODELO PPTO.'!I289","v":0},{"$f":"'MODELO PPTO.'!J289","v":0},0,0,null,{"$f":"IF(E93=\"C\",IF(G93<$N$12,G93*$P$9,$N$12*$P$9),IF(E93=\"F\",IF(G93<$N$12,G93*$O$9,$N$12*$O$9),IF(E93=\"FD\",IF(G93<$N$12,G93*$O$9,$N$12*$O$9),IF(E93=\"M\",0,IF(E93=\"CJ\",IF(G93>$N$11,G93*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N93+O93)*K93*C93","v":0},{"$f":"+N93*H93*C93","v":0},{"$f":"+N93*I93*C93","v":0},{"$f":"+N93*J93*C93","v":0},0,{"$f":"IF(E93=\"C\",(G93/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K93),IF(E93=\"FD\",(G93/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K93),0))","v":0},{"$f":"SUM(W93:Y93)-T93","v":0},{"$f":"IF(E93=\"C\",(G93/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H93*C93),IF(E93=\"FD\",(G93/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H93*C93),0))","v":0},{"$f":"IF(E93=\"C\",(G93/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I93*C93),IF(E93=\"FD\",(G93/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I93*C93),0))","v":0},{"$f":"IF(E93=\"C\",(G93/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J93*C93),IF(E93=\"FD\",(G93/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J93*C93),0))","v":0},{"$f":"IF(E93=\"C\",IF(U93<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K93/30,U93*$P$9*C93,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K93/30*$P$9*C93),IF(E93=\"FD\",IF(U93<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K93/30,U93*$O$9*C93,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K93/30*$O$9*C93),0))","v":0},{"$f":"IF(Z93=0,0,Z93*H93/K93)","v":0},{"$f":"IF(Z93=0,0,Z93*I93/K93)","v":0},{"$f":"IF(Z93=0,0,Z93*J93/K93)","v":0},{"$f":"SUM(AE93:AH93)","v":0},{"$f":"IF(E93=\"C\",(G93/30*H93/12*$AG$12*C93),0)","v":0},{"$f":"IF(E93=\"C\",(G93/30*I93/12*$AG$12*C93),0)","v":0},{"$f":"IF(E93=\"C\",(G93/30*J93/12*$AG$12*C93),0)","v":0},null,{"$f":"+L93+P93+V93+Z93+AD93","v":0}]
[null,{"$f":"'MODELO PPTO.'!B290","v":"03.03.01.00."},{"$f":"'MODELO PPTO.'!C290","v":0},{"$f":"'MODELO PPTO.'!D290","v":"Director de fotografia, Iluminador 2º unidad."},{"$f":"'MODELO PPTO.'!G290","v":"-"},{"$f":"+'MODELO PPTO.'!E290","v":0},{"$f":"'MODELO PPTO.'!F290","v":0},{"$f":"'MODELO PPTO.'!H290","v":0},{"$f":"'MODELO PPTO.'!I290","v":0},{"$f":"'MODELO PPTO.'!J290","v":0},0,0,null,0,null,{"$f":"(N94+O94)*K94*C94","v":0},0,0,0,0,0,{"$f":"SUM(W94:Y94)-T94","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE94:AH94)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B291","v":"03.03.01.00."},{"$f":"'MODELO PPTO.'!C291","v":0},{"$f":"'MODELO PPTO.'!D291","v":"Diseño luces"},{"$f":"'MODELO PPTO.'!G291","v":"-"},{"$f":"+'MODELO PPTO.'!E291","v":0},{"$f":"'MODELO PPTO.'!F291","v":0},{"$f":"'MODELO PPTO.'!H291","v":0},{"$f":"'MODELO PPTO.'!I291","v":0},{"$f":"'MODELO PPTO.'!J291","v":0},{"$f":"SUM(H95:J95)","v":0},{"$f":"K95*G95*C95","v":0},null,0,null,0,{"$f":"+N95*H95*C95","v":0},{"$f":"+N95*I95*C95","v":0},{"$f":"+N95*J95*C95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B292","v":"03.03.02.00."},{"$f":"'MODELO PPTO.'!C292","v":0},{"$f":"'MODELO PPTO.'!D292","v":"Operador cámara /Segundo Operador."},{"$f":"'MODELO PPTO.'!G292","v":"-"},{"$f":"+'MODELO PPTO.'!E292","v":0},{"$f":"'MODELO PPTO.'!F292","v":0},{"$f":"'MODELO PPTO.'!H292","v":0},{"$f":"'MODELO PPTO.'!I292","v":0},{"$f":"'MODELO PPTO.'!J292","v":0},{"$f":"SUM(H96:J96)","v":0},0,null,{"$f":"IF(E96=\"C\",IF(G96<$N$12,G96*$P$9,$N$12*$P$9),IF(E96=\"F\",IF(G96<$N$12,G96*$O$9,$N$12*$O$9),IF(E96=\"FD\",IF(G96<$N$12,G96*$O$9,$N$12*$O$9),IF(E96=\"M\",0,IF(E96=\"CJ\",IF(G96>$N$11,G96*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N96+O96)*K96*C96","v":0},0,0,0,0,{"$f":"IF(E96=\"C\",(G96/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K96),IF(E96=\"FD\",(G96/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K96),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B293","v":"03.03.03.00."},{"$f":"'MODELO PPTO.'!C293","v":0},{"$f":"'MODELO PPTO.'!D293","v":"Operadores cámara."},{"$f":"'MODELO PPTO.'!G293","v":"-"},{"$f":"+'MODELO PPTO.'!E293","v":0},{"$f":"'MODELO PPTO.'!F293","v":0},{"$f":"'MODELO PPTO.'!H293","v":0},{"$f":"'MODELO PPTO.'!I293","v":0},{"$f":"'MODELO PPTO.'!J293","v":0},{"$f":"SUM(H97:J97)","v":0},{"$f":"K97*G97*C97","v":0},null,0,null,0,{"$f":"+N97*H97*C97","v":0},{"$f":"+N97*I97*C97","v":0},{"$f":"+N97*J97*C97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B294","v":"03.03.03.01."},{"$f":"'MODELO PPTO.'!C294","v":0},{"$f":"'MODELO PPTO.'!D294","v":"Op. cámara Cabeza Caliente"},{"$f":"'MODELO PPTO.'!G294","v":"-"},{"$f":"+'MODELO PPTO.'!E294","v":0},{"$f":"'MODELO PPTO.'!F294","v":0},{"$f":"'MODELO PPTO.'!H294","v":0},{"$f":"'MODELO PPTO.'!I294","v":0},{"$f":"'MODELO PPTO.'!J294","v":0},{"$f":"SUM(H98:J98)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B295","v":"03.03.04.00."},{"$f":"'MODELO PPTO.'!C295","v":0},{"$f":"'MODELO PPTO.'!D295","v":"Aytes. Cámara."},{"$f":"'MODELO PPTO.'!G295","v":"-"},{"$f":"+'MODELO PPTO.'!E295","v":0},{"$f":"'MODELO PPTO.'!F295","v":0},{"$f":"'MODELO PPTO.'!H295","v":0},{"$f":"'MODELO PPTO.'!I295","v":0},{"$f":"'MODELO PPTO.'!J295","v":0},{"$f":"SUM(H99:J99)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B296","v":"03.03.05.00."},{"$f":"'MODELO PPTO.'!C296","v":0},{"$f":"'MODELO PPTO.'!D296","v":"Auxs. cámara"},{"$f":"'MODELO PPTO.'!G296","v":"-"},{"$f":"+'MODELO PPTO.'!E296","v":0},{"$f":"'MODELO PPTO.'!F296","v":0},{"$f":"'MODELO PPTO.'!H296","v":0},{"$f":"'MODELO PPTO.'!I296","v":0},{"$f":"'MODELO PPTO.'!J296","v":0},{"$f":"SUM(H100:J100)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B297","v":"03.03.06.00."},{"$f":"'MODELO PPTO.'!C297","v":0},{"$f":"'MODELO PPTO.'!D297","v":"Video Assist"},{"$f":"'MODELO PPTO.'!G297","v":"-"},{"$f":"+'MODELO PPTO.'!E297","v":0},{"$f":"'MODELO PPTO.'!F297","v":0},{"$f":"'MODELO PPTO.'!H297","v":0},{"$f":"'MODELO PPTO.'!I297","v":0},{"$f":"'MODELO PPTO.'!J297","v":0},{"$f":"SUM(H101:J101)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B298","v":"03.03.07.00."},{"$f":"'MODELO PPTO.'!C298","v":0},{"$f":"'MODELO PPTO.'!D298","v":"DIT"},{"$f":"'MODELO PPTO.'!G298","v":"-"},{"$f":"+'MODELO PPTO.'!E298","v":0},{"$f":"'MODELO PPTO.'!F298","v":0},{"$f":"'MODELO PPTO.'!H298","v":0},{"$f":"'MODELO PPTO.'!I298","v":0},{"$f":"'MODELO PPTO.'!J298","v":0},{"$f":"SUM(H102:J102)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B299","v":"03.03.03.00."},{"$f":"'MODELO PPTO.'!C299","v":0},{"$f":"'MODELO PPTO.'!D299","v":"Operadores cámara. 2ª Unidad"},{"$f":"'MODELO PPTO.'!G299","v":"-"},{"$f":"+'MODELO PPTO.'!E299","v":0},{"$f":"'MODELO PPTO.'!F299","v":0},{"$f":"'MODELO PPTO.'!H299","v":0},{"$f":"'MODELO PPTO.'!I299","v":0},{"$f":"'MODELO PPTO.'!J299","v":0},{"$f":"SUM(H103:J103)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B300","v":"03.03.04.00."},{"$f":"'MODELO PPTO.'!C300","v":0},{"$f":"'MODELO PPTO.'!D300","v":"Aytes. Cámara. 2 Un"},{"$f":"'MODELO PPTO.'!G300","v":"-"},{"$f":"+'MODELO PPTO.'!E300","v":0},{"$f":"'MODELO PPTO.'!F300","v":0},{"$f":"'MODELO PPTO.'!H300","v":0},{"$f":"'MODELO PPTO.'!I300","v":0},{"$f":"'MODELO PPTO.'!J300","v":0},{"$f":"SUM(H104:J104)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B301","v":"03.03.05.00."},{"$f":"'MODELO PPTO.'!C301","v":0},{"$f":"'MODELO PPTO.'!D301","v":"Auxs. Cámara 2 Un"},{"$f":"'MODELO PPTO.'!G301","v":"-"},{"$f":"+'MODELO PPTO.'!E301","v":0},{"$f":"'MODELO PPTO.'!F301","v":0},{"$f":"'MODELO PPTO.'!H301","v":0},{"$f":"'MODELO PPTO.'!I301","v":0},{"$f":"'MODELO PPTO.'!J301","v":0},{"$f":"SUM(H105:J105)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B302","v":"03.03.06.00."},{"$f":"'MODELO PPTO.'!C302","v":0},{"$f":"'MODELO PPTO.'!D302","v":"Video Assist 2 Un"},{"$f":"'MODELO PPTO.'!G302","v":"-"},{"$f":"+'MODELO PPTO.'!E302","v":0},{"$f":"'MODELO PPTO.'!F302","v":0},{"$f":"'MODELO PPTO.'!H302","v":0},{"$f":"'MODELO PPTO.'!I302","v":0},{"$f":"'MODELO PPTO.'!J302","v":0},{"$f":"SUM(H106:J106)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B303","v":"03.03.07.00."},{"$f":"'MODELO PPTO.'!C303","v":0},{"$f":"'MODELO PPTO.'!D303","v":"DIT 2 Un"},{"$f":"'MODELO PPTO.'!G303","v":"-"},{"$f":"+'MODELO PPTO.'!E303","v":0},{"$f":"'MODELO PPTO.'!F303","v":0},{"$f":"'MODELO PPTO.'!H303","v":0},{"$f":"'MODELO PPTO.'!I303","v":0},{"$f":"'MODELO PPTO.'!J303","v":0},{"$f":"SUM(H107:J107)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B304","v":"03.03.08.00."},{"$f":"'MODELO PPTO.'!C304","v":0},{"$f":"'MODELO PPTO.'!D304","v":"Foto-fija."},{"$f":"'MODELO PPTO.'!G297","v":"-"},{"$f":"+'MODELO PPTO.'!E304","v":0},{"$f":"'MODELO PPTO.'!F304","v":0},{"$f":"'MODELO PPTO.'!H304","v":0},{"$f":"'MODELO PPTO.'!I304","v":0},{"$f":"'MODELO PPTO.'!J304","v":0},{"$f":"SUM(H108:J108)","v":0},{"$f":"K108*G108*C108","v":0},null,{"$f":"IF(E108=\"C\",IF(G108<$N$12,G108*$P$9,$N$12*$P$9),IF(E108=\"F\",IF(G108<$N$12,G108*$O$9,$N$12*$O$9),IF(E108=\"FD\",IF(G108<$N$12,G108*$O$9,$N$12*$O$9),IF(E108=\"M\",0,IF(E108=\"CJ\",IF(G108>$N$11,G108*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N108+O108)*K108*C108","v":0},{"$f":"+N108*H108*C108","v":0},{"$f":"+N108*I108*C108","v":0},{"$f":"+N108*J108*C108","v":0},0,{"$f":"IF(E108=\"C\",(G108/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K108),IF(E108=\"FD\",(G108/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K108),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B305","v":"03.03.09.00."},{"$f":"'MODELO PPTO.'!C305","v":0},{"$f":"'MODELO PPTO.'!D305","v":"Personal Técnico UU.MM"},{"$f":"'MODELO PPTO.'!G304","v":"-"},{"$f":"+'MODELO PPTO.'!E305","v":0},{"$f":"'MODELO PPTO.'!F305","v":0},{"$f":"'MODELO PPTO.'!H305","v":0},{"$f":"'MODELO PPTO.'!I305","v":0},{"$f":"'MODELO PPTO.'!J305","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B306","v":"03.03.10.00."},{"$f":"'MODELO PPTO.'!C306","v":0},{"$f":"'MODELO PPTO.'!D306","v":"Jefe tecnico estudio/Unidad movil TV."},{"$f":"'MODELO PPTO.'!G305","v":"-"},{"$f":"+'MODELO PPTO.'!E306","v":0},{"$f":"'MODELO PPTO.'!F306","v":0},{"$f":"'MODELO PPTO.'!H306","v":0},{"$f":"'MODELO PPTO.'!I306","v":0},{"$f":"'MODELO PPTO.'!J306","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B307","v":"03.03.11.00."},{"$f":"'MODELO PPTO.'!C307","v":0},{"$f":"'MODELO PPTO.'!D307","v":"Encargado/ Mezclador imagen."},{"$f":"'MODELO PPTO.'!G306","v":"-"},{"$f":"+'MODELO PPTO.'!E307","v":0},{"$f":"'MODELO PPTO.'!F307","v":0},{"$f":"'MODELO PPTO.'!H307","v":0},{"$f":"'MODELO PPTO.'!I307","v":0},{"$f":"'MODELO PPTO.'!J307","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B308","v":"03.03.12.00."},{"$f":"'MODELO PPTO.'!C308","v":0},{"$f":"'MODELO PPTO.'!D308","v":"Control de cámaras."},{"$f":"'MODELO PPTO.'!G307","v":"-"},{"$f":"+'MODELO PPTO.'!E308","v":0},{"$f":"'MODELO PPTO.'!F308","v":0},{"$f":"'MODELO PPTO.'!H308","v":0},{"$f":"'MODELO PPTO.'!I308","v":0},{"$f":"'MODELO PPTO.'!J308","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B309","v":"03.03.13.00."},{"$f":"'MODELO PPTO.'!C309","v":0},{"$f":"'MODELO PPTO.'!D309","v":"Tecnico electronico."},{"$f":"'MODELO PPTO.'!G308","v":"-"},{"$f":"+'MODELO PPTO.'!E309","v":0},{"$f":"'MODELO PPTO.'!F309","v":0},{"$f":"'MODELO PPTO.'!H309","v":0},{"$f":"'MODELO PPTO.'!I309","v":0},{"$f":"'MODELO PPTO.'!J309","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B310","v":"03.03.14.00."},{"$f":"'MODELO PPTO.'!C310","v":0},{"$f":"'MODELO PPTO.'!D310","v":"Operador VTR."},{"$f":"'MODELO PPTO.'!G309","v":"-"},{"$f":"+'MODELO PPTO.'!E310","v":0},{"$f":"'MODELO PPTO.'!F310","v":0},{"$f":"'MODELO PPTO.'!H310","v":0},{"$f":"'MODELO PPTO.'!I310","v":0},{"$f":"'MODELO PPTO.'!J310","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B311","v":"03.03.15.00."},{"$f":"'MODELO PPTO.'!C311","v":0},{"$f":"'MODELO PPTO.'!D311","v":"Especialista/ Oficial montaje."},{"$f":"'MODELO PPTO.'!G310","v":"-"},{"$f":"+'MODELO PPTO.'!E311","v":0},{"$f":"'MODELO PPTO.'!F311","v":0},{"$f":"'MODELO PPTO.'!H311","v":0},{"$f":"'MODELO PPTO.'!I311","v":0},{"$f":"'MODELO PPTO.'!J311","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B312","v":"03.03.16.00."},{"$f":"'MODELO PPTO.'!C312","v":0},{"$f":"'MODELO PPTO.'!D312","v":0},null,{"$f":"+'MODELO PPTO.'!E312","v":0},{"$f":"'MODELO PPTO.'!F312","v":0},{"$f":"'MODELO PPTO.'!H312","v":0},{"$f":"'MODELO PPTO.'!I312","v":0},{"$f":"'MODELO PPTO.'!J312","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B313","v":"03.03.16.00."},{"$f":"'MODELO PPTO.'!C313","v":0},{"$f":"'MODELO PPTO.'!D313","v":0},{"$f":"'MODELO PPTO.'!G311","v":"-"},{"$f":"+'MODELO PPTO.'!E313","v":0},{"$f":"'MODELO PPTO.'!F313","v":0},{"$f":"'MODELO PPTO.'!H313","v":0},{"$f":"'MODELO PPTO.'!I313","v":0},{"$f":"'MODELO PPTO.'!J313","v":0},0,0,null,0,null,0,0,0,0,0,0,{"$f":"SUM(W117:Y117)-T117","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B314","v":0},{"$f":"'MODELO PPTO.'!C314","v":0},{"$f":"'MODELO PPTO.'!D314","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G314","v":"-"},{"$f":"+'MODELO PPTO.'!E314","v":0},{"$f":"'MODELO PPTO.'!F314","v":0},{"$f":"'MODELO PPTO.'!H314","v":0},{"$f":"'MODELO PPTO.'!I314","v":0},{"$f":"'MODELO PPTO.'!J314","v":0},0,0,null,0,null,0,0,0,0,0,0,{"$f":"SUM(W118:Y118)-T118","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B316","v":"03.04.00.00."},{"$f":"'MODELO PPTO.'!C316","v":"Nº"},{"$f":"'MODELO PPTO.'!D316","v":"Decoración."},null,null,null,null,null,null,null,{"$f":"SUM(L120:L134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B317","v":"03.04.01.00."},{"$f":"'MODELO PPTO.'!C317","v":0},{"$f":"'MODELO PPTO.'!D317","v":"Director Artistico"},{"$f":"'MODELO PPTO.'!G317","v":"-"},{"$f":"+'MODELO PPTO.'!E317","v":0},{"$f":"'MODELO PPTO.'!F317","v":0},{"$f":"'MODELO PPTO.'!H317","v":0},{"$f":"'MODELO PPTO.'!I317","v":0},{"$f":"'MODELO PPTO.'!J317","v":0},0,0,null,{"$f":"IF(E120=\"C\",IF(G120<$N$12,G120*$P$9,$N$12*$P$9),IF(E120=\"F\",IF(G120<$N$12,G120*$O$9,$N$12*$O$9),IF(E120=\"FD\",IF(G120<$N$12,G120*$O$9,$N$12*$O$9),IF(E120=\"M\",0,IF(E120=\"CJ\",IF(G120>$N$11,G120*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N120+O120)*K120*C120","v":0},{"$f":"+N120*H120*C120","v":0},{"$f":"+N120*I120*C120","v":0},{"$f":"+N120*J120*C120","v":0},0,{"$f":"IF(E120=\"C\",(G120/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K120),IF(E120=\"FD\",(G120/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K120),0))","v":0},{"$f":"SUM(W120:Y120)-T120","v":0},{"$f":"IF(E120=\"C\",(G120/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H120*C120),IF(E120=\"FD\",(G120/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H120*C120),0))","v":0},{"$f":"IF(E120=\"C\",(G120/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I120*C120),IF(E120=\"FD\",(G120/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I120*C120),0))","v":0},{"$f":"IF(E120=\"C\",(G120/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J120*C120),IF(E120=\"FD\",(G120/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J120*C120),0))","v":0},{"$f":"IF(E120=\"C\",IF(U120<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K120/30,U120*$P$9*C120,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K120/30*$P$9*C120),IF(E120=\"FD\",IF(U120<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K120/30,U120*$O$9*C120,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K120/30*$O$9*C120),0))","v":0},{"$f":"IF(Z120=0,0,Z120*H120/K120)","v":0},{"$f":"IF(Z120=0,0,Z120*I120/K120)","v":0},{"$f":"IF(Z120=0,0,Z120*J120/K120)","v":0},{"$f":"SUM(AE120:AH120)","v":0},{"$f":"IF(E120=\"C\",(G120/30*H120/12*$AG$12*C120),0)","v":0},{"$f":"IF(E120=\"C\",(G120/30*I120/12*$AG$12*C120),0)","v":0},{"$f":"IF(E120=\"C\",(G120/30*J120/12*$AG$12*C120),0)","v":0},null,{"$f":"+L120+P120+V120+Z120+AD120","v":0}]
[null,{"$f":"'MODELO PPTO.'!B318","v":"03.04.01.00."},{"$f":"'MODELO PPTO.'!C318","v":0},{"$f":"'MODELO PPTO.'!D318","v":"Decorador/Escenógrafo"},{"$f":"'MODELO PPTO.'!G318","v":"-"},{"$f":"+'MODELO PPTO.'!E318","v":0},{"$f":"'MODELO PPTO.'!F318","v":0},{"$f":"'MODELO PPTO.'!H318","v":0},{"$f":"'MODELO PPTO.'!I318","v":0},{"$f":"'MODELO PPTO.'!J318","v":0},0,0,null,0,null,{"$f":"(N121+O121)*K121*C121","v":0},0,0,0,0,0,{"$f":"SUM(W121:Y121)-T121","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AE121:AH121)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B319","v":"03.04.02.00."},{"$f":"'MODELO PPTO.'!C319","v":0},{"$f":"'MODELO PPTO.'!D319","v":"Ayudante decoración "},{"$f":"'MODELO PPTO.'!G319","v":"-"},{"$f":"+'MODELO PPTO.'!E319","v":0},{"$f":"'MODELO PPTO.'!F319","v":0},{"$f":"'MODELO PPTO.'!H319","v":0},{"$f":"'MODELO PPTO.'!I319","v":0},{"$f":"'MODELO PPTO.'!J319","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B320","v":"03.04.03.00."},{"$f":"'MODELO PPTO.'!C320","v":0},{"$f":"'MODELO PPTO.'!D320","v":"Ambientador/Jefe de atrezzo"},{"$f":"'MODELO PPTO.'!G320","v":"-"},{"$f":"+'MODELO PPTO.'!E320","v":0},{"$f":"'MODELO PPTO.'!F320","v":0},{"$f":"'MODELO PPTO.'!H320","v":0},{"$f":"'MODELO PPTO.'!I320","v":0},{"$f":"'MODELO PPTO.'!J320","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B321","v":"03.04.03.00."},{"$f":"'MODELO PPTO.'!C321","v":0},{"$f":"'MODELO PPTO.'!D321","v":"Atrecistas  "},{"$f":"'MODELO PPTO.'!G321","v":"-"},{"$f":"+'MODELO PPTO.'!E321","v":0},{"$f":"'MODELO PPTO.'!F321","v":0},{"$f":"'MODELO PPTO.'!H321","v":0},{"$f":"'MODELO PPTO.'!I321","v":0},{"$f":"'MODELO PPTO.'!J321","v":0},{"$f":"SUM(H124:J124)","v":0},{"$f":"K124*G124*C124","v":0},null,{"$f":"IF(E124=\"C\",IF(G124<$N$12,G124*$P$9,$N$12*$P$9),IF(E124=\"F\",IF(G124<$N$12,G124*$O$9,$N$12*$O$9),IF(E124=\"FD\",IF(G124<$N$12,G124*$O$9,$N$12*$O$9),IF(E124=\"M\",0,IF(E124=\"CJ\",IF(G124>$N$11,G124*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N124+O124)*K124*C124","v":0},{"$f":"+N124*H124*C124","v":0},{"$f":"+N124*I124*C124","v":0},{"$f":"+N124*J124*C124","v":0},0,{"$f":"IF(E124=\"C\",(G124/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K124),IF(E124=\"FD\",(G124/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K124),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B322","v":"03.04.03.00."},{"$f":"'MODELO PPTO.'!C322","v":0},{"$f":"'MODELO PPTO.'!D322","v":"Atrecistas  "},{"$f":"'MODELO PPTO.'!G322","v":"-"},{"$f":"+'MODELO PPTO.'!E322","v":0},{"$f":"'MODELO PPTO.'!F322","v":0},{"$f":"'MODELO PPTO.'!H322","v":0},{"$f":"'MODELO PPTO.'!I322","v":0},{"$f":"'MODELO PPTO.'!J322","v":0},{"$f":"SUM(H125:J125)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B323","v":"03.04.03.00."},{"$f":"'MODELO PPTO.'!C323","v":0},{"$f":"'MODELO PPTO.'!D323","v":"Atrecistas  "},{"$f":"'MODELO PPTO.'!G323","v":"-"},{"$f":"+'MODELO PPTO.'!E323","v":0},{"$f":"'MODELO PPTO.'!F323","v":0},{"$f":"'MODELO PPTO.'!H323","v":0},{"$f":"'MODELO PPTO.'!I323","v":0},{"$f":"'MODELO PPTO.'!J323","v":0},{"$f":"SUM(H126:J126)","v":0},{"$f":"K126*G126*C126","v":0},null,{"$f":"IF(E126=\"C\",IF(G126<$N$12,G126*$P$9,$N$12*$P$9),IF(E126=\"F\",IF(G126<$N$12,G126*$O$9,$N$12*$O$9),IF(E126=\"FD\",IF(G126<$N$12,G126*$O$9,$N$12*$O$9),IF(E126=\"M\",0,IF(E126=\"CJ\",IF(G126>$N$11,G126*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N126+O126)*K126*C126","v":0},{"$f":"+N126*H126*C126","v":0},{"$f":"+N126*I126*C126","v":0},{"$f":"+N126*J126*C126","v":0},0,{"$f":"IF(E126=\"C\",(G126/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K126),IF(E126=\"FD\",(G126/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K126),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE126:AH126)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B324","v":"03.04.04.00."},{"$f":"'MODELO PPTO.'!C324","v":0},{"$f":"'MODELO PPTO.'!D324","v":"Carpintor"},{"$f":"'MODELO PPTO.'!G324","v":"-"},{"$f":"+'MODELO PPTO.'!E324","v":0},{"$f":"'MODELO PPTO.'!F324","v":0},{"$f":"'MODELO PPTO.'!H324","v":0},{"$f":"'MODELO PPTO.'!I324","v":0},{"$f":"'MODELO PPTO.'!J324","v":0},{"$f":"SUM(H127:J127)","v":0},{"$f":"K127*G127*C127","v":0},null,{"$f":"IF(E127=\"C\",IF(G127<$N$12,G127*$P$9,$N$12*$P$9),IF(E127=\"F\",IF(G127<$N$12,G127*$O$9,$N$12*$O$9),IF(E127=\"FD\",IF(G127<$N$12,G127*$O$9,$N$12*$O$9),IF(E127=\"M\",0,IF(E127=\"CJ\",IF(G127>$N$11,G127*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N127+O127)*K127*C127","v":0},{"$f":"+N127*H127*C127","v":0},{"$f":"+N127*I127*C127","v":0},{"$f":"+N127*J127*C127","v":0},0,{"$f":"IF(E127=\"C\",(G127/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K127),IF(E127=\"FD\",(G127/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K127),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B325","v":"03.04.05.00."},{"$f":"'MODELO PPTO.'!C325","v":0},{"$f":"'MODELO PPTO.'!D325","v":"Refuerzos/Peones de decoración"},{"$f":"'MODELO PPTO.'!G325","v":"-"},{"$f":"+'MODELO PPTO.'!E325","v":0},{"$f":"'MODELO PPTO.'!F325","v":0},{"$f":"'MODELO PPTO.'!H325","v":0},{"$f":"'MODELO PPTO.'!I325","v":0},{"$f":"'MODELO PPTO.'!J325","v":0},{"$f":"SUM(H128:J128)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B326","v":"03.04.06.00."},{"$f":"'MODELO PPTO.'!C326","v":0},{"$f":"'MODELO PPTO.'!D326","v":"Regidor de medios"},{"$f":"'MODELO PPTO.'!G326","v":"-"},{"$f":"+'MODELO PPTO.'!E326","v":0},{"$f":"'MODELO PPTO.'!F326","v":0},{"$f":"'MODELO PPTO.'!H326","v":0},{"$f":"'MODELO PPTO.'!I326","v":0},{"$f":"'MODELO PPTO.'!J326","v":0},{"$f":"SUM(H129:J129)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B327","v":"03.04.06.00."},{"$f":"'MODELO PPTO.'!C327","v":0},{"$f":"'MODELO PPTO.'!D327","v":"Ayte. Regidor de medios"},{"$f":"'MODELO PPTO.'!G327","v":"-"},{"$f":"+'MODELO PPTO.'!E327","v":0},{"$f":"'MODELO PPTO.'!F327","v":0},{"$f":"'MODELO PPTO.'!H327","v":0},{"$f":"'MODELO PPTO.'!I327","v":0},{"$f":"'MODELO PPTO.'!J327","v":0},{"$f":"SUM(H130:J130)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B328","v":"03.04.07.00."},{"$f":"'MODELO PPTO.'!C328","v":0},{"$f":"'MODELO PPTO.'!D328","v":"Diseñador/Grafista por ordenador."},{"$f":"'MODELO PPTO.'!G328","v":"-"},{"$f":"+'MODELO PPTO.'!E328","v":0},{"$f":"'MODELO PPTO.'!F328","v":0},{"$f":"'MODELO PPTO.'!H328","v":0},{"$f":"'MODELO PPTO.'!I328","v":0},{"$f":"'MODELO PPTO.'!J328","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B329","v":"03.04.08.00."},{"$f":"'MODELO PPTO.'!C329","v":0},{"$f":"'MODELO PPTO.'!D329","v":0},{"$f":"'MODELO PPTO.'!G329","v":"-"},{"$f":"+'MODELO PPTO.'!E329","v":0},{"$f":"'MODELO PPTO.'!F329","v":0},{"$f":"'MODELO PPTO.'!H329","v":0},{"$f":"'MODELO PPTO.'!I329","v":0},{"$f":"'MODELO PPTO.'!J329","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B330","v":"03.04.08.00."},{"$f":"'MODELO PPTO.'!C330","v":0},{"$f":"'MODELO PPTO.'!D330","v":0},{"$f":"'MODELO PPTO.'!G330","v":"-"},{"$f":"+'MODELO PPTO.'!E330","v":0},{"$f":"'MODELO PPTO.'!F330","v":0},{"$f":"'MODELO PPTO.'!H330","v":0},{"$f":"'MODELO PPTO.'!I330","v":0},{"$f":"'MODELO PPTO.'!J330","v":0},0,0,null,0,null,0,0,0,0,0,0,{"$f":"SUM(W133:Y133)-T133","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B331","v":0},{"$f":"'MODELO PPTO.'!C331","v":0},{"$f":"'MODELO PPTO.'!D331","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G331","v":"-"},{"$f":"+'MODELO PPTO.'!E331","v":0},{"$f":"'MODELO PPTO.'!F331","v":0},{"$f":"'MODELO PPTO.'!H331","v":0},{"$f":"'MODELO PPTO.'!I331","v":0},{"$f":"'MODELO PPTO.'!J331","v":0},0,0,null,0,null,0,0,0,0,0,0,{"$f":"SUM(W134:Y134)-T134","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B333","v":"03.05.00.00."},{"$f":"'MODELO PPTO.'!C333","v":"Nº"},{"$f":"'MODELO PPTO.'!D333","v":"Sastrería"},null,null,null,null,null,null,null,{"$f":"SUM(L136:L142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B334","v":"03.05.01.00."},{"$f":"'MODELO PPTO.'!C334","v":0},{"$f":"'MODELO PPTO.'!D334","v":"Estilista."},{"$f":"'MODELO PPTO.'!G334","v":"-"},{"$f":"+'MODELO PPTO.'!E334","v":0},{"$f":"'MODELO PPTO.'!F334","v":0},{"$f":"'MODELO PPTO.'!H334","v":0},{"$f":"'MODELO PPTO.'!I334","v":0},{"$f":"'MODELO PPTO.'!J334","v":0},0,0,null,{"$f":"IF(E136=\"C\",IF(G136<$N$12,G136*$P$9,$N$12*$P$9),IF(E136=\"F\",IF(G136<$N$12,G136*$O$9,$N$12*$O$9),IF(E136=\"FD\",IF(G136<$N$12,G136*$O$9,$N$12*$O$9),IF(E136=\"M\",0,IF(E136=\"CJ\",IF(G136>$N$11,G136*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N136+O136)*K136*C136","v":0},{"$f":"+N136*H136*C136","v":0},{"$f":"+N136*I136*C136","v":0},{"$f":"+N136*J136*C136","v":0},0,{"$f":"IF(E136=\"C\",(G136/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K136),IF(E136=\"FD\",(G136/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K136),0))","v":0},{"$f":"SUM(W136:Y136)-T136","v":0},{"$f":"IF(E136=\"C\",(G136/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H136*C136),IF(E136=\"FD\",(G136/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H136*C136),0))","v":0},{"$f":"IF(E136=\"C\",(G136/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I136*C136),IF(E136=\"FD\",(G136/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I136*C136),0))","v":0},{"$f":"IF(E136=\"C\",(G136/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J136*C136),IF(E136=\"FD\",(G136/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J136*C136),0))","v":0},{"$f":"IF(E136=\"C\",IF(U136<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K136/30,U136*$P$9*C136,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K136/30*$P$9*C136),IF(E136=\"FD\",IF(U136<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K136/30,U136*$O$9*C136,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K136/30*$O$9*C136),0))","v":0},{"$f":"IF(Z136=0,0,Z136*H136/K136)","v":0},{"$f":"IF(Z136=0,0,Z136*I136/K136)","v":0},{"$f":"IF(Z136=0,0,Z136*J136/K136)","v":0},{"$f":"SUM(AE136:AH136)","v":0},{"$f":"IF(E136=\"C\",(G136/30*H136/12*$AG$12*C136),0)","v":0},{"$f":"IF(E136=\"C\",(G136/30*I136/12*$AG$12*C136),0)","v":0},{"$f":"IF(E136=\"C\",(G136/30*J136/12*$AG$12*C136),0)","v":0},null,{"$f":"+L136+P136+V136+Z136+AD136","v":0}]
[null,{"$f":"'MODELO PPTO.'!B335","v":"03.05.02.00."},{"$f":"'MODELO PPTO.'!C335","v":0},{"$f":"'MODELO PPTO.'!D335","v":"Figurinista."},{"$f":"'MODELO PPTO.'!G335","v":"-"},{"$f":"+'MODELO PPTO.'!E335","v":0},{"$f":"'MODELO PPTO.'!F335","v":0},{"$f":"'MODELO PPTO.'!H335","v":0},{"$f":"'MODELO PPTO.'!I335","v":0},{"$f":"'MODELO PPTO.'!J335","v":0},0,0,null,0,null,{"$f":"(N137+O137)*K137*C137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE137:AH137)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B336","v":"03.05.03.00."},{"$f":"'MODELO PPTO.'!C336","v":0},{"$f":"'MODELO PPTO.'!D336","v":"Ayte. vestuario."},{"$f":"'MODELO PPTO.'!G336","v":"-"},{"$f":"+'MODELO PPTO.'!E336","v":0},{"$f":"'MODELO PPTO.'!F336","v":0},{"$f":"'MODELO PPTO.'!H336","v":0},{"$f":"'MODELO PPTO.'!I336","v":0},{"$f":"'MODELO PPTO.'!J336","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B337","v":"03.05.04.00."},{"$f":"'MODELO PPTO.'!C337","v":0},{"$f":"'MODELO PPTO.'!D337","v":"Sastra. "},{"$f":"'MODELO PPTO.'!G337","v":"-"},{"$f":"+'MODELO PPTO.'!E337","v":0},{"$f":"'MODELO PPTO.'!F337","v":0},{"$f":"'MODELO PPTO.'!H337","v":0},{"$f":"'MODELO PPTO.'!I337","v":0},{"$f":"'MODELO PPTO.'!J337","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B338","v":"03.05.05.00."},{"$f":"'MODELO PPTO.'!C338","v":0},{"$f":"'MODELO PPTO.'!D338","v":"Refuerzo vestuario"},{"$f":"'MODELO PPTO.'!G338","v":"-"},{"$f":"+'MODELO PPTO.'!E338","v":0},{"$f":"'MODELO PPTO.'!F338","v":0},{"$f":"'MODELO PPTO.'!H338","v":0},{"$f":"'MODELO PPTO.'!I338","v":0},{"$f":"'MODELO PPTO.'!J338","v":0},{"$f":"SUM(H140:J140)","v":0},{"$f":"K140*G140*C140","v":0},null,0,null,0,{"$f":"+N140*H140*C140","v":0},{"$f":"+N140*I140*C140","v":0},{"$f":"+N140*J140*C140","v":0},0,{"$f":"IF(E140=\"C\",(G140/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K140),IF(E140=\"FD\",(G140/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K140),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B339","v":"03.05.06.00."},{"$f":"'MODELO PPTO.'!C339","v":0},{"$f":"'MODELO PPTO.'!D339","v":0},{"$f":"'MODELO PPTO.'!G339","v":"-"},{"$f":"+'MODELO PPTO.'!E339","v":0},{"$f":"'MODELO PPTO.'!F339","v":0},{"$f":"'MODELO PPTO.'!H339","v":0},{"$f":"'MODELO PPTO.'!I339","v":0},{"$f":"'MODELO PPTO.'!J339","v":0},{"$f":"SUM(H141:J141)","v":0},0,null,{"$f":"IF(E141=\"C\",IF(G141<$N$12,G141*$P$9,$N$12*$P$9),IF(E141=\"F\",IF(G141<$N$12,G141*$O$9,$N$12*$O$9),IF(E141=\"FD\",IF(G141<$N$12,G141*$O$9,$N$12*$O$9),IF(E141=\"M\",0,IF(E141=\"CJ\",IF(G141>$N$11,G141*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N141+O141)*K141*C141","v":0},0,0,0,0,{"$f":"IF(E141=\"C\",(G141/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K141),IF(E141=\"FD\",(G141/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K141),0))","v":0},{"$f":"SUM(W141:Y141)-T141","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B340","v":0},{"$f":"'MODELO PPTO.'!C340","v":0},{"$f":"'MODELO PPTO.'!D340","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G340","v":"-"},{"$f":"+'MODELO PPTO.'!E340","v":0},{"$f":"'MODELO PPTO.'!F340","v":0},{"$f":"'MODELO PPTO.'!H340","v":0},{"$f":"'MODELO PPTO.'!I340","v":0},{"$f":"'MODELO PPTO.'!J340","v":0},0,0,null,0,null,0,0,0,0,0,0,{"$f":"SUM(W142:Y142)-T142","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B342","v":"03.06.00.00."},{"$f":"'MODELO PPTO.'!C342","v":"Nº"},{"$f":"'MODELO PPTO.'!D342","v":"Maquilladores. Caracterizadores"},null,null,null,null,null,null,null,{"$f":"SUM(L144:L150)","v":0},{"$f":"SUM(M144:M148)","v":0},{"$f":"SUM(N144:N150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B343","v":"03.06.01.00."},{"$f":"'MODELO PPTO.'!C343","v":0},{"$f":"'MODELO PPTO.'!D343","v":"Caracterizador. Maquillador efectos."},{"$f":"'MODELO PPTO.'!G343","v":"-"},{"$f":"+'MODELO PPTO.'!E343","v":0},{"$f":"'MODELO PPTO.'!F343","v":0},{"$f":"'MODELO PPTO.'!H343","v":0},{"$f":"'MODELO PPTO.'!I343","v":0},{"$f":"'MODELO PPTO.'!J343","v":0},0,0,null,{"$f":"IF(E144=\"C\",IF(G144<$N$12,G144*$P$9,$N$12*$P$9),IF(E144=\"F\",IF(G144<$N$12,G144*$O$9,$N$12*$O$9),IF(E144=\"FD\",IF(G144<$N$12,G144*$O$9,$N$12*$O$9),IF(E144=\"M\",0,IF(E144=\"CJ\",IF(G144>$N$11,G144*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N144+O144)*K144*C144","v":0},{"$f":"+N144*H144*C144","v":0},{"$f":"+N144*I144*C144","v":0},{"$f":"+N144*J144*C144","v":0},0,{"$f":"IF(E144=\"C\",(G144/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K144),IF(E144=\"FD\",(G144/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K144),0))","v":0},{"$f":"SUM(W144:Y144)-T144","v":0},{"$f":"IF(E144=\"C\",(G144/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H144*C144),IF(E144=\"FD\",(G144/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H144*C144),0))","v":0},{"$f":"IF(E144=\"C\",(G144/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I144*C144),IF(E144=\"FD\",(G144/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I144*C144),0))","v":0},{"$f":"IF(E144=\"C\",(G144/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J144*C144),IF(E144=\"FD\",(G144/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J144*C144),0))","v":0},{"$f":"IF(E144=\"C\",IF(U144<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K144/30,U144*$P$9*C144,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K144/30*$P$9*C144),IF(E144=\"FD\",IF(U144<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K144/30,U144*$O$9*C144,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K144/30*$O$9*C144),0))","v":0},{"$f":"IF(Z144=0,0,Z144*H144/K144)","v":0},{"$f":"IF(Z144=0,0,Z144*I144/K144)","v":0},{"$f":"IF(Z144=0,0,Z144*J144/K144)","v":0},{"$f":"SUM(AE144:AH144)","v":0},{"$f":"IF(E144=\"C\",(G144/30*H144/12*$AG$12*C144),0)","v":0},{"$f":"IF(E144=\"C\",(G144/30*I144/12*$AG$12*C144),0)","v":0},{"$f":"IF(E144=\"C\",(G144/30*J144/12*$AG$12*C144),0)","v":0},null,{"$f":"+L144+P144+V144+Z144+AD144","v":0}]
[null,{"$f":"'MODELO PPTO.'!B344","v":"03.06.02.00."},{"$f":"'MODELO PPTO.'!C344","v":0},{"$f":"'MODELO PPTO.'!D344","v":"Maquillador."},{"$f":"'MODELO PPTO.'!G344","v":"-"},{"$f":"+'MODELO PPTO.'!E344","v":0},{"$f":"'MODELO PPTO.'!F344","v":0},{"$f":"'MODELO PPTO.'!H344","v":0},{"$f":"'MODELO PPTO.'!I344","v":0},{"$f":"'MODELO PPTO.'!J344","v":0},0,0,null,0,null,{"$f":"(N145+O145)*K145*C145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE145:AH145)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B345","v":"03.06.03.00."},{"$f":"'MODELO PPTO.'!C345","v":0},{"$f":"'MODELO PPTO.'!D345","v":"Ayudante maquillaje. "},{"$f":"'MODELO PPTO.'!G345","v":"-"},{"$f":"+'MODELO PPTO.'!E345","v":0},{"$f":"'MODELO PPTO.'!F345","v":0},{"$f":"'MODELO PPTO.'!H345","v":0},{"$f":"'MODELO PPTO.'!I345","v":0},{"$f":"'MODELO PPTO.'!J345","v":0},0,0,null,0,null,0,0,0,0,{"$f":"IF(E146=\"c\",G146/30*$T$12,0)*C146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B346","v":"03.06.04.00."},{"$f":"'MODELO PPTO.'!C346","v":0},{"$f":"'MODELO PPTO.'!D346","v":"Refuerzos maquillaje"},{"$f":"'MODELO PPTO.'!G346","v":"-"},{"$f":"+'MODELO PPTO.'!E346","v":0},{"$f":"'MODELO PPTO.'!F346","v":0},{"$f":"'MODELO PPTO.'!H346","v":0},{"$f":"'MODELO PPTO.'!I346","v":0},{"$f":"'MODELO PPTO.'!J346","v":0},{"$f":"SUM(H147:J147)","v":0},{"$f":"K147*G147*C147","v":0},null,0,null,0,{"$f":"+N147*H147*C147","v":0},{"$f":"+N147*I147*C147","v":0},{"$f":"+N147*J147*C147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B347","v":"03.06.05.00."},{"$f":"'MODELO PPTO.'!C347","v":0},{"$f":"'MODELO PPTO.'!D347","v":0},{"$f":"'MODELO PPTO.'!G347","v":"-"},{"$f":"+'MODELO PPTO.'!E347","v":0},{"$f":"'MODELO PPTO.'!F347","v":0},{"$f":"'MODELO PPTO.'!H347","v":0},{"$f":"'MODELO PPTO.'!I347","v":0},{"$f":"'MODELO PPTO.'!J347","v":0},{"$f":"SUM(H148:J148)","v":0},0,null,{"$f":"IF(E148=\"C\",IF(G148<$N$12,G148*$P$9,$N$12*$P$9),IF(E148=\"F\",IF(G148<$N$12,G148*$O$9,$N$12*$O$9),IF(E148=\"FD\",IF(G148<$N$12,G148*$O$9,$N$12*$O$9),IF(E148=\"M\",0,IF(E148=\"CJ\",IF(G148>$N$11,G148*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N148+O148)*K148*C148","v":0},0,0,0,0,{"$f":"IF(E148=\"C\",(G148/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K148),IF(E148=\"FD\",(G148/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K148),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B348","v":"03.06.06.00."},{"$f":"'MODELO PPTO.'!C348","v":0},{"$f":"'MODELO PPTO.'!D348","v":0},{"$f":"'MODELO PPTO.'!G348","v":"-"},{"$f":"+'MODELO PPTO.'!E348","v":0},{"$f":"'MODELO PPTO.'!F348","v":0},{"$f":"'MODELO PPTO.'!H348","v":0},{"$f":"'MODELO PPTO.'!I348","v":0},{"$f":"'MODELO PPTO.'!J348","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B349","v":0},{"$f":"'MODELO PPTO.'!C349","v":0},{"$f":"'MODELO PPTO.'!D349","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G349","v":"-"},{"$f":"+'MODELO PPTO.'!E349","v":0},{"$f":"'MODELO PPTO.'!F349","v":0},{"$f":"'MODELO PPTO.'!H349","v":0},{"$f":"'MODELO PPTO.'!I349","v":0},{"$f":"'MODELO PPTO.'!J349","v":0},{"$f":"SUM(H150:J150)","v":0},{"$f":"K150*G150*C150","v":0},null,0,null,0,{"$f":"+N150*H150*C150","v":0},{"$f":"+N150*I150*C150","v":0},{"$f":"+N150*J150*C150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B351","v":"03.07.00.00."},{"$f":"'MODELO PPTO.'!C351","v":"Nº"},{"$f":"'MODELO PPTO.'!D351","v":"Peluqueria."},null,null,null,null,null,null,null,{"$f":"SUM(L152:L157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B352","v":"03.07.01.00."},{"$f":"'MODELO PPTO.'!C352","v":0},{"$f":"'MODELO PPTO.'!D352","v":"Peluquero. "},{"$f":"'MODELO PPTO.'!G352","v":"-"},{"$f":"+'MODELO PPTO.'!E352","v":0},{"$f":"'MODELO PPTO.'!F352","v":0},{"$f":"'MODELO PPTO.'!H352","v":0},{"$f":"'MODELO PPTO.'!I352","v":0},{"$f":"'MODELO PPTO.'!J352","v":0},0,0,null,{"$f":"IF(E152=\"C\",IF(G152<$N$12,G152*$P$9,$N$12*$P$9),IF(E152=\"F\",IF(G152<$N$12,G152*$O$9,$N$12*$O$9),IF(E152=\"FD\",IF(G152<$N$12,G152*$O$9,$N$12*$O$9),IF(E152=\"M\",0,IF(E152=\"CJ\",IF(G152>$N$11,G152*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N152+O152)*K152*C152","v":0},{"$f":"+N152*H152*C152","v":0},{"$f":"+N152*I152*C152","v":0},{"$f":"+N152*J152*C152","v":0},0,{"$f":"IF(E152=\"C\",(G152/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K152),IF(E152=\"FD\",(G152/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K152),0))","v":0},0,{"$f":"IF(E152=\"C\",(G152/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H152*C152),IF(E152=\"FD\",(G152/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H152*C152),0))","v":0},{"$f":"IF(E152=\"C\",(G152/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I152*C152),IF(E152=\"FD\",(G152/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I152*C152),0))","v":0},{"$f":"IF(E152=\"C\",(G152/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J152*C152),IF(E152=\"FD\",(G152/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J152*C152),0))","v":0},{"$f":"IF(E152=\"C\",IF(U152<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K152/30,U152*$P$9*C152,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K152/30*$P$9*C152),IF(E152=\"FD\",IF(U152<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K152/30,U152*$O$9*C152,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K152/30*$O$9*C152),0))","v":0},{"$f":"IF(Z152=0,0,Z152*H152/K152)","v":0},{"$f":"IF(Z152=0,0,Z152*I152/K152)","v":0},{"$f":"IF(Z152=0,0,Z152*J152/K152)","v":0},{"$f":"SUM(AE152:AH152)","v":0},{"$f":"IF(E152=\"C\",(G152/30*H152/12*$AG$12*C152),0)","v":0},{"$f":"IF(E152=\"C\",(G152/30*I152/12*$AG$12*C152),0)","v":0},{"$f":"IF(E152=\"C\",(G152/30*J152/12*$AG$12*C152),0)","v":0},null,{"$f":"+L152+P152+V152+Z152+AD152","v":0}]
[null,{"$f":"'MODELO PPTO.'!B353","v":"03.07.02.00."},{"$f":"'MODELO PPTO.'!C353","v":0},{"$f":"'MODELO PPTO.'!D353","v":"Ayudante peluquería."},{"$f":"'MODELO PPTO.'!G353","v":"-"},{"$f":"+'MODELO PPTO.'!E353","v":0},{"$f":"'MODELO PPTO.'!F353","v":0},{"$f":"'MODELO PPTO.'!H353","v":0},{"$f":"'MODELO PPTO.'!I353","v":0},{"$f":"'MODELO PPTO.'!J353","v":0},0,0,null,{"$f":"IF(E153=\"C\",IF(G153<$N$12,G153*$P$9,$N$12*$P$9),IF(E153=\"F\",IF(G153<$N$12,G153*$O$9,$N$12*$O$9),IF(E153=\"FD\",IF(G153<$N$12,G153*$O$9,$N$12*$O$9),IF(E153=\"M\",0,IF(E153=\"CJ\",IF(G153>$N$11,G153*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N153+O153)*K153*C153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE153:AH153)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B354","v":"03.07.03.00."},{"$f":"'MODELO PPTO.'!C354","v":0},{"$f":"'MODELO PPTO.'!D354","v":"Refuerzo peluquería."},{"$f":"'MODELO PPTO.'!G354","v":0},{"$f":"+'MODELO PPTO.'!E354","v":0},{"$f":"'MODELO PPTO.'!F354","v":0},{"$f":"'MODELO PPTO.'!H354","v":0},{"$f":"'MODELO PPTO.'!I354","v":0},{"$f":"'MODELO PPTO.'!J354","v":0},{"$f":"SUM(H154:J154)","v":0},{"$f":"K154*G154*C154","v":0},null,{"$f":"IF(E154=\"C\",IF(G154<$N$12,G154*$P$9,$N$12*$P$9),IF(E154=\"F\",IF(G154<$N$12,G154*$O$9,$N$12*$O$9),IF(E154=\"FD\",IF(G154<$N$12,G154*$O$9,$N$12*$O$9),IF(E154=\"M\",0,IF(E154=\"CJ\",IF(G154>$N$11,G154*$P$9,$N$11*$P$9),0)))))","v":0},null,0,{"$f":"+N154*H154*C154","v":0},{"$f":"+N154*I154*C154","v":0},{"$f":"+N154*J154*C154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B355","v":"03.07.04.00."},{"$f":"'MODELO PPTO.'!C355","v":0},{"$f":"'MODELO PPTO.'!D355","v":0},{"$f":"'MODELO PPTO.'!G355","v":0},{"$f":"+'MODELO PPTO.'!E355","v":0},{"$f":"'MODELO PPTO.'!F355","v":0},{"$f":"'MODELO PPTO.'!H355","v":0},{"$f":"'MODELO PPTO.'!I355","v":0},{"$f":"'MODELO PPTO.'!J355","v":0},{"$f":"SUM(H155:J155)","v":0},0,null,{"$f":"IF(E155=\"C\",IF(G155<$N$12,G155*$P$9,$N$12*$P$9),IF(E155=\"F\",IF(G155<$N$12,G155*$O$9,$N$12*$O$9),IF(E155=\"FD\",IF(G155<$N$12,G155*$O$9,$N$12*$O$9),IF(E155=\"M\",0,IF(E155=\"CJ\",IF(G155>$N$11,G155*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N155+O155)*K155*C155","v":0},0,0,0,0,{"$f":"IF(E155=\"C\",(G155/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K155),IF(E155=\"FD\",(G155/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K155),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B356","v":"03.07.05.00."},{"$f":"'MODELO PPTO.'!C356","v":0},{"$f":"'MODELO PPTO.'!D356","v":0},{"$f":"'MODELO PPTO.'!G356","v":0},{"$f":"+'MODELO PPTO.'!E356","v":0},{"$f":"'MODELO PPTO.'!F356","v":0},{"$f":"'MODELO PPTO.'!H356","v":0},{"$f":"'MODELO PPTO.'!I356","v":0},{"$f":"'MODELO PPTO.'!J356","v":0},{"$f":"SUM(H156:J156)","v":0},{"$f":"K156*G156*C156","v":0},null,0,null,0,{"$f":"+N156*H156*C156","v":0},{"$f":"+N156*I156*C156","v":0},{"$f":"+N156*J156*C156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B357","v":0},{"$f":"'MODELO PPTO.'!C357","v":0},{"$f":"'MODELO PPTO.'!D357","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G357","v":"-"},{"$f":"+'MODELO PPTO.'!E357","v":0},{"$f":"'MODELO PPTO.'!F357","v":0},{"$f":"'MODELO PPTO.'!H357","v":0},{"$f":"'MODELO PPTO.'!I357","v":0},{"$f":"'MODELO PPTO.'!J357","v":0},{"$f":"SUM(H157:J157)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B359","v":"03.08.00.00."},{"$f":"'MODELO PPTO.'!C359","v":"Nº"},{"$f":"'MODELO PPTO.'!D359","v":"Tecnicos rodaje efectos especiales."},null,null,null,null,null,null,null,{"$f":"SUM(L159:L163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B360","v":"03.08.01.00."},{"$f":"'MODELO PPTO.'!C360","v":0},{"$f":"'MODELO PPTO.'!D360","v":"Jefe/Director efectos especiales rodaje."},{"$f":"'MODELO PPTO.'!G360","v":"-"},{"$f":"+'MODELO PPTO.'!E360","v":0},{"$f":"'MODELO PPTO.'!F360","v":0},{"$f":"'MODELO PPTO.'!H360","v":0},{"$f":"'MODELO PPTO.'!I360","v":0},{"$f":"'MODELO PPTO.'!J360","v":0},0,0,null,{"$f":"IF(E159=\"C\",IF(G159<$N$12,G159*$P$9,$N$12*$P$9),IF(E159=\"F\",IF(G159<$N$12,G159*$O$9,$N$12*$O$9),IF(E159=\"FD\",IF(G159<$N$12,G159*$O$9,$N$12*$O$9),IF(E159=\"M\",0,IF(E159=\"CJ\",IF(G159>$N$11,G159*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N159+O159)*K159*C159","v":0},{"$f":"+N159*H159*C159","v":0},{"$f":"+N159*I159*C159","v":0},{"$f":"+N159*J159*C159","v":0},0,{"$f":"IF(E159=\"C\",(G159/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K159),IF(E159=\"FD\",(G159/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K159),0))","v":0},0,{"$f":"IF(E159=\"C\",(G159/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H159*C159),IF(E159=\"FD\",(G159/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H159*C159),0))","v":0},{"$f":"IF(E159=\"C\",(G159/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I159*C159),IF(E159=\"FD\",(G159/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I159*C159),0))","v":0},{"$f":"IF(E159=\"C\",(G159/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J159*C159),IF(E159=\"FD\",(G159/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J159*C159),0))","v":0},{"$f":"IF(E159=\"C\",IF(U159<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K159/30,U159*$P$9*C159,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K159/30*$P$9*C159),IF(E159=\"FD\",IF(U159<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K159/30,U159*$O$9*C159,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K159/30*$O$9*C159),0))","v":0},{"$f":"IF(Z159=0,0,Z159*H159/K159)","v":0},{"$f":"IF(Z159=0,0,Z159*I159/K159)","v":0},{"$f":"IF(Z159=0,0,Z159*J159/K159)","v":0},{"$f":"SUM(AE159:AH159)","v":0},{"$f":"IF(E159=\"C\",(G159/30*H159/12*$AG$12*C159),0)","v":0},{"$f":"IF(E159=\"C\",(G159/30*I159/12*$AG$12*C159),0)","v":0},{"$f":"IF(E159=\"C\",(G159/30*J159/12*$AG$12*C159),0)","v":0},null,{"$f":"+L159+P159+V159+Z159+AD159","v":0}]
[null,{"$f":"'MODELO PPTO.'!B361","v":"03.08.02.00."},{"$f":"'MODELO PPTO.'!C361","v":0},{"$f":"'MODELO PPTO.'!D361","v":"Ayudante efectos especiales rodaje."},{"$f":"'MODELO PPTO.'!G361","v":"-"},{"$f":"+'MODELO PPTO.'!E361","v":0},{"$f":"'MODELO PPTO.'!F361","v":0},{"$f":"'MODELO PPTO.'!H361","v":0},{"$f":"'MODELO PPTO.'!I361","v":0},{"$f":"'MODELO PPTO.'!J361","v":0},0,0,null,{"$f":"IF(E160=\"C\",IF(G160<$N$12,G160*$P$9,$N$12*$P$9),IF(E160=\"F\",IF(G160<$N$12,G160*$O$9,$N$12*$O$9),IF(E160=\"FD\",IF(G160<$N$12,G160*$O$9,$N$12*$O$9),IF(E160=\"M\",0,IF(E160=\"CJ\",IF(G160>$N$11,G160*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N160+O160)*K160*C160","v":0},0,0,0,0,0,0,{"$f":"IF(E160=\"C\",(G160/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H160*C160),IF(E160=\"FD\",(G160/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H160*C160),0))","v":0},{"$f":"IF(E160=\"C\",(G160/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I160*C160),IF(E160=\"FD\",(G160/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I160*C160),0))","v":0},{"$f":"IF(E160=\"C\",(G160/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J160*C160),IF(E160=\"FD\",(G160/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J160*C160),0))","v":0},{"$f":"IF(E160=\"C\",IF(U160<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K160/30,U160*$P$9*C160,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K160/30*$P$9*C160),IF(E160=\"FD\",IF(U160<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K160/30,U160*$O$9*C160,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K160/30*$O$9*C160),0))","v":0},{"$f":"IF(Z160=0,0,Z160*H160/K160)","v":0},{"$f":"IF(Z160=0,0,Z160*I160/K160)","v":0},{"$f":"IF(Z160=0,0,Z160*J160/K160)","v":0},{"$f":"SUM(AE160:AH160)","v":0},{"$f":"IF(E160=\"C\",(G160/30*H160/12*$AG$12*C160),0)","v":0},{"$f":"IF(E160=\"C\",(G160/30*I160/12*$AG$12*C160),0)","v":0},{"$f":"IF(E160=\"C\",(G160/30*J160/12*$AG$12*C160),0)","v":0},null,{"$f":"+L160+P160+V160+Z160+AD160","v":0}]
[null,{"$f":"'MODELO PPTO.'!B362","v":"03.08.03.00."},{"$f":"'MODELO PPTO.'!C362","v":0},{"$f":"'MODELO PPTO.'!D362","v":"Armero."},{"$f":"'MODELO PPTO.'!G362","v":"-"},{"$f":"+'MODELO PPTO.'!E362","v":0},{"$f":"'MODELO PPTO.'!F362","v":0},{"$f":"'MODELO PPTO.'!H362","v":0},{"$f":"'MODELO PPTO.'!I362","v":0},{"$f":"'MODELO PPTO.'!J362","v":0},0,0,null,{"$f":"IF(E161=\"C\",IF(G161<$N$12,G161*$P$9,$N$12*$P$9),IF(E161=\"F\",IF(G161<$N$12,G161*$O$9,$N$12*$O$9),IF(E161=\"FD\",IF(G161<$N$12,G161*$O$9,$N$12*$O$9),IF(E161=\"M\",0,IF(E161=\"CJ\",IF(G161>$N$11,G161*$P$9,$N$11*$P$9),0)))))","v":0},null,0,0,0,0,0,0,0,{"$f":"IF(E161=\"C\",(G161/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H161*C161),IF(E161=\"FD\",(G161/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H161*C161),0))","v":0},{"$f":"IF(E161=\"C\",(G161/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I161*C161),IF(E161=\"FD\",(G161/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I161*C161),0))","v":0},{"$f":"IF(E161=\"C\",(G161/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J161*C161),IF(E161=\"FD\",(G161/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J161*C161),0))","v":0},{"$f":"IF(E161=\"C\",IF(U161<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K161/30,U161*$P$9*C161,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K161/30*$P$9*C161),IF(E161=\"FD\",IF(U161<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K161/30,U161*$O$9*C161,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K161/30*$O$9*C161),0))","v":0},{"$f":"IF(Z161=0,0,Z161*H161/K161)","v":0},{"$f":"IF(Z161=0,0,Z161*I161/K161)","v":0},{"$f":"IF(Z161=0,0,Z161*J161/K161)","v":0},0,{"$f":"IF(E161=\"C\",(G161/30*H161/12*$AG$12*C161),0)","v":0},{"$f":"IF(E161=\"C\",(G161/30*I161/12*$AG$12*C161),0)","v":0},{"$f":"IF(E161=\"C\",(G161/30*J161/12*$AG$12*C161),0)","v":0},null,{"$f":"+L161+P161+V161+Z161+AD161","v":0}]
[null,{"$f":"'MODELO PPTO.'!B363","v":"03.08.04.00."},{"$f":"'MODELO PPTO.'!C363","v":0},{"$f":"'MODELO PPTO.'!D363","v":0},{"$f":"'MODELO PPTO.'!G363","v":"-"},{"$f":"+'MODELO PPTO.'!E363","v":0},{"$f":"'MODELO PPTO.'!F363","v":0},{"$f":"'MODELO PPTO.'!H363","v":0},{"$f":"'MODELO PPTO.'!I363","v":0},{"$f":"'MODELO PPTO.'!J363","v":0},0,0,null,{"$f":"IF(E162=\"C\",IF(G162<$N$12,G162*$P$9,$N$12*$P$9),IF(E162=\"F\",IF(G162<$N$12,G162*$O$9,$N$12*$O$9),IF(E162=\"FD\",IF(G162<$N$12,G162*$O$9,$N$12*$O$9),IF(E162=\"M\",0,IF(E162=\"CJ\",IF(G162>$N$11,G162*$P$9,$N$11*$P$9),0)))))","v":0},null,0,0,0,0,0,{"$f":"IF(E162=\"C\",(G162/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K162),IF(E162=\"FD\",(G162/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K162),0))","v":0},0,{"$f":"IF(E162=\"C\",(G162/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H162*C162),IF(E162=\"FD\",(G162/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H162*C162),0))","v":0},{"$f":"IF(E162=\"C\",(G162/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I162*C162),IF(E162=\"FD\",(G162/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I162*C162),0))","v":0},{"$f":"IF(E162=\"C\",(G162/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J162*C162),IF(E162=\"FD\",(G162/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J162*C162),0))","v":0},{"$f":"IF(E162=\"C\",IF(U162<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K162/30,U162*$P$9*C162,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K162/30*$P$9*C162),IF(E162=\"FD\",IF(U162<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K162/30,U162*$O$9*C162,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K162/30*$O$9*C162),0))","v":0},{"$f":"IF(Z162=0,0,Z162*H162/K162)","v":0},{"$f":"IF(Z162=0,0,Z162*I162/K162)","v":0},{"$f":"IF(Z162=0,0,Z162*J162/K162)","v":0},0,{"$f":"IF(E162=\"C\",(G162/30*H162/12*$AG$12*C162),0)","v":0},{"$f":"IF(E162=\"C\",(G162/30*I162/12*$AG$12*C162),0)","v":0},{"$f":"IF(E162=\"C\",(G162/30*J162/12*$AG$12*C162),0)","v":0},null,{"$f":"+L162+P162+V162+Z162+AD162","v":0}]
[null,{"$f":"'MODELO PPTO.'!B364","v":0},{"$f":"'MODELO PPTO.'!C364","v":0},{"$f":"'MODELO PPTO.'!D364","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G364","v":"-"},{"$f":"+'MODELO PPTO.'!E364","v":0},{"$f":"'MODELO PPTO.'!F364","v":0},{"$f":"'MODELO PPTO.'!H364","v":0},{"$f":"'MODELO PPTO.'!I364","v":0},{"$f":"'MODELO PPTO.'!J364","v":0},{"$f":"SUM(H163:J163)","v":0},{"$f":"K163*G163*C163","v":0},null,{"$f":"IF(E163=\"C\",IF(G163<$N$12,G163*$P$9,$N$12*$P$9),IF(E163=\"F\",IF(G163<$N$12,G163*$O$9,$N$12*$O$9),IF(E163=\"FD\",IF(G163<$N$12,G163*$O$9,$N$12*$O$9),IF(E163=\"M\",0,IF(E163=\"CJ\",IF(G163>$N$11,G163*$P$9,$N$11*$P$9),0)))))","v":0},null,0,0,0,0,0,{"$f":"IF(E163=\"C\",(G163/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K163),IF(E163=\"FD\",(G163/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K163),0))","v":0},0,{"$f":"IF(E163=\"C\",(G163/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H163*C163),IF(E163=\"FD\",(G163/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H163*C163),0))","v":0},{"$f":"IF(E163=\"C\",(G163/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I163*C163),IF(E163=\"FD\",(G163/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I163*C163),0))","v":0},{"$f":"IF(E163=\"C\",(G163/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J163*C163),IF(E163=\"FD\",(G163/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J163*C163),0))","v":0},{"$f":"IF(E163=\"C\",IF(U163<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K163/30,U163*$P$9*C163,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K163/30*$P$9*C163),IF(E163=\"FD\",IF(U163<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K163/30,U163*$O$9*C163,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K163/30*$O$9*C163),0))","v":0},{"$f":"IF(Z163=0,0,Z163*H163/K163)","v":0},{"$f":"IF(Z163=0,0,Z163*I163/K163)","v":0},{"$f":"IF(Z163=0,0,Z163*J163/K163)","v":0},0,{"$f":"IF(E163=\"C\",(G163/30*H163/12*$AG$12*C163),0)","v":0},{"$f":"IF(E163=\"C\",(G163/30*I163/12*$AG$12*C163),0)","v":0},{"$f":"IF(E163=\"C\",(G163/30*J163/12*$AG$12*C163),0)","v":0},null,{"$f":"+L163+P163+V163+Z163+AD163","v":0}]
[null,{"$f":"'MODELO PPTO.'!B366","v":"03.09.00.00."},{"$f":"'MODELO PPTO.'!C366","v":"Nº"},{"$f":"'MODELO PPTO.'!D366","v":"Sonido"},null,null,null,null,null,null,null,{"$f":"SUM(L165:L173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B367","v":"03.09.01.00."},{"$f":"'MODELO PPTO.'!C367","v":0},{"$f":"'MODELO PPTO.'!D367","v":"Jefe/ Ingeniero sonido."},{"$f":"'MODELO PPTO.'!G367","v":"-"},{"$f":"+'MODELO PPTO.'!E367","v":0},{"$f":"'MODELO PPTO.'!F367","v":0},{"$f":"'MODELO PPTO.'!H367","v":0},{"$f":"'MODELO PPTO.'!I367","v":0},{"$f":"'MODELO PPTO.'!J367","v":0},0,0,null,{"$f":"IF(E165=\"C\",IF(G165<$N$12,G165*$P$9,$N$12*$P$9),IF(E165=\"F\",IF(G165<$N$12,G165*$O$9,$N$12*$O$9),IF(E165=\"FD\",IF(G165<$N$12,G165*$O$9,$N$12*$O$9),IF(E165=\"M\",0,IF(E165=\"CJ\",IF(G165>$N$11,G165*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N165+O165)*K165*C165","v":0},{"$f":"+N165*H165*C165","v":0},{"$f":"+N165*I165*C165","v":0},{"$f":"+N165*J165*C165","v":0},0,{"$f":"IF(E165=\"C\",(G165/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K165),IF(E165=\"FD\",(G165/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K165),0))","v":0},0,{"$f":"IF(E165=\"C\",(G165/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H165*C165),IF(E165=\"FD\",(G165/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H165*C165),0))","v":0},{"$f":"IF(E165=\"C\",(G165/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I165*C165),IF(E165=\"FD\",(G165/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I165*C165),0))","v":0},{"$f":"IF(E165=\"C\",(G165/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J165*C165),IF(E165=\"FD\",(G165/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J165*C165),0))","v":0},{"$f":"IF(E165=\"C\",IF(U165<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K165/30,U165*$P$9*C165,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K165/30*$P$9*C165),IF(E165=\"FD\",IF(U165<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K165/30,U165*$O$9*C165,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K165/30*$O$9*C165),0))","v":0},{"$f":"IF(Z165=0,0,Z165*H165/K165)","v":0},{"$f":"IF(Z165=0,0,Z165*I165/K165)","v":0},{"$f":"IF(Z165=0,0,Z165*J165/K165)","v":0},{"$f":"SUM(AE165:AH165)","v":0},{"$f":"IF(E165=\"C\",(G165/30*H165/12*$AG$12*C165),0)","v":0},{"$f":"IF(E165=\"C\",(G165/30*I165/12*$AG$12*C165),0)","v":0},{"$f":"IF(E165=\"C\",(G165/30*J165/12*$AG$12*C165),0)","v":0},null,{"$f":"+L165+P165+V165+Z165+AD165","v":0}]
[null,{"$f":"'MODELO PPTO.'!B368","v":"03.09.01.00."},{"$f":"'MODELO PPTO.'!C368","v":0},{"$f":"'MODELO PPTO.'!D368","v":"Jefe/ Ingeniero sonido. 2 Un"},{"$f":"'MODELO PPTO.'!G368","v":"-"},{"$f":"+'MODELO PPTO.'!E368","v":0},{"$f":"'MODELO PPTO.'!F368","v":0},{"$f":"'MODELO PPTO.'!H368","v":0},{"$f":"'MODELO PPTO.'!I368","v":0},{"$f":"'MODELO PPTO.'!J368","v":0},{"$f":"SUM(H166:J166)","v":0},{"$f":"K166*G166*C166","v":0},null,{"$f":"IF(E166=\"C\",IF(G166<$N$12,G166*$P$9,$N$12*$P$9),IF(E166=\"F\",IF(G166<$N$12,G166*$O$9,$N$12*$O$9),IF(E166=\"FD\",IF(G166<$N$12,G166*$O$9,$N$12*$O$9),IF(E166=\"M\",0,IF(E166=\"CJ\",IF(G166>$N$11,G166*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N166+O166)*K166*C166","v":0},{"$f":"+N166*H166*C166","v":0},{"$f":"+N166*I166*C166","v":0},{"$f":"+N166*J166*C166","v":0},0,{"$f":"IF(E166=\"C\",(G166/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K166),IF(E166=\"FD\",(G166/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K166),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE166:AH166)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B369","v":"03.09.02.00."},{"$f":"'MODELO PPTO.'!C369","v":0},{"$f":"'MODELO PPTO.'!D369","v":"Ayudante/ Operador sonido. "},{"$f":"'MODELO PPTO.'!G369","v":"-"},{"$f":"+'MODELO PPTO.'!E369","v":0},{"$f":"'MODELO PPTO.'!F369","v":0},{"$f":"'MODELO PPTO.'!H369","v":0},{"$f":"'MODELO PPTO.'!I369","v":0},{"$f":"'MODELO PPTO.'!J369","v":0},0,0,null,0,null,{"$f":"(N167+O167)*K167*C167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE167:AH167)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B370","v":"03.09.02.00."},{"$f":"'MODELO PPTO.'!C370","v":0},{"$f":"'MODELO PPTO.'!D370","v":"Ayudante/ Operador sonido. 2 Un"},{"$f":"'MODELO PPTO.'!G370","v":"-"},{"$f":"+'MODELO PPTO.'!E370","v":0},{"$f":"'MODELO PPTO.'!F370","v":0},{"$f":"'MODELO PPTO.'!H370","v":0},{"$f":"'MODELO PPTO.'!I370","v":0},{"$f":"'MODELO PPTO.'!J370","v":0},{"$f":"SUM(H168:J168)","v":0},{"$f":"K168*G168*C168","v":0},null,{"$f":"IF(E168=\"C\",IF(G168<$N$12,G168*$P$9,$N$12*$P$9),IF(E168=\"F\",IF(G168<$N$12,G168*$O$9,$N$12*$O$9),IF(E168=\"FD\",IF(G168<$N$12,G168*$O$9,$N$12*$O$9),IF(E168=\"M\",0,IF(E168=\"CJ\",IF(G168>$N$11,G168*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N168+O168)*K168*C168","v":0},{"$f":"+N168*H168*C168","v":0},{"$f":"+N168*I168*C168","v":0},{"$f":"+N168*J168*C168","v":0},0,{"$f":"IF(E168=\"C\",(G168/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K168),IF(E168=\"FD\",(G168/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K168),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE168:AH168)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B371","v":"03.09.02.01."},{"$f":"'MODELO PPTO.'!C371","v":0},{"$f":"'MODELO PPTO.'!D371","v":"Microfonista. Jirafista."},{"$f":"'MODELO PPTO.'!G371","v":"-"},{"$f":"+'MODELO PPTO.'!E371","v":0},{"$f":"'MODELO PPTO.'!F371","v":0},{"$f":"'MODELO PPTO.'!H371","v":0},{"$f":"'MODELO PPTO.'!I371","v":0},{"$f":"'MODELO PPTO.'!J371","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B372","v":"03.09.03.00."},{"$f":"'MODELO PPTO.'!C372","v":0},{"$f":"'MODELO PPTO.'!D372","v":"Personal grabación sonido estudio TV."},{"$f":"'MODELO PPTO.'!G372","v":"-"},{"$f":"+'MODELO PPTO.'!E372","v":0},{"$f":"'MODELO PPTO.'!F372","v":0},{"$f":"'MODELO PPTO.'!H372","v":0},{"$f":"'MODELO PPTO.'!I372","v":0},{"$f":"'MODELO PPTO.'!J372","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B373","v":"03.09.04.00."},{"$f":"'MODELO PPTO.'!C373","v":0},{"$f":"'MODELO PPTO.'!D373","v":"Personal grabación unidad movil sonido"},{"$f":"'MODELO PPTO.'!G373","v":"-"},{"$f":"+'MODELO PPTO.'!E373","v":0},{"$f":"'MODELO PPTO.'!F373","v":0},{"$f":"'MODELO PPTO.'!H373","v":0},{"$f":"'MODELO PPTO.'!I373","v":0},{"$f":"'MODELO PPTO.'!J373","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B374","v":"03.09.05.00."},{"$f":"'MODELO PPTO.'!C374","v":0},{"$f":"'MODELO PPTO.'!D374","v":0},{"$f":"'MODELO PPTO.'!G374","v":"-"},{"$f":"+'MODELO PPTO.'!E374","v":0},{"$f":"'MODELO PPTO.'!F374","v":0},{"$f":"'MODELO PPTO.'!H374","v":0},{"$f":"'MODELO PPTO.'!I374","v":0},{"$f":"'MODELO PPTO.'!J374","v":0},{"$f":"SUM(H172:J172)","v":0},{"$f":"K172*G172*C172","v":0},null,0,null,0,{"$f":"+N172*H172*C172","v":0},{"$f":"+N172*I172*C172","v":0},{"$f":"+N172*J172*C172","v":0},0,{"$f":"IF(E172=\"C\",(G172/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K172),IF(E172=\"FD\",(G172/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K172),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B375","v":0},{"$f":"'MODELO PPTO.'!C375","v":0},{"$f":"'MODELO PPTO.'!D375","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G375","v":"-"},{"$f":"+'MODELO PPTO.'!E375","v":0},{"$f":"'MODELO PPTO.'!F375","v":0},{"$f":"'MODELO PPTO.'!H375","v":0},{"$f":"'MODELO PPTO.'!I375","v":0},{"$f":"'MODELO PPTO.'!J375","v":0},0,0,null,0,null,0,0,0,0,0,{"$f":"IF(E173=\"C\",(G173/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K173),IF(E173=\"FD\",(G173/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K173),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B377","v":"03.10.00.00."},{"$f":"'MODELO PPTO.'!C377","v":"Nº"},{"$f":"'MODELO PPTO.'!D377","v":"Montadores. Editores. Grafistas."},null,null,null,null,null,null,null,{"$f":"SUM(L175:L189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B378","v":"03.10.01.00."},{"$f":"'MODELO PPTO.'!C378","v":0},{"$f":"'MODELO PPTO.'!D378","v":"Editor/Montador"},{"$f":"'MODELO PPTO.'!G378","v":"-"},{"$f":"+'MODELO PPTO.'!E378","v":0},{"$f":"'MODELO PPTO.'!F378","v":0},{"$f":"'MODELO PPTO.'!H378","v":0},{"$f":"'MODELO PPTO.'!I378","v":0},{"$f":"'MODELO PPTO.'!J378","v":0},0,0,null,{"$f":"IF(E175=\"C\",IF(G175<$N$12,G175*$P$9,$N$12*$P$9),IF(E175=\"F\",IF(G175<$N$12,G175*$O$9,$N$12*$O$9),IF(E175=\"FD\",IF(G175<$N$12,G175*$O$9,$N$12*$O$9),IF(E175=\"M\",0,IF(E175=\"CJ\",IF(G175>$N$11,G175*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N175+O175)*K175*C175","v":0},{"$f":"+N175*H175*C175","v":0},{"$f":"+N175*I175*C175","v":0},{"$f":"+N175*J175*C175","v":0},0,{"$f":"IF(E175=\"C\",(G175/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K175),IF(E175=\"FD\",(G175/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K175),0))","v":0},0,{"$f":"IF(E175=\"C\",(G175/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H175*C175),IF(E175=\"FD\",(G175/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H175*C175),0))","v":0},{"$f":"IF(E175=\"C\",(G175/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I175*C175),IF(E175=\"FD\",(G175/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I175*C175),0))","v":0},{"$f":"IF(E175=\"C\",(G175/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J175*C175),IF(E175=\"FD\",(G175/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J175*C175),0))","v":0},{"$f":"IF(E175=\"C\",IF(U175<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K175/30,U175*$P$9*C175,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K175/30*$P$9*C175),IF(E175=\"FD\",IF(U175<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K175/30,U175*$O$9*C175,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K175/30*$O$9*C175),0))","v":0},{"$f":"IF(Z175=0,0,Z175*H175/K175)","v":0},{"$f":"IF(Z175=0,0,Z175*I175/K175)","v":0},{"$f":"IF(Z175=0,0,Z175*J175/K175)","v":0},{"$f":"SUM(AE175:AH175)","v":0},{"$f":"IF(E175=\"C\",(G175/30*H175/12*$AG$12*C175),0)","v":0},{"$f":"IF(E175=\"C\",(G175/30*I175/12*$AG$12*C175),0)","v":0},{"$f":"IF(E175=\"C\",(G175/30*J175/12*$AG$12*C175),0)","v":0},null,{"$f":"+L175+P175+V175+Z175+AD175","v":0}]
[null,{"$f":"'MODELO PPTO.'!B379","v":"03.10.01.00."},{"$f":"'MODELO PPTO.'!C379","v":0},{"$f":"'MODELO PPTO.'!D379","v":"Editor/Montador"},{"$f":"'MODELO PPTO.'!G379","v":"-"},{"$f":"+'MODELO PPTO.'!E379","v":0},{"$f":"'MODELO PPTO.'!F379","v":0},{"$f":"'MODELO PPTO.'!H379","v":0},{"$f":"'MODELO PPTO.'!I379","v":0},{"$f":"'MODELO PPTO.'!J379","v":0},0,0,null,0,null,{"$f":"(N176+O176)*K176*C176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE176:AH176)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B380","v":"03.10.01.00."},{"$f":"'MODELO PPTO.'!C380","v":0},{"$f":"'MODELO PPTO.'!D380","v":"Editor/Montador"},{"$f":"'MODELO PPTO.'!G380","v":"-"},{"$f":"+'MODELO PPTO.'!E380","v":0},{"$f":"'MODELO PPTO.'!F380","v":0},{"$f":"'MODELO PPTO.'!H380","v":0},{"$f":"'MODELO PPTO.'!I380","v":0},{"$f":"'MODELO PPTO.'!J380","v":0},{"$f":"SUM(H177:J177)","v":0},{"$f":"K177*G177*C177","v":0},null,{"$f":"IF(E177=\"C\",IF(G177<$N$12,G177*$P$9,$N$12*$P$9),IF(E177=\"F\",IF(G177<$N$12,G177*$O$9,$N$12*$O$9),IF(E177=\"FD\",IF(G177<$N$12,G177*$O$9,$N$12*$O$9),IF(E177=\"M\",0,IF(E177=\"CJ\",IF(G177>$N$11,G177*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N177+O177)*K177*C177","v":0},{"$f":"+N177*H177*C177","v":0},{"$f":"+N177*I177*C177","v":0},{"$f":"+N177*J177*C177","v":0},0,{"$f":"IF(E177=\"C\",(G177/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K177),IF(E177=\"FD\",(G177/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K177),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B381","v":"03.10.02.00."},{"$f":"'MODELO PPTO.'!C381","v":0},{"$f":"'MODELO PPTO.'!D381","v":"Ayudante montaje. "},{"$f":"'MODELO PPTO.'!G381","v":"-"},{"$f":"+'MODELO PPTO.'!E381","v":0},{"$f":"'MODELO PPTO.'!F381","v":0},{"$f":"'MODELO PPTO.'!H381","v":0},{"$f":"'MODELO PPTO.'!I381","v":0},{"$f":"'MODELO PPTO.'!J381","v":0},{"$f":"SUM(H178:J178)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B382","v":"03.10.03.00."},{"$f":"'MODELO PPTO.'!C382","v":0},{"$f":"'MODELO PPTO.'!D382","v":"Digitalizador."},{"$f":"'MODELO PPTO.'!G382","v":"-"},{"$f":"+'MODELO PPTO.'!E382","v":0},{"$f":"'MODELO PPTO.'!F382","v":0},{"$f":"'MODELO PPTO.'!H382","v":0},{"$f":"'MODELO PPTO.'!I382","v":0},{"$f":"'MODELO PPTO.'!J382","v":0},{"$f":"SUM(H179:J179)","v":0},{"$f":"K179*G179*C179","v":0},null,{"$f":"IF(E179=\"C\",IF(G179<$N$12,G179*$P$9,$N$12*$P$9),IF(E179=\"F\",IF(G179<$N$12,G179*$O$9,$N$12*$O$9),IF(E179=\"FD\",IF(G179<$N$12,G179*$O$9,$N$12*$O$9),IF(E179=\"M\",0,IF(E179=\"CJ\",IF(G179>$N$11,G179*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N179+O179)*K179*C179","v":0},{"$f":"+N179*H179*C179","v":0},{"$f":"+N179*I179*C179","v":0},{"$f":"+N179*J179*C179","v":0},0,{"$f":"IF(E179=\"C\",(G179/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K179),IF(E179=\"FD\",(G179/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K179),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B383","v":"03.10.04.00."},{"$f":"'MODELO PPTO.'!C383","v":0},{"$f":"'MODELO PPTO.'!D383","v":"Grafista."},{"$f":"'MODELO PPTO.'!G383","v":"-"},{"$f":"+'MODELO PPTO.'!E383","v":0},{"$f":"'MODELO PPTO.'!F383","v":0},{"$f":"'MODELO PPTO.'!H383","v":0},{"$f":"'MODELO PPTO.'!I383","v":0},{"$f":"'MODELO PPTO.'!J383","v":0},{"$f":"SUM(H180:J180)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B384","v":"03.10.04.00."},{"$f":"'MODELO PPTO.'!C384","v":0},{"$f":"'MODELO PPTO.'!D384","v":"Ayte de Grafismo"},{"$f":"'MODELO PPTO.'!G384","v":"-"},{"$f":"+'MODELO PPTO.'!E384","v":0},{"$f":"'MODELO PPTO.'!F384","v":0},{"$f":"'MODELO PPTO.'!H384","v":0},{"$f":"'MODELO PPTO.'!I384","v":0},{"$f":"'MODELO PPTO.'!J384","v":0},{"$f":"SUM(H181:J181)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B385","v":"03.10.05.00."},{"$f":"'MODELO PPTO.'!C385","v":0},{"$f":"'MODELO PPTO.'!D385","v":"Tecnico en animación"},{"$f":"'MODELO PPTO.'!G385","v":"-"},{"$f":"+'MODELO PPTO.'!E385","v":0},{"$f":"'MODELO PPTO.'!F385","v":0},{"$f":"'MODELO PPTO.'!H385","v":0},{"$f":"'MODELO PPTO.'!I385","v":0},{"$f":"'MODELO PPTO.'!J385","v":0},{"$f":"SUM(H182:J182)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B386","v":"03.10.06.00."},{"$f":"'MODELO PPTO.'!C386","v":0},{"$f":"'MODELO PPTO.'!D386","v":"Subtitulador."},{"$f":"'MODELO PPTO.'!G386","v":"-"},{"$f":"+'MODELO PPTO.'!E386","v":0},{"$f":"'MODELO PPTO.'!F386","v":0},{"$f":"'MODELO PPTO.'!H386","v":0},{"$f":"'MODELO PPTO.'!I386","v":0},{"$f":"'MODELO PPTO.'!J386","v":0},{"$f":"SUM(H183:J183)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B387","v":"03.10.07.00."},{"$f":"'MODELO PPTO.'!C387","v":0},{"$f":"'MODELO PPTO.'!D387","v":"Montador sonido"},{"$f":"'MODELO PPTO.'!G387","v":"-"},{"$f":"+'MODELO PPTO.'!E387","v":0},{"$f":"'MODELO PPTO.'!F387","v":0},{"$f":"'MODELO PPTO.'!H387","v":0},{"$f":"'MODELO PPTO.'!I387","v":0},{"$f":"'MODELO PPTO.'!J387","v":0},{"$f":"SUM(H184:J184)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B388","v":"03.10.07.00."},{"$f":"'MODELO PPTO.'!C388","v":0},{"$f":"'MODELO PPTO.'!D388","v":"Ayte. Montaje de sonido"},{"$f":"'MODELO PPTO.'!G388","v":"-"},{"$f":"+'MODELO PPTO.'!E388","v":0},{"$f":"'MODELO PPTO.'!F388","v":0},{"$f":"'MODELO PPTO.'!H388","v":0},{"$f":"'MODELO PPTO.'!I388","v":0},{"$f":"'MODELO PPTO.'!J388","v":0},{"$f":"SUM(H185:J185)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B389","v":"03.10.07.00."},{"$f":"'MODELO PPTO.'!C389","v":0},{"$f":"'MODELO PPTO.'!D389","v":"Otros efectos sonoros"},{"$f":"'MODELO PPTO.'!G389","v":"-"},{"$f":"+'MODELO PPTO.'!E389","v":0},{"$f":"'MODELO PPTO.'!F389","v":0},{"$f":"'MODELO PPTO.'!H389","v":0},{"$f":"'MODELO PPTO.'!I389","v":0},{"$f":"'MODELO PPTO.'!J389","v":0},{"$f":"SUM(H186:J186)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B390","v":"03.10.08.00."},{"$f":"'MODELO PPTO.'!C390","v":0},null,{"$f":"'MODELO PPTO.'!G390","v":"-"},{"$f":"+'MODELO PPTO.'!E390","v":0},{"$f":"'MODELO PPTO.'!F390","v":0},{"$f":"'MODELO PPTO.'!H390","v":0},{"$f":"'MODELO PPTO.'!I390","v":0},{"$f":"'MODELO PPTO.'!J390","v":0},{"$f":"SUM(H187:J187)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B391","v":"03.10.08.00."},{"$f":"'MODELO PPTO.'!C391","v":0},null,{"$f":"'MODELO PPTO.'!G391","v":"-"},{"$f":"+'MODELO PPTO.'!E391","v":0},{"$f":"'MODELO PPTO.'!F391","v":0},{"$f":"'MODELO PPTO.'!H391","v":0},{"$f":"'MODELO PPTO.'!I391","v":0},{"$f":"'MODELO PPTO.'!J391","v":0},{"$f":"SUM(H188:J188)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B392","v":0},{"$f":"'MODELO PPTO.'!C392","v":0},{"$f":"'MODELO PPTO.'!D392","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G392","v":"-"},{"$f":"+'MODELO PPTO.'!E392","v":0},{"$f":"'MODELO PPTO.'!F392","v":0},{"$f":"'MODELO PPTO.'!H392","v":0},{"$f":"'MODELO PPTO.'!I392","v":0},{"$f":"'MODELO PPTO.'!J392","v":0},{"$f":"SUM(H189:J189)","v":0},0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B394","v":"03.11.00.00."},{"$f":"'MODELO PPTO.'!C394","v":"Nº"},{"$f":"'MODELO PPTO.'!D394","v":"Electricos. Maquinistas."},null,null,null,null,null,null,null,{"$f":"SUM(L191:L202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B395","v":"03.11.01.00."},{"$f":"'MODELO PPTO.'!C395","v":0},{"$f":"'MODELO PPTO.'!D395","v":"Jefe electricos. "},{"$f":"'MODELO PPTO.'!G395","v":"-"},{"$f":"+'MODELO PPTO.'!E395","v":0},{"$f":"'MODELO PPTO.'!F395","v":0},{"$f":"'MODELO PPTO.'!H395","v":0},{"$f":"'MODELO PPTO.'!I395","v":0},{"$f":"'MODELO PPTO.'!J395","v":0},0,0,null,{"$f":"IF(E191=\"C\",IF(G191<$N$12,G191*$P$9,$N$12*$P$9),IF(E191=\"F\",IF(G191<$N$12,G191*$O$9,$N$12*$O$9),IF(E191=\"FD\",IF(G191<$N$12,G191*$O$9,$N$12*$O$9),IF(E191=\"M\",0,IF(E191=\"CJ\",IF(G191>$N$11,G191*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N191+O191)*K191*C191","v":0},{"$f":"+N191*H191*C191","v":0},{"$f":"+N191*I191*C191","v":0},{"$f":"+N191*J191*C191","v":0},0,{"$f":"IF(E191=\"C\",(G191/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K191),IF(E191=\"FD\",(G191/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K191),0))","v":0},0,{"$f":"IF(E191=\"C\",(G191/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H191*C191),IF(E191=\"FD\",(G191/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H191*C191),0))","v":0},{"$f":"IF(E191=\"C\",(G191/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I191*C191),IF(E191=\"FD\",(G191/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I191*C191),0))","v":0},{"$f":"IF(E191=\"C\",(G191/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J191*C191),IF(E191=\"FD\",(G191/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J191*C191),0))","v":0},{"$f":"IF(E191=\"C\",IF(U191<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K191/30,U191*$P$9*C191,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K191/30*$P$9*C191),IF(E191=\"FD\",IF(U191<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K191/30,U191*$O$9*C191,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K191/30*$O$9*C191),0))","v":0},{"$f":"IF(Z191=0,0,Z191*H191/K191)","v":0},{"$f":"IF(Z191=0,0,Z191*I191/K191)","v":0},{"$f":"IF(Z191=0,0,Z191*J191/K191)","v":0},{"$f":"SUM(AE191:AH191)","v":0},{"$f":"IF(E191=\"C\",(G191/30*H191/12*$AG$12*C191),0)","v":0},{"$f":"IF(E191=\"C\",(G191/30*I191/12*$AG$12*C191),0)","v":0},{"$f":"IF(E191=\"C\",(G191/30*J191/12*$AG$12*C191),0)","v":0},null,{"$f":"+L191+P191+V191+Z191+AD191","v":0}]
[null,{"$f":"'MODELO PPTO.'!B396","v":"03.11.01.00."},{"$f":"'MODELO PPTO.'!C396","v":0},{"$f":"'MODELO PPTO.'!D396","v":"Jefe electricos. 2 Un"},{"$f":"'MODELO PPTO.'!G396","v":"-"},{"$f":"+'MODELO PPTO.'!E396","v":0},{"$f":"'MODELO PPTO.'!F396","v":0},{"$f":"'MODELO PPTO.'!H396","v":0},{"$f":"'MODELO PPTO.'!I396","v":0},{"$f":"'MODELO PPTO.'!J396","v":0},{"$f":"SUM(H192:J192)","v":0},{"$f":"K192*G192*C192","v":0},null,{"$f":"IF(E192=\"C\",IF(G192<$N$12,G192*$P$9,$N$12*$P$9),IF(E192=\"F\",IF(G192<$N$12,G192*$O$9,$N$12*$O$9),IF(E192=\"FD\",IF(G192<$N$12,G192*$O$9,$N$12*$O$9),IF(E192=\"M\",0,IF(E192=\"CJ\",IF(G192>$N$11,G192*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N192+O192)*K192*C192","v":0},{"$f":"+N192*H192*C192","v":0},{"$f":"+N192*I192*C192","v":0},{"$f":"+N192*J192*C192","v":0},0,{"$f":"IF(E192=\"C\",(G192/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K192),IF(E192=\"FD\",(G192/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K192),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE192:AH192)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B397","v":"03.11.01.00."},{"$f":"'MODELO PPTO.'!C397","v":0},{"$f":"'MODELO PPTO.'!D397","v":"Electricos "},{"$f":"'MODELO PPTO.'!G397","v":"-"},{"$f":"+'MODELO PPTO.'!E397","v":0},{"$f":"'MODELO PPTO.'!F397","v":0},{"$f":"'MODELO PPTO.'!H397","v":0},{"$f":"'MODELO PPTO.'!I397","v":0},{"$f":"'MODELO PPTO.'!J397","v":0},0,0,null,0,null,{"$f":"(N193+O193)*K193*C193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE193:AH193)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B398","v":"03.11.01.00."},{"$f":"'MODELO PPTO.'!C398","v":0},{"$f":"'MODELO PPTO.'!D398","v":"Electricos 2 Un"},{"$f":"'MODELO PPTO.'!G398","v":"-"},{"$f":"+'MODELO PPTO.'!E398","v":0},{"$f":"'MODELO PPTO.'!F398","v":0},{"$f":"'MODELO PPTO.'!H398","v":0},{"$f":"'MODELO PPTO.'!I398","v":0},{"$f":"'MODELO PPTO.'!J398","v":0},{"$f":"SUM(H194:J194)","v":0},{"$f":"K194*G194*C194","v":0},null,{"$f":"IF(E194=\"C\",IF(G194<$N$12,G194*$P$9,$N$12*$P$9),IF(E194=\"F\",IF(G194<$N$12,G194*$O$9,$N$12*$O$9),IF(E194=\"FD\",IF(G194<$N$12,G194*$O$9,$N$12*$O$9),IF(E194=\"M\",0,IF(E194=\"CJ\",IF(G194>$N$11,G194*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N194+O194)*K194*C194","v":0},{"$f":"+N194*H194*C194","v":0},{"$f":"+N194*I194*C194","v":0},{"$f":"+N194*J194*C194","v":0},0,{"$f":"IF(E194=\"C\",(G194/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K194),IF(E194=\"FD\",(G194/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K194),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE194:AH194)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B399","v":"03.11.02.00."},{"$f":"'MODELO PPTO.'!C399","v":0},{"$f":"'MODELO PPTO.'!D399","v":"Conductor grupo electrógeno."},{"$f":"'MODELO PPTO.'!G399","v":"-"},{"$f":"+'MODELO PPTO.'!E399","v":0},{"$f":"'MODELO PPTO.'!F399","v":0},{"$f":"'MODELO PPTO.'!H399","v":0},{"$f":"'MODELO PPTO.'!I399","v":0},{"$f":"'MODELO PPTO.'!J399","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B400","v":"03.11.03.00."},{"$f":"'MODELO PPTO.'!C400","v":0},{"$f":"'MODELO PPTO.'!D400","v":"Refuerzo electricos"},{"$f":"'MODELO PPTO.'!G400","v":"-"},{"$f":"+'MODELO PPTO.'!E400","v":0},{"$f":"'MODELO PPTO.'!F400","v":0},{"$f":"'MODELO PPTO.'!H400","v":0},{"$f":"'MODELO PPTO.'!I400","v":0},{"$f":"'MODELO PPTO.'!J400","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B401","v":"03.11.04.00."},{"$f":"'MODELO PPTO.'!C401","v":0},{"$f":"'MODELO PPTO.'!D401","v":"Maquinista"},{"$f":"'MODELO PPTO.'!G401","v":"-"},{"$f":"+'MODELO PPTO.'!E401","v":0},{"$f":"'MODELO PPTO.'!F401","v":0},{"$f":"'MODELO PPTO.'!H401","v":0},{"$f":"'MODELO PPTO.'!I401","v":0},{"$f":"'MODELO PPTO.'!J401","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B402","v":"03.11.04.00."},{"$f":"'MODELO PPTO.'!C402","v":0},{"$f":"'MODELO PPTO.'!D402","v":"Maquinista 2 Un"},{"$f":"'MODELO PPTO.'!G402","v":"-"},{"$f":"+'MODELO PPTO.'!E402","v":0},{"$f":"'MODELO PPTO.'!F402","v":0},{"$f":"'MODELO PPTO.'!H402","v":0},{"$f":"'MODELO PPTO.'!I402","v":0},{"$f":"'MODELO PPTO.'!J402","v":0},{"$f":"SUM(H198:J198)","v":0},{"$f":"K198*G198*C198","v":0},null,{"$f":"IF(E198=\"C\",IF(G198<$N$12,G198*$P$9,$N$12*$P$9),IF(E198=\"F\",IF(G198<$N$12,G198*$O$9,$N$12*$O$9),IF(E198=\"FD\",IF(G198<$N$12,G198*$O$9,$N$12*$O$9),IF(E198=\"M\",0,IF(E198=\"CJ\",IF(G198>$N$11,G198*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N198+O198)*K198*C198","v":0},{"$f":"+N198*H198*C198","v":0},{"$f":"+N198*I198*C198","v":0},{"$f":"+N198*J198*C198","v":0},0,{"$f":"IF(E198=\"C\",(G198/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K198),IF(E198=\"FD\",(G198/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K198),0))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AE198:AH198)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B403","v":"03.11.04.00."},{"$f":"'MODELO PPTO.'!C403","v":0},{"$f":"'MODELO PPTO.'!D403","v":"Ayte. Maquinista"},{"$f":"'MODELO PPTO.'!G403","v":"-"},{"$f":"+'MODELO PPTO.'!E403","v":0},{"$f":"'MODELO PPTO.'!F403","v":0},{"$f":"'MODELO PPTO.'!H403","v":0},{"$f":"'MODELO PPTO.'!I403","v":0},{"$f":"'MODELO PPTO.'!J403","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B404","v":"03.11.04.00."},{"$f":"'MODELO PPTO.'!C404","v":0},{"$f":"'MODELO PPTO.'!D404","v":"Operador grua cabeza caliente"},{"$f":"'MODELO PPTO.'!G404","v":"-"},{"$f":"+'MODELO PPTO.'!E404","v":0},{"$f":"'MODELO PPTO.'!F404","v":0},{"$f":"'MODELO PPTO.'!H404","v":0},{"$f":"'MODELO PPTO.'!I404","v":0},{"$f":"'MODELO PPTO.'!J404","v":0},{"$f":"SUM(H200:J200)","v":0},{"$f":"K200*G200*C200","v":0},null,0,null,0,{"$f":"+N200*H200*C200","v":0},{"$f":"+N200*I200*C200","v":0},{"$f":"+N200*J200*C200","v":0},0,{"$f":"IF(E200=\"C\",(G200/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K200),IF(E200=\"FD\",(G200/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K200),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B405","v":"03.11.05.00."},{"$f":"'MODELO PPTO.'!C405","v":0},null,{"$f":"'MODELO PPTO.'!G405","v":0},{"$f":"+'MODELO PPTO.'!E405","v":0},{"$f":"'MODELO PPTO.'!F405","v":0},{"$f":"'MODELO PPTO.'!H405","v":0},{"$f":"'MODELO PPTO.'!I405","v":0},{"$f":"'MODELO PPTO.'!J405","v":0},{"$f":"SUM(H201:J201)","v":0},{"$f":"K201*G201*C201","v":0},null,{"$f":"IF(E201=\"C\",IF(G201<$N$12,G201*$P$9,$N$12*$P$9),IF(E201=\"F\",IF(G201<$N$12,G201*$O$9,$N$12*$O$9),IF(E201=\"FD\",IF(G201<$N$12,G201*$O$9,$N$12*$O$9),IF(E201=\"M\",0,IF(E201=\"CJ\",IF(G201>$N$11,G201*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N201+O201)*K201*C201","v":0},{"$f":"+N201*H201*C201","v":0},{"$f":"+N201*I201*C201","v":0},{"$f":"+N201*J201*C201","v":0},0,{"$f":"IF(E201=\"C\",(G201/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K201),IF(E201=\"FD\",(G201/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K201),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B406","v":0},{"$f":"'MODELO PPTO.'!C406","v":0},{"$f":"'MODELO PPTO.'!D406","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G406","v":"-"},{"$f":"+'MODELO PPTO.'!E406","v":0},{"$f":"'MODELO PPTO.'!F406","v":0},{"$f":"'MODELO PPTO.'!H406","v":0},{"$f":"'MODELO PPTO.'!I406","v":0},{"$f":"'MODELO PPTO.'!J406","v":0},0,0,null,0,null,0,0,0,0,0,{"$f":"IF(E202=\"C\",(G202/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K202),IF(E202=\"FD\",(G202/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K202),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B408","v":"03.12.00.00."},{"$f":"'MODELO PPTO.'!C408","v":"Nº"},{"$f":"'MODELO PPTO.'!D408","v":"Personal complementario y otros"},null,null,null,null,null,null,null,{"$f":"SUM(L204:L223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B409","v":"03.12.01.00."},{"$f":"'MODELO PPTO.'!C409","v":0},{"$f":"'MODELO PPTO.'!D409","v":"Seguridad, vigilantes (plato, campamentos rodaje y U.M.)"},{"$f":"'MODELO PPTO.'!G409","v":"-"},{"$f":"+'MODELO PPTO.'!E409","v":0},{"$f":"'MODELO PPTO.'!F409","v":0},{"$f":"'MODELO PPTO.'!H409","v":0},{"$f":"'MODELO PPTO.'!I409","v":0},{"$f":"'MODELO PPTO.'!J409","v":0},0,0,null,{"$f":"IF(E204=\"C\",IF(G204<$N$12,G204*$P$9,$N$12*$P$9),IF(E204=\"F\",IF(G204<$N$12,G204*$O$9,$N$12*$O$9),IF(E204=\"FD\",IF(G204<$N$12,G204*$O$9,$N$12*$O$9),IF(E204=\"M\",0,IF(E204=\"CJ\",IF(G204>$N$11,G204*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N204+O204)*K204*C204","v":0},{"$f":"+N204*H204*C204","v":0},{"$f":"+N204*I204*C204","v":0},{"$f":"+N204*J204*C204","v":0},0,{"$f":"IF(E204=\"C\",(G204/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K204),IF(E204=\"FD\",(G204/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K204),0))","v":0},0,{"$f":"IF(E204=\"C\",(G204/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H204*C204),IF(E204=\"FD\",(G204/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*H204*C204),0))","v":0},{"$f":"IF(E204=\"C\",(G204/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I204*C204),IF(E204=\"FD\",(G204/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*I204*C204),0))","v":0},{"$f":"IF(E204=\"C\",(G204/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J204*C204),IF(E204=\"FD\",(G204/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*J204*C204),0))","v":0},{"$f":"IF(E204=\"C\",IF(U204<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K204/30,U204*$P$9*C204,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K204/30*$P$9*C204),IF(E204=\"FD\",IF(U204<$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K204/30,U204*$O$9*C204,$N$12*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K204/30*$O$9*C204),0))","v":0},{"$f":"IF(Z204=0,0,Z204*H204/K204)","v":0},{"$f":"IF(Z204=0,0,Z204*I204/K204)","v":0},{"$f":"IF(Z204=0,0,Z204*J204/K204)","v":0},{"$f":"SUM(AE204:AH204)","v":0},{"$f":"IF(E204=\"C\",(G204/30*H204/12*$AG$12*C204),0)","v":0},{"$f":"IF(E204=\"C\",(G204/30*I204/12*$AG$12*C204),0)","v":0},{"$f":"IF(E204=\"C\",(G204/30*J204/12*$AG$12*C204),0)","v":0},null,{"$f":"+L204+P204+V204+Z204+AD204","v":0}]
[null,{"$f":"'MODELO PPTO.'!B410","v":"03.12.02.00."},{"$f":"'MODELO PPTO.'!C410","v":0},{"$f":"'MODELO PPTO.'!D410","v":"Limpieza decorados"},{"$f":"'MODELO PPTO.'!G410","v":"-"},{"$f":"+'MODELO PPTO.'!E410","v":0},{"$f":"'MODELO PPTO.'!F410","v":0},{"$f":"'MODELO PPTO.'!H410","v":0},{"$f":"'MODELO PPTO.'!I410","v":0},{"$f":"'MODELO PPTO.'!J410","v":0},0,0,null,0,null,{"$f":"(N205+O205)*K205*C205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE205:AH205)","v":0},0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B411","v":"03.12.03.00."},{"$f":"'MODELO PPTO.'!C411","v":0},{"$f":"'MODELO PPTO.'!D411","v":"Mozos/Peones asistencia rodaje"},{"$f":"'MODELO PPTO.'!G411","v":"-"},{"$f":"+'MODELO PPTO.'!E411","v":0},{"$f":"'MODELO PPTO.'!F411","v":0},{"$f":"'MODELO PPTO.'!H411","v":0},{"$f":"'MODELO PPTO.'!I411","v":0},{"$f":"'MODELO PPTO.'!J411","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B412","v":"03.12.04.00."},{"$f":"'MODELO PPTO.'!C412","v":0},{"$f":"'MODELO PPTO.'!D412","v":"Conductores"},{"$f":"'MODELO PPTO.'!G412","v":"-"},{"$f":"+'MODELO PPTO.'!E412","v":0},{"$f":"'MODELO PPTO.'!F412","v":0},{"$f":"'MODELO PPTO.'!H412","v":0},{"$f":"'MODELO PPTO.'!I412","v":0},{"$f":"'MODELO PPTO.'!J412","v":0},{"$f":"SUM(H207:J207)","v":0},{"$f":"K207*G207*C207","v":0},null,{"$f":"IF(E207=\"C\",IF(G207<$N$12,G207*$P$9,$N$12*$P$9),IF(E207=\"F\",IF(G207<$N$12,G207*$O$9,$N$12*$O$9),IF(E207=\"FD\",IF(G207<$N$12,G207*$O$9,$N$12*$O$9),IF(E207=\"M\",0,IF(E207=\"CJ\",IF(G207>$N$11,G207*$P$9,$N$11*$P$9),0)))))","v":0},null,0,{"$f":"+N207*H207*C207","v":0},{"$f":"+N207*I207*C207","v":0},{"$f":"+N207*J207*C207","v":0},0,{"$f":"IF(E207=\"C\",(G207/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K207),IF(E207=\"FD\",(G207/30*(IF($U$12=\"NATURALES_2,5\",2.5,2.61))*K207),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B413","v":"03.12.05.00."},{"$f":"'MODELO PPTO.'!C413","v":0},{"$f":"'MODELO PPTO.'!D413","v":"Coordinador pruebas concurso"},{"$f":"'MODELO PPTO.'!G413","v":"-"},{"$f":"+'MODELO PPTO.'!E413","v":0},{"$f":"'MODELO PPTO.'!F413","v":0},{"$f":"'MODELO PPTO.'!H413","v":0},{"$f":"'MODELO PPTO.'!I413","v":0},{"$f":"'MODELO PPTO.'!J413","v":0},0,0,null,0,null,{"$f":"(N208+O208)*K208*C208","v":0},0,0,0,0,0,{"$f":"SUM(W208:Y208)-T208","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B414","v":"03.12.05.00."},{"$f":"'MODELO PPTO.'!C414","v":0},{"$f":"'MODELO PPTO.'!D414","v":"Coordinador público/invitados"},{"$f":"'MODELO PPTO.'!G414","v":"-"},{"$f":"+'MODELO PPTO.'!E414","v":0},{"$f":"'MODELO PPTO.'!F414","v":0},{"$f":"'MODELO PPTO.'!H414","v":0},{"$f":"'MODELO PPTO.'!I414","v":0},{"$f":"'MODELO PPTO.'!J414","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B415","v":"03.12.05.00."},{"$f":"'MODELO PPTO.'!C415","v":0},{"$f":"'MODELO PPTO.'!D415","v":"Coordinador Casting Concursantes"},{"$f":"'MODELO PPTO.'!G415","v":"-"},{"$f":"+'MODELO PPTO.'!E415","v":0},{"$f":"'MODELO PPTO.'!F415","v":0},{"$f":"'MODELO PPTO.'!H415","v":0},{"$f":"'MODELO PPTO.'!I415","v":0},{"$f":"'MODELO PPTO.'!J415","v":0},0,0,null,0,null,0,0,0,0,{"$f":"IF(E210=\"c\",G210/30*$T$12,0)*C210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B416","v":"03.12.06.00."},{"$f":"'MODELO PPTO.'!C416","v":0},{"$f":"'MODELO PPTO.'!D416","v":"Animador público"},{"$f":"'MODELO PPTO.'!G416","v":"-"},{"$f":"+'MODELO PPTO.'!E416","v":0},{"$f":"'MODELO PPTO.'!F416","v":0},{"$f":"'MODELO PPTO.'!H416","v":0},{"$f":"'MODELO PPTO.'!I416","v":0},{"$f":"'MODELO PPTO.'!J416","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B417","v":"03.12.07.00."},{"$f":"'MODELO PPTO.'!C417","v":0},{"$f":"'MODELO PPTO.'!D417","v":"Azafatas invitados"},{"$f":"'MODELO PPTO.'!G417","v":"-"},{"$f":"+'MODELO PPTO.'!E417","v":0},{"$f":"'MODELO PPTO.'!F417","v":0},{"$f":"'MODELO PPTO.'!H417","v":0},{"$f":"'MODELO PPTO.'!I417","v":0},{"$f":"'MODELO PPTO.'!J417","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B418","v":"03.12.08.00."},{"$f":"'MODELO PPTO.'!C418","v":0},{"$f":"'MODELO PPTO.'!D418","v":"Azafatas público/concursantes"},{"$f":"'MODELO PPTO.'!G418","v":"-"},{"$f":"+'MODELO PPTO.'!E418","v":0},{"$f":"'MODELO PPTO.'!F418","v":0},{"$f":"'MODELO PPTO.'!H418","v":0},{"$f":"'MODELO PPTO.'!I418","v":0},{"$f":"'MODELO PPTO.'!J418","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B419","v":"03.12.09.00."},{"$f":"'MODELO PPTO.'!C419","v":0},{"$f":"'MODELO PPTO.'!D419","v":"Sanitario/Medicos"},{"$f":"'MODELO PPTO.'!G419","v":"-"},{"$f":"+'MODELO PPTO.'!E419","v":0},{"$f":"'MODELO PPTO.'!F419","v":0},{"$f":"'MODELO PPTO.'!H419","v":0},{"$f":"'MODELO PPTO.'!I419","v":0},{"$f":"'MODELO PPTO.'!J419","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B420","v":"03.12.10.00."},{"$f":"'MODELO PPTO.'!C420","v":0},{"$f":"'MODELO PPTO.'!D420","v":"Ambientador musical"},{"$f":"'MODELO PPTO.'!G420","v":"-"},{"$f":"+'MODELO PPTO.'!E420","v":0},{"$f":"'MODELO PPTO.'!F420","v":0},{"$f":"'MODELO PPTO.'!H420","v":0},{"$f":"'MODELO PPTO.'!I420","v":0},{"$f":"'MODELO PPTO.'!J420","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B421","v":"03.12.11.00."},{"$f":"'MODELO PPTO.'!C421","v":0},{"$f":"'MODELO PPTO.'!D421","v":"Lector partituras control realización"},{"$f":"'MODELO PPTO.'!G421","v":"-"},{"$f":"+'MODELO PPTO.'!E421","v":0},{"$f":"'MODELO PPTO.'!F421","v":0},{"$f":"'MODELO PPTO.'!H421","v":0},{"$f":"'MODELO PPTO.'!I421","v":0},{"$f":"'MODELO PPTO.'!J421","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B422","v":"03.12.12.00."},{"$f":"'MODELO PPTO.'!C422","v":0},{"$f":"'MODELO PPTO.'!D422","v":"Encargado semovientes/ vehiculos."},{"$f":"'MODELO PPTO.'!G422","v":"-"},{"$f":"+'MODELO PPTO.'!E422","v":0},{"$f":"'MODELO PPTO.'!F422","v":0},{"$f":"'MODELO PPTO.'!H422","v":0},{"$f":"'MODELO PPTO.'!I422","v":0},{"$f":"'MODELO PPTO.'!J422","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B423","v":"03.12.12.00."},{"$f":"'MODELO PPTO.'!C423","v":0},{"$f":"'MODELO PPTO.'!D423","v":"Cuadreros/Ramaleros/Carreros/Cuidadores animales."},{"$f":"'MODELO PPTO.'!G423","v":"-"},{"$f":"+'MODELO PPTO.'!E423","v":0},{"$f":"'MODELO PPTO.'!F423","v":0},{"$f":"'MODELO PPTO.'!H423","v":0},{"$f":"'MODELO PPTO.'!I423","v":0},{"$f":"'MODELO PPTO.'!J423","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B424","v":"03.12.12.00."},{"$f":"'MODELO PPTO.'!C424","v":0},{"$f":"'MODELO PPTO.'!D424","v":"Adiestrador."},{"$f":"'MODELO PPTO.'!G424","v":"-"},{"$f":"+'MODELO PPTO.'!E424","v":0},{"$f":"'MODELO PPTO.'!F424","v":0},{"$f":"'MODELO PPTO.'!H424","v":0},{"$f":"'MODELO PPTO.'!I424","v":0},{"$f":"'MODELO PPTO.'!J424","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B425","v":"03.12.13.00."},{"$f":"'MODELO PPTO.'!C425","v":0},{"$f":"'MODELO PPTO.'!D425","v":"Asesor de …"},{"$f":"'MODELO PPTO.'!G425","v":"-"},{"$f":"+'MODELO PPTO.'!E425","v":0},{"$f":"'MODELO PPTO.'!F425","v":0},{"$f":"'MODELO PPTO.'!H425","v":0},{"$f":"'MODELO PPTO.'!I425","v":0},{"$f":"'MODELO PPTO.'!J425","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B426","v":"03.12.14.00."},{"$f":"'MODELO PPTO.'!C426","v":0},{"$f":"'MODELO PPTO.'!D426","v":0},{"$f":"'MODELO PPTO.'!G426","v":"-"},{"$f":"+'MODELO PPTO.'!E426","v":0},{"$f":"'MODELO PPTO.'!F426","v":0},{"$f":"'MODELO PPTO.'!H426","v":0},{"$f":"'MODELO PPTO.'!I426","v":0},{"$f":"'MODELO PPTO.'!J426","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B427","v":"03.12.14.00."},{"$f":"'MODELO PPTO.'!C427","v":0},{"$f":"'MODELO PPTO.'!D427","v":0},{"$f":"'MODELO PPTO.'!G427","v":"-"},{"$f":"+'MODELO PPTO.'!E427","v":0},{"$f":"'MODELO PPTO.'!F427","v":0},{"$f":"'MODELO PPTO.'!H427","v":0},{"$f":"'MODELO PPTO.'!I427","v":0},{"$f":"'MODELO PPTO.'!J427","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B428","v":0},{"$f":"'MODELO PPTO.'!C428","v":0},{"$f":"'MODELO PPTO.'!D428","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G428","v":"-"},{"$f":"+'MODELO PPTO.'!E428","v":0},{"$f":"'MODELO PPTO.'!F428","v":0},{"$f":"'MODELO PPTO.'!H428","v":0},{"$f":"'MODELO PPTO.'!I428","v":0},{"$f":"'MODELO PPTO.'!J428","v":0},0,0,null,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,{"$f":"+L203+L190+L174+L164+L158+L143+L135+L119+L92+L56+L16+L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B430","v":"03.13.00.00."},null,{"$f":"'MODELO PPTO.'!D430","v":"SEGURIDAD SOCIAL EQUIPO TÉCNICO"},null,null,null,null,null,null,null,{"$f":"P224+Z224","v":0}]
[null,{"$f":"'MODELO PPTO.'!B431","v":"03.13.01.00."},null,{"$f":"'MODELO PPTO.'!D431","v":"Importe Total Vacaciones de EQUIPO TÉCNICO"},null,null,null,null,null,null,null,{"$f":"V224","v":0}]
[null,{"$f":"'MODELO PPTO.'!B432","v":"03.13.02.00"},null,{"$f":"'MODELO PPTO.'!D432","v":"Importe Total Finiquitos EQUIPO TÉCNICO"},null,null,null,null,null,null,null,{"$f":"AD224","v":0}]
[null,"03.00.00.00",null,"TOTAL EQUIPO TÉCNICO",null,null,null,null,null,null,null,{"$f":"AI224","v":0}]
[]
[null,null,"Comprobación saldo con plantilla MODELO PPTO.",null,{"$f":"+L228-'MODELO PPTO.'!O209","v":0},{"$f":"IF(E230=0,\"OK\",\"CORREGIR ERRORES HOJA\")","v":"OK"}]
[]
[null,null,"NOTAS PARA LA CUMPLIMENTACIÓN DEL CÁLCULO DE COSTES EQUIPO TÉCNICO."]
[null,null,"1.","El cálculo de los gastos de seguridad social, se realiza de forma mensual, por lo que los valores incluidos en las columnas de Valor Medida y Unidad de Medida han de estar referedos a meses."]
[null,null,"2.","La columna T.C. (tipo de contrato) debe cumplimentarse con carácter obligatorio, en base a la siguiente tabla, para el cálculo de costes"]
[null,null,"T.C.        (1)","F = FIJO, INDEFINIDO "]
[null,null,null,"FD= FIJO DISCONTINUO",null,null,null,null,null,null,null,{"$f":"+L228-'MODELO PPTO.'!O209","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":823,"n_cols":15,"rows_kept":823,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"PERIODO DE PRODUCCION"]
[null,null,null,null,null,null,null,null,null,null,null,"PRE","PRO","POST"]
[null,null,null,null,null,null,null,null,null,null,"INICIO",{"$f":"'MODELO PPTO.'!R4","v":"00:00:00"},{"$f":"'MODELO PPTO.'!S4","v":"00:00:00"},{"$f":"'MODELO PPTO.'!T4","v":"00:00:00"}]
[null,"ANEXO 3",null,null,null,null,null,null,null,null,"FIN",{"$f":"'MODELO PPTO.'!R5","v":"00:00:00"},{"$f":"'MODELO PPTO.'!S5","v":"00:00:00"},{"$f":"'MODELO PPTO.'!T5","v":"00:00:00"},"Total"]
[null,{"$f":"'MODELO PPTO.'!H4","v":"PROGRAMA"},null,null,null,null,null,null,null,null,"Días",{"$f":"IF(AND(ISBLANK(L4),ISBLANK(L3)),0,_xlfn.DAYS(L4,L3)+1)","v":1},{"$f":"IF(AND(ISBLANK(M4),ISBLANK(M3)),0,_xlfn.DAYS(M4,M3)+1)","v":1},{"$f":"IF(AND(ISBLANK(N4),ISBLANK(N3)),0,_xlfn.DAYS(N4,N3)+1)","v":1},{"$f":"SUM(L5:N5)","v":3}]
[null,"PLAN DE TRABAJO",null,null,null,null,null,null,null,null,"Semanas",{"$f":"L5/7","v":0.14285714285714285},{"$f":"M5/7","v":0.14285714285714285},{"$f":"N5/7","v":0.14285714285714285},{"$f":"SUM(L6:N6)","v":0.42857142857142855}]
[null,null,"LUNES","MARTES ","MIERCOLES","JUEVES","VIERNES","SABADO","DOMINGO",null,"Meses",{"$f":"IF(AND(ISBLANK(L3),ISBLANK(L4)),0,L6/(52/12))","v":3.2967032967032968E-2},{"$f":"IF(AND(ISBLANK(M3),ISBLANK(M4)),0,M6/(52/12))","v":3.2967032967032968E-2},{"$f":"IF(AND(ISBLANK(N3),ISBLANK(N4)),0,N6/(52/12))","v":3.2967032967032968E-2},{"$f":"SUM(L7:N7)","v":9.8901098901098911E-2}]
[null,"2025-12-01","2025-12-01",{"$f":"C8+1","v":"2025-12-02"},{"$f":"D8+1","v":"2025-12-03"},"2025-12-04","2025-12-05","2025-12-06","2025-12-07"]
[null,"Sem 49"]
[]
[]
[]
[null,"Sem 50",{"$f":"I8+1","v":"2025-12-08"},{"$f":"C13+1","v":"2025-12-09"},{"$f":"D13+1","v":"2025-12-10"},"2025-12-11","2025-12-12","2025-12-13","2025-12-14"]
[]
[]
[]
[]
[null,"Sem 51",{"$f":"I13+1","v":"2025-12-15"},{"$f":"C18+1","v":"2025-12-16"},{"$f":"D18+1","v":"2025-12-17"},"2025-12-18","2025-12-19","2025-12-20","2025-12-21"]
[]
[]
[]
[]
[null,"Sem 52",{"$f":"I18+1","v":"2025-12-22"},{"$f":"C23+1","v":"2025-12-23"},{"$f":"D23+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",{"$f":"I23+1","v":"2025-12-29"},{"$f":"C28+1","v":"2025-12-30"},{"$f":"D28+1","v":"2025-12-31"},"2026-01-01","2026-01-02","2026-01-03","2026-01-04"]
[null,"Sem 1",null,null,"Nochevieja","Año Nuevo"]
[]
[]
[]
[null,"Sem 2",{"$f":"I28+1","v":"2026-01-05"},{"$f":"C33+1","v":"2026-01-06"},{"$f":"D33+1","v":"2026-01-07"},"2026-01-08","2026-01-09","2026-01-10","2026-01-11"]
[null,null,null,"Reyes"]
[]
[]
[]
[null,"Sem 3",{"$f":"I33+1","v":"2026-01-12"},{"$f":"C38+1","v":"2026-01-13"},{"$f":"D38+1","v":"2026-01-14"},"2026-01-15","2026-01-16","2026-01-17","2026-01-18"]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I38+1","v":"2026-01-19"},{"$f":"C43+1","v":"2026-01-20"},{"$f":"D43+1","v":"2026-01-21"},"2026-01-22","2026-01-23","2026-01-24","2026-01-25"]
[]
[]
[]
[]
[null,"Sem 5",{"$f":"I43+1","v":"2026-01-26"},{"$f":"C48+1","v":"2026-01-27"},{"$f":"D48+1","v":"2026-01-28"},"2026-01-29","2026-01-30","2026-01-31","2026-02-01"]
[]
[]
[]
[]
[null,"2026-02-01",{"$f":"I48+1","v":"2026-02-02"},{"$f":"C53+1","v":"2026-02-03"},{"$f":"D53+1","v":"2026-02-04"},"2026-02-05","2026-02-06","2026-02-07","2026-02-08"]
[null,"Sem 6"]
[]
[]
[]
[null,"Sem 7",{"$f":"I53+1","v":"2026-02-09"},{"$f":"C58+1","v":"2026-02-10"},{"$f":"D58+1","v":"2026-02-11"},"2026-02-12","2026-02-13","2026-02-14","2026-02-15"]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I58+1","v":"2026-02-16"},{"$f":"C63+1","v":"2026-02-17"},{"$f":"D63+1","v":"2026-02-18"},"2026-02-19","2026-02-20","2026-02-21","2026-02-22"]
[]
[]
[]
[]
[null,"Sem 9",{"$f":"I63+1","v":"2026-02-23"},{"$f":"C68+1","v":"2026-02-24"},{"$f":"D68+1","v":"2026-02-25"},"2026-02-26","2026-02-27","2026-02-28","2026-03-01"]
[]
[]
[]
[]
[null,"2026-03-01",{"$f":"I68+1","v":"2026-03-02"},{"$f":"C73+1","v":"2026-03-03"},{"$f":"D73+1","v":"2026-03-04"},"2026-03-05","2026-03-06","2026-03-07","2026-03-08"]
[null,"Sem 10"]
[]
[]
[]
[null,"Sem 11",{"$f":"I73+1","v":"2026-03-09"},{"$f":"C78+1","v":"2026-03-10"},{"$f":"D78+1","v":"2026-03-11"},"2026-03-12","2026-03-13","2026-03-14","2026-03-15"]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I78+1","v":"2026-03-16"},{"$f":"C83+1","v":"2026-03-17"},{"$f":"D83+1","v":"2026-03-18"},"2026-03-19","2026-03-20","2026-03-21","2026-03-22"]
[]
[]
[]
[]
[null,"Sem 13",{"$f":"I83+1","v":"2026-03-23"},{"$f":"C88+1","v":"2026-03-24"},{"$f":"D88+1","v":"2026-03-25"},"2026-03-26","2026-03-27","2026-03-28","2026-03-29"]
[]
[]
[]
[]
[null,"2026-04-01",{"$f":"I88+1","v":"2026-03-30"},{"$f":"C93+1","v":"2026-03-31"},{"$f":"D93+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",{"$f":"I93+1","v":"2026-04-06"},{"$f":"C98+1","v":"2026-04-07"},{"$f":"D98+1","v":"2026-04-08"},"2026-04-09","2026-04-10","2026-04-11","2026-04-12"]
[]
[]
[]
[]
[null,"Sem 16",{"$f":"I98+1","v":"2026-04-13"},{"$f":"C103+1","v":"2026-04-14"},{"$f":"D103+1","v":"2026-04-15"},"2026-04-16","2026-04-17","2026-04-18","2026-04-19"]
[]
[]
[]
[]
[null,"Sem 17",{"$f":"I103+1","v":"2026-04-20"},{"$f":"C108+1","v":"2026-04-21"},{"$f":"D108+1","v":"2026-04-22"},"2026-04-23","2026-04-24","2026-04-25","2026-04-26"]
[]
[]
[]
[]
[null,"Sem 18",{"$f":"I108+1","v":"2026-04-27"},{"$f":"C113+1","v":"2026-04-28"},{"$f":"D113+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",{"$f":"I113+1","v":"2026-05-04"},{"$f":"C118+1","v":"2026-05-05"},{"$f":"D118+1","v":"2026-05-06"},"2026-05-07","2026-05-08","2026-05-09","2026-05-10"]
[null,"Sem 19"]
[]
[]
[]
[null,"Sem 20",{"$f":"I118+1","v":"2026-05-11"},{"$f":"C123+1","v":"2026-05-12"},{"$f":"D123+1","v":"2026-05-13"},"2026-05-14","2026-05-15","2026-05-16","2026-05-17"]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I123+1","v":"2026-05-18"},{"$f":"C128+1","v":"2026-05-19"},{"$f":"D128+1","v":"2026-05-20"},"2026-05-21","2026-05-22","2026-05-23","2026-05-24"]
[]
[]
[]
[]
[null,"Sem 22",{"$f":"I128+1","v":"2026-05-25"},{"$f":"C133+1","v":"2026-05-26"},{"$f":"D133+1","v":"2026-05-27"},"2026-05-28","2026-05-29","2026-05-30","2026-05-31"]
[]
[]
[]
[]
[null,"2026-06-01",{"$f":"I133+1","v":"2026-06-01"},{"$f":"C138+1","v":"2026-06-02"},{"$f":"D138+1","v":"2026-06-03"},"2026-06-04","2026-06-05","2026-06-06","2026-06-07"]
[null,"Sem 23"]
[]
[]
[]
[null,"Sem 24",{"$f":"I138+1","v":"2026-06-08"},{"$f":"C143+1","v":"2026-06-09"},{"$f":"D143+1","v":"2026-06-10"},"2026-06-11","2026-06-12","2026-06-13","2026-06-14"]
[]
[]
[]
[]
[null,"Sem 25",{"$f":"I143+1","v":"2026-06-15"},{"$f":"C148+1","v":"2026-06-16"},{"$f":"D148+1","v":"2026-06-17"},"2026-06-18","2026-06-19","2026-06-20","2026-06-21"]
[]
[]
[]
[]
[null,"Sem 26",{"$f":"I148+1","v":"2026-06-22"},{"$f":"C153+1","v":"2026-06-23"},{"$f":"D153+1","v":"2026-06-24"},"2026-06-25","2026-06-26","2026-06-27","2026-06-28"]
[]
[]
[]
[]
[null,"2026-07-01",{"$f":"I153+1","v":"2026-06-29"},{"$f":"C158+1","v":"2026-06-30"},{"$f":"D158+1","v":"2026-07-01"},"2026-07-02","2026-07-03","2026-07-04","2026-07-05"]
[null,"Sem 27"]
[]
[]
[]
[null,"Sem 28",{"$f":"I158+1","v":"2026-07-06"},{"$f":"C163+1","v":"2026-07-07"},{"$f":"D163+1","v":"2026-07-08"},"2026-07-09","2026-07-10","2026-07-11","2026-07-12"]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I163+1","v":"2026-07-13"},{"$f":"C168+1","v":"2026-07-14"},{"$f":"D168+1","v":"2026-07-15"},"2026-07-16","2026-07-17","2026-07-18","2026-07-19"]
[]
[]
[]
[]
[null,"Sem 30",{"$f":"I168+1","v":"2026-07-20"},{"$f":"C173+1","v":"2026-07-21"},{"$f":"D173+1","v":"2026-07-22"},"2026-07-23","2026-07-24","2026-07-25","2026-07-26"]
[]
[]
[]
[]
[null,"Sem 31",{"$f":"I173+1","v":"2026-07-27"},{"$f":"C178+1","v":"2026-07-28"},{"$f":"D178+1","v":"2026-07-29"},"2026-07-30","2026-07-31","2026-08-01","2026-08-02"]
[]
[]
[]
[]
[null,"2026-08-01",{"$f":"I178+1","v":"2026-08-03"},{"$f":"C183+1","v":"2026-08-04"},{"$f":"D183+1","v":"2026-08-05"},"2026-08-06","2026-08-07","2026-08-08","2026-08-09"]
[null,"Sem 32"]
[]
[]
[]
[null,"Sem 33",{"$f":"I183+1","v":"2026-08-10"},{"$f":"C188+1","v":"2026-08-11"},{"$f":"D188+1","v":"2026-08-12"},"2026-08-13","2026-08-14","2026-08-15","2026-08-16"]
[null,null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 34",{"$f":"I188+1","v":"2026-08-17"},{"$f":"C193+1","v":"2026-08-18"},{"$f":"D193+1","v":"2026-08-19"},"2026-08-20","2026-08-21","2026-08-22","2026-08-23"]
[]
[]
[]
[]
[null,"Sem 35",{"$f":"I193+1","v":"2026-08-24"},{"$f":"C198+1","v":"2026-08-25"},{"$f":"D198+1","v":"2026-08-26"},"2026-08-27","2026-08-28","2026-08-29","2026-08-30"]
[]
[]
[]
[]
[null,"2026-09-01",{"$f":"I198+1","v":"2026-08-31"},{"$f":"C203+1","v":"2026-09-01"},{"$f":"D203+1","v":"2026-09-02"},"2026-09-03","2026-09-04","2026-09-05","2026-09-06"]
[null,"Sem 36"]
[]
[]
[]
[null,"Sem 37",{"$f":"I203+1","v":"2026-09-07"},{"$f":"C208+1","v":"2026-09-08"},{"$f":"D208+1","v":"2026-09-09"},"2026-09-10","2026-09-11","2026-09-12","2026-09-13"]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I208+1","v":"2026-09-14"},{"$f":"C213+1","v":"2026-09-15"},{"$f":"D213+1","v":"2026-09-16"},"2026-09-17","2026-09-18","2026-09-19","2026-09-20"]
[]
[]
[]
[]
[null,"Sem 39",{"$f":"I213+1","v":"2026-09-21"},{"$f":"C218+1","v":"2026-09-22"},{"$f":"D218+1","v":"2026-09-23"},"2026-09-24","2026-09-25","2026-09-26","2026-09-27"]
[]
[]
[]
[]
[null,"Sem 40",{"$f":"I218+1","v":"2026-09-28"},{"$f":"C223+1","v":"2026-09-29"},{"$f":"D223+1","v":"2026-09-30"},"2026-10-01","2026-10-02","2026-10-03","2026-10-04"]
[]
[]
[]
[]
[null,"2026-10-01",{"$f":"I223+1","v":"2026-10-05"},{"$f":"C228+1","v":"2026-10-06"},{"$f":"D228+1","v":"2026-10-07"},"2026-10-08","2026-10-09","2026-10-10","2026-10-11"]
[null,"Sem 41"]
[]
[]
[]
[null,"Sem 42",{"$f":"I228+1","v":"2026-10-12"},{"$f":"C233+1","v":"2026-10-13"},{"$f":"D233+1","v":"2026-10-14"},"2026-10-15","2026-10-16","2026-10-17","2026-10-18"]
[null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 43",{"$f":"I233+1","v":"2026-10-19"},{"$f":"C238+1","v":"2026-10-20"},{"$f":"D238+1","v":"2026-10-21"},"2026-10-22","2026-10-23","2026-10-24","2026-10-25"]
[]
[]
[]
[]
[null,"Sem 44",{"$f":"I238+1","v":"2026-10-26"},{"$f":"C243+1","v":"2026-10-27"},{"$f":"D243+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",{"$f":"I243+1","v":"2026-11-02"},{"$f":"C248+1","v":"2026-11-03"},{"$f":"D248+1","v":"2026-11-04"},"2026-11-05","2026-11-06","2026-11-07","2026-11-08"]
[null,"Sem 45","FESTIVO"]
[]
[]
[]
[null,"Sem 46",{"$f":"I248+1","v":"2026-11-09"},{"$f":"C253+1","v":"2026-11-10"},{"$f":"D253+1","v":"2026-11-11"},"2026-11-12","2026-11-13","2026-11-14","2026-11-15"]
[]
[]
[]
[]
[null,"Sem 47",{"$f":"I253+1","v":"2026-11-16"},{"$f":"C258+1","v":"2026-11-17"},{"$f":"D258+1","v":"2026-11-18"},"2026-11-19","2026-11-20","2026-11-21","2026-11-22"]
[]
[]
[]
[]
[null,"Sem 48",{"$f":"I258+1","v":"2026-11-23"},{"$f":"C263+1","v":"2026-11-24"},{"$f":"D263+1","v":"2026-11-25"},"2026-11-26","2026-11-27","2026-11-28","2026-11-29"]
[]
[]
[]
[]
[null,"2026-12-01",{"$f":"I263+1","v":"2026-11-30"},{"$f":"C268+1","v":"2026-12-01"},{"$f":"D268+1","v":"2026-12-02"},"2026-12-03","2026-12-04","2026-12-05","2026-12-06"]
[null,"Sem 49"]
[]
[]
[]
[null,"Sem 50",{"$f":"I268+1","v":"2026-12-07"},{"$f":"C273+1","v":"2026-12-08"},{"$f":"D273+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",{"$f":"I273+1","v":"2026-12-14"},{"$f":"C278+1","v":"2026-12-15"},{"$f":"D278+1","v":"2026-12-16"},"2026-12-17","2026-12-18","2026-12-19","2026-12-20"]
[]
[]
[]
[]
[null,"Sem 52",{"$f":"I278+1","v":"2026-12-21"},{"$f":"C283+1","v":"2026-12-22"},{"$f":"D283+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",{"$f":"I283+1","v":"2026-12-28"},{"$f":"C288+1","v":"2026-12-29"},{"$f":"D288+1","v":"2026-12-30"},"2026-12-31","2027-01-01","2027-01-02","2027-01-03"]
[null,null,null,null,null,"Nochevieja","Año Nuevo"]
[]
[]
[]
[null,"2027-01-01",{"$f":"I288+1","v":"2027-01-04"},{"$f":"C293+1","v":"2027-01-05"},{"$f":"D293+1","v":"2027-01-06"},"2027-01-07","2027-01-08","2027-01-09","2027-01-10"]
[null,"Sem 1",null,null,"Reyes"]
[]
[]
[]
[null,"Sem 2",{"$f":"I293+1","v":"2027-01-11"},{"$f":"C298+1","v":"2027-01-12"},{"$f":"D298+1","v":"2027-01-13"},{"$f":"E298+1","v":"2027-01-14"},{"$f":"F298+1","v":"2027-01-15"},{"$f":"G298+1","v":"2027-01-16"},{"$f":"H298+1","v":"2027-01-17"}]
[]
[]
[]
[]
[null,"Sem 3",{"$f":"I298+1","v":"2027-01-18"},{"$f":"C303+1","v":"2027-01-19"},{"$f":"D303+1","v":"2027-01-20"},{"$f":"E303+1","v":"2027-01-21"},{"$f":"F303+1","v":"2027-01-22"},{"$f":"G303+1","v":"2027-01-23"},{"$f":"H303+1","v":"2027-01-24"}]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I303+1","v":"2027-01-25"},{"$f":"C308+1","v":"2027-01-26"},{"$f":"D308+1","v":"2027-01-27"},{"$f":"E308+1","v":"2027-01-28"},{"$f":"F308+1","v":"2027-01-29"},{"$f":"G308+1","v":"2027-01-30"},{"$f":"H308+1","v":"2027-01-31"}]
[]
[]
[]
[]
[null,"2027-02-01",{"$f":"I308+1","v":"2027-02-01"},{"$f":"C313+1","v":"2027-02-02"},{"$f":"D313+1","v":"2027-02-03"},{"$f":"E313+1","v":"2027-02-04"},{"$f":"F313+1","v":"2027-02-05"},{"$f":"G313+1","v":"2027-02-06"},{"$f":"H313+1","v":"2027-02-07"}]
[null,"Sem 5"]
[]
[]
[]
[null,"Sem 6",{"$f":"I313+1","v":"2027-02-08"},{"$f":"C318+1","v":"2027-02-09"},{"$f":"D318+1","v":"2027-02-10"},{"$f":"E318+1","v":"2027-02-11"},{"$f":"F318+1","v":"2027-02-12"},{"$f":"G318+1","v":"2027-02-13"},{"$f":"H318+1","v":"2027-02-14"}]
[]
[]
[]
[]
[null,"Sem 7",{"$f":"I318+1","v":"2027-02-15"},{"$f":"C323+1","v":"2027-02-16"},{"$f":"D323+1","v":"2027-02-17"},{"$f":"E323+1","v":"2027-02-18"},{"$f":"F323+1","v":"2027-02-19"},{"$f":"G323+1","v":"2027-02-20"},{"$f":"H323+1","v":"2027-02-21"}]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I323+1","v":"2027-02-22"},{"$f":"C328+1","v":"2027-02-23"},{"$f":"D328+1","v":"2027-02-24"},{"$f":"E328+1","v":"2027-02-25"},{"$f":"F328+1","v":"2027-02-26"},{"$f":"G328+1","v":"2027-02-27"},{"$f":"H328+1","v":"2027-02-28"}]
[]
[]
[]
[]
[null,"2027-03-01",{"$f":"I328+1","v":"2027-03-01"},{"$f":"C333+1","v":"2027-03-02"},{"$f":"D333+1","v":"2027-03-03"},{"$f":"E333+1","v":"2027-03-04"},{"$f":"F333+1","v":"2027-03-05"},{"$f":"G333+1","v":"2027-03-06"},{"$f":"H333+1","v":"2027-03-07"}]
[null,"Sem 9"]
[]
[]
[]
[null,"Sem 10",{"$f":"I333+1","v":"2027-03-08"},{"$f":"C338+1","v":"2027-03-09"},{"$f":"D338+1","v":"2027-03-10"},{"$f":"E338+1","v":"2027-03-11"},{"$f":"F338+1","v":"2027-03-12"},{"$f":"G338+1","v":"2027-03-13"},{"$f":"H338+1","v":"2027-03-14"}]
[]
[]
[]
[]
[null,"Sem 11",{"$f":"I338+1","v":"2027-03-15"},{"$f":"C343+1","v":"2027-03-16"},{"$f":"D343+1","v":"2027-03-17"},{"$f":"E343+1","v":"2027-03-18"},{"$f":"F343+1","v":"2027-03-19"},{"$f":"G343+1","v":"2027-03-20"},{"$f":"H343+1","v":"2027-03-21"}]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I343+1","v":"2027-03-22"},{"$f":"C348+1","v":"2027-03-23"},{"$f":"D348+1","v":"2027-03-24"},{"$f":"E348+1","v":"2027-03-25"},{"$f":"F348+1","v":"2027-03-26"},{"$f":"G348+1","v":"2027-03-27"},{"$f":"H348+1","v":"2027-03-28"}]
[null,null,null,null,null,"Semana Santa","Viernes Santo"]
[]
[]
[]
[null,"2027-04-01",{"$f":"I348+1","v":"2027-03-29"},{"$f":"C353+1","v":"2027-03-30"},{"$f":"D353+1","v":"2027-03-31"},{"$f":"E353+1","v":"2027-04-01"},{"$f":"F353+1","v":"2027-04-02"},{"$f":"G353+1","v":"2027-04-03"},{"$f":"H353+1","v":"2027-04-04"}]
[null,"Sem 13"]
[]
[]
[]
[null,"Sem 14",{"$f":"I353+1","v":"2027-04-05"},{"$f":"C358+1","v":"2027-04-06"},{"$f":"D358+1","v":"2027-04-07"},{"$f":"E358+1","v":"2027-04-08"},{"$f":"F358+1","v":"2027-04-09"},{"$f":"G358+1","v":"2027-04-10"},{"$f":"H358+1","v":"2027-04-11"}]
[]
[]
[]
[]
[null,"Sem 15",{"$f":"I358+1","v":"2027-04-12"},{"$f":"C363+1","v":"2027-04-13"},{"$f":"D363+1","v":"2027-04-14"},{"$f":"E363+1","v":"2027-04-15"},{"$f":"F363+1","v":"2027-04-16"},{"$f":"G363+1","v":"2027-04-17"},{"$f":"H363+1","v":"2027-04-18"}]
[]
[]
[]
[]
[null,"Sem 16",{"$f":"I363+1","v":"2027-04-19"},{"$f":"C368+1","v":"2027-04-20"},{"$f":"D368+1","v":"2027-04-21"},{"$f":"E368+1","v":"2027-04-22"},{"$f":"F368+1","v":"2027-04-23"},{"$f":"G368+1","v":"2027-04-24"},{"$f":"H368+1","v":"2027-04-25"}]
[]
[]
[]
[]
[null,"2027-05-01",{"$f":"I368+1","v":"2027-04-26"},{"$f":"C373+1","v":"2027-04-27"},{"$f":"D373+1","v":"2027-04-28"},{"$f":"E373+1","v":"2027-04-29"},{"$f":"F373+1","v":"2027-04-30"},{"$f":"G373+1","v":"2027-05-01"},{"$f":"H373+1","v":"2027-05-02"}]
[null,"Sem 17",null,null,null,null,null,"Festivo","Festivo"]
[]
[]
[]
[null,"Sem 18",{"$f":"I373+1","v":"2027-05-03"},{"$f":"C378+1","v":"2027-05-04"},{"$f":"D378+1","v":"2027-05-05"},{"$f":"E378+1","v":"2027-05-06"},{"$f":"F378+1","v":"2027-05-07"},{"$f":"G378+1","v":"2027-05-08"},{"$f":"H378+1","v":"2027-05-09"}]
[]
[]
[]
[]
[null,"Sem 19",{"$f":"I378+1","v":"2027-05-10"},{"$f":"C383+1","v":"2027-05-11"},{"$f":"D383+1","v":"2027-05-12"},{"$f":"E383+1","v":"2027-05-13"},{"$f":"F383+1","v":"2027-05-14"},{"$f":"G383+1","v":"2027-05-15"},{"$f":"H383+1","v":"2027-05-16"}]
[]
[]
[]
[]
[null,"Sem 20",{"$f":"I383+1","v":"2027-05-17"},{"$f":"C388+1","v":"2027-05-18"},{"$f":"D388+1","v":"2027-05-19"},{"$f":"E388+1","v":"2027-05-20"},{"$f":"F388+1","v":"2027-05-21"},{"$f":"G388+1","v":"2027-05-22"},{"$f":"H388+1","v":"2027-05-23"}]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I388+1","v":"2027-05-24"},{"$f":"C393+1","v":"2027-05-25"},{"$f":"D393+1","v":"2027-05-26"},{"$f":"E393+1","v":"2027-05-27"},{"$f":"F393+1","v":"2027-05-28"},{"$f":"G393+1","v":"2027-05-29"},{"$f":"H393+1","v":"2027-05-30"}]
[null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"2027-06-01",{"$f":"I393+1","v":"2027-05-31"},{"$f":"C398+1","v":"2027-06-01"},{"$f":"D398+1","v":"2027-06-02"},{"$f":"E398+1","v":"2027-06-03"},{"$f":"F398+1","v":"2027-06-04"},{"$f":"G398+1","v":"2027-06-05"},{"$f":"H398+1","v":"2027-06-06"}]
[null,"Sem 22"]
[]
[]
[]
[null,"Sem 23",{"$f":"I398+1","v":"2027-06-07"},{"$f":"C403+1","v":"2027-06-08"},{"$f":"D403+1","v":"2027-06-09"},{"$f":"E403+1","v":"2027-06-10"},{"$f":"F403+1","v":"2027-06-11"},{"$f":"G403+1","v":"2027-06-12"},{"$f":"H403+1","v":"2027-06-13"}]
[]
[]
[]
[]
[null,"Sem 24",{"$f":"I403+1","v":"2027-06-14"},{"$f":"C408+1","v":"2027-06-15"},{"$f":"D408+1","v":"2027-06-16"},{"$f":"E408+1","v":"2027-06-17"},{"$f":"F408+1","v":"2027-06-18"},{"$f":"G408+1","v":"2027-06-19"},{"$f":"H408+1","v":"2027-06-20"}]
[]
[]
[]
[]
[null,"Sem 25",{"$f":"I408+1","v":"2027-06-21"},{"$f":"C413+1","v":"2027-06-22"},{"$f":"D413+1","v":"2027-06-23"},{"$f":"E413+1","v":"2027-06-24"},{"$f":"F413+1","v":"2027-06-25"},{"$f":"G413+1","v":"2027-06-26"},{"$f":"H413+1","v":"2027-06-27"}]
[]
[]
[]
[]
[null,"2027-07-01",{"$f":"I413+1","v":"2027-06-28"},{"$f":"C418+1","v":"2027-06-29"},{"$f":"D418+1","v":"2027-06-30"},{"$f":"E418+1","v":"2027-07-01"},{"$f":"F418+1","v":"2027-07-02"},{"$f":"G418+1","v":"2027-07-03"},{"$f":"H418+1","v":"2027-07-04"}]
[null,"Sem 26"]
[]
[]
[]
[null,"Sem 27",{"$f":"I418+1","v":"2027-07-05"},{"$f":"C423+1","v":"2027-07-06"},{"$f":"D423+1","v":"2027-07-07"},{"$f":"E423+1","v":"2027-07-08"},{"$f":"F423+1","v":"2027-07-09"},{"$f":"G423+1","v":"2027-07-10"},{"$f":"H423+1","v":"2027-07-11"}]
[]
[]
[]
[]
[null,"Sem 28",{"$f":"I423+1","v":"2027-07-12"},{"$f":"C428+1","v":"2027-07-13"},{"$f":"D428+1","v":"2027-07-14"},{"$f":"E428+1","v":"2027-07-15"},{"$f":"F428+1","v":"2027-07-16"},{"$f":"G428+1","v":"2027-07-17"},{"$f":"H428+1","v":"2027-07-18"}]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I428+1","v":"2027-07-19"},{"$f":"C433+1","v":"2027-07-20"},{"$f":"D433+1","v":"2027-07-21"},{"$f":"E433+1","v":"2027-07-22"},{"$f":"F433+1","v":"2027-07-23"},{"$f":"G433+1","v":"2027-07-24"},{"$f":"H433+1","v":"2027-07-25"}]
[]
[]
[]
[]
[null,"2027-08-01",{"$f":"I433+1","v":"2027-07-26"},{"$f":"C438+1","v":"2027-07-27"},{"$f":"D438+1","v":"2027-07-28"},{"$f":"E438+1","v":"2027-07-29"},{"$f":"F438+1","v":"2027-07-30"},{"$f":"G438+1","v":"2027-07-31"},{"$f":"H438+1","v":"2027-08-01"}]
[null,"Sem 30"]
[]
[]
[]
[null,"Sem 31",{"$f":"I438+1","v":"2027-08-02"},{"$f":"C443+1","v":"2027-08-03"},{"$f":"D443+1","v":"2027-08-04"},{"$f":"E443+1","v":"2027-08-05"},{"$f":"F443+1","v":"2027-08-06"},{"$f":"G443+1","v":"2027-08-07"},{"$f":"H443+1","v":"2027-08-08"}]
[]
[]
[]
[]
[null,"Sem 32",{"$f":"I443+1","v":"2027-08-09"},{"$f":"C448+1","v":"2027-08-10"},{"$f":"D448+1","v":"2027-08-11"},{"$f":"E448+1","v":"2027-08-12"},{"$f":"F448+1","v":"2027-08-13"},{"$f":"G448+1","v":"2027-08-14"},{"$f":"H448+1","v":"2027-08-15"}]
[null,null,null,null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 33",{"$f":"I448+1","v":"2027-08-16"},{"$f":"C453+1","v":"2027-08-17"},{"$f":"D453+1","v":"2027-08-18"},{"$f":"E453+1","v":"2027-08-19"},{"$f":"F453+1","v":"2027-08-20"},{"$f":"G453+1","v":"2027-08-21"},{"$f":"H453+1","v":"2027-08-22"}]
[]
[]
[]
[]
[null,"Sem 34",{"$f":"I453+1","v":"2027-08-23"},{"$f":"C458+1","v":"2027-08-24"},{"$f":"D458+1","v":"2027-08-25"},{"$f":"E458+1","v":"2027-08-26"},{"$f":"F458+1","v":"2027-08-27"},{"$f":"G458+1","v":"2027-08-28"},{"$f":"H458+1","v":"2027-08-29"}]
[]
[]
[]
[]
[null,"2027-09-01",{"$f":"I458+1","v":"2027-08-30"},{"$f":"C463+1","v":"2027-08-31"},{"$f":"D463+1","v":"2027-09-01"},{"$f":"E463+1","v":"2027-09-02"},{"$f":"F463+1","v":"2027-09-03"},{"$f":"G463+1","v":"2027-09-04"},{"$f":"H463+1","v":"2027-09-05"}]
[null,"Sem 35"]
[]
[]
[]
[null,"Sem 36",{"$f":"I463+1","v":"2027-09-06"},{"$f":"C468+1","v":"2027-09-07"},{"$f":"D468+1","v":"2027-09-08"},{"$f":"E468+1","v":"2027-09-09"},{"$f":"F468+1","v":"2027-09-10"},{"$f":"G468+1","v":"2027-09-11"},{"$f":"H468+1","v":"2027-09-12"}]
[]
[]
[]
[]
[null,"Sem 37",{"$f":"I468+1","v":"2027-09-13"},{"$f":"C473+1","v":"2027-09-14"},{"$f":"D473+1","v":"2027-09-15"},{"$f":"E473+1","v":"2027-09-16"},{"$f":"F473+1","v":"2027-09-17"},{"$f":"G473+1","v":"2027-09-18"},{"$f":"H473+1","v":"2027-09-19"}]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I473+1","v":"2027-09-20"},{"$f":"C478+1","v":"2027-09-21"},{"$f":"D478+1","v":"2027-09-22"},{"$f":"E478+1","v":"2027-09-23"},{"$f":"F478+1","v":"2027-09-24"},{"$f":"G478+1","v":"2027-09-25"},{"$f":"H478+1","v":"2027-09-26"}]
[]
[]
[]
[]
[null,"2027-10-01",{"$f":"I478+1","v":"2027-09-27"},{"$f":"C483+1","v":"2027-09-28"},{"$f":"D483+1","v":"2027-09-29"},{"$f":"E483+1","v":"2027-09-30"},{"$f":"F483+1","v":"2027-10-01"},{"$f":"G483+1","v":"2027-10-02"},{"$f":"H483+1","v":"2027-10-03"}]
[null,"Sem 39"]
[]
[]
[]
[null,"Sem 40",{"$f":"I483+1","v":"2027-10-04"},{"$f":"C488+1","v":"2027-10-05"},{"$f":"D488+1","v":"2027-10-06"},{"$f":"E488+1","v":"2027-10-07"},{"$f":"F488+1","v":"2027-10-08"},{"$f":"G488+1","v":"2027-10-09"},{"$f":"H488+1","v":"2027-10-10"}]
[]
[]
[]
[]
[null,"Sem 41",{"$f":"I488+1","v":"2027-10-11"},{"$f":"C493+1","v":"2027-10-12"},{"$f":"D493+1","v":"2027-10-13"},{"$f":"E493+1","v":"2027-10-14"},{"$f":"F493+1","v":"2027-10-15"},{"$f":"G493+1","v":"2027-10-16"},{"$f":"H493+1","v":"2027-10-17"}]
[null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 42",{"$f":"I493+1","v":"2027-10-18"},{"$f":"C498+1","v":"2027-10-19"},{"$f":"D498+1","v":"2027-10-20"},{"$f":"E498+1","v":"2027-10-21"},{"$f":"F498+1","v":"2027-10-22"},{"$f":"G498+1","v":"2027-10-23"},{"$f":"H498+1","v":"2027-10-24"}]
[]
[]
[]
[]
[null,"Sem 43",{"$f":"I498+1","v":"2027-10-25"},{"$f":"C503+1","v":"2027-10-26"},{"$f":"D503+1","v":"2027-10-27"},{"$f":"E503+1","v":"2027-10-28"},{"$f":"F503+1","v":"2027-10-29"},{"$f":"G503+1","v":"2027-10-30"},{"$f":"H503+1","v":"2027-10-31"}]
[]
[]
[]
[]
[null,"2027-11-01",{"$f":"I503+1","v":"2027-11-01"},{"$f":"C508+1","v":"2027-11-02"},{"$f":"D508+1","v":"2027-11-03"},{"$f":"E508+1","v":"2027-11-04"},{"$f":"F508+1","v":"2027-11-05"},{"$f":"G508+1","v":"2027-11-06"},{"$f":"H508+1","v":"2027-11-07"}]
[null,"Sem 44","Festivo"]
[]
[]
[]
[null,"Sem 45",{"$f":"I508+1","v":"2027-11-08"},{"$f":"C513+1","v":"2027-11-09"},{"$f":"D513+1","v":"2027-11-10"},{"$f":"E513+1","v":"2027-11-11"},{"$f":"F513+1","v":"2027-11-12"},{"$f":"G513+1","v":"2027-11-13"},{"$f":"H513+1","v":"2027-11-14"}]
[null,null,null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 46",{"$f":"I513+1","v":"2027-11-15"},{"$f":"C518+1","v":"2027-11-16"},{"$f":"D518+1","v":"2027-11-17"},{"$f":"E518+1","v":"2027-11-18"},{"$f":"F518+1","v":"2027-11-19"},{"$f":"G518+1","v":"2027-11-20"},{"$f":"H518+1","v":"2027-11-21"}]
[]
[]
[]
[]
[null,"Sem 47",{"$f":"I518+1","v":"2027-11-22"},{"$f":"C523+1","v":"2027-11-23"},{"$f":"D523+1","v":"2027-11-24"},{"$f":"E523+1","v":"2027-11-25"},{"$f":"F523+1","v":"2027-11-26"},{"$f":"G523+1","v":"2027-11-27"},{"$f":"H523+1","v":"2027-11-28"}]
[]
[]
[]
[]
[null,"2027-12-01",{"$f":"I523+1","v":"2027-11-29"},{"$f":"C528+1","v":"2027-11-30"},{"$f":"D528+1","v":"2027-12-01"},{"$f":"E528+1","v":"2027-12-02"},{"$f":"F528+1","v":"2027-12-03"},{"$f":"G528+1","v":"2027-12-04"},{"$f":"H528+1","v":"2027-12-05"}]
[null,"Sem 48"]
[]
[]
[]
[null,"Sem 49",{"$f":"I528+1","v":"2027-12-06"},{"$f":"C533+1","v":"2027-12-07"},{"$f":"D533+1","v":"2027-12-08"},{"$f":"E533+1","v":"2027-12-09"},{"$f":"F533+1","v":"2027-12-10"},{"$f":"G533+1","v":"2027-12-11"},{"$f":"H533+1","v":"2027-12-12"}]
[null,null,"Festivo",null,"Festivo"]
[]
[]
[]
[null,"Sem 50",{"$f":"I533+1","v":"2027-12-13"},{"$f":"C538+1","v":"2027-12-14"},{"$f":"D538+1","v":"2027-12-15"},{"$f":"E538+1","v":"2027-12-16"},{"$f":"F538+1","v":"2027-12-17"},{"$f":"G538+1","v":"2027-12-18"},{"$f":"H538+1","v":"2027-12-19"}]
[]
[]
[]
[]
[null,"Sem 51",{"$f":"I538+1","v":"2027-12-20"},{"$f":"C543+1","v":"2027-12-21"},{"$f":"D543+1","v":"2027-12-22"},{"$f":"E543+1","v":"2027-12-23"},{"$f":"F543+1","v":"2027-12-24"},{"$f":"G543+1","v":"2027-12-25"},{"$f":"H543+1","v":"2027-12-26"}]
[null,null,null,null,null,null,null,"Navidad"]
[]
[]
[]
[null,"Sem 52",{"$f":"I543+1","v":"2027-12-27"},{"$f":"C548+1","v":"2027-12-28"},{"$f":"D548+1","v":"2027-12-29"},{"$f":"E548+1","v":"2027-12-30"},{"$f":"F548+1","v":"2027-12-31"},{"$f":"G548+1","v":"2028-01-01"},{"$f":"H548+1","v":"2028-01-02"}]
[null,null,null,null,null,null,null,"Año  nuevo"]
[]
[]
[]
[null,"2028-01-01",{"$f":"I548+1","v":"2028-01-03"},{"$f":"C553+1","v":"2028-01-04"},{"$f":"D553+1","v":"2028-01-05"},{"$f":"E553+1","v":"2028-01-06"},{"$f":"F553+1","v":"2028-01-07"},{"$f":"G553+1","v":"2028-01-08"},{"$f":"H553+1","v":"2028-01-09"}]
[null,"Sem 1",null,null,null,"Reyes"]
[]
[]
[]
[null,"Sem 2",{"$f":"I553+1","v":"2028-01-10"},{"$f":"C558+1","v":"2028-01-11"},{"$f":"D558+1","v":"2028-01-12"},{"$f":"E558+1","v":"2028-01-13"},{"$f":"F558+1","v":"2028-01-14"},{"$f":"G558+1","v":"2028-01-15"},{"$f":"H558+1","v":"2028-01-16"}]
[]
[]
[]
[]
[null,"Sem 3",{"$f":"I558+1","v":"2028-01-17"},{"$f":"C563+1","v":"2028-01-18"},{"$f":"D563+1","v":"2028-01-19"},{"$f":"E563+1","v":"2028-01-20"},{"$f":"F563+1","v":"2028-01-21"},{"$f":"G563+1","v":"2028-01-22"},{"$f":"H563+1","v":"2028-01-23"}]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I563+1","v":"2028-01-24"},{"$f":"C568+1","v":"2028-01-25"},{"$f":"D568+1","v":"2028-01-26"},{"$f":"E568+1","v":"2028-01-27"},{"$f":"F568+1","v":"2028-01-28"},{"$f":"G568+1","v":"2028-01-29"},{"$f":"H568+1","v":"2028-01-30"}]
[]
[]
[]
[]
[null,"2028-02-01",{"$f":"I568+1","v":"2028-01-31"},{"$f":"C573+1","v":"2028-02-01"},{"$f":"D573+1","v":"2028-02-02"},{"$f":"E573+1","v":"2028-02-03"},{"$f":"F573+1","v":"2028-02-04"},{"$f":"G573+1","v":"2028-02-05"},{"$f":"H573+1","v":"2028-02-06"}]
[null,"Sem 5"]
[]
[]
[]
[null,"Sem 6",{"$f":"I573+1","v":"2028-02-07"},{"$f":"C578+1","v":"2028-02-08"},{"$f":"D578+1","v":"2028-02-09"},{"$f":"E578+1","v":"2028-02-10"},{"$f":"F578+1","v":"2028-02-11"},{"$f":"G578+1","v":"2028-02-12"},{"$f":"H578+1","v":"2028-02-13"}]
[]
[]
[]
[]
[null,"Sem 7",{"$f":"I578+1","v":"2028-02-14"},{"$f":"C583+1","v":"2028-02-15"},{"$f":"D583+1","v":"2028-02-16"},{"$f":"E583+1","v":"2028-02-17"},{"$f":"F583+1","v":"2028-02-18"},{"$f":"G583+1","v":"2028-02-19"},{"$f":"H583+1","v":"2028-02-20"}]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I583+1","v":"2028-02-21"},{"$f":"C588+1","v":"2028-02-22"},{"$f":"D588+1","v":"2028-02-23"},{"$f":"E588+1","v":"2028-02-24"},{"$f":"F588+1","v":"2028-02-25"},{"$f":"G588+1","v":"2028-02-26"},{"$f":"H588+1","v":"2028-02-27"}]
[]
[]
[]
[]
[null,"2028-03-01",{"$f":"I588+1","v":"2028-02-28"},{"$f":"C593+1","v":"2028-02-29"},{"$f":"D593+1","v":"2028-03-01"},{"$f":"E593+1","v":"2028-03-02"},{"$f":"F593+1","v":"2028-03-03"},{"$f":"G593+1","v":"2028-03-04"},{"$f":"H593+1","v":"2028-03-05"}]
[null,"Sem 9"]
[]
[]
[]
[null,"Sem 10",{"$f":"I593+1","v":"2028-03-06"},{"$f":"C598+1","v":"2028-03-07"},{"$f":"D598+1","v":"2028-03-08"},{"$f":"E598+1","v":"2028-03-09"},{"$f":"F598+1","v":"2028-03-10"},{"$f":"G598+1","v":"2028-03-11"},{"$f":"H598+1","v":"2028-03-12"}]
[]
[]
[]
[]
[null,"Sem 11",{"$f":"I598+1","v":"2028-03-13"},{"$f":"C603+1","v":"2028-03-14"},{"$f":"D603+1","v":"2028-03-15"},{"$f":"E603+1","v":"2028-03-16"},{"$f":"F603+1","v":"2028-03-17"},{"$f":"G603+1","v":"2028-03-18"},{"$f":"H603+1","v":"2028-03-19"}]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I603+1","v":"2028-03-20"},{"$f":"C608+1","v":"2028-03-21"},{"$f":"D608+1","v":"2028-03-22"},{"$f":"E608+1","v":"2028-03-23"},{"$f":"F608+1","v":"2028-03-24"},{"$f":"G608+1","v":"2028-03-25"},{"$f":"H608+1","v":"2028-03-26"}]
[]
[]
[]
[]
[null,"2028-04-01",{"$f":"I608+1","v":"2028-03-27"},{"$f":"C613+1","v":"2028-03-28"},{"$f":"D613+1","v":"2028-03-29"},{"$f":"E613+1","v":"2028-03-30"},{"$f":"F613+1","v":"2028-03-31"},{"$f":"G613+1","v":"2028-04-01"},{"$f":"H613+1","v":"2028-04-02"}]
[null,"Sem 13"]
[]
[]
[]
[null,"Sem 14",{"$f":"I613+1","v":"2028-04-03"},{"$f":"C618+1","v":"2028-04-04"},{"$f":"D618+1","v":"2028-04-05"},{"$f":"E618+1","v":"2028-04-06"},{"$f":"F618+1","v":"2028-04-07"},{"$f":"G618+1","v":"2028-04-08"},{"$f":"H618+1","v":"2028-04-09"}]
[]
[]
[]
[]
[null,"Sem 15",{"$f":"I618+1","v":"2028-04-10"},{"$f":"C623+1","v":"2028-04-11"},{"$f":"D623+1","v":"2028-04-12"},{"$f":"E623+1","v":"2028-04-13"},{"$f":"F623+1","v":"2028-04-14"},{"$f":"G623+1","v":"2028-04-15"},{"$f":"H623+1","v":"2028-04-16"}]
[null,null,null,null,null,"Semana Sanata","Viernes Santo"]
[]
[]
[]
[null,"Sem 16",{"$f":"I623+1","v":"2028-04-17"},{"$f":"C628+1","v":"2028-04-18"},{"$f":"D628+1","v":"2028-04-19"},{"$f":"E628+1","v":"2028-04-20"},{"$f":"F628+1","v":"2028-04-21"},{"$f":"G628+1","v":"2028-04-22"},{"$f":"H628+1","v":"2028-04-23"}]
[]
[]
[]
[]
[null,"Sem 17",{"$f":"I628+1","v":"2028-04-24"},{"$f":"C633+1","v":"2028-04-25"},{"$f":"D633+1","v":"2028-04-26"},{"$f":"E633+1","v":"2028-04-27"},{"$f":"F633+1","v":"2028-04-28"},{"$f":"G633+1","v":"2028-04-29"},{"$f":"H633+1","v":"2028-04-30"}]
[]
[]
[]
[]
[null,"2028-05-01",{"$f":"I633+1","v":"2028-05-01"},{"$f":"C638+1","v":"2028-05-02"},{"$f":"D638+1","v":"2028-05-03"},{"$f":"E638+1","v":"2028-05-04"},{"$f":"F638+1","v":"2028-05-05"},{"$f":"G638+1","v":"2028-05-06"},{"$f":"H638+1","v":"2028-05-07"}]
[null,"Sem 18","Festivo","Festivo"]
[]
[]
[]
[null,"Sem 19",{"$f":"I638+1","v":"2028-05-08"},{"$f":"C643+1","v":"2028-05-09"},{"$f":"D643+1","v":"2028-05-10"},{"$f":"E643+1","v":"2028-05-11"},{"$f":"F643+1","v":"2028-05-12"},{"$f":"G643+1","v":"2028-05-13"},{"$f":"H643+1","v":"2028-05-14"}]
[]
[]
[]
[]
[null,"Sem 20",{"$f":"I643+1","v":"2028-05-15"},{"$f":"C648+1","v":"2028-05-16"},{"$f":"D648+1","v":"2028-05-17"},{"$f":"E648+1","v":"2028-05-18"},{"$f":"F648+1","v":"2028-05-19"},{"$f":"G648+1","v":"2028-05-20"},{"$f":"H648+1","v":"2028-05-21"}]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I648+1","v":"2028-05-22"},{"$f":"C653+1","v":"2028-05-23"},{"$f":"D653+1","v":"2028-05-24"},{"$f":"E653+1","v":"2028-05-25"},{"$f":"F653+1","v":"2028-05-26"},{"$f":"G653+1","v":"2028-05-27"},{"$f":"H653+1","v":"2028-05-28"}]
[]
[]
[]
[]
[null,"2028-06-01",{"$f":"I653+1","v":"2028-05-29"},{"$f":"C658+1","v":"2028-05-30"},{"$f":"D658+1","v":"2028-05-31"},{"$f":"E658+1","v":"2028-06-01"},{"$f":"F658+1","v":"2028-06-02"},{"$f":"G658+1","v":"2028-06-03"},{"$f":"H658+1","v":"2028-06-04"}]
[null,"Sem 22"]
[]
[]
[]
[null,"Sem 23",{"$f":"I658+1","v":"2028-06-05"},{"$f":"C663+1","v":"2028-06-06"},{"$f":"D663+1","v":"2028-06-07"},{"$f":"E663+1","v":"2028-06-08"},{"$f":"F663+1","v":"2028-06-09"},{"$f":"G663+1","v":"2028-06-10"},{"$f":"H663+1","v":"2028-06-11"}]
[]
[]
[]
[]
[null,"Sem 24",{"$f":"I663+1","v":"2028-06-12"},{"$f":"C668+1","v":"2028-06-13"},{"$f":"D668+1","v":"2028-06-14"},{"$f":"E668+1","v":"2028-06-15"},{"$f":"F668+1","v":"2028-06-16"},{"$f":"G668+1","v":"2028-06-17"},{"$f":"H668+1","v":"2028-06-18"}]
[null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 25",{"$f":"I668+1","v":"2028-06-19"},{"$f":"C673+1","v":"2028-06-20"},{"$f":"D673+1","v":"2028-06-21"},{"$f":"E673+1","v":"2028-06-22"},{"$f":"F673+1","v":"2028-06-23"},{"$f":"G673+1","v":"2028-06-24"},{"$f":"H673+1","v":"2028-06-25"}]
[]
[]
[]
[]
[null,"2028-07-01",{"$f":"I673+1","v":"2028-06-26"},{"$f":"C678+1","v":"2028-06-27"},{"$f":"D678+1","v":"2028-06-28"},{"$f":"E678+1","v":"2028-06-29"},{"$f":"F678+1","v":"2028-06-30"},{"$f":"G678+1","v":"2028-07-01"},{"$f":"H678+1","v":"2028-07-02"}]
[null,"Sem 26"]
[]
[]
[]
[null,"Sem 27",{"$f":"I678+1","v":"2028-07-03"},{"$f":"C683+1","v":"2028-07-04"},{"$f":"D683+1","v":"2028-07-05"},{"$f":"E683+1","v":"2028-07-06"},{"$f":"F683+1","v":"2028-07-07"},{"$f":"G683+1","v":"2028-07-08"},{"$f":"H683+1","v":"2028-07-09"}]
[]
[]
[]
[]
[null,"Sem 28",{"$f":"I683+1","v":"2028-07-10"},{"$f":"C688+1","v":"2028-07-11"},{"$f":"D688+1","v":"2028-07-12"},{"$f":"E688+1","v":"2028-07-13"},{"$f":"F688+1","v":"2028-07-14"},{"$f":"G688+1","v":"2028-07-15"},{"$f":"H688+1","v":"2028-07-16"}]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I688+1","v":"2028-07-17"},{"$f":"C693+1","v":"2028-07-18"},{"$f":"D693+1","v":"2028-07-19"},{"$f":"E693+1","v":"2028-07-20"},{"$f":"F693+1","v":"2028-07-21"},{"$f":"G693+1","v":"2028-07-22"},{"$f":"H693+1","v":"2028-07-23"}]
[]
[]
[]
[]
[null,"Sem 30",{"$f":"I693+1","v":"2028-07-24"},{"$f":"C698+1","v":"2028-07-25"},{"$f":"D698+1","v":"2028-07-26"},{"$f":"E698+1","v":"2028-07-27"},{"$f":"F698+1","v":"2028-07-28"},{"$f":"G698+1","v":"2028-07-29"},{"$f":"H698+1","v":"2028-07-30"}]
[]
[]
[]
[]
[null,"2028-08-01",{"$f":"I698+1","v":"2028-07-31"},{"$f":"C703+1","v":"2028-08-01"},{"$f":"D703+1","v":"2028-08-02"},{"$f":"E703+1","v":"2028-08-03"},{"$f":"F703+1","v":"2028-08-04"},{"$f":"G703+1","v":"2028-08-05"},{"$f":"H703+1","v":"2028-08-06"}]
[null,"Sem 31"]
[]
[]
[]
[null,"Sem 32",{"$f":"I703+1","v":"2028-08-07"},{"$f":"C708+1","v":"2028-08-08"},{"$f":"D708+1","v":"2028-08-09"},{"$f":"E708+1","v":"2028-08-10"},{"$f":"F708+1","v":"2028-08-11"},{"$f":"G708+1","v":"2028-08-12"},{"$f":"H708+1","v":"2028-08-13"}]
[]
[]
[]
[]
[null,"Sem 33",{"$f":"I708+1","v":"2028-08-14"},{"$f":"C713+1","v":"2028-08-15"},{"$f":"D713+1","v":"2028-08-16"},{"$f":"E713+1","v":"2028-08-17"},{"$f":"F713+1","v":"2028-08-18"},{"$f":"G713+1","v":"2028-08-19"},{"$f":"H713+1","v":"2028-08-20"}]
[null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 34",{"$f":"I713+1","v":"2028-08-21"},{"$f":"C718+1","v":"2028-08-22"},{"$f":"D718+1","v":"2028-08-23"},{"$f":"E718+1","v":"2028-08-24"},{"$f":"F718+1","v":"2028-08-25"},{"$f":"G718+1","v":"2028-08-26"},{"$f":"H718+1","v":"2028-08-27"}]
[]
[]
[]
[]
[null,"2028-09-01",{"$f":"I718+1","v":"2028-08-28"},{"$f":"C723+1","v":"2028-08-29"},{"$f":"D723+1","v":"2028-08-30"},{"$f":"E723+1","v":"2028-08-31"},{"$f":"F723+1","v":"2028-09-01"},{"$f":"G723+1","v":"2028-09-02"},{"$f":"H723+1","v":"2028-09-03"}]
[null,"Sem 35"]
[]
[]
[]
[null,"Sem 36",{"$f":"I723+1","v":"2028-09-04"},{"$f":"C728+1","v":"2028-09-05"},{"$f":"D728+1","v":"2028-09-06"},{"$f":"E728+1","v":"2028-09-07"},{"$f":"F728+1","v":"2028-09-08"},{"$f":"G728+1","v":"2028-09-09"},{"$f":"H728+1","v":"2028-09-10"}]
[]
[]
[]
[]
[null,"Sem 37",{"$f":"I728+1","v":"2028-09-11"},{"$f":"C733+1","v":"2028-09-12"},{"$f":"D733+1","v":"2028-09-13"},{"$f":"E733+1","v":"2028-09-14"},{"$f":"F733+1","v":"2028-09-15"},{"$f":"G733+1","v":"2028-09-16"},{"$f":"H733+1","v":"2028-09-17"}]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I733+1","v":"2028-09-18"},{"$f":"C738+1","v":"2028-09-19"},{"$f":"D738+1","v":"2028-09-20"},{"$f":"E738+1","v":"2028-09-21"},{"$f":"F738+1","v":"2028-09-22"},{"$f":"G738+1","v":"2028-09-23"},{"$f":"H738+1","v":"2028-09-24"}]
[]
[]
[]
[]
[null,"2028-10-01",{"$f":"I738+1","v":"2028-09-25"},{"$f":"C743+1","v":"2028-09-26"},{"$f":"D743+1","v":"2028-09-27"},{"$f":"E743+1","v":"2028-09-28"},{"$f":"F743+1","v":"2028-09-29"},{"$f":"G743+1","v":"2028-09-30"},{"$f":"H743+1","v":"2028-10-01"}]
[null,"Sem 39"]
[]
[]
[]
[null,"Sem 40",{"$f":"I743+1","v":"2028-10-02"},{"$f":"C748+1","v":"2028-10-03"},{"$f":"D748+1","v":"2028-10-04"},{"$f":"E748+1","v":"2028-10-05"},{"$f":"F748+1","v":"2028-10-06"},{"$f":"G748+1","v":"2028-10-07"},{"$f":"H748+1","v":"2028-10-08"}]
[]
[]
[]
[]
[null,"Sem 41",{"$f":"I748+1","v":"2028-10-09"},{"$f":"C753+1","v":"2028-10-10"},{"$f":"D753+1","v":"2028-10-11"},{"$f":"E753+1","v":"2028-10-12"},{"$f":"F753+1","v":"2028-10-13"},{"$f":"G753+1","v":"2028-10-14"},{"$f":"H753+1","v":"2028-10-15"}]
[null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 42",{"$f":"I753+1","v":"2028-10-16"},{"$f":"C758+1","v":"2028-10-17"},{"$f":"D758+1","v":"2028-10-18"},{"$f":"E758+1","v":"2028-10-19"},{"$f":"F758+1","v":"2028-10-20"},{"$f":"G758+1","v":"2028-10-21"},{"$f":"H758+1","v":"2028-10-22"}]
[]
[]
[]
[]
[null,"Sem 43",{"$f":"I758+1","v":"2028-10-23"},{"$f":"C763+1","v":"2028-10-24"},{"$f":"D763+1","v":"2028-10-25"},{"$f":"E763+1","v":"2028-10-26"},{"$f":"F763+1","v":"2028-10-27"},{"$f":"G763+1","v":"2028-10-28"},{"$f":"H763+1","v":"2028-10-29"}]
[]
[]
[]
[]
[null,"2028-11-01",{"$f":"I763+1","v":"2028-10-30"},{"$f":"C768+1","v":"2028-10-31"},{"$f":"D768+1","v":"2028-11-01"},{"$f":"E768+1","v":"2028-11-02"},{"$f":"F768+1","v":"2028-11-03"},{"$f":"G768+1","v":"2028-11-04"},{"$f":"H768+1","v":"2028-11-05"}]
[null,"Sem 44",null,null,"Festivo"]
[]
[]
[]
[null,"Sem 45",{"$f":"I768+1","v":"2028-11-06"},{"$f":"C773+1","v":"2028-11-07"},{"$f":"D773+1","v":"2028-11-08"},{"$f":"E773+1","v":"2028-11-09"},{"$f":"F773+1","v":"2028-11-10"},{"$f":"G773+1","v":"2028-11-11"},{"$f":"H773+1","v":"2028-11-12"}]
[]
[]
[]
[]
[null,"Sem 46",{"$f":"I773+1","v":"2028-11-13"},{"$f":"C778+1","v":"2028-11-14"},{"$f":"D778+1","v":"2028-11-15"},{"$f":"E778+1","v":"2028-11-16"},{"$f":"F778+1","v":"2028-11-17"},{"$f":"G778+1","v":"2028-11-18"},{"$f":"H778+1","v":"2028-11-19"}]
[null,null,null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 47",{"$f":"I778+1","v":"2028-11-20"},{"$f":"C783+1","v":"2028-11-21"},{"$f":"D783+1","v":"2028-11-22"},{"$f":"E783+1","v":"2028-11-23"},{"$f":"F783+1","v":"2028-11-24"},{"$f":"G783+1","v":"2028-11-25"},{"$f":"H783+1","v":"2028-11-26"}]
[null,null,"FESTIVO"]
[]
[]
[]
[null,"2028-12-01",{"$f":"I783+1","v":"2028-11-27"},{"$f":"C788+1","v":"2028-11-28"},{"$f":"D788+1","v":"2028-11-29"},{"$f":"E788+1","v":"2028-11-30"},{"$f":"F788+1","v":"2028-12-01"},{"$f":"G788+1","v":"2028-12-02"},{"$f":"H788+1","v":"2028-12-03"}]
[null,"Sem 48"]
[]
[]
[]
[null,"Sem 49",{"$f":"I788+1","v":"2028-12-04"},{"$f":"C793+1","v":"2028-12-05"},{"$f":"D793+1","v":"2028-12-06"},{"$f":"E793+1","v":"2028-12-07"},{"$f":"F793+1","v":"2028-12-08"},{"$f":"G793+1","v":"2028-12-09"},{"$f":"H793+1","v":"2028-12-10"}]
[null,null,null,null,"Festivo",null,"Festivo"]
[]
[]
[]
[null,"Sem 50",{"$f":"I793+1","v":"2028-12-11"},{"$f":"C798+1","v":"2028-12-12"},{"$f":"D798+1","v":"2028-12-13"},{"$f":"E798+1","v":"2028-12-14"},{"$f":"F798+1","v":"2028-12-15"},{"$f":"G798+1","v":"2028-12-16"},{"$f":"H798+1","v":"2028-12-17"}]
[]
[]
[]
[]
[null,"Sem 51",{"$f":"I798+1","v":"2028-12-18"},{"$f":"C803+1","v":"2028-12-19"},{"$f":"D803+1","v":"2028-12-20"},{"$f":"E803+1","v":"2028-12-21"},{"$f":"F803+1","v":"2028-12-22"},{"$f":"G803+1","v":"2028-12-23"},{"$f":"H803+1","v":"2028-12-24"}]
[null,null,null,null,null,null,null,null,"Nochebuena"]
[]
[]
[]
[null,"Sem 52",{"$f":"I803+1","v":"2028-12-25"},{"$f":"C808+1","v":"2028-12-26"},{"$f":"D808+1","v":"2028-12-27"},{"$f":"E808+1","v":"2028-12-28"},{"$f":"F808+1","v":"2028-12-29"},{"$f":"G808+1","v":"2028-12-30"},{"$f":"H808+1","v":"2028-12-31"}]
[null,null,"Navidad",null,null,null,null,null,"Nochevieja"]
[]
[]
[]
[null,"2029-01-01",{"$f":"I808+1","v":"2029-01-01"},{"$f":"C813+1","v":"2029-01-02"},{"$f":"D813+1","v":"2029-01-03"},{"$f":"E813+1","v":"2029-01-04"},{"$f":"F813+1","v":"2029-01-05"},{"$f":"G813+1","v":"2029-01-06"},{"$f":"H813+1","v":"2029-01-07"}]
[null,"Sem 1","Año Nuevo",null,null,null,null,"Reyes"]
[]
[]
[]
[null,"Sem 2",{"$f":"I813+1","v":"2029-01-08"},{"$f":"C818+1","v":"2029-01-09"},{"$f":"D818+1","v":"2029-01-10"},{"$f":"E818+1","v":"2029-01-11"},{"$f":"F818+1","v":"2029-01-12"},{"$f":"G818+1","v":"2029-01-13"},{"$f":"H818+1","v":"2029-01-14"}]
[]
[]
[]
[]
[null,"Sem 3",{"$f":"I818+1","v":"2029-01-15"},{"$f":"C823+1","v":"2029-01-16"},{"$f":"D823+1","v":"2029-01-17"},{"$f":"E823+1","v":"2029-01-18"},{"$f":"F823+1","v":"2029-01-19"},{"$f":"G823+1","v":"2029-01-20"},{"$f":"H823+1","v":"2029-01-21"}]

{"sheet":"Calendario Contrato","index":4,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Anexo 2"]
[null,{"$f":"'MODELO PPTO.'!H4","v":"PROGRAMA"}]
[null,"CALENDARIO PREVISTO PRODUCCIÓN"]
[]
[null,2026,"ENE","FEB","MAR","ABR","MAY","JUN","JUL","AGO","SEP","OCT","NOV","DIC"]
[null,"Preproducción"]
[null,"Producción"]
[null,"Postproducción"]
[null,"1ª Entrega"]
[]
[null,2027,"ENE","FEB","MAR","ABR","MAY","JUN","JUL","AGO","SEP","OCT","NOV","DIC"]
[null,"Preproducción"]
[null,"Producción"]
[null,"Postproducción"]
[null,"1ª Entrega"]
[]
[null,2028,"ENE","FEB","MAR","ABR","MAY","JUN","JUL","AGO","SEP","OCT","NOV","DIC"]
[null,"Preproducción"]
[null,"Producción"]
[null,"Postproducción"]
[null,"1ª Entrega"]

{"sheet":"Guía informativa","index":5,"n_rows":10,"n_cols":4,"rows_kept":10,"cut":false,"hidden":false,"merged":[[116,17,117,17]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Para añadir filas tenemos que hacerlo siguiendo las siguientes instrucciones."]