{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["MODELO PPTO.","SEG. SOCIAL ARTISTAS","COSTES SOCIALES EQUIPO TÉCNICO","PlandTrabajo-Calendario","Calendario Contrato"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":8,"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":1031,"n_cols":37,"rows_kept":1031,"cut":false,"hidden":false,"merged":[[30,3,30,5],[24,3,24,5],[25,3,25,5],[26,3,26,5],[27,3,27,5],[28,3,28,5],[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],[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],[31,3,31,5],[34,4,34,6],[49,4,49,6],[33,1,33,6],[51,11,51,14],[51,7,51,10]]}
[]
[null,2025,null,null,null,"ANEXO 1"]
[null,null,null,"PRODUCTORA",null,null,null,"PROGRAMA / SERIE "]
[null,null,null,"NOMBRE PRODUCTORA",null,null,null,"PROGRAMA:"]
[]
[null,null,null,"Género:",null,null,null,null,null,null,null,"Nº capítulos:",null,null,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Duración:"]
[]
[null,null,null,null,null,null,null,"IMPORTE"]
[null,"CAPÍTULO",null,"RESUMEN CAPÍTULOS PRESUPUESTADOS",null,null,null,"PRE",null,"PRO",null,"POST",null,"TOTAL"]
[]
[null,"01.00.00.00",null,"GUIÓN,MÚSICAS,COMPRA DERECHOS/PROGRAMAS",null,null,null,{"$f":"L56","v":0},null,{"$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,{"$f":"L79","v":0},null,{"$f":"M79","v":0},null,{"$f":"N79","v":0},null,{"$f":"O79","v":0}]
[null,"03.00.00.00",null,"EQUIPO TÉCNICO",null,null,null,{"$f":"L199","v":0},null,{"$f":"M199","v":0},null,{"$f":"N199","v":0},null,{"$f":"O199","v":0}]
[null,"04.00.00.00",null,"ESCENOGRAFÍA",null,null,null,{"$f":"L370","v":0},null,{"$f":"M370","v":0},null,{"$f":"N370","v":0},null,{"$f":"O370","v":0}]
[null,"05.00.00.00",null,{"$f":"+D442","v":"MAQUINARIA DE RODAJE Y TRANSPORTES."},null,null,null,{"$f":"L442","v":0},null,{"$f":"M442","v":0},null,{"$f":"N442","v":0},null,{"$f":"O442","v":0}]
[null,"06.00.00.00",null,{"$f":"+D527","v":"VIAJES, DIETAS Y COMIDAS"},null,null,null,{"$f":"L527","v":0},null,{"$f":"M527","v":0},null,{"$f":"N527","v":0},null,{"$f":"O527","v":0}]
[null,"07.00.00.00",null,"SOPORTES GRABACIÓN Y VARIOS PRODUCCIÓN",null,null,null,{"$f":"L566","v":0},null,{"$f":"M566","v":0},null,{"$f":"N566","v":0},null,{"$f":"O566","v":0}]
[null,"08.00.00.00",null,"MONTAJE, SONORIZACIÓN Y POSTPRODUCCIÓN",null,null,null,{"$f":"L595","v":0},null,{"$f":"M595","v":0},null,{"$f":"N595","v":0},null,{"$f":"O595","v":0}]
[null,"09.00.00.00",null,{"$f":"+D642","v":"SEGUROS E IMPUESTOS"},null,null,null,{"$f":"L642","v":0},null,{"$f":"M642","v":0},null,{"$f":"N642","v":0},null,{"$f":"O642","v":0}]
[null,"10.00.00.00",null,{"$f":"+D652","v":"GASTOS GENERALES"},null,null,null,{"$f":"L652","v":0},null,{"$f":"M652","v":0},null,{"$f":"N652","v":0},null,{"$f":"O652","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,{"$f":"(L56+L199+L370+L442+L527+L566+L595+L642+L652)*10%","v":0},null,{"$f":"(M56+M199+M370+M442+M527+M566+M595+M642+M652)*10%","v":0},null,{"$f":"(N56+N199+N370+N442+N527+N566+N595+N642+N652)*10%","v":0},null,{"$f":"(O56+O199+O370+O442+O527+O566+O595+O642+O652)*10%","v":0}]
[null,null,null,"B.I. ( 5% DEL CAP.2 )",null,null,null,{"$f":"L79*5%","v":0},null,{"$f":"M79*5%","v":0},null,{"$f":"N79*5%","v":0},null,{"$f":"O79*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":"B79","v":"02.00.00.00."},"Cap 02",{"$f":"D79","v":"PERSONAL ARTISTICO"},{"$f":"O79","v":0}]
[null,null,"Cap "]
[null,null,"Cap "]
[null,null,"Cap "]
[null,{"$f":"B366","v":"03.13.00.00."},"Cap 03",{"$f":"D366","v":"SEGURIDAD SOCIAL EQUIPO TÉCNICO"},{"$f":"O366","v":0}]
[null,null,"Cap "]
[null,null,"Cap "]
[null,null,"Cap "]
[null,null,"Cap "]
[null,"07.02.09.00.","Cap 07","PREMIOS",{"$f":"O585","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,{"$f":"+L57+L69","v":0},{"$f":"+M57+M69","v":0},{"$f":"+N57+N69","v":0},{"$f":"+O57+O69","v":0}]
[null,"01.01.00.00.","Nº","Guión","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L58:L67)","v":0},{"$f":"SUM(M58:M67)","v":0},{"$f":"SUM(N58:N67)","v":0},{"$f":"SUM(O58:O67)","v":0}]
[null,"01.01.01.00.",null,"Idea, argumento original",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,{"$f":"+J60*F60*C60","v":0},0]
[null,"01.01.03.01.",null,"Guionistas (mercantiles)",null,null,"M",null,null,null,0,0,0,{"$f":"+J61*F61*C61","v":0},0]
[null,"01.01.03.02.",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,{"$f":"(SUM(N14:N22,O69,O58:O62,O64:O67)*0/100)/O6","v":0},null,null,null,null,0,{"$f":"+H63*F63*C63","v":0},{"$f":"+I63*F63*C63","v":0},0,0]
[null,"01.01.05.00.",null,"Consultoría derechos (auditor derechos formato, gastos viajes…)",null,null,null,null,null,null,0,0,0,0,0]
[null,"01.01.06.00.",null,"Adquisición otros derechos",null,null,null,null,null,null,{"$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,null,null,null,null,null,null,null,0,{"$f":"+H66*F66*C66","v":0},{"$f":"+I66*F66*C66","v":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,{"$f":"+J67*F67*C67","v":0},0]
[null,null,null,null,"."]
[null,"01.02.00.00.","Nº","Música","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L70:L77)","v":0},{"$f":"SUM(M70:M77)","v":0},{"$f":"SUM(N70:N77)","v":0},{"$f":"SUM(O70:O77)","v":0}]
[null,"01.02.01.00.",null,"Derechos autor músicas y/o canciones",null,null,null,null,null,null,{"$f":"SUM(H70:J70)","v":0},{"$f":"+H70*F70*C70","v":0},{"$f":"+I70*F70*C70","v":0},{"$f":"+J70*F70*C70","v":0},{"$f":"SUM(L70:N70)","v":0}]
[null,"01.02.02.00.",null,"Compositor sintonía y/o música de fondo ",null,null,null,null,null,null,0,0,0,{"$f":"+J71*F71*C71","v":0},0]
[null,"01.02.03.00.",null,"Compositor música o canciones originales.",null,null,null,null,null,null,0,0,0,{"$f":"+J72*F72*C72","v":0},0]
[null,"01.02.04.00.",null,"Arreglista ",null,null,null,null,null,null,0,0,0,{"$f":"+J73*F73*C73","v":0},0]
[null,"01.02.05.00.",null,"Copistería musical ",null,null,null,null,null,null,0,0,0,{"$f":"+J74*F74*C74","v":0},0]
[null,"01.02.06.00.",null,"Música  de librería.",null,null,null,null,null,null,0,0,0,{"$f":"+J75*F75*C75","v":0},0]
[null,"01.02.07.00.",null,null,null,null,null,null,null,null,0,{"$f":"+H76*F76*C76","v":0},{"$f":"+I76*F76*C76","v":0},{"$f":"+J76*F76*C76","v":0},{"$f":"SUM(L76:N76)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,{"$f":"+J77*F77*C77","v":0},0]
[null,null,null,null,"."]
[null,"02.00.00.00.","CAP. 2","PERSONAL ARTISTICO",".",null,null,"TOTAL CAPITULO 2",null,null,null,{"$f":"SUM(L80+L88+L99+L117+L126+L135+L143+L154+L161+L171+L196)","v":0},{"$f":"SUM(M80+M88+M99+M117+M126+M135+M143+M154+M161+M171+M196)","v":0},{"$f":"SUM(N80+N88+N99+N117+N126+N135+N143+N154+N161+N171+N196)","v":0},{"$f":"SUM(O80+O88+O99+O117+O126+O135+O143+O154+O161+O171+O196)","v":0}]
[null,"02.01.00.00.","Nº"," Protagonistas.Presentadores.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L81:L86)","v":0},{"$f":"SUM(M81:M86)","v":0},{"$f":"SUM(N81:N86)","v":0},{"$f":"SUM(O81:O86)","v":0}]
[null,"02.01.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H81:J81)","v":0},{"$f":"+H81*F81*C81","v":0},{"$f":"+I81*F81*C81","v":0},{"$f":"+J81*F81*C81","v":0},{"$f":"SUM(L81:N81)","v":0}]
[null,"02.01.02.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.01.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.01.04.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.01.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.02.00.00.","Nº","Principales.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L89:L97)","v":0},{"$f":"SUM(M89:M97)","v":0},{"$f":"SUM(N89:N97)","v":0},{"$f":"SUM(O89:O97)","v":0}]
[null,"02.02.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H89:J89)","v":0},{"$f":"+H89*F89*C89","v":0},{"$f":"+I89*F89*C89","v":0},{"$f":"+J89*F89*C89","v":0},{"$f":"SUM(L89:N89)","v":0}]
[null,"02.02.02.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.04.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.02.06.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H94:J94)","v":0},{"$f":"+H94*F94*C94","v":0},{"$f":"+I94*F94*C94","v":0},{"$f":"+J94*F94*C94","v":0},{"$f":"SUM(L94:N94)","v":0}]
[null,"02.02.07.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H96:J96)","v":0},{"$f":"+H96*F96*C96","v":0},{"$f":"+I96*F96*C96","v":0},{"$f":"+J96*F96*C96","v":0},{"$f":"SUM(L96:N96)","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","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L100:L115)","v":0},{"$f":"SUM(M100:M115)","v":0},{"$f":"SUM(N100:N115)","v":0},{"$f":"SUM(O100:O115)","v":0}]
[null,"02.03.01.00.",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},{"$f":"SUM(L100:N100)","v":0}]
[null,"02.03.02.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.04.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.07.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.08.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.09.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.10.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.11.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.12.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.13.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.14.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.03.15.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.04.00.00.","Nº","Pequeñas partes.(Episódicos)","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L118:L124)","v":0},{"$f":"SUM(M118:M124)","v":0},{"$f":"SUM(N118:N124)","v":0},{"$f":"SUM(O118:O124)","v":0}]
[null,"02.04.01.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H118:J118)","v":0},{"$f":"+H118*F118*C118","v":0},{"$f":"+I118*F118*C118","v":0},{"$f":"+J118*F118*C118","v":0},{"$f":"SUM(L118:N118)","v":0}]
[null,"02.04.02.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.03.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.04.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.04.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,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 ",{"$f":"SUM(L127:L133)","v":0},{"$f":"SUM(M127:M133)","v":0},{"$f":"SUM(N127:N133)","v":0},{"$f":"SUM(O127:O133)","v":0}]
[null,"02.05.01.00.",null,"Figuración Especial",null,null,null,null,null,null,{"$f":"SUM(H127:J127)","v":0},{"$f":"+H127*F127*C127","v":0},{"$f":"+I127*F127*C127","v":0},{"$f":"+J127*F127*C127","v":0},{"$f":"SUM(L127:N127)","v":0}]
[null,"02.05.02.00.",null,"Figuración normal",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.05.03.00.",null,"Dobles ",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.05.04.00.",null,"Azafatas de imagen",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.05.05.00.",null,"Público",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.05.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H133:J133)","v":0},{"$f":"+H133*F133*C133","v":0},{"$f":"+I133*F133*C133","v":0},{"$f":"+J133*F133*C133","v":0},{"$f":"SUM(L133:N133)","v":0}]
[null,null,null,null,"."]
[null,"02.06.00.00.","Nº","Especialistas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L136:L141)","v":0},{"$f":"SUM(M136:M141)","v":0},{"$f":"SUM(N136:N141)","v":0},{"$f":"SUM(O136:O141)","v":0}]
[null,"02.06.01.00.",null,"Dobles de acción ",null,null,null,null,null,null,{"$f":"SUM(H136:J136)","v":0},{"$f":"+H136*F136*C136","v":0},{"$f":"+I136*F136*C136","v":0},{"$f":"+J136*F136*C136","v":0},{"$f":"SUM(L136:N136)","v":0}]
[null,"02.06.02.00.",null,"Maestro de armas/Jefe de especialistas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.06.03.00.",null,"Especialistas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.06.04.00.",null,"Caballistas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.06.05.00.",null,"Profesores/tutores menores",null,null,null,null,null,null,{"$f":"SUM(H140:J140)","v":0},{"$f":"+H140*F140*C140","v":0},{"$f":"+I140*F140*C140","v":0},{"$f":"+J140*F140*C140","v":0},{"$f":"SUM(L140:N140)","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 ",{"$f":"SUM(L144:L152)","v":0},{"$f":"SUM(M144:M152)","v":0},{"$f":"SUM(N144:N152)","v":0},{"$f":"SUM(O144:O152)","v":0}]
[null,"02.07.01.00.",null,"Coreógrafo.",null,null,null,null,null,null,{"$f":"SUM(H144:J144)","v":0},{"$f":"+H144*F144*C144","v":0},{"$f":"+I144*F144*C144","v":0},{"$f":"+J144*F144*C144","v":0},{"$f":"SUM(L144:N144)","v":0}]
[null,"02.07.02.00.",null,"Ayudante coreógrafo",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.03.00.",null,"Bailarines",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.04.00.",null,"Modelos",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.05.00.",null,"Orquestas/Grupos musicales. ",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.06.00.",null,"Coros en escena.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.07.00.",null,"Músicos de escena live/playback",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.07.08.00.",null,"Otras actuaciones musicales.",null,null,null,null,null,null,{"$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,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 ",{"$f":"SUM(L155:L159)","v":0},{"$f":"SUM(M155:M159)","v":0},{"$f":"SUM(N155:N159)","v":0},{"$f":"SUM(O155:O159)","v":0}]
[null,"02.08.01.00.",null,"Director de doblaje .",null,null,null,null,null,null,{"$f":"SUM(H155:J155)","v":0},{"$f":"+H155*F155*C155","v":0},{"$f":"+I155*F155*C155","v":0},{"$f":"+J155*F155*C155","v":0},{"$f":"SUM(L155:N155)","v":0}]
[null,"02.08.02.00.",null,"Dobladores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.08.03.00.",null,"Locutores/Comentaristas en off.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.08.04.00.",null,"Efectos sala.",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"02.09.00.00.","Nº","Varios programas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L162:L169)","v":0},{"$f":"SUM(M162:M169)","v":0},{"$f":"SUM(N162:N169)","v":0},{"$f":"SUM(O162:O169)","v":0}]
[null,"02.09.01.00.",null,"Actuaciones especiales.",null,null,null,null,null,null,{"$f":"SUM(H162:J162)","v":0},{"$f":"+H162*F162*C162","v":0},{"$f":"+I162*F162*C162","v":0},{"$f":"+J162*F162*C162","v":0},{"$f":"SUM(L162:N162)","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,{"$f":"SUM(H168:J168)","v":0},{"$f":"+H168*F168*C168","v":0},{"$f":"+I168*F168*C168","v":0},{"$f":"+J168*F168*C168","v":0},{"$f":"SUM(L168:N168)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H169:J169)","v":0},{"$f":"+H169*F169*C169","v":0},{"$f":"+I169*F169*C169","v":0},{"$f":"+J169*F169*C169","v":0},{"$f":"SUM(L169:N169)","v":0}]
[null,null,null,null,"."]
[null,"02.10.00.00.","Nº","Gastos personal Artístico e Invitados ","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L172:L194)","v":0},{"$f":"SUM(M172:M194)","v":0},{"$f":"SUM(N172:N194)","v":0},{"$f":"SUM(O172:O194)","v":0}]
[null,"02.10.01.00.",null,"Viajes Presentador",null,null,null,null,null,null,{"$f":"SUM(H172:J172)","v":0},{"$f":"+H172*F172*C172","v":0},{"$f":"+I172*F172*C172","v":0},{"$f":"+J172*F172*C172","v":0},{"$f":"SUM(L172:N172)","v":0}]
[null,"02.10.01.01.",null,"Viajes",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.01.02.",null,"Viajes Invitados",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.01.03.",null,"Viajes Concursantes",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.02.00.",null,"Hoteles Presentador",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.02.01.",null,"Hoteles",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.02.02.",null,"Hoteles Invitados",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.02.03.",null,"Hoteles Concursantes",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.03.00.",null,"Transportes (Taxis y otros)",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.04.00.",null,"Alquiler Transporte",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.04.01.",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,"02.10.05.01.",null,"Comidas de figuración.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.05.02.",null,"Comidas - Catering Invitados",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.06.00.",null,"Gastos Presentador",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.07.00.",null,"Gastos Concursantes.",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.08.00.",null,"Gastos Invitados",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.09.00.",null,"Gastos Artistas",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.10.00.",null,"DIETAS - Nº Actores en:",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.11.00.",null,"DIETAS - Presentador",null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.12.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"02.10.13.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,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'!L98","v":0},{"$f":"'SEG. SOCIAL ARTISTAS'!M98","v":0},{"$f":"'SEG. SOCIAL ARTISTAS'!N98","v":0},{"$f":"'SEG. SOCIAL ARTISTAS'!O98","v":0}]
[null,null,null,null,"."]
[null,null,null,null,".",null,null,null,null,null,null,null,null,null,null,"CALENDARIO"]
[null,"03.00.00.00","CAP. 3","EQUIPO TECNICO",".",null,null,"TOTAL CAPITULO 3",null,null,null,{"$f":"SUM(L200+L222+L246+L266+L280+L288+L296+L303+L310+L319+L334+L346+L366+L367+L368)","v":0},{"$f":"SUM(M200+M222+M246+M266+M280+M288+M296+M303+M310+M319+M334+M346+M366+M367+M368)","v":0},{"$f":"SUM(N200+N222+N246+N266+N280+N288+N296+N303+N310+N319+N334+N346+N366+N367+N368)","v":0},{"$f":"SUM(O200+O222+O246+O266+O280+O288+O296+O303+O310+O319+O334+O346+O366+O367+O368)","v":0},"PREPRODUCCIÓN",null,null,null,null,null,"PRODUCCIÓN",null,null,null,null,null,"POST - PRODUCCIÓN",null,null,null,null,null,"TOTALES"]
[null,"03.01.00.00.","Nº","Dirección y realización","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L201:L220)","v":0},{"$f":"SUM(M201:M220)","v":0},{"$f":"SUM(N201:N220)","v":0},{"$f":"SUM(O201:O220)","v":0},"F.INICIO","F.FIN","Días Lab.","T. Días","T.SEM.","T.MESES","F.INICIO","F.FIN","Días Lab.","T. Días","T.SEM.","T.MESES","F.INICIO","F.FIN","Días Lab.","T. Días","T.SEM.","T.MESES","Días Lab."," Días","SEM.","MESES"]
[null,"03.01.01.00.",null,"Director/es",null,null,"-",{"$f":"U201","v":0},{"$f":"AA201","v":0},{"$f":"AG201","v":0},{"$f":"SUM(H201:J201)","v":0},{"$f":"+H201*F201*C201","v":0},{"$f":"+I201*F201*C201","v":0},{"$f":"+J201*F201*C201","v":0},{"$f":"SUM(L201:N201)","v":0},null,null,{"$f":"NETWORKDAYS(P201,Q201)","v":0},{"$f":"IF(AND(ISBLANK(P201),ISBLANK(Q201)),0,_xlfn.DAYS(Q201,P201)+1)","v":0},{"$f":"(+S201/7)","v":0},{"$f":"IF(AND(ISBLANK(P201),ISBLANK(Q201)),0,T201/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V201,W201)","v":0},{"$f":"IF(AND(ISBLANK(V201),ISBLANK(W201)),0,_xlfn.DAYS(W201,V201)+1)","v":0},{"$f":"(+Y201/7)","v":0},{"$f":"IF(AND(ISBLANK(V201),ISBLANK(W201)),0,Z201/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB201,AC201)","v":0},{"$f":"IF(AND(ISBLANK(AB201),ISBLANK(AC201)),0,_xlfn.DAYS(AC201,AB201)+1)","v":0},{"$f":"(+AE201/7)","v":0},{"$f":"IF(AND(ISBLANK(AB201),ISBLANK(AC201)),0,AF201/(52/12))","v":0},{"$f":"+R201+X201+AD201","v":0},{"$f":"S201+Y201+AE201","v":0},{"$f":"T201+Z201+AF201","v":0},{"$f":"U201+AA201+AG201","v":0}]
[null,"03.01.01.01.",null,"Sub-Director",null,null,"-",{"$f":"U202","v":0},{"$f":"AA202","v":0},{"$f":"AG202","v":0},0,0,0,0,0,null,null,{"$f":"NETWORKDAYS(P202,Q202)","v":0},{"$f":"IF(AND(ISBLANK(P202),ISBLANK(Q202)),0,_xlfn.DAYS(Q202,P202)+1)","v":0},{"$f":"(+S202/7)","v":0},{"$f":"IF(AND(ISBLANK(P202),ISBLANK(Q202)),0,T202/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V202,W202)","v":0},0,0,{"$f":"IF(AND(ISBLANK(V202),ISBLANK(W202)),0,Z202/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB202,AC202)","v":0},{"$f":"IF(AND(ISBLANK(AB202),ISBLANK(AC202)),0,_xlfn.DAYS(AC202,AB202)+1)","v":0},{"$f":"(+AE202/7)","v":0},{"$f":"IF(AND(ISBLANK(AB202),ISBLANK(AC202)),0,AF202/(52/12))","v":0},{"$f":"+R202+X202+AD202","v":0},0,0,0]
[null,"03.01.02.00.",null,"Primer Ayte. de dirección ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,{"$f":"IF(AND(ISBLANK(P203),ISBLANK(Q203)),0,_xlfn.DAYS(Q203,P203)+1)","v":0},0,{"$f":"IF(AND(ISBLANK(P203),ISBLANK(Q203)),0,T203/(52/12))","v":0},null,null,0,0,0,{"$f":"IF(AND(ISBLANK(V203),ISBLANK(W203)),0,Z203/(52/12))","v":0},null,null,0,0,0,{"$f":"IF(AND(ISBLANK(AB203),ISBLANK(AC203)),0,AF203/(52/12))","v":0},0,0,0,0]
[null,"03.01.03.00.",null,"Segundo Ayte dirección ",null,null,"-",{"$f":"U204","v":0},{"$f":"AA204","v":0},{"$f":"AG204","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,"03.01.02.01.",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,"03.01.03.01.",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,"03.01.04.00.",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,"03.01.05.00.",null,"Secretario/a de rodaje, Script",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,"03.01.06.01.",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,"03.01.08.01.",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,"03.01.10.00.",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,"03.01.11.00.",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,"03.01.12.00.",null,"Meritorios",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,"Becarios",null,null,"-",{"$f":"U218","v":0},{"$f":"AA218","v":0},{"$f":"AG218","v":0},{"$f":"SUM(H218:J218)","v":0},{"$f":"+H218*F218*C218","v":0},{"$f":"+I218*F218*C218","v":0},{"$f":"+J218*F218*C218","v":0},{"$f":"SUM(L218:N218)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,{"$f":"S218+Y218+AE218","v":0},{"$f":"T218+Z218+AF218","v":0},{"$f":"U218+AA218+AG218","v":0}]
[null,"03.01.14.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",{"$f":"U220","v":0},{"$f":"AA220","v":0},{"$f":"AG220","v":0},{"$f":"SUM(H220:J220)","v":0},{"$f":"+H220*F220*C220","v":0},{"$f":"+I220*F220*C220","v":0},{"$f":"+J220*F220*C220","v":0},{"$f":"SUM(L220:N220)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.02.00.00.","Nº","Producción//Redacción y Documentación","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L223:L244)","v":0},{"$f":"SUM(M223:M244)","v":0},{"$f":"SUM(N223:N244)","v":0},{"$f":"SUM(O223:O244)","v":0}]
[null,"03.02.01.00.",null,"Productor Ejecutivo",null,null,"-",{"$f":"U223","v":0},{"$f":"AA223","v":0},{"$f":"AG223","v":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},0,null,null,{"$f":"NETWORKDAYS(AB223,AC223)","v":0},{"$f":"IF(AND(ISBLANK(AB223),ISBLANK(AC223)),0,_xlfn.DAYS(AC223,AB223)+1)","v":0},{"$f":"(+AE223/7)","v":0},0,{"$f":"+R223+X223+AD223","v":0},{"$f":"S223+Y223+AE223","v":0},{"$f":"T223+Z223+AF223","v":0},{"$f":"U223+AA223+AG223","v":0}]
[null,"03.02.02.00.",null,"Director de producción",null,null,"-",0,0,0,0,0,0,0,0,null,null,{"$f":"NETWORKDAYS(P224,Q224)","v":0},{"$f":"IF(AND(ISBLANK(P224),ISBLANK(Q224)),0,_xlfn.DAYS(Q224,P224)+1)","v":0},{"$f":"(+S224/7)","v":0},{"$f":"IF(AND(ISBLANK(P224),ISBLANK(Q224)),0,T224/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V224,W224)","v":0},{"$f":"IF(AND(ISBLANK(V224),ISBLANK(W224)),0,_xlfn.DAYS(W224,V224)+1)","v":0},{"$f":"(+Y224/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB224,AC224)","v":0},{"$f":"IF(AND(ISBLANK(AB224),ISBLANK(AC224)),0,_xlfn.DAYS(AC224,AB224)+1)","v":0},{"$f":"(+AE224/7)","v":0},0,0,0,{"$f":"T224+Z224+AF224","v":0},{"$f":"U224+AA224+AG224","v":0}]
[null,"03.02.03.00.",null,"Jefe de producción",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,{"$f":"T225+Z225+AF225","v":0},{"$f":"U225+AA225+AG225","v":0}]
[null,"03.02.04.00.",null,"1º Ayte. de producción",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.05.00.",null,"2º Ayte. producción.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.06.00.",null,"Auxiliar de producción. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.07.00.",null,"Jefe localizaciones.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.02.08.00.",null,"Coordinador de postproducción",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,{"$f":"U230+AA230+AG230","v":0}]
[null,"03.02.09.00.",null,"Secretaría 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,"03.02.10.00.",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,"03.02.11.00.",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,"03.02.12.00.",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,"03.02.13.00.",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,"03.02.14.00.",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,"03.02.15.00.",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,"03.02.16.00.",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,"03.02.17.00.",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,"03.02.18.00.",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,"03.02.19.00.",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,"03.02.20.00.",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,"03.02.21.00.",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,0,0,0,0,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 ",{"$f":"SUM(L247:L264)","v":0},{"$f":"SUM(M247:M264)","v":0},{"$f":"SUM(N247:N264)","v":0},{"$f":"SUM(O247:O264)","v":0}]
[null,"03.03.01.00.",null,"Director de fotografia. Iluminador ",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},{"$f":"(+S247/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V247,W247)","v":0},{"$f":"IF(AND(ISBLANK(V247),ISBLANK(W247)),0,_xlfn.DAYS(W247,V247)+1)","v":0},{"$f":"(+Y247/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB247,AC247)","v":0},{"$f":"IF(AND(ISBLANK(AB247),ISBLANK(AC247)),0,_xlfn.DAYS(AC247,AB247)+1)","v":0},{"$f":"(+AE247/7)","v":0},0,{"$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,"03.03.01.01.",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,0,0,0,0,0,0,0,0]
[null,"03.03.01.02.",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,"03.03.04.00.",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,"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,"03.03.07.00.",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,"03.03.08.00.",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,"03.03.09.00.",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,"03.03.10.00.",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,"03.03.11.00.",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,"03.03.12.00.",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,"03.03.13.00.",null,"Operador VTR.",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,"Especialista/ Oficial montaje.",null,null,"-",{"$f":"U262","v":0},{"$f":"AA262","v":0},{"$f":"AG262","v":0},{"$f":"SUM(H262:J262)","v":0},{"$f":"+H262*F262*C262","v":0},{"$f":"+I262*F262*C262","v":0},{"$f":"+J262*F262*C262","v":0},{"$f":"SUM(L262:N262)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.03.15.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",{"$f":"U264","v":0},{"$f":"AA264","v":0},{"$f":"AG264","v":0},{"$f":"SUM(H264:J264)","v":0},{"$f":"+H264*F264*C264","v":0},{"$f":"+I264*F264*C264","v":0},{"$f":"+J264*F264*C264","v":0},{"$f":"SUM(L264:N264)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.04.00.00.","Nº","Decoración.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L267:L278)","v":0},{"$f":"SUM(M267:M278)","v":0},{"$f":"SUM(N267:N278)","v":0},{"$f":"SUM(O267:O278)","v":0}]
[null,"03.04.01.00.",null,"Director Artistico",null,null,"-",{"$f":"U267","v":0},{"$f":"AA267","v":0},{"$f":"AG267","v":0},{"$f":"SUM(H267:J267)","v":0},{"$f":"+H267*F267*C267","v":0},{"$f":"+I267*F267*C267","v":0},{"$f":"+J267*F267*C267","v":0},{"$f":"SUM(L267:N267)","v":0},null,null,{"$f":"NETWORKDAYS(P267,Q267)","v":0},{"$f":"IF(AND(ISBLANK(P267),ISBLANK(Q267)),0,_xlfn.DAYS(Q267,P267)+1)","v":0},{"$f":"(+S267/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V267,W267)","v":0},{"$f":"IF(AND(ISBLANK(V267),ISBLANK(W267)),0,_xlfn.DAYS(W267,V267)+1)","v":0},{"$f":"(+Y267/7)","v":0},{"$f":"IF(AND(ISBLANK(V267),ISBLANK(W267)),0,Z267/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB267,AC267)","v":0},{"$f":"IF(AND(ISBLANK(AB267),ISBLANK(AC267)),0,_xlfn.DAYS(AC267,AB267)+1)","v":0},{"$f":"(+AE267/7)","v":0},{"$f":"IF(AND(ISBLANK(AB267),ISBLANK(AC267)),0,AF267/(52/12))","v":0},{"$f":"+R267+X267+AD267","v":0},{"$f":"S267+Y267+AE267","v":0},{"$f":"T267+Z267+AF267","v":0},{"$f":"U267+AA267+AG267","v":0}]
[null,"03.04.02.00.",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,"03.04.03.00.",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,"03.04.04.00.",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,"03.04.05.00.",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,"03.04.06.00.",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,"03.04.07.00.",null,"Escayolista. Modelador",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,"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,"03.04.09.00.",null,"Maquetista. ",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,"03.04.10.00.",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,"03.04.11.00.",null,null,null,null,"-",{"$f":"U277","v":0},{"$f":"AA277","v":0},{"$f":"AG277","v":0},{"$f":"SUM(H277:J277)","v":0},{"$f":"+H277*F277*C277","v":0},{"$f":"+I277*F277*C277","v":0},{"$f":"+J277*F277*C277","v":0},{"$f":"SUM(L277:N277)","v":0},null,null,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 ",{"$f":"SUM(L281:L286)","v":0},{"$f":"SUM(M281:M286)","v":0},{"$f":"SUM(N281:N286)","v":0},{"$f":"SUM(O281:O286)","v":0}]
[null,"03.05.01.00.",null,"Estilista.",null,null,"-",{"$f":"U281","v":0},{"$f":"AA281","v":0},{"$f":"AG281","v":0},{"$f":"SUM(H281:J281)","v":0},{"$f":"+H281*F281*C281","v":0},{"$f":"+I281*F281*C281","v":0},{"$f":"+J281*F281*C281","v":0},{"$f":"SUM(L281:N281)","v":0},null,null,{"$f":"NETWORKDAYS(P281,Q281)","v":0},{"$f":"IF(AND(ISBLANK(P281),ISBLANK(Q281)),0,_xlfn.DAYS(Q281,P281)+1)","v":0},{"$f":"(+S281/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V281,W281)","v":0},{"$f":"IF(AND(ISBLANK(V281),ISBLANK(W281)),0,_xlfn.DAYS(W281,V281)+1)","v":0},{"$f":"(+Y281/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB281,AC281)","v":0},{"$f":"IF(AND(ISBLANK(AB281),ISBLANK(AC281)),0,_xlfn.DAYS(AC281,AB281)+1)","v":0},{"$f":"(+AE281/7)","v":0},0,{"$f":"+R281+X281+AD281","v":0},{"$f":"S281+Y281+AE281","v":0},{"$f":"T281+Z281+AF281","v":0},{"$f":"U281+AA281+AG281","v":0}]
[null,"03.05.02.00.",null,"Figurinista.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.05.03.00.",null,"Ayte. vestuario.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.05.04.00.",null,"Sastra. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.05.05.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.06.00.00.","Nº","Maquilladores. Caracterizadores","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L289:L294)","v":0},{"$f":"SUM(M289:M294)","v":0},{"$f":"SUM(N289:N294)","v":0},{"$f":"SUM(O289:O294)","v":0}]
[null,"03.06.01.00.",null,"Caracterizador. Maquillador efectos.",null,null,"-",{"$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},{"$f":"IF(AND(ISBLANK(P289),ISBLANK(Q289)),0,T289/(52/12))","v":0},null,null,{"$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},{"$f":"U289+AA289+AG289","v":0}]
[null,"03.06.02.00.",null,"Maquillador.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.06.03.00.",null,"Ayudante maquillaje. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.06.04.00.",null,"Refuerzos maquillaje",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.06.05.00.",null,null,null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.07.00.00.","Nº","Peluqueria.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L297:L301)","v":0},{"$f":"SUM(M297:M301)","v":0},{"$f":"SUM(N297:N301)","v":0},{"$f":"SUM(O297:O301)","v":0}]
[null,"03.07.01.00.",null,"Peluquero. ",null,null,"-",{"$f":"U297","v":0},{"$f":"AA297","v":0},{"$f":"AG297","v":0},{"$f":"SUM(H297:J297)","v":0},{"$f":"+H297*F297*C297","v":0},{"$f":"+I297*F297*C297","v":0},{"$f":"+J297*F297*C297","v":0},{"$f":"SUM(L297:N297)","v":0},null,null,{"$f":"NETWORKDAYS(P297,Q297)","v":0},{"$f":"IF(AND(ISBLANK(P297),ISBLANK(Q297)),0,_xlfn.DAYS(Q297,P297)+1)","v":0},{"$f":"(+S297/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V297,W297)","v":0},{"$f":"IF(AND(ISBLANK(V297),ISBLANK(W297)),0,_xlfn.DAYS(W297,V297)+1)","v":0},{"$f":"(+Y297/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB297,AC297)","v":0},{"$f":"IF(AND(ISBLANK(AB297),ISBLANK(AC297)),0,_xlfn.DAYS(AC297,AB297)+1)","v":0},{"$f":"(+AE297/7)","v":0},0,{"$f":"+R297+X297+AD297","v":0},{"$f":"S297+Y297+AE297","v":0},{"$f":"T297+Z297+AF297","v":0},{"$f":"U297+AA297+AG297","v":0}]
[null,"03.07.02.00.",null,"Ayudante peluquería.",null,null,"-",{"$f":"U298","v":0},{"$f":"AA298","v":0},{"$f":"AG298","v":0},{"$f":"SUM(H298:J298)","v":0},{"$f":"+H298*F298*C298","v":0},{"$f":"+I298*F298*C298","v":0},{"$f":"+J298*F298*C298","v":0},{"$f":"SUM(L298:N298)","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,{"$f":"U299","v":0},{"$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,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,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",{"$f":"U301","v":0},{"$f":"AA301","v":0},{"$f":"AG301","v":0},{"$f":"SUM(H301:J301)","v":0},{"$f":"+H301*F301*C301","v":0},{"$f":"+I301*F301*C301","v":0},{"$f":"+J301*F301*C301","v":0},{"$f":"SUM(L301:N301)","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 ",{"$f":"SUM(L304:L308)","v":0},{"$f":"SUM(M304:M308)","v":0},{"$f":"SUM(N304:N308)","v":0},{"$f":"SUM(O304:O308)","v":0}]
[null,"03.08.01.00.",null,"Jefe/Director efectos especiales rodaje.",null,null,"-",{"$f":"U304","v":0},{"$f":"AA304","v":0},{"$f":"AG304","v":0},{"$f":"SUM(H304:J304)","v":0},{"$f":"+H304*F304*C304","v":0},{"$f":"+I304*F304*C304","v":0},{"$f":"+J304*F304*C304","v":0},{"$f":"SUM(L304:N304)","v":0},null,null,{"$f":"NETWORKDAYS(P304,Q304)","v":0},{"$f":"IF(AND(ISBLANK(P304),ISBLANK(Q304)),0,_xlfn.DAYS(Q304,P304)+1)","v":0},{"$f":"(+S304/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V304,W304)","v":0},{"$f":"IF(AND(ISBLANK(V304),ISBLANK(W304)),0,_xlfn.DAYS(W304,V304)+1)","v":0},{"$f":"(+Y304/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB304,AC304)","v":0},{"$f":"IF(AND(ISBLANK(AB304),ISBLANK(AC304)),0,_xlfn.DAYS(AC304,AB304)+1)","v":0},{"$f":"(+AE304/7)","v":0},0,{"$f":"+R304+X304+AD304","v":0},{"$f":"S304+Y304+AE304","v":0},{"$f":"T304+Z304+AF304","v":0},{"$f":"U304+AA304+AG304","v":0}]
[null,"03.08.02.00.",null,"Ayudante efectos especiales rodaje.",null,null,"-",{"$f":"U305","v":0},{"$f":"AA305","v":0},{"$f":"AG305","v":0},{"$f":"SUM(H305:J305)","v":0},{"$f":"+H305*F305*C305","v":0},{"$f":"+I305*F305*C305","v":0},{"$f":"+J305*F305*C305","v":0},{"$f":"SUM(L305:N305)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.08.03.00.",null,"Armero.",null,null,"-",{"$f":"U306","v":0},{"$f":"AA306","v":0},{"$f":"AG306","v":0},{"$f":"SUM(H306:J306)","v":0},{"$f":"+H306*F306*C306","v":0},{"$f":"+I306*F306*C306","v":0},{"$f":"+J306*F306*C306","v":0},{"$f":"SUM(L306:N306)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.08.04.00.",null,null,null,null,"-",{"$f":"U307","v":0},{"$f":"AA307","v":0},{"$f":"AG307","v":0},{"$f":"SUM(H307:J307)","v":0},{"$f":"+H307*F307*C307","v":0},{"$f":"+I307*F307*C307","v":0},{"$f":"+J307*F307*C307","v":0},{"$f":"SUM(L307:N307)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",{"$f":"U308","v":0},{"$f":"AA308","v":0},{"$f":"AG308","v":0},{"$f":"SUM(H308:J308)","v":0},{"$f":"+H308*F308*C308","v":0},{"$f":"+I308*F308*C308","v":0},{"$f":"+J308*F308*C308","v":0},{"$f":"SUM(L308:N308)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,"."]
[null,"03.09.00.00.","Nº","Sonido","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L311:L317)","v":0},{"$f":"SUM(M311:M317)","v":0},{"$f":"SUM(N311:N317)","v":0},{"$f":"SUM(O311:O317)","v":0}]
[null,"03.09.01.00.",null,"Jefe/ Ingeniero sonido.",null,null,"-",{"$f":"U311","v":0},{"$f":"AA311","v":0},{"$f":"AG311","v":0},{"$f":"SUM(H311:J311)","v":0},{"$f":"+H311*F311*C311","v":0},{"$f":"+I311*F311*C311","v":0},{"$f":"+J311*F311*C311","v":0},{"$f":"SUM(L311:N311)","v":0},null,null,{"$f":"NETWORKDAYS(P311,Q311)","v":0},{"$f":"IF(AND(ISBLANK(P311),ISBLANK(Q311)),0,_xlfn.DAYS(Q311,P311)+1)","v":0},{"$f":"(+S311/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V311,W311)","v":0},{"$f":"IF(AND(ISBLANK(V311),ISBLANK(W311)),0,_xlfn.DAYS(W311,V311)+1)","v":0},{"$f":"(+Y311/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB311,AC311)","v":0},{"$f":"IF(AND(ISBLANK(AB311),ISBLANK(AC311)),0,_xlfn.DAYS(AC311,AB311)+1)","v":0},{"$f":"(+AE311/7)","v":0},0,{"$f":"+R311+X311+AD311","v":0},{"$f":"S311+Y311+AE311","v":0},{"$f":"T311+Z311+AF311","v":0},{"$f":"U311+AA311+AG311","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,"03.09.02.01.",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,"-",{"$f":"U316","v":0},{"$f":"AA316","v":0},{"$f":"AG316","v":0},{"$f":"SUM(H316:J316)","v":0},{"$f":"+H316*F316*C316","v":0},{"$f":"+I316*F316*C316","v":0},{"$f":"+J316*F316*C316","v":0},{"$f":"SUM(L316:N316)","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 ",{"$f":"SUM(L320:L332)","v":0},{"$f":"SUM(M320:M332)","v":0},{"$f":"SUM(N320:N332)","v":0},{"$f":"SUM(O320:O332)","v":0}]
[null,"03.10.01.00.",null,"Editor/Montador",null,null,"-",{"$f":"U320","v":0},{"$f":"AA320","v":0},{"$f":"AG320","v":0},{"$f":"SUM(H320:J320)","v":0},{"$f":"+H320*F320*C320","v":0},{"$f":"+I320*F320*C320","v":0},{"$f":"+J320*F320*C320","v":0},{"$f":"SUM(L320:N320)","v":0},null,null,{"$f":"NETWORKDAYS(P320,Q320)","v":0},{"$f":"IF(AND(ISBLANK(P320),ISBLANK(Q320)),0,_xlfn.DAYS(Q320,P320)+1)","v":0},{"$f":"(+S320/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V320,W320)","v":0},{"$f":"IF(AND(ISBLANK(V320),ISBLANK(W320)),0,_xlfn.DAYS(W320,V320)+1)","v":0},{"$f":"(+Y320/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB320,AC320)","v":0},{"$f":"IF(AND(ISBLANK(AB320),ISBLANK(AC320)),0,_xlfn.DAYS(AC320,AB320)+1)","v":0},{"$f":"(+AE320/7)","v":0},0,{"$f":"+R320+X320+AD320","v":0},{"$f":"S320+Y320+AE320","v":0},{"$f":"T320+Z320+AF320","v":0},{"$f":"U320+AA320+AG320","v":0}]
[null,"03.10.01.01.",null,"Editor/Montador",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.02.00.",null,"Ayudante montaje. ",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.03.00.",null,"Digitalizador.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.04.00.",null,"Grafista.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.05.00.",null,"Ayte de Grafismo",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.06.00.",null,"Tecnico en animación",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.07.00.",null,"Subtitulador.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.08.00.",null,"Montador sonido",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.09.00.",null,"Ayte. Montaje de sonido",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.10.00.",null,"Otros efectos sonoros",null,null,"-",{"$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},{"$f":"SUM(L330:N330)","v":0},null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.10.11.00.",null,null,null,null,null,{"$f":"U331","v":0},{"$f":"AA331","v":0},{"$f":"AG331","v":0},{"$f":"SUM(H331:J331)","v":0},{"$f":"+H331*F331*C331","v":0},{"$f":"+I331*F331*C331","v":0},{"$f":"+J331*F331*C331","v":0},{"$f":"SUM(L331:N331)","v":0},null,null,{"$f":"NETWORKDAYS(P331,Q331)","v":0},{"$f":"IF(AND(ISBLANK(P331),ISBLANK(Q331)),0,_xlfn.DAYS(Q331,P331)+1)","v":0},{"$f":"(+S331/7)","v":0},{"$f":"IF(AND(ISBLANK(P331),ISBLANK(Q331)),0,T331/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(V331,W331)","v":0},{"$f":"IF(AND(ISBLANK(V331),ISBLANK(W331)),0,_xlfn.DAYS(W331,V331)+1)","v":0},{"$f":"(+Y331/7)","v":0},{"$f":"IF(AND(ISBLANK(V331),ISBLANK(W331)),0,Z331/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB331,AC331)","v":0},{"$f":"IF(AND(ISBLANK(AB331),ISBLANK(AC331)),0,_xlfn.DAYS(AC331,AB331)+1)","v":0},{"$f":"(+AE331/7)","v":0},{"$f":"IF(AND(ISBLANK(AB331),ISBLANK(AC331)),0,AF331/(52/12))","v":0},{"$f":"+R331+X331+AD331","v":0},{"$f":"S331+Y331+AE331","v":0},{"$f":"T331+Z331+AF331","v":0},{"$f":"U331+AA331+AG331","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,{"$f":"IF(AND(ISBLANK(V332),ISBLANK(W332)),0,Z332/(52/12))","v":0},null,null,0,0,0,{"$f":"IF(AND(ISBLANK(AB332),ISBLANK(AC332)),0,AF332/(52/12))","v":0},0,0,0,0]
[null,null,null,null,"."]
[null,"03.11.00.00.","Nº","Electricos. Maquinistas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L335:L344)","v":0},{"$f":"SUM(M335:M344)","v":0},{"$f":"SUM(N335:N344)","v":0},{"$f":"SUM(O335:O344)","v":0}]
[null,"03.11.01.00.",null,"Jefe electricos. ",null,null,"-",{"$f":"U335","v":0},{"$f":"AA335","v":0},{"$f":"AG335","v":0},{"$f":"SUM(H335:J335)","v":0},{"$f":"+H335*F335*C335","v":0},{"$f":"+I335*F335*C335","v":0},{"$f":"+J335*F335*C335","v":0},{"$f":"SUM(L335:N335)","v":0},null,null,{"$f":"NETWORKDAYS(P335,Q335)","v":0},{"$f":"IF(AND(ISBLANK(P335),ISBLANK(Q335)),0,_xlfn.DAYS(Q335,P335)+1)","v":0},{"$f":"(+S335/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V335,W335)","v":0},{"$f":"IF(AND(ISBLANK(V335),ISBLANK(W335)),0,_xlfn.DAYS(W335,V335)+1)","v":0},{"$f":"(+Y335/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB335,AC335)","v":0},{"$f":"IF(AND(ISBLANK(AB335),ISBLANK(AC335)),0,_xlfn.DAYS(AC335,AB335)+1)","v":0},{"$f":"(+AE335/7)","v":0},0,{"$f":"+R335+X335+AD335","v":0},{"$f":"S335+Y335+AE335","v":0},{"$f":"T335+Z335+AF335","v":0},{"$f":"U335+AA335+AG335","v":0}]
[null,"03.11.02.00.",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,"03.11.03.00.",null,"Conductor grupo.",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,"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,"03.11.05.00.",null,"Jefe maquinistas",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,"03.11.06.00.",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,"03.11.07.00.",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,"03.11.08.00.",null,"Operador grua cabeza caliente",null,null,"-",{"$f":"U342","v":0},{"$f":"AA342","v":0},{"$f":"AG342","v":0},{"$f":"SUM(H342:J342)","v":0},{"$f":"+H342*F342*C342","v":0},{"$f":"+I342*F342*C342","v":0},{"$f":"+J342*F342*C342","v":0},{"$f":"SUM(L342:N342)","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,"03.11.09.00.",null,null,null,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},{"$f":"(+Y343/7)","v":0},{"$f":"IF(AND(ISBLANK(V343),ISBLANK(W343)),0,Z343/(52/12))","v":0},null,null,{"$f":"NETWORKDAYS(AB343,AC343)","v":0},{"$f":"IF(AND(ISBLANK(AB343),ISBLANK(AC343)),0,_xlfn.DAYS(AC343,AB343)+1)","v":0},{"$f":"(+AE343/7)","v":0},{"$f":"IF(AND(ISBLANK(AB343),ISBLANK(AC343)),0,AF343/(52/12))","v":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,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,"-",{"$f":"U344","v":0},{"$f":"AA344","v":0},{"$f":"AG344","v":0},{"$f":"SUM(H344:J344)","v":0},{"$f":"+H344*F344*C344","v":0},{"$f":"+I344*F344*C344","v":0},{"$f":"+J344*F344*C344","v":0},{"$f":"SUM(L344:N344)","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 ",{"$f":"SUM(L347:L364)","v":0},{"$f":"SUM(M347:M364)","v":0},{"$f":"SUM(N347:N364)","v":0},{"$f":"SUM(O347:O364)","v":0}]
[null,"03.12.01.00.",null,"Seguridad, vigilantes (plato, campamentos rodaje y U.M.)",null,null,"-",{"$f":"U347","v":0},{"$f":"AA347","v":0},{"$f":"AG347","v":0},{"$f":"SUM(H347:J347)","v":0},{"$f":"+H347*F347*C347","v":0},{"$f":"+I347*F347*C347","v":0},{"$f":"+J347*F347*C347","v":0},{"$f":"SUM(L347:N347)","v":0},null,null,{"$f":"NETWORKDAYS(P347,Q347)","v":0},{"$f":"IF(AND(ISBLANK(P347),ISBLANK(Q347)),0,_xlfn.DAYS(Q347,P347)+1)","v":0},{"$f":"(+S347/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(V347,W347)","v":0},{"$f":"IF(AND(ISBLANK(V347),ISBLANK(W347)),0,_xlfn.DAYS(W347,V347)+1)","v":0},{"$f":"(+Y347/7)","v":0},0,null,null,{"$f":"NETWORKDAYS(AB347,AC347)","v":0},{"$f":"IF(AND(ISBLANK(AB347),ISBLANK(AC347)),0,_xlfn.DAYS(AC347,AB347)+1)","v":0},{"$f":"(+AE347/7)","v":0},0,{"$f":"+R347+X347+AD347","v":0},{"$f":"S347+Y347+AE347","v":0},{"$f":"T347+Z347+AF347","v":0},{"$f":"U347+AA347+AG347","v":0}]
[null,"03.12.02.00.",null,"Limpieza decorados",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.03.00.",null,"Mozos/Peones asistencia rodaje",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.04.00.",null,"Conductores",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.05.00.",null,"Encargado semovientes/ vehiculos.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.06.00.",null,"Cuadreros/Ramaleros/Carreros/Cuidadores animales.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.07.00.",null,"Adiestrador.",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.08.00.",null,"Veterinario",null,null,"-",0,0,0,0,0,0,0,0,null,null,0,0,0,{"$f":"IF(AND(ISBLANK(P354),ISBLANK(Q354)),0,T354/(52/12))","v":0},null,null,0,0,0,0,null,null,0,0,0,0,0,0,0,0]
[null,"03.12.09.00.",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,"03.12.10.00.",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,"03.12.11.00.",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,"03.12.12.00.",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,"03.12.13.00.",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,"03.12.14.00.",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,"03.12.15.00.",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,"03.12.16.00.",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,"03.12.17.00.",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,0,0,0,0,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,{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!Q168+'COSTES SOCIALES EQUIPO TÉCNICO'!Z168","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!R168+'COSTES SOCIALES EQUIPO TÉCNICO'!AA168","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!S168+'COSTES SOCIALES EQUIPO TÉCNICO'!AB168","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!L169","v":0}]
[null,"03.13.01.00.",null,"Importe Total Vacaciones de EQUIPO TÉCNICO","..",null,null,null,null,null,null,{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!V168","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!W168","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!X168","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!L170","v":0}]
[null,"03.13.02.00",null,"Importe Total Finiquitos EQUIPO TÉCNICO","..",null,null,null,null,null,null,{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!AD168","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!AE168","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!AF168","v":0},{"$f":"'COSTES SOCIALES EQUIPO TÉCNICO'!L171","v":0}]
[null,null,null,null,"."]
[null,"04.00.00.00.","CAP. 4","ESCENOGRAFIA",".",null,null,"TOTAL CAPITULO 4",null,null,null,{"$f":"SUM(L371+L392+L401+L418+L428+L436)","v":0},{"$f":"SUM(M371+M392+M401+M418+M428+M436)","v":0},{"$f":"SUM(N371+N392+N401+N418+N428+N436)","v":0},{"$f":"SUM(O371+O392+O401+O418+O428+O436)","v":0}]
[null,"04.01.00.00.","Nº","Decorados y escenarios.(Naturales)","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L372:L390)","v":0},{"$f":"SUM(M372:M390)","v":0},{"$f":"SUM(N372:N390)","v":0},{"$f":"SUM(O372:O390)","v":0}]
[null,"04.01.01.00.",null,"Construcción  decorados en plató ",null,null,null,null,null,null,{"$f":"SUM(H372:J372)","v":0},{"$f":"+H372*F372*C372","v":0},{"$f":"+I372*F372*C372","v":0},{"$f":"+J372*F372*C372","v":0},{"$f":"SUM(L372:N372)","v":0}]
[null,"04.01.02.00.",null,"Desmontaje de decorado",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.03.00.",null,"Construcción en exteriores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.04.00.",null,"Construcción en interiores naturales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.05.00.",null,"Montaje decorados exterior estudio.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.06.00.",null,"Maquetas. Forillos/ fondos/ ciclorama.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.07.00.",null,"Alquiler exteriores naturales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.08.00.",null,"Alquiler interiores naturales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.09.00.",null,"Tapiceria.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.10.00.",null,"Proyectos para construcción de decorados.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.11.00.",null,"Locales/Salas de ensayo/Casting.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.12.00.",null,"Permisos de rodaje/Tasas municipales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.13.00.",null,"Andamios/Practicables.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.14.00.",null,"Iluminación decorativa: neones y otros",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.15.00.",null,"Reservas espacios aparcamiento vehículos rodaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.16.00.",null,"Direccion Facultativa de Seguridad y Prevencion",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.01.17.00.",null,null,null,null,null,null,null,null,0,{"$f":"+H388*F388*C388","v":0},{"$f":"+I388*F388*C388","v":0},{"$f":"+J388*F388*C388","v":0},{"$f":"SUM(L388:N388)","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"+H389*F389*C389","v":0},{"$f":"+I389*F389*C389","v":0},{"$f":"+J389*F389*C389","v":0},{"$f":"SUM(L389:N389)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H390:J390)","v":0},{"$f":"+H390*F390*C390","v":0},{"$f":"+I390*F390*C390","v":0},{"$f":"+J390*F390*C390","v":0},{"$f":"SUM(L390:N390)","v":0}]
[null,null,null,null,"."]
[null,"04.02.00.00.","Nº","Estudios de rodaje (platós).","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L393:L399)","v":0},{"$f":"SUM(M393:M399)","v":0},{"$f":"SUM(N393:N399)","v":0},{"$f":"SUM(O393:O399)","v":0}]
[null,"04.02.01.00.",null,"Alquiler platós.",null,null,null,null,null,null,{"$f":"SUM(H393:J393)","v":0},{"$f":"+H393*F393*C393","v":0},{"$f":"+I393*F393*C393","v":0},{"$f":"+J393*F393*C393","v":0},{"$f":"SUM(L393:N393)","v":0}]
[null,"04.02.02.00.",null,"Plató virtual.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.03.00.",null,"Fluído eléctrico.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.04.00.",null,"Mantenimiento de decorados.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.05.00.",null,"Instalaciones complementarias: agua, etc.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.02.06.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(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,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 ",{"$f":"SUM(L402:L416)","v":0},{"$f":"SUM(M402:M416)","v":0},{"$f":"SUM(N402:N416)","v":0},{"$f":"SUM(O402:O416)","v":0}]
[null,"04.03.01.00.",null,"Mobiliario alquilado.",null,null,null,null,null,null,{"$f":"SUM(H402:J402)","v":0},{"$f":"+H402*F402*C402","v":0},{"$f":"+I402*F402*C402","v":0},{"$f":"+J402*F402*C402","v":0},{"$f":"SUM(L402:N402)","v":0}]
[null,"04.03.02.00.",null,"Atrezzo alquilado.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.03.00.",null,"Mobiliario adquirido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.04.00.",null,"Atrezzo adquirido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.05.00.",null,"Jardinería.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.06.00.",null,"Armería operativa.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.07.00.",null,"Vehículos en escena.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.08.00.",null,"Comidas en escena",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.09.00.",null,"Material efectos especiales.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.09.01",null,"Maquina de niebla.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.09.02",null,"Lluvia.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.09.03",null,"Otros efectos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.10.00.",null,"Instrumentos musicales (Backline).",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.03.11.00.",null,"Grafismo no electronico/Rotulos y Gráficos.",null,null,null,null,null,null,{"$f":"SUM(H415:J415)","v":0},{"$f":"+H415*F415*C415","v":0},{"$f":"+I415*F415*C415","v":0},{"$f":"+J415*F415*C415","v":0},{"$f":"SUM(L415:N415)","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,"04.04.00.00.","Nº","Vestuario.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L419:L426)","v":0},{"$f":"SUM(M419:M426)","v":0},{"$f":"SUM(N419:N426)","v":0},{"$f":"SUM(O419:O426)","v":0}]
[null,"04.04.01.00.",null,"Vestuario alquilado.",null,null,null,null,null,null,{"$f":"SUM(H419:J419)","v":0},{"$f":"+H419*F419*C419","v":0},{"$f":"+I419*F419*C419","v":0},{"$f":"+J419*F419*C419","v":0},{"$f":"SUM(L419:N419)","v":0}]
[null,"04.04.02.00.",null,"Vestuario adquirido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.03.00.",null,"Zapatería.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.04.00.",null,"Complementos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.05.00.",null,"Materiales de sastrería.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.06.00.",null,"Perdidas y destrozos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"04.04.07.00.",null,"Tintorería.",null,null,null,null,null,null,{"$f":"SUM(H425:J425)","v":0},{"$f":"+H425*F425*C425","v":0},{"$f":"+I425*F425*C425","v":0},{"$f":"+J425*F425*C425","v":0},{"$f":"SUM(L425:N425)","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,{"$f":"SUM(H426:J426)","v":0},{"$f":"+H426*F426*C426","v":0},{"$f":"+I426*F426*C426","v":0},{"$f":"+J426*F426*C426","v":0},{"$f":"SUM(L426:N426)","v":0}]
[null,null,null,null,"."]
[null,"04.05.00.00.","Nº","Semovientes y carruajes.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L429:L434)","v":0},{"$f":"SUM(M429:M434)","v":0},{"$f":"SUM(N429:N434)","v":0},{"$f":"SUM(O429:O434)","v":0}]
[null,"04.05.01.00.",null,"Animales alquilados.",null,null,null,null,null,null,{"$f":"SUM(H429:J429)","v":0},{"$f":"+H429*F429*C429","v":0},{"$f":"+I429*F429*C429","v":0},{"$f":"+J429*F429*C429","v":0},{"$f":"SUM(L429:N429)","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,{"$f":"SUM(H434:J434)","v":0},{"$f":"+H434*F434*C434","v":0},{"$f":"+I434*F434*C434","v":0},{"$f":"+J434*F434*C434","v":0},{"$f":"SUM(L434:N434)","v":0}]
[null,null,null,null,"."]
[null,"04.06.00.00.","Nº","Caracterización.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L437:L440)","v":0},{"$f":"SUM(M437:M440)","v":0},{"$f":"SUM(N437:N440)","v":0},{"$f":"SUM(O437:O440)","v":0}]
[null,"04.06.01.00.",null,"Material maquillaje y peluquería.",null,null,null,null,null,null,{"$f":"SUM(H437:J437)","v":0},{"$f":"+H437*F437*C437","v":0},{"$f":"+I437*F437*C437","v":0},{"$f":"+J437*F437*C437","v":0},{"$f":"SUM(L437:N437)","v":0}]
[null,"04.06.02.00.",null,"Pelucas, barbas ",null,null,null,null,null,null,{"$f":"SUM(H438:J438)","v":0},{"$f":"+H438*F438*C438","v":0},{"$f":"+I438*F438*C438","v":0},{"$f":"+J438*F438*C438","v":0},{"$f":"SUM(L438:N438)","v":0}]
[null,"04.06.03.00.",null,"Prótesis varias",null,null,null,null,null,null,{"$f":"SUM(H439:J439)","v":0},{"$f":"+H439*F439*C439","v":0},{"$f":"+I439*F439*C439","v":0},{"$f":"+J439*F439*C439","v":0},{"$f":"SUM(L439:N439)","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,{"$f":"SUM(H440:J440)","v":0},{"$f":"+H440*F440*C440","v":0},{"$f":"+I440*F440*C440","v":0},{"$f":"+J440*F440*C440","v":0},{"$f":"SUM(L440:N440)","v":0}]
[null,null,null,null,"."]
[null,"05.00.00.00","CAP. 5","MAQUINARIA DE RODAJE Y TRANSPORTES.",".",null,null,"TOTAL CAPITULO 5",null,null,null,{"$f":"SUM(L443+L471+L481+L496+L503)","v":0},{"$f":"SUM(M443+M471+M481+M496+M503)","v":0},{"$f":"SUM(N443+N471+N481+N496+N503)","v":0},{"$f":"SUM(O443+O471+O481+O496+O503)","v":0}]
[null,"05.01.00.00.","Nº","Maquinaria/elementos rodaje y grabación","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L444:L469)","v":0},{"$f":"SUM(M444:M469)","v":0},{"$f":"SUM(N444:N469)","v":0},{"$f":"SUM(O444:O469)","v":0}]
[null,"05.01.01.00.",null,"Cámaras cine (---)",null,null,null,null,null,null,{"$f":"SUM(H444:J444)","v":0},{"$f":"+H444*F444*C444","v":0},{"$f":"+I444*F444*C444","v":0},{"$f":"+J444*F444*C444","v":0},{"$f":"SUM(L444:N444)","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,"05.01.08.00.",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.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.10.00.",null,"Grua de cabeza caliente. (---)",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,"05.01.15.00.",null,"Carburante grupo y varios grupo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.16.00.",null,"Fluido eléctrico consumo Kw. (enganches).",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.17.00.",null,"Helicópteros, aviones, etc.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.18.00.",null,"Drones (---)",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.19.00.",null,"P.E.A. (megafonía).",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.01.20.00.",null,"Unidad movil de sonido.",null,null,null,null,null,null,0,{"$f":"+H467*F467*C467","v":0},{"$f":"+I467*F467*C467","v":0},{"$f":"+J467*F467*C467","v":0},{"$f":"SUM(L467:N467)","v":0}]
[null,"05.01.21.00.",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,{"$f":"SUM(H469:J469)","v":0},{"$f":"+H469*F469*C469","v":0},{"$f":"+I469*F469*C469","v":0},{"$f":"+J469*F469*C469","v":0},{"$f":"SUM(L469:N469)","v":0}]
[null,null,null,null,"."]
[null,"05.02.00.00.","Nº","Equipos autonomos grabación video. U.M.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L472:L479)","v":0},{"$f":"SUM(M472:M479)","v":0},{"$f":"SUM(N472:N479)","v":0},{"$f":"SUM(O472:O479)","v":0}]
[null,"05.02.01.00.",null,"Equipos E.N.G con personal ",null,null,null,null,null,null,{"$f":"SUM(H472:J472)","v":0},{"$f":"+H472*F472*C472","v":0},{"$f":"+I472*F472*C472","v":0},{"$f":"+J472*F472*C472","v":0},{"$f":"SUM(L472:N472)","v":0}]
[null,"05.02.01.01.",null,"Equipos E.N.G sin personal ",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.02.00.",null,"Magnetoscopios (---)",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.03.00.",null,"Unidad movil ligera P.E.L.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.04.00.",null,"Unidad movil TV.con personal",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.05.00.",null,"Unidad movil TV.sin personal",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.02.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,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 ",{"$f":"SUM(L482:L494)","v":0},{"$f":"SUM(M482:M494)","v":0},{"$f":"SUM(N482:N494)","v":0},{"$f":"SUM(O482:O494)","v":0}]
[null,"05.03.01.00.",null,"Teleprompters y autocue.",null,null,null,null,null,null,{"$f":"SUM(H482:J482)","v":0},{"$f":"+H482*F482*C482","v":0},{"$f":"+I482*F482*C482","v":0},{"$f":"+J482*F482*C482","v":0},{"$f":"SUM(L482:N482)","v":0}]
[null,"05.03.02.00.",null,"Pantallas de plasma.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.03.00.",null,"Proyector video pantalla gigante.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.04.00.",null,"Videowall, videoproyectores, pantallas de LED´s",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.05.00.",null,"Sistema traducción simultanea.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.06.00.",null,"Sistema informatico de datos. Marcadores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.07.00.",null,"Megafonia. ",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.08.00.",null,"Intercomunicación alambrica.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.09.00.",null,"Terminales de 4 hilos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.10.00.",null,"Equipos de grafismo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.11.00.",null,"Alquiler de monitores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.03.12.00.",null,null,null,null,null,null,null,null,0,{"$f":"+H493*F493*C493","v":0},{"$f":"+I493*F493*C493","v":0},{"$f":"+J493*F493*C493","v":0},{"$f":"SUM(L493:N493)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"05.04.00.00.","Nº","Despliegue unidades moviles. Enlaces de TV.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L497:L501)","v":0},{"$f":"SUM(M497:M501)","v":0},{"$f":"SUM(N497:N501)","v":0},{"$f":"SUM(O497:O501)","v":0}]
[null,"05.04.01.00.",null,"Unidad movil enlaces. ",null,null,null,null,null,null,{"$f":"SUM(H497:J497)","v":0},{"$f":"+H497*F497*C497","v":0},{"$f":"+I497*F497*C497","v":0},{"$f":"+J497*F497*C497","v":0},{"$f":"SUM(L497:N497)","v":0}]
[null,"05.04.02.00.",null,"Enlaces TV (satelite y terrestre) y líneas microfónicas.",null,null,null,null,null,null,{"$f":"SUM(H498:J498)","v":0},{"$f":"+H498*F498*C498","v":0},{"$f":"+I498*F498*C498","v":0},{"$f":"+J498*F498*C498","v":0},{"$f":"SUM(L498:N498)","v":0}]
[null,"05.04.03.00.",null,"DSNG (Vehículo y personal técnico)",null,null,null,null,null,null,{"$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,"05.04.04.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H500:J500)","v":0},{"$f":"+H500*F500*C500","v":0},{"$f":"+I500*F500*C500","v":0},{"$f":"+J500*F500*C500","v":0},{"$f":"SUM(L500:N500)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H501:J501)","v":0},{"$f":"+H501*F501*C501","v":0},{"$f":"+I501*F501*C501","v":0},{"$f":"+J501*F501*C501","v":0},{"$f":"SUM(L501:N501)","v":0}]
[null,null,null,null,"."]
[null,"05.05.00.00.","Nº","Transportes.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L504:L525)","v":0},{"$f":"SUM(M504:M525)","v":0},{"$f":"SUM(N504:N525)","v":0},{"$f":"SUM(O504:O525)","v":0}]
[null,"05.05.01.00.",null,"Coches de producción.",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,"05.05.02.00.",null,"Combustible coches del equipo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.03.00.",null,"Uso coches equipo",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.04.00.",null,"Alquiler minibus.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.05.00.",null,"Alquiler coches sin conductor.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.06.00.",null,"Taxis en fechas rodaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.07.00.",null,"Furgón de cámaras.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.08.00.",null,"Furgoneta/bus de maquillaje.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.09.00.",null,"Camión decoración-atrezzo.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.10.00.",null,"Camión iluminación.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.11.00.",null,"Camión Efectos Especiales",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.12.00.",null,"Exceso Km. transporte pesado y furgonetas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.13.00.",null,"Autobuses.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.14.00.",null,"Autocaravanas",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.15.00.",null,"Aduanas y fletes.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.16.00.",null,"Peaje autopistas.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.17.00.",null,"Alquiler otros transportes.",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.18.00.",null,"Ambulancias",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.19.00.",null,"Caravanas",null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.20.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"05.05.21.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,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(L528+L541+L551+L560)","v":0},{"$f":"SUM(M528+M541+M551+M560)","v":0},{"$f":"SUM(N528+N541+N551+N560)","v":0},{"$f":"SUM(O528+O541+O551+O560)","v":0}]
[null,"06.01.00.00.","Nº","Localizaciones varias","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L529:L539)","v":0},{"$f":"SUM(M529:M539)","v":0},{"$f":"SUM(N529:N539)","v":0},{"$f":"SUM(O529:O539)","v":0}]
[null,"06.01.01.00.",null,"Billetes avión","Billete i/v",null,null,null,null,null,{"$f":"SUM(H529:J529)","v":0},{"$f":"+H529*F529*C529","v":0},{"$f":"+I529*F529*C529","v":0},{"$f":"+J529*F529*C529","v":0},{"$f":"SUM(L529:N529)","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,{"$f":"SUM(H538:J538)","v":0},{"$f":"+H538*F538*C538","v":0},{"$f":"+I538*F538*C538","v":0},{"$f":"+J538*F538*C538","v":0},{"$f":"SUM(L538:N538)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"06.02.00.00.","Nº","Viajes.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L542:L549)","v":0},{"$f":"SUM(M542:M549)","v":0},{"$f":"SUM(N542:N549)","v":0},{"$f":"SUM(O542:O549)","v":0}]
[null,"06.02.01.00.",null,"Billetes avión","Billete i/v",null,null,null,null,null,{"$f":"SUM(H542:J542)","v":0},{"$f":"+H542*F542*C542","v":0},{"$f":"+I542*F542*C542","v":0},{"$f":"+J542*F542*C542","v":0},{"$f":"SUM(L542:N542)","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,{"$f":"SUM(H548:J548)","v":0},{"$f":"+H548*F548*C548","v":0},{"$f":"+I548*F548*C548","v":0},{"$f":"+J548*F548*C548","v":0},{"$f":"SUM(L548:N548)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"06.03.00.00.","Nº","Hoteles y comidas.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L552:L558)","v":0},{"$f":"SUM(M552:M558)","v":0},{"$f":"SUM(N552:N558)","v":0},{"$f":"SUM(O552:O558)","v":0}]
[null,"06.03.01.00.",null,"Hotel equipo técnico","Noche",null,null,null,null,null,{"$f":"SUM(H552:J552)","v":0},{"$f":"+H552*F552*C552","v":0},{"$f":"+I552*F552*C552","v":0},{"$f":"+J552*F552*C552","v":0},{"$f":"SUM(L552:N552)","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,"06.03.03.00.",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,"06.03.04.00.",null,"Comidas preparación","Importe comida",null,null,null,null,null,0,0,0,0,0]
[null,"06.03.05.00.",null,"Comidas  post-producción.","Importe comida",null,null,null,null,null,{"$f":"SUM(H556:J556)","v":0},{"$f":"+H556*F556*C556","v":0},{"$f":"+I556*F556*C556","v":0},{"$f":"+J556*F556*C556","v":0},{"$f":"SUM(L556:N556)","v":0}]
[null,"06.03.06.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[]
[null,"06.04.00.00.","Nº","Dietas (nacional-extranjero).","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L561:L564)","v":0},{"$f":"SUM(M561:M564)","v":0},{"$f":"SUM(N561:N564)","v":0},{"$f":"SUM(O561:O564)","v":0}]
[null,"06.04.01.00.",null,"Nº tecnicos en:","Importe dieta",null,null,null,null,null,{"$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,"06.04.01.01.",null,"Nº tecnicos en:","Importe dieta",null,null,null,null,null,{"$f":"SUM(H562:J562)","v":0},{"$f":"+H562*F562*C562","v":0},{"$f":"+I562*F562*C562","v":0},{"$f":"+J562*F562*C562","v":0},{"$f":"SUM(L562:N562)","v":0}]
[null,"06.04.02.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H563:J563)","v":0},{"$f":"+H563*F563*C563","v":0},{"$f":"+I563*F563*C563","v":0},{"$f":"+J563*F563*C563","v":0},{"$f":"SUM(L563:N563)","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,{"$f":"SUM(H564:J564)","v":0},{"$f":"+H564*F564*C564","v":0},{"$f":"+I564*F564*C564","v":0},{"$f":"+J564*F564*C564","v":0},{"$f":"SUM(L564:N564)","v":0}]
[null,null,null,null,"."]
[null,"07.00.00.00","CAP. 7","SOPORTES GRABACIÓN Y VARIOS PRODUCCIÓN",".",null,null,"TOTAL CAPITULO 7",null,null,null,{"$f":"SUM(L567+L575)","v":0},{"$f":"SUM(M567+M575)","v":0},{"$f":"SUM(N567+N575)","v":0},{"$f":"SUM(O567+O575)","v":0}]
[null,"07.01.00.00.","Nº","Soportes grabación y varios producción","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L568:L573)","v":0},{"$f":"SUM(M568:M573)","v":0},{"$f":"SUM(N568:N573)","v":0},{"$f":"SUM(O568:O573)","v":0}]
[null,"07.01.01.00.",null,"Tarjetas cámara",null,null,null,null,null,null,{"$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,"07.01.02.00.",null,"Discos duros",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.03.00.",null,"Cintas de sonido.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.04.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.01.05.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,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 ",{"$f":"SUM(L576:L593)","v":0},{"$f":"SUM(M576:M593)","v":0},{"$f":"SUM(N576:N593)","v":0},{"$f":"SUM(O576:O593)","v":0}]
[null,"07.02.01.00.",null,"Teléfonos móviles.",null,null,null,null,null,null,{"$f":"SUM(H576:J576)","v":0},{"$f":"+H576*F576*C576","v":0},{"$f":"+I576*F576*C576","v":0},{"$f":"+J576*F576*C576","v":0},{"$f":"SUM(L576:N576)","v":0}]
[null,"07.02.02.00.",null,"Teléfonos fijos.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.03.00.",null,"Alquiler camerinos exteriores.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.04.00.",null,"Alquiler oficina en rodaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.05.00.",null,"Alquiler y montaje caracolas",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.06.00.",null,"Copias y fotocopias en rodaje o grabación.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.07.00.",null,"Limpieza lugares rodaje.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.08.00.",null,"Comunicaciones en rodaje (walki talki).",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.09.00.",null,"Premios.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.10.00.",null,"Notarios.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.11.00.",null,"Alquiler de cañones, estufas, ventiladores,  etc.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.12.00.",null,"Servicio medico y asistencia sanitaria.",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.13.00.",null,"Aparcamientos, Garajes .",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.14.00.",null,"Almacenes varios",null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.15.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.16.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,"07.02.17.00.",null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"."]
[null,"08.00.00.00","CAP. 8","MONTAJE, SONORIZACIÓN Y POSTPRODUCCIÓN ",".",null,null,"TOTAL CAPITULO 8",null,null,null,{"$f":"SUM(L596+L608+L622+L632)","v":0},{"$f":"SUM(M596+M608+M622+M632)","v":0},{"$f":"SUM(N596+N608+N622+N632)","v":0},{"$f":"SUM(O596+O608+O622+O632)","v":0}]
[null,"08.01.00.00.","Nº","Montaje y EDICIÓN.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L597:L606)","v":0},{"$f":"SUM(M597:M606)","v":0},{"$f":"SUM(N597:N606)","v":0},{"$f":"SUM(O597:O606)","v":0}]
[null,"08.01.01.00.",null,"Sala de montaje ó edición.",null,null,null,null,null,null,{"$f":"SUM(H597:J597)","v":0},{"$f":"+H597*F597*C597","v":0},{"$f":"+I597*F597*C597","v":0},{"$f":"+J597*F597*C597","v":0},{"$f":"SUM(L597:N597)","v":0}]
[null,"08.01.01.01.",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,0,0,0,0,0]
[null,"08.01.06.00.",null,"Landshare para redacción",null,null,null,null,null,null,{"$f":"SUM(H603:J603)","v":0},{"$f":"+H603*F603*C603","v":0},{"$f":"+I603*F603*C603","v":0},{"$f":"+J603*F603*C603","v":0},{"$f":"SUM(L603:N603)","v":0}]
[null,"08.01.07.00.",null,"Alquiler Laptops",null,null,null,null,null,null,{"$f":"SUM(H604:J604)","v":0},{"$f":"+H604*F604*C604","v":0},{"$f":"+I604*F604*C604","v":0},{"$f":"+J604*F604*C604","v":0},{"$f":"SUM(L604:N604)","v":0}]
[null,null,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,{"$f":"SUM(H606:J606)","v":0},0,0,0,0]
[null,null,null,null,"."]
[null,"08.02.00.00.","Nº","IMAGEN","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L609:L620)","v":0},{"$f":"SUM(M609:M620)","v":0},{"$f":"SUM(N609:N620)","v":0},{"$f":"SUM(O609:O620)","v":0}]
[null,"08.02.01.00.",null,"Sala postproducción",null,null,null,null,null,null,{"$f":"SUM(H609:J609)","v":0},{"$f":"+H609*F609*C609","v":0},{"$f":"+I609*F609*C609","v":0},{"$f":"+J609*F609*C609","v":0},{"$f":"SUM(L609:N609)","v":0}]
[null,"08.02.02.00.",null,"Sala postproduccion con paleta gráfica",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.03.00.",null,"Cambios de formato. Copias y repicados.",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.04.00.",null,"Efectos visuales",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.05.00.",null,"Animaciones y trucos digitales",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.06.00.",null,"Etalonaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.07.00.",null,"Grafismo electrónico",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.08.00.",null,"Generador gráficos ",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.09.00.",null,"Subtitulado programas",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.02.10.00.",null,"Audiodescripción",null,null,null,null,null,null,{"$f":"SUM(H618:J618)","v":0},{"$f":"+H618*F618*C618","v":0},{"$f":"+I618*F618*C618","v":0},{"$f":"+J618*F618*C618","v":0},{"$f":"SUM(L618:N618)","v":0}]
[null,"08.02.11.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H619:J619)","v":0},{"$f":"+H619*F619*C619","v":0},{"$f":"+I619*F619*C619","v":0},{"$f":"+J619*F619*C619","v":0},{"$f":"SUM(L619:N619)","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,"08.03.00.00.","Nº","SONIDO","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L623:L630)","v":0},{"$f":"SUM(M623:M630)","v":0},{"$f":"SUM(N623:N630)","v":0},{"$f":"SUM(O623:O630)","v":0}]
[null,"08.03.01.00.",null,"Sala sonorización",null,null,null,null,null,null,{"$f":"SUM(H623:J623)","v":0},{"$f":"+H623*F623*C623","v":0},{"$f":"+I623*F623*C623","v":0},{"$f":"+J623*F623*C623","v":0},{"$f":"SUM(L623:N623)","v":0}]
[null,"08.03.02.00.",null,"Mezclas sonido",null,null,null,null,null,null,0,0,0,{"$f":"+J624*F624*C624","v":0},0]
[null,"08.03.03.00.",null,"Sala Protools",null,null,null,null,null,null,0,0,0,{"$f":"+J625*F625*C625","v":0},0]
[null,"08.03.04.00.",null,"Elaboración soundtrack",null,null,null,null,null,null,0,0,0,{"$f":"+J626*F626*C626","v":0},0]
[null,"08.03.05.00.",null,"Sala de doblaje.",null,null,null,null,null,null,0,0,0,{"$f":"+J627*F627*C627","v":0},0]
[null,"08.03.06.00.",null,"Sala grabación música.",null,null,null,null,null,null,0,0,0,{"$f":"+J628*F628*C628","v":0},0]
[null,"08.03.07.00.",null,"Sala edición sonido. ",null,null,null,null,null,null,{"$f":"SUM(H629:J629)","v":0},{"$f":"+H629*F629*C629","v":0},{"$f":"+I629*F629*C629","v":0},{"$f":"+J629*F629*C629","v":0},{"$f":"SUM(L629:N629)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H630:J630)","v":0},{"$f":"+H630*F630*C630","v":0},{"$f":"+I630*F630*C630","v":0},{"$f":"+J630*F630*C630","v":0},{"$f":"SUM(L630:N630)","v":0}]
[null,null,null,null,"."]
[null,"08.04.00.00.","Nº","Varios.","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L633:L640)","v":0},{"$f":"SUM(M633:M640)","v":0},{"$f":"SUM(N633:N640)","v":0},{"$f":"SUM(O633:O640)","v":0}]
[null,"08.04.01.00.",null,"Cabecera (diseño y realización).",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},{"$f":"SUM(L633:N633)","v":0}]
[null,"08.04.02.00.",null,"Conversor de normas o formato",null,null,null,null,null,null,{"$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,"08.04.03.00.",null,"Realidad Virtual (VR)",null,null,null,null,null,null,{"$f":"SUM(H635:J635)","v":0},{"$f":"+H635*F635*C635","v":0},{"$f":"+I635*F635*C635","v":0},{"$f":"+J635*F635*C635","v":0},{"$f":"SUM(L635:N635)","v":0}]
[null,"08.04.04.00.",null,"Realidad Aumentada (RA)",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.04.05.00.",null,"Desarrollo de Aplicaciones",null,null,null,null,null,null,0,0,0,0,0]
[null,"08.04.06.00.",null,"Contenidos web",null,null,null,null,null,null,{"$f":"SUM(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,"08.04.07.00.",null,null,null,null,null,null,null,null,{"$f":"SUM(H639:J639)","v":0},{"$f":"+H639*F639*C639","v":0},{"$f":"+I639*F639*C639","v":0},{"$f":"+J639*F639*C639","v":0},{"$f":"SUM(L639:N639)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H640:J640)","v":0},{"$f":"+H640*F640*C640","v":0},{"$f":"+I640*F640*C640","v":0},{"$f":"+J640*F640*C640","v":0},{"$f":"SUM(L640:N640)","v":0}]
[null,null,null,null,"."]
[null,"09.00.00.00.","CAP. 9","SEGUROS E IMPUESTOS",".",null,null,"TOTAL CAPITULO 9",null,null,null,{"$f":"L643","v":0},{"$f":"M643","v":0},{"$f":"N643","v":0},{"$f":"O643","v":0}]
[null,"09.01.00.00.","Nº","Seguros e Impuestos","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L644:L650)","v":0},{"$f":"SUM(M644:M650)","v":0},{"$f":"SUM(N644:N650)","v":0},{"$f":"SUM(O644:O650)","v":0}]
[null,"09.01.01.00.",null,"Seguro total de la producción.",null,null,null,null,null,null,{"$f":"SUM(H644:J644)","v":0},{"$f":"+H644*F644*C644","v":0},{"$f":"+I644*F644*C644","v":0},{"$f":"+J644*F644*C644","v":0},{"$f":"SUM(L644:N644)","v":0}]
[null,"09.01.02.00.",null,"Seguro de interrupción de rodaje",null,null,null,null,null,null,0,0,0,0,0]
[null,"09.01.03.00.",null,"Seguro de responsabilidad civil.",null,null,null,null,null,null,0,0,0,0,0]
[null,"09.01.04.00.",null,"Seguro de accidentes.",null,null,null,null,null,null,0,0,0,0,0]
[null,"09.01.05.00.",null,"Seguro multirriesgo",null,null,null,null,null,null,0,0,0,0,0]
[null,"09.01.06.00.",null,"Impuesto Servicios grabación en otro país",null,null,null,null,null,null,{"$f":"SUM(H649:J649)","v":0},{"$f":"+H649*F649*C649","v":0},{"$f":"+I649*F649*C649","v":0},0,{"$f":"SUM(L649:N649)","v":0}]
[null,null,null,"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior",null,null,null,null,null,null,{"$f":"SUM(H650:J650)","v":0},{"$f":"+H650*F650*C650","v":0},{"$f":"+I650*F650*C650","v":0},0,{"$f":"SUM(L650:N650)","v":0}]
[null,null,null,null,"."]
[null,"10.00.00.00.","CAP. 10","GASTOS GENERALES",".",null,null,"TOTAL CAPITULO 10",null,null,null,{"$f":"L653","v":0},{"$f":"M653","v":0},{"$f":"N653","v":0},{"$f":"O653","v":0}]
[null,"10.01.00.00.","Nº","Gastos Generales","UNIDAD","VALOR","CONTRATO","PRE","PRO","POST","TOTAL ",{"$f":"SUM(L654:L663)","v":0},{"$f":"SUM(M654:M663)","v":0},{"$f":"SUM(N654:N663)","v":0},{"$f":"SUM(O654:O663)","v":0}]
[null,"10.01.01.00.",null,"Alquiler oficinas.",null,null,null,null,null,null,{"$f":"SUM(H654:J654)","v":0},{"$f":"+H654*F654*C654","v":0},{"$f":"+I654*F654*C654","v":0},{"$f":"+J654*F654*C654","v":0},{"$f":"SUM(L654:N654)","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]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,"-"]

{"sheet":"SEG. SOCIAL ARTISTAS","index":1,"n_rows":120,"n_cols":15,"rows_kept":120,"cut":false,"hidden":false,"merged":[[116,11,116,12],[117,8,117,10],[117,11,117,12],[113,11,113,12],[114,11,114,12],[115,11,115,12],[4,11,4,13],[4,14,5,14],[0,3,0,14],[112,2,112,6],[113,2,113,6],[2,1,2,2],[0,1,0,2],[99,0,99,6],[101,2,101,10],[110,2,110,9],[103,2,103,3],[104,2,104,3],[106,0,108,0],[4,3,5,3],[112,11,112,12],[113,8,113,10],[118,0,118,6],[4,4,4,5],[4,6,4,9],[103,0,104,0],[116,2,116,6],[117,0,117,6],[114,2,114,6],[115,2,115,6],[111,2,111,7]]}
[{"$f":"'MODELO PPTO.'!B2","v":2025},"CÁLCULO COSTES SEGURIDAD SOCIAL ARTISTAS",null,"¡ OJO, LA PRODUCTORA DEBE CALCULAR EL TOTAL DE LA COLUMNA SOMBREADA EN NARANJA !"]
[]
[null,{"$f":"'MODELO PPTO.'!H4","v":"PROGRAMA:"}]
[]
[null,null,null,"T.C (1)","MEDIDA (2)",null,"Nª UNIDADES",null,null,null,"SALARIOS","COSTE SEGURIDAD SOCIAL EMPRESA",null,null,"TOTAL (4)"]
["02.00.00.00.","Nº",{"$f":"'MODELO PPTO.'!D79","v":"PERSONAL ARTISTICO"},null,"Unidad","Valor","Pre","Pro","Post","TOTAL ","TOTAL","Pre","Pro","Post"]
[]
[{"$f":"'MODELO PPTO.'!B80","v":"02.01.00.00."},null," Protagonistas.Presentadores.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O80","v":0},{"$f":"SUM(L9:L14)","v":0},{"$f":"SUM(M9:M14)","v":0},{"$f":"SUM(N9:N14)","v":0},{"$f":"SUM(O9:O14)","v":0}]
[{"$f":"'MODELO PPTO.'!B81","v":"02.01.01.00."},{"$f":"'MODELO PPTO.'!C81","v":0},{"$f":"IF('MODELO PPTO.'!D81<>\"\",'MODELO PPTO.'!D81,\"\")","v":""},{"$f":"'MODELO PPTO.'!G81","v":0},{"$f":"'MODELO PPTO.'!E81","v":0},{"$f":"'MODELO PPTO.'!F81","v":0},{"$f":"'MODELO PPTO.'!H81","v":0},{"$f":"'MODELO PPTO.'!I81","v":0},{"$f":"'MODELO PPTO.'!J81","v":0},{"$f":"'MODELO PPTO.'!K81","v":0},{"$f":"'MODELO PPTO.'!O81","v":0},{"$f":"IF(O9=0,0,(O9*G9)/J9)","v":0},{"$f":"IF(O9=0,0,(O9*H9)/J9)","v":0},{"$f":"IF(O9=0,0,(O9*I9)/J9)","v":0}]
[{"$f":"'MODELO PPTO.'!B82","v":"02.01.02.00."},{"$f":"'MODELO PPTO.'!C82","v":0},{"$f":"IF('MODELO PPTO.'!D82<>\"\",'MODELO PPTO.'!D82,\"\")","v":""},{"$f":"'MODELO PPTO.'!G82","v":0},{"$f":"'MODELO PPTO.'!E82","v":0},{"$f":"'MODELO PPTO.'!F82","v":0},{"$f":"'MODELO PPTO.'!H82","v":0},{"$f":"'MODELO PPTO.'!I82","v":0},{"$f":"'MODELO PPTO.'!J82","v":0},{"$f":"'MODELO PPTO.'!K82","v":0},{"$f":"'MODELO PPTO.'!O82","v":0},{"$f":"IF(O10=0,0,(O10*G10)/J10)","v":0},{"$f":"IF(O10=0,0,(O10*H10)/J10)","v":0},{"$f":"IF(O10=0,0,(O10*I10)/J10)","v":0}]
[{"$f":"'MODELO PPTO.'!B83","v":"02.01.03.00."},{"$f":"'MODELO PPTO.'!C83","v":0},{"$f":"IF('MODELO PPTO.'!D83<>\"\",'MODELO PPTO.'!D83,\"\")","v":""},{"$f":"'MODELO PPTO.'!G83","v":0},{"$f":"'MODELO PPTO.'!E83","v":0},{"$f":"'MODELO PPTO.'!F83","v":0},{"$f":"'MODELO PPTO.'!H83","v":0},{"$f":"'MODELO PPTO.'!I83","v":0},{"$f":"'MODELO PPTO.'!J83","v":0},{"$f":"'MODELO PPTO.'!K83","v":0},{"$f":"'MODELO PPTO.'!O83","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B84","v":"02.01.04.00."},{"$f":"'MODELO PPTO.'!C84","v":0},{"$f":"IF('MODELO PPTO.'!D84<>\"\",'MODELO PPTO.'!D84,\"\")","v":""},{"$f":"'MODELO PPTO.'!G84","v":0},{"$f":"'MODELO PPTO.'!E84","v":0},{"$f":"'MODELO PPTO.'!F84","v":0},{"$f":"'MODELO PPTO.'!H84","v":0},{"$f":"'MODELO PPTO.'!I84","v":0},{"$f":"'MODELO PPTO.'!J84","v":0},{"$f":"'MODELO PPTO.'!K84","v":0},{"$f":"'MODELO PPTO.'!O84","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B85","v":"02.01.05.00."},{"$f":"'MODELO PPTO.'!C85","v":0},{"$f":"IF('MODELO PPTO.'!D85<>\"\",'MODELO PPTO.'!D85,\"\")","v":""},{"$f":"'MODELO PPTO.'!G85","v":0},{"$f":"'MODELO PPTO.'!E85","v":0},{"$f":"'MODELO PPTO.'!F85","v":0},{"$f":"'MODELO PPTO.'!H85","v":0},{"$f":"'MODELO PPTO.'!I85","v":0},{"$f":"'MODELO PPTO.'!J85","v":0},{"$f":"'MODELO PPTO.'!K85","v":0},{"$f":"'MODELO PPTO.'!O85","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B86","v":0},{"$f":"'MODELO PPTO.'!C86","v":0},{"$f":"IF('MODELO PPTO.'!D86<>\"\",'MODELO PPTO.'!D86,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G86","v":0},{"$f":"'MODELO PPTO.'!E86","v":0},{"$f":"'MODELO PPTO.'!F86","v":0},{"$f":"'MODELO PPTO.'!H86","v":0},{"$f":"'MODELO PPTO.'!I86","v":0},{"$f":"'MODELO PPTO.'!J86","v":0},{"$f":"'MODELO PPTO.'!K86","v":0},{"$f":"'MODELO PPTO.'!O86","v":0},0,0,0]
[]
[{"$f":"'MODELO PPTO.'!B88","v":"02.02.00.00."},null,"Principales.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O88","v":0},{"$f":"SUM(L17:L24)","v":0},{"$f":"SUM(M17:M24)","v":0},{"$f":"SUM(N17:N24)","v":0},{"$f":"SUM(O17:O24)","v":0}]
[{"$f":"'MODELO PPTO.'!B89","v":"02.02.01.00."},{"$f":"'MODELO PPTO.'!C89","v":0},{"$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},{"$f":"IF(O17=0,0,(O17*G17)/J17)","v":0},{"$f":"IF(O17=0,0,(O17*H17)/J17)","v":0},{"$f":"IF(O17=0,0,(O17*I17)/J17)","v":0}]
[{"$f":"'MODELO PPTO.'!B90","v":"02.02.02.00."},{"$f":"'MODELO PPTO.'!C90","v":0},{"$f":"IF('MODELO PPTO.'!D90<>\"\",'MODELO PPTO.'!D90,\"\")","v":""},{"$f":"'MODELO PPTO.'!G90","v":0},{"$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},{"$f":"IF(O18=0,0,(O18*G18)/J18)","v":0},{"$f":"IF(O18=0,0,(O18*H18)/J18)","v":0},{"$f":"IF(O18=0,0,(O18*I18)/J18)","v":0}]
[{"$f":"'MODELO PPTO.'!B91","v":"02.02.03.00."},{"$f":"'MODELO PPTO.'!C91","v":0},{"$f":"IF('MODELO PPTO.'!D91<>\"\",'MODELO PPTO.'!D91,\"\")","v":""},{"$f":"'MODELO PPTO.'!G91","v":0},{"$f":"'MODELO PPTO.'!E91","v":0},{"$f":"'MODELO PPTO.'!F91","v":0},{"$f":"'MODELO PPTO.'!H91","v":0},{"$f":"'MODELO PPTO.'!I91","v":0},{"$f":"'MODELO PPTO.'!J91","v":0},{"$f":"'MODELO PPTO.'!K91","v":0},{"$f":"'MODELO PPTO.'!O91","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B92","v":"02.02.04.00."},{"$f":"'MODELO PPTO.'!C92","v":0},{"$f":"IF('MODELO PPTO.'!D92<>\"\",'MODELO PPTO.'!D92,\"\")","v":""},{"$f":"'MODELO PPTO.'!G92","v":0},{"$f":"'MODELO PPTO.'!E92","v":0},{"$f":"'MODELO PPTO.'!F92","v":0},{"$f":"'MODELO PPTO.'!H92","v":0},{"$f":"'MODELO PPTO.'!I92","v":0},{"$f":"'MODELO PPTO.'!J92","v":0},{"$f":"'MODELO PPTO.'!K92","v":0},{"$f":"'MODELO PPTO.'!O92","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B93","v":"02.02.05.00."},{"$f":"'MODELO PPTO.'!C93","v":0},{"$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},0,0,0]
[{"$f":"'MODELO PPTO.'!B94","v":"02.02.06.00."},{"$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(O22=0,0,(O22*G22)/J22)","v":0},{"$f":"IF(O22=0,0,(O22*H22)/J22)","v":0},0]
[{"$f":"'MODELO PPTO.'!B95","v":"02.02.07.00."},{"$f":"'MODELO PPTO.'!C95","v":0},{"$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]
[{"$f":"'MODELO PPTO.'!B97","v":0},{"$f":"'MODELO PPTO.'!C97","v":0},{"$f":"IF('MODELO PPTO.'!D97<>\"\",'MODELO PPTO.'!D97,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$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},{"$f":"'MODELO PPTO.'!O97","v":0},0,0,{"$f":"IF(O24=0,0,(O24*I24)/J24)","v":0}]
[]
[{"$f":"'MODELO PPTO.'!B99","v":"02.03.00.00."},null,"Secundarios.Colaboraciones especiales o Actores Invitados",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O99","v":0},{"$f":"SUM(L27:L42)","v":0},{"$f":"SUM(M27:M42)","v":0},{"$f":"SUM(N27:N42)","v":0},{"$f":"SUM(O27:O42)","v":0}]
[{"$f":"'MODELO PPTO.'!B100","v":"02.03.01.00."},{"$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(O27=0,0,(O27*G27)/J27)","v":0},{"$f":"IF(O27=0,0,(O27*H27)/J27)","v":0},{"$f":"IF(O27=0,0,(O27*I27)/J27)","v":0}]
[{"$f":"'MODELO PPTO.'!B101","v":"02.03.02.00."},{"$f":"'MODELO PPTO.'!C101","v":0},{"$f":"IF('MODELO PPTO.'!D101<>\"\",'MODELO PPTO.'!D101,\"\")","v":""},{"$f":"'MODELO PPTO.'!G101","v":0},{"$f":"'MODELO PPTO.'!E101","v":0},{"$f":"'MODELO PPTO.'!F101","v":0},{"$f":"'MODELO PPTO.'!H101","v":0},{"$f":"'MODELO PPTO.'!I101","v":0},{"$f":"'MODELO PPTO.'!J101","v":0},{"$f":"'MODELO PPTO.'!K101","v":0},{"$f":"'MODELO PPTO.'!O101","v":0},{"$f":"IF(O28=0,0,(O28*G28)/J28)","v":0},{"$f":"IF(O28=0,0,(O28*H28)/J28)","v":0},{"$f":"IF(O28=0,0,(O28*I28)/J28)","v":0}]
[{"$f":"'MODELO PPTO.'!B102","v":"02.03.03.00."},{"$f":"'MODELO PPTO.'!C102","v":0},{"$f":"IF('MODELO PPTO.'!D102<>\"\",'MODELO PPTO.'!D102,\"\")","v":""},{"$f":"'MODELO PPTO.'!G102","v":0},{"$f":"'MODELO PPTO.'!E102","v":0},{"$f":"'MODELO PPTO.'!F102","v":0},{"$f":"'MODELO PPTO.'!H102","v":0},{"$f":"'MODELO PPTO.'!I102","v":0},{"$f":"'MODELO PPTO.'!J102","v":0},{"$f":"'MODELO PPTO.'!K102","v":0},{"$f":"'MODELO PPTO.'!O102","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B103","v":"02.03.04.00."},{"$f":"'MODELO PPTO.'!C103","v":0},{"$f":"IF('MODELO PPTO.'!D103<>\"\",'MODELO PPTO.'!D103,\"\")","v":""},{"$f":"'MODELO PPTO.'!G103","v":0},{"$f":"'MODELO PPTO.'!E103","v":0},{"$f":"'MODELO PPTO.'!F103","v":0},{"$f":"'MODELO PPTO.'!H103","v":0},{"$f":"'MODELO PPTO.'!I103","v":0},{"$f":"'MODELO PPTO.'!J103","v":0},{"$f":"'MODELO PPTO.'!K103","v":0},{"$f":"'MODELO PPTO.'!O103","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B104","v":"02.03.05.00."},{"$f":"'MODELO PPTO.'!C104","v":0},{"$f":"IF('MODELO PPTO.'!D104<>\"\",'MODELO PPTO.'!D104,\"\")","v":""},{"$f":"'MODELO PPTO.'!G104","v":0},{"$f":"'MODELO PPTO.'!E104","v":0},{"$f":"'MODELO PPTO.'!F104","v":0},{"$f":"'MODELO PPTO.'!H104","v":0},{"$f":"'MODELO PPTO.'!I104","v":0},{"$f":"'MODELO PPTO.'!J104","v":0},{"$f":"'MODELO PPTO.'!K104","v":0},{"$f":"'MODELO PPTO.'!O104","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B105","v":"02.03.06.00."},{"$f":"'MODELO PPTO.'!C105","v":0},{"$f":"IF('MODELO PPTO.'!D105<>\"\",'MODELO PPTO.'!D105,\"\")","v":""},{"$f":"'MODELO PPTO.'!G105","v":0},{"$f":"'MODELO PPTO.'!E105","v":0},{"$f":"'MODELO PPTO.'!F105","v":0},{"$f":"'MODELO PPTO.'!H105","v":0},{"$f":"'MODELO PPTO.'!I105","v":0},{"$f":"'MODELO PPTO.'!J105","v":0},{"$f":"'MODELO PPTO.'!K105","v":0},{"$f":"'MODELO PPTO.'!O105","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B106","v":"02.03.07.00."},{"$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},{"$f":"'MODELO PPTO.'!O106","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B107","v":"02.03.08.00."},{"$f":"'MODELO PPTO.'!C107","v":0},{"$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]
[{"$f":"'MODELO PPTO.'!B108","v":"02.03.09.00."},{"$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},{"$f":"'MODELO PPTO.'!O108","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B109","v":"02.03.10.00."},{"$f":"'MODELO PPTO.'!C109","v":0},{"$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]
[{"$f":"'MODELO PPTO.'!B110","v":"02.03.11.00."},{"$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},{"$f":"'MODELO PPTO.'!O110","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B111","v":"02.03.12.00."},{"$f":"'MODELO PPTO.'!C111","v":0},{"$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]
[{"$f":"'MODELO PPTO.'!B112","v":"02.03.13.00."},{"$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},{"$f":"'MODELO PPTO.'!O112","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B113","v":"02.03.14.00."},{"$f":"'MODELO PPTO.'!C113","v":0},{"$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]
[{"$f":"'MODELO PPTO.'!B114","v":"02.03.15.00."},{"$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},{"$f":"'MODELO PPTO.'!O114","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B115","v":0},{"$f":"'MODELO PPTO.'!C115","v":0},{"$f":"IF('MODELO PPTO.'!D115<>\"\",'MODELO PPTO.'!D115,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G115","v":0},{"$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]
[]
[{"$f":"'MODELO PPTO.'!B117","v":"02.04.00.00."},null,"Pequeñas partes.(Episódicos)",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O117","v":0},{"$f":"SUM(L45:L51)","v":0},{"$f":"SUM(M45:M51)","v":0},{"$f":"SUM(N45:N51)","v":0},{"$f":"SUM(O45:O51)","v":0}]
[{"$f":"'MODELO PPTO.'!B118","v":"02.04.01.00."},{"$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},{"$f":"'MODELO PPTO.'!O118","v":0},{"$f":"IF(O45=0,0,(O45*G45)/J45)","v":0},{"$f":"IF(O45=0,0,(O45*H45)/J45)","v":0},{"$f":"IF(O45=0,0,(O45*I45)/J45)","v":0}]
[{"$f":"'MODELO PPTO.'!B119","v":"02.04.02.00."},{"$f":"'MODELO PPTO.'!C119","v":0},{"$f":"IF('MODELO PPTO.'!D119<>\"\",'MODELO PPTO.'!D119,\"\")","v":""},{"$f":"'MODELO PPTO.'!G119","v":0},{"$f":"'MODELO PPTO.'!E119","v":0},{"$f":"'MODELO PPTO.'!F119","v":0},{"$f":"'MODELO PPTO.'!H119","v":0},{"$f":"'MODELO PPTO.'!I119","v":0},{"$f":"'MODELO PPTO.'!J119","v":0},{"$f":"'MODELO PPTO.'!K119","v":0},{"$f":"'MODELO PPTO.'!O119","v":0},{"$f":"IF(O46=0,0,(O46*G46)/J46)","v":0},{"$f":"IF(O46=0,0,(O46*H46)/J46)","v":0},{"$f":"IF(O46=0,0,(O46*I46)/J46)","v":0}]
[{"$f":"'MODELO PPTO.'!B120","v":"02.04.03.00."},{"$f":"'MODELO PPTO.'!C120","v":0},{"$f":"IF('MODELO PPTO.'!D120<>\"\",'MODELO PPTO.'!D120,\"\")","v":""},{"$f":"'MODELO PPTO.'!G120","v":0},{"$f":"'MODELO PPTO.'!E120","v":0},{"$f":"'MODELO PPTO.'!F120","v":0},{"$f":"'MODELO PPTO.'!H120","v":0},{"$f":"'MODELO PPTO.'!I120","v":0},{"$f":"'MODELO PPTO.'!J120","v":0},{"$f":"'MODELO PPTO.'!K120","v":0},{"$f":"'MODELO PPTO.'!O120","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B121","v":"02.04.04.00."},{"$f":"'MODELO PPTO.'!C121","v":0},{"$f":"IF('MODELO PPTO.'!D121<>\"\",'MODELO PPTO.'!D121,\"\")","v":""},{"$f":"'MODELO PPTO.'!G121","v":0},{"$f":"'MODELO PPTO.'!E121","v":0},{"$f":"'MODELO PPTO.'!F121","v":0},{"$f":"'MODELO PPTO.'!H121","v":0},{"$f":"'MODELO PPTO.'!I121","v":0},{"$f":"'MODELO PPTO.'!J121","v":0},{"$f":"'MODELO PPTO.'!K121","v":0},{"$f":"'MODELO PPTO.'!O121","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B122","v":"02.04.05.00."},{"$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},{"$f":"'MODELO PPTO.'!O122","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B123","v":"02.04.06.00."},{"$f":"'MODELO PPTO.'!C123","v":0},{"$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},0,0,0]
[{"$f":"'MODELO PPTO.'!B124","v":0},{"$f":"'MODELO PPTO.'!C124","v":0},{"$f":"IF('MODELO PPTO.'!D124<>\"\",'MODELO PPTO.'!D124,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$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},{"$f":"'MODELO PPTO.'!O124","v":0},0,0,0]
[]
[{"$f":"'MODELO PPTO.'!B126","v":"02.05.00.00."},null,"Figuración y público.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O126","v":0},{"$f":"SUM(L54:L60)","v":0},{"$f":"SUM(M54:M60)","v":0},{"$f":"SUM(N54:N60)","v":0},{"$f":"SUM(O54:O60)","v":0}]
[{"$f":"'MODELO PPTO.'!B127","v":"02.05.01.00."},{"$f":"'MODELO PPTO.'!C127","v":0},{"$f":"IF('MODELO PPTO.'!D127<>\"\",'MODELO PPTO.'!D127,\"\")","v":"Figuración Especial"},{"$f":"'MODELO PPTO.'!G127","v":0},{"$f":"'MODELO PPTO.'!E127","v":0},{"$f":"'MODELO PPTO.'!F127","v":0},{"$f":"'MODELO PPTO.'!H127","v":0},{"$f":"'MODELO PPTO.'!I127","v":0},{"$f":"'MODELO PPTO.'!J127","v":0},{"$f":"'MODELO PPTO.'!K127","v":0},{"$f":"'MODELO PPTO.'!O127","v":0},{"$f":"IF(O54=0,0,(O54*G54)/J54)","v":0},{"$f":"IF(O54=0,0,(O54*H54)/J54)","v":0},{"$f":"IF(O54=0,0,(O54*I54)/J54)","v":0}]
[{"$f":"'MODELO PPTO.'!B128","v":"02.05.02.00."},{"$f":"'MODELO PPTO.'!C128","v":0},{"$f":"IF('MODELO PPTO.'!D128<>\"\",'MODELO PPTO.'!D128,\"\")","v":"Figuración normal"},{"$f":"'MODELO PPTO.'!G128","v":0},{"$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},{"$f":"IF(O55=0,0,(O55*G55)/J55)","v":0},{"$f":"IF(O55=0,0,(O55*H55)/J55)","v":0},{"$f":"IF(O55=0,0,(O55*I55)/J55)","v":0}]
[{"$f":"'MODELO PPTO.'!B129","v":"02.05.03.00."},{"$f":"'MODELO PPTO.'!C129","v":0},{"$f":"IF('MODELO PPTO.'!D129<>\"\",'MODELO PPTO.'!D129,\"\")","v":"Dobles "},{"$f":"'MODELO PPTO.'!G129","v":0},{"$f":"'MODELO PPTO.'!E129","v":0},{"$f":"'MODELO PPTO.'!F129","v":0},{"$f":"'MODELO PPTO.'!H129","v":0},{"$f":"'MODELO PPTO.'!I129","v":0},{"$f":"'MODELO PPTO.'!J129","v":0},{"$f":"'MODELO PPTO.'!K129","v":0},{"$f":"'MODELO PPTO.'!O129","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B130","v":"02.05.04.00."},{"$f":"'MODELO PPTO.'!C130","v":0},{"$f":"IF('MODELO PPTO.'!D130<>\"\",'MODELO PPTO.'!D130,\"\")","v":"Azafatas de imagen"},{"$f":"'MODELO PPTO.'!G130","v":0},{"$f":"'MODELO PPTO.'!E130","v":0},{"$f":"'MODELO PPTO.'!F130","v":0},{"$f":"'MODELO PPTO.'!H130","v":0},{"$f":"'MODELO PPTO.'!I130","v":0},{"$f":"'MODELO PPTO.'!J130","v":0},{"$f":"'MODELO PPTO.'!K130","v":0},{"$f":"'MODELO PPTO.'!O130","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B131","v":"02.05.05.00."},{"$f":"'MODELO PPTO.'!C131","v":0},{"$f":"IF('MODELO PPTO.'!D131<>\"\",'MODELO PPTO.'!D131,\"\")","v":"Público"},{"$f":"'MODELO PPTO.'!G131","v":0},{"$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},{"$f":"IF(O58=0,0,(O58*G58)/J58)","v":0},{"$f":"IF(O58=0,0,(O58*H58)/J58)","v":0},{"$f":"IF(O58=0,0,(O58*I58)/J58)","v":0}]
[{"$f":"'MODELO PPTO.'!B132","v":"02.05.06.00."},{"$f":"'MODELO PPTO.'!C132","v":0},{"$f":"IF('MODELO PPTO.'!D132<>\"\",'MODELO PPTO.'!D132,\"\")","v":""},{"$f":"'MODELO PPTO.'!G132","v":0},{"$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},0,0,0]
[{"$f":"'MODELO PPTO.'!B133","v":0},{"$f":"'MODELO PPTO.'!C133","v":0},{"$f":"IF('MODELO PPTO.'!D133<>\"\",'MODELO PPTO.'!D133,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$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},{"$f":"'MODELO PPTO.'!O133","v":0},0,0,0]
[]
[{"$f":"'MODELO PPTO.'!B135","v":"02.06.00.00."},null,"Especialistas.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O135","v":0},{"$f":"SUM(L63:L68)","v":0},{"$f":"SUM(M63:M68)","v":0},{"$f":"SUM(N63:N68)","v":0},{"$f":"SUM(O63:O68)","v":0}]
[{"$f":"'MODELO PPTO.'!B136","v":"02.06.01.00."},{"$f":"'MODELO PPTO.'!C136","v":0},{"$f":"IF('MODELO PPTO.'!D136<>\"\",'MODELO PPTO.'!D136,\"\")","v":"Dobles de acción "},{"$f":"'MODELO PPTO.'!G136","v":0},{"$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},{"$f":"IF(O63=0,0,(O63*G63)/J63)","v":0},{"$f":"IF(O63=0,0,(O63*H63)/J63)","v":0},{"$f":"IF(O63=0,0,(O63*I63)/J63)","v":0}]
[{"$f":"'MODELO PPTO.'!B137","v":"02.06.02.00."},{"$f":"'MODELO PPTO.'!C137","v":0},{"$f":"IF('MODELO PPTO.'!D137<>\"\",'MODELO PPTO.'!D137,\"\")","v":"Maestro de armas/Jefe de especialistas."},{"$f":"'MODELO PPTO.'!G137","v":0},{"$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},{"$f":"IF(O64=0,0,(O64*G64)/J64)","v":0},{"$f":"IF(O64=0,0,(O64*H64)/J64)","v":0},{"$f":"IF(O64=0,0,(O64*I64)/J64)","v":0}]
[{"$f":"'MODELO PPTO.'!B138","v":"02.06.03.00."},{"$f":"'MODELO PPTO.'!C138","v":0},{"$f":"IF('MODELO PPTO.'!D138<>\"\",'MODELO PPTO.'!D138,\"\")","v":"Especialistas."},{"$f":"'MODELO PPTO.'!G138","v":0},{"$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]
[{"$f":"'MODELO PPTO.'!B139","v":"02.06.04.00."},{"$f":"'MODELO PPTO.'!C139","v":0},{"$f":"IF('MODELO PPTO.'!D139<>\"\",'MODELO PPTO.'!D139,\"\")","v":"Caballistas."},{"$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},{"$f":"'MODELO PPTO.'!O139","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B140","v":"02.06.05.00."},{"$f":"'MODELO PPTO.'!C140","v":0},{"$f":"IF('MODELO PPTO.'!D140<>\"\",'MODELO PPTO.'!D140,\"\")","v":"Profesores/tutores menores"},{"$f":"'MODELO PPTO.'!G140","v":0},{"$f":"'MODELO PPTO.'!E140","v":0},{"$f":"'MODELO PPTO.'!F140","v":0},{"$f":"'MODELO PPTO.'!H140","v":0},{"$f":"'MODELO PPTO.'!I140","v":0},{"$f":"'MODELO PPTO.'!J140","v":0},{"$f":"'MODELO PPTO.'!K140","v":0},{"$f":"'MODELO PPTO.'!O140","v":0},{"$f":"IF(O67=0,0,(O67*G67)/J67)","v":0},{"$f":"IF(O67=0,0,(O67*H67)/J67)","v":0},{"$f":"IF(O67=0,0,(O67*I67)/J67)","v":0}]
[{"$f":"'MODELO PPTO.'!B141","v":0},{"$f":"'MODELO PPTO.'!C141","v":0},{"$f":"IF('MODELO PPTO.'!D141<>\"\",'MODELO PPTO.'!D141,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G141","v":0},{"$f":"'MODELO PPTO.'!E141","v":0},{"$f":"'MODELO PPTO.'!F141","v":0},{"$f":"'MODELO PPTO.'!H141","v":0},{"$f":"'MODELO PPTO.'!I141","v":0},{"$f":"'MODELO PPTO.'!J141","v":0},{"$f":"'MODELO PPTO.'!K141","v":0},{"$f":"'MODELO PPTO.'!O141","v":0},0,0,0]
[]
[{"$f":"'MODELO PPTO.'!B143","v":"02.07.00.00."},null,"Ballet y Orquestas.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O143","v":0},{"$f":"SUM(L71:L79)","v":0},{"$f":"SUM(M71:M79)","v":0},{"$f":"SUM(N71:N79)","v":0},{"$f":"SUM(O71:O79)","v":0}]
[{"$f":"'MODELO PPTO.'!B144","v":"02.07.01.00."},{"$f":"'MODELO PPTO.'!C144","v":0},{"$f":"IF('MODELO PPTO.'!D144<>\"\",'MODELO PPTO.'!D144,\"\")","v":"Coreógrafo."},{"$f":"'MODELO PPTO.'!G144","v":0},{"$f":"'MODELO PPTO.'!E144","v":0},{"$f":"'MODELO PPTO.'!F144","v":0},{"$f":"'MODELO PPTO.'!H144","v":0},{"$f":"'MODELO PPTO.'!I144","v":0},{"$f":"'MODELO PPTO.'!J144","v":0},{"$f":"'MODELO PPTO.'!K144","v":0},{"$f":"'MODELO PPTO.'!O144","v":0},{"$f":"IF(O71=0,0,(O71*G71)/J71)","v":0},{"$f":"IF(O71=0,0,(O71*H71)/J71)","v":0},{"$f":"IF(O71=0,0,(O71*I71)/J71)","v":0}]
[{"$f":"'MODELO PPTO.'!B145","v":"02.07.02.00."},{"$f":"'MODELO PPTO.'!C145","v":0},{"$f":"IF('MODELO PPTO.'!D145<>\"\",'MODELO PPTO.'!D145,\"\")","v":"Ayudante coreógrafo"},{"$f":"'MODELO PPTO.'!G145","v":0},{"$f":"'MODELO PPTO.'!E145","v":0},{"$f":"'MODELO PPTO.'!F145","v":0},{"$f":"'MODELO PPTO.'!H145","v":0},{"$f":"'MODELO PPTO.'!I145","v":0},{"$f":"'MODELO PPTO.'!J145","v":0},{"$f":"'MODELO PPTO.'!K145","v":0},{"$f":"'MODELO PPTO.'!O145","v":0},{"$f":"IF(O72=0,0,(O72*G72)/J72)","v":0},{"$f":"IF(O72=0,0,(O72*H72)/J72)","v":0},{"$f":"IF(O72=0,0,(O72*I72)/J72)","v":0}]
[{"$f":"'MODELO PPTO.'!B146","v":"02.07.03.00."},{"$f":"'MODELO PPTO.'!C146","v":0},{"$f":"IF('MODELO PPTO.'!D146<>\"\",'MODELO PPTO.'!D146,\"\")","v":"Bailarines"},{"$f":"'MODELO PPTO.'!G146","v":0},{"$f":"'MODELO PPTO.'!E146","v":0},{"$f":"'MODELO PPTO.'!F146","v":0},{"$f":"'MODELO PPTO.'!H146","v":0},{"$f":"'MODELO PPTO.'!I146","v":0},{"$f":"'MODELO PPTO.'!J146","v":0},{"$f":"'MODELO PPTO.'!K146","v":0},{"$f":"'MODELO PPTO.'!O146","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B147","v":"02.07.04.00."},{"$f":"'MODELO PPTO.'!C147","v":0},{"$f":"IF('MODELO PPTO.'!D147<>\"\",'MODELO PPTO.'!D147,\"\")","v":"Modelos"},{"$f":"'MODELO PPTO.'!G147","v":0},{"$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]
[{"$f":"'MODELO PPTO.'!B148","v":"02.07.05.00."},{"$f":"'MODELO PPTO.'!C148","v":0},{"$f":"IF('MODELO PPTO.'!D148<>\"\",'MODELO PPTO.'!D148,\"\")","v":"Orquestas/Grupos musicales. "},{"$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},{"$f":"'MODELO PPTO.'!O148","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B149","v":"02.07.06.00."},{"$f":"'MODELO PPTO.'!C149","v":0},{"$f":"IF('MODELO PPTO.'!D149<>\"\",'MODELO PPTO.'!D149,\"\")","v":"Coros en escena."},{"$f":"'MODELO PPTO.'!G149","v":0},{"$f":"'MODELO PPTO.'!E149","v":0},{"$f":"'MODELO PPTO.'!F149","v":0},{"$f":"'MODELO PPTO.'!H149","v":0},{"$f":"'MODELO PPTO.'!I149","v":0},{"$f":"'MODELO PPTO.'!J149","v":0},{"$f":"'MODELO PPTO.'!K149","v":0},{"$f":"'MODELO PPTO.'!O149","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B150","v":"02.07.07.00."},{"$f":"'MODELO PPTO.'!C150","v":0},{"$f":"IF('MODELO PPTO.'!D150<>\"\",'MODELO PPTO.'!D150,\"\")","v":"Músicos de escena live/playback"},{"$f":"'MODELO PPTO.'!G150","v":0},{"$f":"'MODELO PPTO.'!E150","v":0},{"$f":"'MODELO PPTO.'!F150","v":0},{"$f":"'MODELO PPTO.'!H150","v":0},{"$f":"'MODELO PPTO.'!I150","v":0},{"$f":"'MODELO PPTO.'!J150","v":0},{"$f":"'MODELO PPTO.'!K150","v":0},{"$f":"'MODELO PPTO.'!O150","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B151","v":"02.07.08.00."},{"$f":"'MODELO PPTO.'!C151","v":0},{"$f":"IF('MODELO PPTO.'!D151<>\"\",'MODELO PPTO.'!D151,\"\")","v":"Otras actuaciones musicales."},{"$f":"'MODELO PPTO.'!G151","v":0},{"$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},{"$f":"IF(O78=0,0,(O78*G78)/J78)","v":0},{"$f":"IF(O78=0,0,(O78*H78)/J78)","v":0},{"$f":"IF(O78=0,0,(O78*I78)/J78)","v":0}]
[{"$f":"'MODELO PPTO.'!B152","v":0},{"$f":"'MODELO PPTO.'!C152","v":0},{"$f":"IF('MODELO PPTO.'!D152<>\"\",'MODELO PPTO.'!D152,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G152","v":0},{"$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},0,0,0]
[]
[{"$f":"'MODELO PPTO.'!B154","v":"02.08.00.00."},null,"Doblaje y efectos sonoros.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O154","v":0},{"$f":"SUM(L82:L86)","v":0},{"$f":"SUM(M82:M86)","v":0},{"$f":"SUM(N82:N86)","v":0},{"$f":"SUM(O82:O86)","v":0}]
[{"$f":"'MODELO PPTO.'!B155","v":"02.08.01.00."},{"$f":"'MODELO PPTO.'!C155","v":0},{"$f":"IF('MODELO PPTO.'!D155<>\"\",'MODELO PPTO.'!D155,\"\")","v":"Director de doblaje ."},{"$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},{"$f":"'MODELO PPTO.'!O155","v":0},{"$f":"IF(O82=0,0,(O82*G82)/J82)","v":0},{"$f":"IF(O82=0,0,(O82*H82)/J82)","v":0},{"$f":"IF(O82=0,0,(O82*I82)/J82)","v":0}]
[{"$f":"'MODELO PPTO.'!B156","v":"02.08.02.00."},{"$f":"'MODELO PPTO.'!C156","v":0},{"$f":"IF('MODELO PPTO.'!D156<>\"\",'MODELO PPTO.'!D156,\"\")","v":"Dobladores."},{"$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(O83=0,0,(O83*G83)/J83)","v":0},{"$f":"IF(O83=0,0,(O83*H83)/J83)","v":0},{"$f":"IF(O83=0,0,(O83*I83)/J83)","v":0}]
[{"$f":"'MODELO PPTO.'!B157","v":"02.08.03.00."},{"$f":"'MODELO PPTO.'!C157","v":0},{"$f":"IF('MODELO PPTO.'!D157<>\"\",'MODELO PPTO.'!D157,\"\")","v":"Locutores/Comentaristas en off."},{"$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},{"$f":"'MODELO PPTO.'!O157","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B158","v":"02.08.04.00."},{"$f":"'MODELO PPTO.'!C158","v":0},{"$f":"IF('MODELO PPTO.'!D158<>\"\",'MODELO PPTO.'!D158,\"\")","v":"Efectos sala."},{"$f":"'MODELO PPTO.'!G158","v":0},{"$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},{"$f":"IF(O85=0,0,(O85*G85)/J85)","v":0},{"$f":"IF(O85=0,0,(O85*H85)/J85)","v":0},{"$f":"IF(O85=0,0,(O85*I85)/J85)","v":0}]
[{"$f":"'MODELO PPTO.'!B159","v":0},{"$f":"'MODELO PPTO.'!C159","v":0},{"$f":"IF('MODELO PPTO.'!D159<>\"\",'MODELO PPTO.'!D159,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G159","v":0},{"$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]
[]
[{"$f":"'MODELO PPTO.'!B161","v":"02.09.00.00."},null,"Varios programas entretenimiento.",null,null,null,null,null,null,null,{"$f":"'MODELO PPTO.'!O161","v":0},{"$f":"SUM(L89:L96)","v":0},{"$f":"SUM(M89:M96)","v":0},{"$f":"SUM(N89:N96)","v":0},{"$f":"SUM(O89:O96)","v":0}]
[{"$f":"'MODELO PPTO.'!B162","v":"02.09.01.00."},{"$f":"'MODELO PPTO.'!C162","v":0},{"$f":"IF('MODELO PPTO.'!D162<>\"\",'MODELO PPTO.'!D162,\"\")","v":"Actuaciones especiales."},{"$f":"'MODELO PPTO.'!G162","v":0},{"$f":"'MODELO PPTO.'!E162","v":0},{"$f":"'MODELO PPTO.'!F162","v":0},{"$f":"'MODELO PPTO.'!H162","v":0},{"$f":"'MODELO PPTO.'!I162","v":0},{"$f":"'MODELO PPTO.'!J162","v":0},{"$f":"'MODELO PPTO.'!K162","v":0},{"$f":"'MODELO PPTO.'!O162","v":0},{"$f":"IF(O89=0,0,(O89*G89)/J89)","v":0},{"$f":"IF(O89=0,0,(O89*H89)/J89)","v":0},{"$f":"IF(O89=0,0,(O89*I89)/J89)","v":0}]
[{"$f":"'MODELO PPTO.'!B163","v":"02.09.02.00."},{"$f":"'MODELO PPTO.'!C163","v":0},{"$f":"IF('MODELO PPTO.'!D163<>\"\",'MODELO PPTO.'!D163,\"\")","v":"Concursantes."},{"$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(O90=0,0,(O90*G90)/J90)","v":0},{"$f":"IF(O90=0,0,(O90*H90)/J90)","v":0},0]
[{"$f":"'MODELO PPTO.'!B164","v":"02.09.03.00."},{"$f":"'MODELO PPTO.'!C164","v":0},{"$f":"IF('MODELO PPTO.'!D164<>\"\",'MODELO PPTO.'!D164,\"\")","v":"Invitados nacionales "},{"$f":"'MODELO PPTO.'!G164","v":0},{"$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},0,0,0]
[{"$f":"'MODELO PPTO.'!B165","v":"02.09.04.00."},{"$f":"'MODELO PPTO.'!C165","v":0},{"$f":"IF('MODELO PPTO.'!D165<>\"\",'MODELO PPTO.'!D165,\"\")","v":"Invitados internacionales."},{"$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},{"$f":"'MODELO PPTO.'!O165","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B166","v":"02.09.05.00."},{"$f":"'MODELO PPTO.'!C166","v":0},{"$f":"IF('MODELO PPTO.'!D166<>\"\",'MODELO PPTO.'!D166,\"\")","v":"Invitados VIP."},{"$f":"'MODELO PPTO.'!G166","v":0},{"$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},0,0,0]
[{"$f":"'MODELO PPTO.'!B167","v":"02.09.06.00."},{"$f":"'MODELO PPTO.'!C167","v":0},{"$f":"IF('MODELO PPTO.'!D167<>\"\",'MODELO PPTO.'!D167,\"\")","v":"Jurados"},{"$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},{"$f":"'MODELO PPTO.'!O167","v":0},0,0,0]
[{"$f":"'MODELO PPTO.'!B168","v":"02.09.07.00."},{"$f":"'MODELO PPTO.'!C168","v":0},{"$f":"IF('MODELO PPTO.'!D168<>\"\",'MODELO PPTO.'!D168,\"\")","v":"Colaboraciones específicas."},{"$f":"'MODELO PPTO.'!G168","v":0},{"$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},{"$f":"IF(O95=0,0,(O95*G95)/J95)","v":0},{"$f":"IF(O95=0,0,(O95*H95)/J95)","v":0},0]
[{"$f":"'MODELO PPTO.'!B169","v":0},{"$f":"'MODELO PPTO.'!C169","v":0},{"$f":"IF('MODELO PPTO.'!D169<>\"\",'MODELO PPTO.'!D169,\"\")","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G169","v":0},{"$f":"'MODELO PPTO.'!E169","v":0},{"$f":"'MODELO PPTO.'!F169","v":0},{"$f":"'MODELO PPTO.'!H169","v":0},{"$f":"'MODELO PPTO.'!I169","v":0},{"$f":"'MODELO PPTO.'!J169","v":0},{"$f":"'MODELO PPTO.'!K169","v":0},{"$f":"'MODELO PPTO.'!O169","v":0},0,0,0]
[]
["02.11.00.00",null,"SEGURIDAD SOCIAL PERSONAL ARTÍSTICO",null,null,null,null,null,null,null,{"$f":"K88+K81+K70+K62+K53+K44+K26+K16+K8","v":0},{"$f":"L88+L81+L70+L62+L53+L44+L26+L16+L8","v":0},{"$f":"M88+M81+M70+M62+M53+M44+M26+M16+M8","v":0},{"$f":"N88+N81+N70+N62+N53+N44+N26+N16+N8","v":0},{"$f":"O88+O81+O70+O62+O53+O44+O26+O16+O8","v":0}]
[]
["NOTAS PARA LA CUMPLIMENTACIÓN DEL CÁLCULO DE SEGURIDAD SOCIAL EQUIPO ARTISTICO"]
[]
["1.",null,"La columna T.C. (tipo de contrato) y unidad deben cumplimentarse con carácter obligatorio, en base a la siguiente tabla, para el cálculo de costes"]
[]
["T.C (1)",null,"C= CONTRATO LABORAL DURACIÓN DETERMINADA"]
[null,null,"M=CONTRATO MERCANTIL"]
[]
["Unidad",null,"J= JORNADA O SESIÓN"]
[null,null,"Sem=SEMANA"]
[null,null,"M=MES"]
[]
["2.",null,"El cálculo de S. S. deberá hacerse siguiendo las normas dictadas por la Tesoreria de la Seguridad Social en materia de Artístas (COLUMNA O)."]
["3.",null,"Si fuera necesario incluir alguna fila,  habrá que arrastras las fórmulas y vincular con la hoja de presupuesto."]
["TOTAL (4) ",null,"Ejemplo para rellenar la columna \"O\" por parte de la Productora",null,null,null,null,null,"S.S. ARTISTAS",null,null,2025,null,"COSTE SS/SESION"]
["Ejemplo-1",null,"1 Artista con salario superior a la base máxima de cotización (4.909,50) en 1 mes:",null,null,null,null,null,"RETRIBUCIONES INTEGRAS DIARIAS",null,null,"BASE COTIZACION DIARIA*",null,0.3327]
[null,null,"Fórmula a poner en la casilla correspondiente sería 4909,5*0,3327*1*1",null,null,null,null,null,"Hasta 555 euros",null,null,327,null,{"$f":"+L115*$N$114","v":108.7929}]
["Ejemplo-2",null,"2 Artistas con salario inferior a la base máxima de cotización (p.e. 1.500) en 0,5 meses:",null,null,null,null,null,"Entre 555,01 y 999 euros",null,null,412,null,{"$f":"+L116*$N$114","v":137.07239999999999}]
[null,null,"Fórmula a poner en la casilla correspondiente sería 1.500*0,3327*2*0,5",null,null,null,null,null,"Entre 999,01 y 1.672,00 euros ",null,null,492,null,{"$f":"+L117*$N$114","v":163.6884}]
["En el caso que el Artista trabaje sólo algunas sesiones, habrá que ir a la tabla de las bases",null,null,null,null,null,null,null,"Mayor de 1.672,01 euros ",null,null,653.1,null,{"$f":"+L118*$N$114","v":217.28637000000001}]
["de cotización a S.S. para Artístas y localizar la base para su rango, y aplicar la misma fórmula."]
[null,null,null,null,null,null,null,null,null,"* Base máxima cotizacion",{"$f":"+'COSTES SOCIALES EQUIPO TÉCNICO'!N12","v":4909.5},{"$f":"K120*0.3327","v":1633.3906500000001}]

{"sheet":"COSTES SOCIALES EQUIPO TÉCNICO","index":2,"n_rows":186,"n_cols":34,"rows_kept":186,"cut":false,"hidden":false,"merged":[[13,28,13,31],[13,33,14,33],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,7,13,10],[13,20,13,23],[13,5,13,6],[13,24,13,27],[13,15,13,18],[13,13,14,13],[13,19,14,19],[13,14,14,14],[173,2,173,3],[10,9,10,11],[11,9,11,11],[178,2,182,2],[175,2,175,6]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Contratación 2025","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",0.67,0.67]
[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,0.32069999999999999,0.3327]
[null,{"$f":"'MODELO PPTO.'!B2","v":2025},{"$f":"'MODELO PPTO.'!H4","v":"PROGRAMA:"}]
[null,"CÁLCULO COSTES DE EQUIPO TÉCNICO",null,null,null,null,null,null,null,"Base Diario 2025 (33,27%)",null,null,null,{"$f":"N12/30","v":163.65},null,"Cotización:    ",{"$f":"N11*33.27%","v":54.446355000000011},null,null,"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 2025 (33,27%)",null,null,null,4909.5,null,"Cotización:",{"$f":"N12*33.27%","v":1633.3906500000003},null,null,"NATURALES_2,5",null,null,null,null,null,null,"INDEMNIZACIONES (días x año)",null,null,null,null,12]
[]
[null,"CODIGO","Nº UND.","CONCEPTO","T.C (1)","MEDIDA (2)",null,"Nª UNIDADES",null,null,null,"SALARIOS",null,"COSTE SS Unidad","Cuota Solidaridad","S.S.",null,null,null,"VACACIONES PERSONA","VACACIONES",null,null,null,"S.S.VACACIONES",null,null,null,"FINIQUITO.",null,null,null,"AJUSTE","TOTAL GENERAL"]
[null,null,null,null,null,"Unidad","Valor","Pre","Pro","Post","TOTAL ","TOTAL",null,null,null,"TOTAL","PRE","PRO","POST",null,"TOTAL","PRE","PRO","POST","TOTAL","PRE","PRO","POST","TOTAL","PRE","PRO","POST","Explicar"]
[null,"03.01.00.00.",null,"Dirección y realización",null,null,null,null,null,null,null,{"$f":"SUM(L17:L36)","v":0},null,{"$f":"SUM(N17:N36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH17:AH36)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B201","v":"03.01.01.00."},{"$f":"'MODELO PPTO.'!C201","v":0},{"$f":"'MODELO PPTO.'!D201","v":"Director/es"},{"$f":"'MODELO PPTO.'!G201","v":"-"},{"$f":"+'MODELO PPTO.'!E201","v":0},{"$f":"'MODELO PPTO.'!F201","v":0},{"$f":"'MODELO PPTO.'!H201","v":0},{"$f":"'MODELO PPTO.'!I201","v":0},{"$f":"'MODELO PPTO.'!J201","v":0},{"$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*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K17),IF(E17=\"FD\",(G17/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K17),0))","v":0},{"$f":"SUM(V17:X17)","v":0},{"$f":"IF(E17=\"C\",(G17/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H17*C17),IF(E17=\"FD\",(G17/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H17*C17),0))","v":0},{"$f":"IF(E17=\"C\",(G17/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I17*C17),IF(E17=\"FD\",(G17/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I17*C17),0))","v":0},{"$f":"IF(E17=\"C\",(G17/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J17*C17),IF(E17=\"FD\",(G17/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J17*C17),0))","v":0},{"$f":"IF(E17=\"C\",IF(T17<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K17/30,T17*$P$9*C17,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K17/30*$P$9*C17),IF(E17=\"FD\",IF(T17<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K17/30,T17*$O$9*C17,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K17/30*$O$9*C17),0))","v":0},{"$f":"IF(Y17=0,0,Y17*H17/K17)","v":0},{"$f":"IF(Y17=0,0,Y17*I17/K17)","v":0},{"$f":"IF(Y17=0,0,Y17*J17/K17)","v":0},{"$f":"SUM(AD17:AG17)","v":0},{"$f":"IF(E17=\"C\",(G17/30*H17/12*$AF$12*C17),0)","v":0},{"$f":"IF(E17=\"C\",(G17/30*I17/12*$AF$12*C17),0)","v":0},{"$f":"IF(E17=\"C\",(G17/30*J17/12*$AF$12*C17),0)","v":0},null,{"$f":"+L17+P17+U17+Y17+AC17","v":0}]
[null,{"$f":"'MODELO PPTO.'!B202","v":"03.01.01.01."},{"$f":"'MODELO PPTO.'!C202","v":0},{"$f":"'MODELO PPTO.'!D202","v":"Sub-Director"},{"$f":"'MODELO PPTO.'!G202","v":"-"},{"$f":"+'MODELO PPTO.'!E202","v":0},{"$f":"'MODELO PPTO.'!F202","v":0},{"$f":"'MODELO PPTO.'!H202","v":0},{"$f":"'MODELO PPTO.'!I202","v":0},{"$f":"'MODELO PPTO.'!J202","v":0},{"$f":"SUM(H18:J18)","v":0},{"$f":"K18*G18*C18","v":0},null,0,null,{"$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*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K18),IF(E18=\"FD\",(G18/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K18),0))","v":0},{"$f":"SUM(V18:X18)","v":0},{"$f":"IF(E18=\"C\",(G18/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H18*C18),IF(E18=\"FD\",(G18/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H18*C18),0))","v":0},{"$f":"IF(E18=\"C\",(G18/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I18*C18),IF(E18=\"FD\",(G18/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I18*C18),0))","v":0},{"$f":"IF(E18=\"C\",(G18/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J18*C18),IF(E18=\"FD\",(G18/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J18*C18),0))","v":0},0,{"$f":"IF(Y18=0,0,Y18*H18/K18)","v":0},{"$f":"IF(Y18=0,0,Y18*I18/K18)","v":0},{"$f":"IF(Y18=0,0,Y18*J18/K18)","v":0},{"$f":"SUM(AD18:AG18)","v":0},{"$f":"IF(E18=\"C\",(G18/30*H18/12*$AF$12*C18),0)","v":0},{"$f":"IF(E18=\"C\",(G18/30*I18/12*$AF$12*C18),0)","v":0},{"$f":"IF(E18=\"C\",(G18/30*J18/12*$AF$12*C18),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B203","v":"03.01.02.00."},{"$f":"'MODELO PPTO.'!C203","v":0},{"$f":"'MODELO PPTO.'!D203","v":"Primer Ayte. de dirección "},{"$f":"'MODELO PPTO.'!G203","v":"-"},{"$f":"+'MODELO PPTO.'!E203","v":0},{"$f":"'MODELO PPTO.'!F203","v":0},{"$f":"'MODELO PPTO.'!H203","v":0},{"$f":"'MODELO PPTO.'!I203","v":0},{"$f":"'MODELO PPTO.'!J203","v":0},0,{"$f":"K19*G19*C19","v":0},null,0,null,0,{"$f":"+N19*H19*C19","v":0},{"$f":"+N19*I19*C19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B204","v":"03.01.03.00."},{"$f":"'MODELO PPTO.'!C204","v":0},{"$f":"'MODELO PPTO.'!D204","v":"Segundo Ayte dirección "},{"$f":"'MODELO PPTO.'!G204","v":"-"},{"$f":"+'MODELO PPTO.'!E204","v":0},{"$f":"'MODELO PPTO.'!F204","v":0},{"$f":"'MODELO PPTO.'!H204","v":0},{"$f":"'MODELO PPTO.'!I204","v":0},{"$f":"'MODELO PPTO.'!J204","v":0},0,0,null,0,null,0,{"$f":"+N20*H20*C20","v":0},{"$f":"+N20*I20*C20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B205","v":"03.01.02.01."},{"$f":"'MODELO PPTO.'!C205","v":0},{"$f":"'MODELO PPTO.'!D205","v":"Primer Ayte. Dccon papeles"},{"$f":"'MODELO PPTO.'!G205","v":"-"},{"$f":"+'MODELO PPTO.'!E205","v":0},{"$f":"'MODELO PPTO.'!F205","v":0},{"$f":"'MODELO PPTO.'!H205","v":0},{"$f":"'MODELO PPTO.'!I205","v":0},{"$f":"'MODELO PPTO.'!J205","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B206","v":"03.01.03.01."},{"$f":"'MODELO PPTO.'!C206","v":0},{"$f":"'MODELO PPTO.'!D206","v":"Segundo Ayte. Dccon papeles"},{"$f":"'MODELO PPTO.'!G206","v":"-"},{"$f":"+'MODELO PPTO.'!E206","v":0},{"$f":"'MODELO PPTO.'!F206","v":0},{"$f":"'MODELO PPTO.'!H206","v":0},{"$f":"'MODELO PPTO.'!I206","v":0},{"$f":"'MODELO PPTO.'!J206","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B207","v":"03.01.04.00."},{"$f":"'MODELO PPTO.'!C207","v":0},{"$f":"'MODELO PPTO.'!D207","v":"Auxiliar de dirección. "},{"$f":"'MODELO PPTO.'!G207","v":"-"},{"$f":"+'MODELO PPTO.'!E207","v":0},{"$f":"'MODELO PPTO.'!F207","v":0},{"$f":"'MODELO PPTO.'!H207","v":0},{"$f":"'MODELO PPTO.'!I207","v":0},{"$f":"'MODELO PPTO.'!J207","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B208","v":"03.01.05.00."},{"$f":"'MODELO PPTO.'!C208","v":0},{"$f":"'MODELO PPTO.'!D208","v":"Secretario/a de rodaje, Script"},{"$f":"'MODELO PPTO.'!G208","v":"-"},{"$f":"+'MODELO PPTO.'!E208","v":0},{"$f":"'MODELO PPTO.'!F208","v":0},{"$f":"'MODELO PPTO.'!H208","v":0},{"$f":"'MODELO PPTO.'!I208","v":0},{"$f":"'MODELO PPTO.'!J208","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B209","v":"03.01.06.00."},{"$f":"'MODELO PPTO.'!C209","v":0},{"$f":"'MODELO PPTO.'!D209","v":"Director de Casting. "},{"$f":"'MODELO PPTO.'!G209","v":"-"},{"$f":"+'MODELO PPTO.'!E209","v":0},{"$f":"'MODELO PPTO.'!F209","v":0},{"$f":"'MODELO PPTO.'!H209","v":0},{"$f":"'MODELO PPTO.'!I209","v":0},{"$f":"'MODELO PPTO.'!J209","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B210","v":"03.01.06.01."},{"$f":"'MODELO PPTO.'!C210","v":0},{"$f":"'MODELO PPTO.'!D210","v":"Ayte. casting "},{"$f":"'MODELO PPTO.'!G210","v":"-"},{"$f":"+'MODELO PPTO.'!E210","v":0},{"$f":"'MODELO PPTO.'!F210","v":0},{"$f":"'MODELO PPTO.'!H210","v":0},{"$f":"'MODELO PPTO.'!I210","v":0},{"$f":"'MODELO PPTO.'!J210","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B211","v":"03.01.07.00."},{"$f":"'MODELO PPTO.'!C211","v":0},{"$f":"'MODELO PPTO.'!D211","v":"Coach/Director de reparto."},{"$f":"'MODELO PPTO.'!G211","v":"-"},{"$f":"+'MODELO PPTO.'!E211","v":0},{"$f":"'MODELO PPTO.'!F211","v":0},{"$f":"'MODELO PPTO.'!H211","v":0},{"$f":"'MODELO PPTO.'!I211","v":0},{"$f":"'MODELO PPTO.'!J211","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B212","v":"03.01.08.00."},{"$f":"'MODELO PPTO.'!C212","v":0},{"$f":"'MODELO PPTO.'!D212","v":"Realizador "},{"$f":"'MODELO PPTO.'!G212","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B213","v":"03.01.08.01."},{"$f":"'MODELO PPTO.'!C213","v":0},{"$f":"'MODELO PPTO.'!D213","v":"Realizador  2º unidad."},{"$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},{"$f":"'MODELO PPTO.'!J213","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B214","v":"03.01.09.00."},{"$f":"'MODELO PPTO.'!C214","v":0},{"$f":"'MODELO PPTO.'!D214","v":"Ayte. realización TV. "},{"$f":"'MODELO PPTO.'!G214","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B215","v":"03.01.10.00."},{"$f":"'MODELO PPTO.'!C215","v":0},{"$f":"'MODELO PPTO.'!D215","v":"Dibujante story-board."},{"$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},{"$f":"'MODELO PPTO.'!J215","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B216","v":"03.01.11.00."},{"$f":"'MODELO PPTO.'!C216","v":0},{"$f":"'MODELO PPTO.'!D216","v":"Regidor plato TV."},{"$f":"'MODELO PPTO.'!G216","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B217","v":"03.01.12.00."},{"$f":"'MODELO PPTO.'!C217","v":0},{"$f":"'MODELO PPTO.'!D217","v":"Meritorios"},{"$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},{"$f":"'MODELO PPTO.'!J217","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B218","v":"03.01.13.00."},{"$f":"'MODELO PPTO.'!C218","v":0},{"$f":"'MODELO PPTO.'!D218","v":"Becarios"},{"$f":"'MODELO PPTO.'!G218","v":"-"},{"$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},{"$f":"SUM(H34:J34)","v":0},{"$f":"K34*G34*C34","v":0},null,0,null,0,{"$f":"+N34*H34*C34","v":0},{"$f":"+N34*I34*C34","v":0},{"$f":"+N34*J34*C34","v":0},0,{"$f":"SUM(V34:X34)","v":0},0,0,0,0,{"$f":"IF(Y34=0,0,Y34*H34/K34)","v":0},{"$f":"IF(Y34=0,0,Y34*I34/K34)","v":0},{"$f":"IF(Y34=0,0,Y34*J34/K34)","v":0},{"$f":"SUM(AD34:AG34)","v":0},{"$f":"IF(E34=\"C\",(G34/30*H34/12*$AF$12*C34),0)","v":0},{"$f":"IF(E34=\"C\",(G34/30*I34/12*$AF$12*C34),0)","v":0},{"$f":"IF(E34=\"C\",(G34/30*J34/12*$AF$12*C34),0)","v":0},null,{"$f":"+L34+P34+U34+Y34+AC34","v":0}]
[null,{"$f":"'MODELO PPTO.'!B219","v":"03.01.14.00."},{"$f":"'MODELO PPTO.'!C219","v":0},{"$f":"'MODELO PPTO.'!D219","v":0},{"$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},{"$f":"'MODELO PPTO.'!J219","v":0},0,0,null,0,null,0,0,0,0,{"$f":"IF(E35=\"C\",(G35/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K35),IF(E35=\"FD\",(G35/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K35),0))","v":0},0,{"$f":"IF(E35=\"C\",(G35/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H35*C35),IF(E35=\"FD\",(G35/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H35*C35),0))","v":0},{"$f":"IF(E35=\"C\",(G35/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I35*C35),IF(E35=\"FD\",(G35/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I35*C35),0))","v":0},{"$f":"IF(E35=\"C\",(G35/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J35*C35),IF(E35=\"FD\",(G35/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J35*C35),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B220","v":0},{"$f":"'MODELO PPTO.'!C220","v":0},{"$f":"'MODELO PPTO.'!D220","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G220","v":"-"},{"$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,{"$f":"IF(E36=\"C\",(G36/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K36),IF(E36=\"FD\",(G36/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K36),0))","v":0},0,{"$f":"IF(E36=\"C\",(G36/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H36*C36),IF(E36=\"FD\",(G36/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H36*C36),0))","v":0},{"$f":"IF(E36=\"C\",(G36/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I36*C36),IF(E36=\"FD\",(G36/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I36*C36),0))","v":0},{"$f":"IF(E36=\"C\",(G36/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J36*C36),IF(E36=\"FD\",(G36/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J36*C36),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,"03.02.00.00.",null,"Producción//Redacción y Documentación",null,null,null,null,null,null,null,{"$f":"SUM(L38:L59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH38:AH59)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B223","v":"03.02.01.00."},{"$f":"'MODELO PPTO.'!C223","v":0},{"$f":"'MODELO PPTO.'!D223","v":"Productor Ejecutivo"},{"$f":"'MODELO PPTO.'!G223","v":"-"},{"$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},{"$f":"SUM(H38:J38)","v":0},{"$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},{"$f":"+N38*J38*C38","v":0},{"$f":"IF(E38=\"C\",(G38/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K38),IF(E38=\"FD\",(G38/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K38),0))","v":0},{"$f":"SUM(V38:X38)","v":0},{"$f":"IF(E38=\"C\",(G38/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H38*C38),IF(E38=\"FD\",(G38/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H38*C38),0))","v":0},{"$f":"IF(E38=\"C\",(G38/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I38*C38),IF(E38=\"FD\",(G38/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I38*C38),0))","v":0},{"$f":"IF(E38=\"C\",(G38/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J38*C38),IF(E38=\"FD\",(G38/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J38*C38),0))","v":0},{"$f":"IF(E38=\"C\",IF(T38<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K38/30,T38*$P$9*C38,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K38/30*$P$9*C38),IF(E38=\"FD\",IF(T38<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K38/30,T38*$O$9*C38,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K38/30*$O$9*C38),0))","v":0},{"$f":"IF(Y38=0,0,Y38*H38/K38)","v":0},{"$f":"IF(Y38=0,0,Y38*I38/K38)","v":0},{"$f":"IF(Y38=0,0,Y38*J38/K38)","v":0},{"$f":"IF(E38=\"C\",(G38/30*K38/12*12*C38),0)+AG38","v":0},{"$f":"IF(E38=\"C\",(G38/30*H38/12*12*C38),0)","v":0},{"$f":"IF(E38=\"C\",(G38/30*I38/12*12*C38),0)","v":0},{"$f":"IF(E38=\"C\",(G38/30*J38/12*12*C38),0)","v":0},null,{"$f":"+L38+P38+U38+Y38+AC38","v":0}]
[null,{"$f":"'MODELO PPTO.'!B224","v":"03.02.02.00."},{"$f":"'MODELO PPTO.'!C224","v":0},{"$f":"'MODELO PPTO.'!D224","v":"Director de producción"},{"$f":"'MODELO PPTO.'!G224","v":"-"},{"$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},{"$f":"SUM(H39:J39)","v":0},0,null,0,null,{"$f":"(N39+O39)*K39*C39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E39=\"C\",(G39/30*K39/12*12*C39),0)+AG39","v":0},{"$f":"IF(E39=\"C\",(G39/30*H39/12*12*C39),0)","v":0},{"$f":"IF(E39=\"C\",(G39/30*I39/12*12*C39),0)","v":0},{"$f":"IF(E39=\"C\",(G39/30*J39/12*12*C39),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B225","v":"03.02.03.00."},{"$f":"'MODELO PPTO.'!C225","v":0},{"$f":"'MODELO PPTO.'!D225","v":"Jefe de producción"},{"$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},{"$f":"'MODELO PPTO.'!J225","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E40=\"C\",(G40/30*K40/12*12*C40),0)+AG40","v":0},{"$f":"IF(E40=\"C\",(G40/30*H40/12*12*C40),0)","v":0},{"$f":"IF(E40=\"C\",(G40/30*I40/12*12*C40),0)","v":0},{"$f":"IF(E40=\"C\",(G40/30*J40/12*12*C40),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B226","v":"03.02.04.00."},{"$f":"'MODELO PPTO.'!C226","v":0},{"$f":"'MODELO PPTO.'!D226","v":"1º Ayte. de producción"},{"$f":"'MODELO PPTO.'!G226","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B227","v":"03.02.05.00."},{"$f":"'MODELO PPTO.'!C227","v":0},{"$f":"'MODELO PPTO.'!D227","v":"2º Ayte. producción."},{"$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},{"$f":"'MODELO PPTO.'!J227","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B228","v":"03.02.06.00."},{"$f":"'MODELO PPTO.'!C228","v":0},{"$f":"'MODELO PPTO.'!D228","v":"Auxiliar de producción. "},{"$f":"'MODELO PPTO.'!G228","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B229","v":"03.02.07.00."},{"$f":"'MODELO PPTO.'!C229","v":0},{"$f":"'MODELO PPTO.'!D229","v":"Jefe localizaciones."},{"$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},{"$f":"'MODELO PPTO.'!J229","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B230","v":"03.02.08.00."},{"$f":"'MODELO PPTO.'!C230","v":0},{"$f":"'MODELO PPTO.'!D230","v":"Coordinador de postproducción"},{"$f":"'MODELO PPTO.'!G230","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B231","v":"03.02.09.00."},{"$f":"'MODELO PPTO.'!C231","v":0},{"$f":"'MODELO PPTO.'!D231","v":"Secretaría producción. "},{"$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},{"$f":"'MODELO PPTO.'!J231","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B232","v":"03.02.10.00."},{"$f":"'MODELO PPTO.'!C232","v":0},{"$f":"'MODELO PPTO.'!D232","v":"Cajero-pagador/Control económico de la producción"},{"$f":"'MODELO PPTO.'!G232","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B233","v":"03.02.11.00."},{"$f":"'MODELO PPTO.'!C233","v":0},{"$f":"'MODELO PPTO.'!D233","v":"Documentalistas"},{"$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},{"$f":"'MODELO PPTO.'!J233","v":0},{"$f":"SUM(H48:J48)","v":0},{"$f":"K48*G48*C48","v":0},null,0,null,0,{"$f":"+N48*H48*C48","v":0},{"$f":"+N48*I48*C48","v":0},{"$f":"+N48*J48*C48","v":0},0,{"$f":"SUM(V48:X48)","v":0},0,0,0,0,{"$f":"IF(Y48=0,0,Y48*H48/K48)","v":0},{"$f":"IF(Y48=0,0,Y48*I48/K48)","v":0},{"$f":"IF(Y48=0,0,Y48*J48/K48)","v":0},0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B234","v":"03.02.12.00."},{"$f":"'MODELO PPTO.'!C234","v":0},{"$f":"'MODELO PPTO.'!D234","v":"Guionistas (laborales) contrato"},{"$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},{"$f":"'MODELO PPTO.'!J234","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B235","v":"03.02.13.00."},{"$f":"'MODELO PPTO.'!C235","v":0},{"$f":"'MODELO PPTO.'!D235","v":"Redactores"},{"$f":"'MODELO PPTO.'!G235","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B236","v":"03.02.14.00."},{"$f":"'MODELO PPTO.'!C236","v":0},{"$f":"'MODELO PPTO.'!D236","v":"Reporteros"},{"$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},{"$f":"'MODELO PPTO.'!J236","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B237","v":"03.02.15.00."},{"$f":"'MODELO PPTO.'!C237","v":0},{"$f":"'MODELO PPTO.'!D237","v":"Coordinador Digital - en Producción"},{"$f":"'MODELO PPTO.'!G237","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B238","v":"03.02.16.00."},{"$f":"'MODELO PPTO.'!C238","v":0},{"$f":"'MODELO PPTO.'!D238","v":"Coordinador Digital - en Emisión fuera de Calendario"},{"$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},{"$f":"'MODELO PPTO.'!J238","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B239","v":"03.02.17.00."},{"$f":"'MODELO PPTO.'!C239","v":0},{"$f":"'MODELO PPTO.'!D239","v":0},{"$f":"'MODELO PPTO.'!G239","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B240","v":"03.02.18.00."},{"$f":"'MODELO PPTO.'!C240","v":0},{"$f":"'MODELO PPTO.'!D240","v":0},{"$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},{"$f":"'MODELO PPTO.'!J240","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B241","v":"03.02.19.00."},{"$f":"'MODELO PPTO.'!C241","v":0},{"$f":"'MODELO PPTO.'!D241","v":0},{"$f":"'MODELO PPTO.'!G241","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B242","v":"03.02.20.00."},{"$f":"'MODELO PPTO.'!C242","v":0},{"$f":"'MODELO PPTO.'!D242","v":0},{"$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},{"$f":"'MODELO PPTO.'!J242","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B243","v":"03.02.21.00."},{"$f":"'MODELO PPTO.'!C243","v":0},{"$f":"'MODELO PPTO.'!D243","v":0},{"$f":"'MODELO PPTO.'!G243","v":"-"},{"$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,{"$f":"IF(E58=\"C\",(G58/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K58),IF(E58=\"FD\",(G58/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K58),0))","v":0},0,{"$f":"IF(E58=\"C\",(G58/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H58*C58),IF(E58=\"FD\",(G58/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H58*C58),0))","v":0},{"$f":"IF(E58=\"C\",(G58/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I58*C58),IF(E58=\"FD\",(G58/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I58*C58),0))","v":0},{"$f":"IF(E58=\"C\",(G58/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J58*C58),IF(E58=\"FD\",(G58/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J58*C58),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B244","v":0},{"$f":"'MODELO PPTO.'!C244","v":0},{"$f":"'MODELO PPTO.'!D244","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G244","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,{"$f":"IF(E59=\"C\",(G59/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K59),IF(E59=\"FD\",(G59/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K59),0))","v":0},0,{"$f":"IF(E59=\"C\",(G59/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H59*C59),IF(E59=\"FD\",(G59/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H59*C59),0))","v":0},{"$f":"IF(E59=\"C\",(G59/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I59*C59),IF(E59=\"FD\",(G59/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I59*C59),0))","v":0},{"$f":"IF(E59=\"C\",(G59/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J59*C59),IF(E59=\"FD\",(G59/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J59*C59),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,"03.03.00.00.",null,"Fotografía",null,null,null,null,null,null,null,{"$f":"SUM(L61:L78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH61:AH78)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B247","v":"03.03.01.00."},{"$f":"'MODELO PPTO.'!C247","v":0},{"$f":"'MODELO PPTO.'!D247","v":"Director de fotografia. Iluminador "},{"$f":"'MODELO PPTO.'!G247","v":"-"},{"$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,{"$f":"IF(E61=\"C\",IF(G61<$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},{"$f":"+N61*J61*C61","v":0},{"$f":"IF(E61=\"C\",(G61/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K61),IF(E61=\"FD\",(G61/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K61),0))","v":0},{"$f":"SUM(V61:X61)","v":0},{"$f":"IF(E61=\"C\",(G61/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H61*C61),IF(E61=\"FD\",(G61/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H61*C61),0))","v":0},{"$f":"IF(E61=\"C\",(G61/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I61*C61),IF(E61=\"FD\",(G61/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I61*C61),0))","v":0},{"$f":"IF(E61=\"C\",(G61/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J61*C61),IF(E61=\"FD\",(G61/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J61*C61),0))","v":0},{"$f":"IF(E61=\"C\",IF(T61<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K61/30,T61*$P$9*C61,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K61/30*$P$9*C61),IF(E61=\"FD\",IF(T61<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K61/30,T61*$O$9*C61,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K61/30*$O$9*C61),0))","v":0},{"$f":"IF(Y61=0,0,Y61*H61/K61)","v":0},{"$f":"IF(Y61=0,0,Y61*I61/K61)","v":0},{"$f":"IF(Y61=0,0,Y61*J61/K61)","v":0},{"$f":"IF(E61=\"C\",(G61/30*K61/12*12*C61),0)+AG61","v":0},{"$f":"IF(E61=\"C\",(G61/30*H61/12*12*C61),0)","v":0},{"$f":"IF(E61=\"C\",(G61/30*I61/12*12*C61),0)","v":0},{"$f":"IF(E61=\"C\",(G61/30*J61/12*12*C61),0)","v":0},null,{"$f":"+L61+P61+U61+Y61+AC61","v":0}]
[null,{"$f":"'MODELO PPTO.'!B248","v":"03.03.01.01."},{"$f":"'MODELO PPTO.'!C248","v":0},{"$f":"'MODELO PPTO.'!D248","v":"Director de fotografia, Iluminador 2º unidad."},{"$f":"'MODELO PPTO.'!G248","v":"-"},{"$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},0,0,null,0,null,{"$f":"(N62+O62)*K62*C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E62=\"C\",(G62/30*K62/12*12*C62),0)+AG62","v":0},{"$f":"IF(E62=\"C\",(G62/30*H62/12*12*C62),0)","v":0},{"$f":"IF(E62=\"C\",(G62/30*I62/12*12*C62),0)","v":0},{"$f":"IF(E62=\"C\",(G62/30*J62/12*12*C62),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B249","v":"03.03.01.02."},{"$f":"'MODELO PPTO.'!C249","v":0},{"$f":"'MODELO PPTO.'!D249","v":"Diseño luces"},{"$f":"'MODELO PPTO.'!G249","v":"-"},{"$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},{"$f":"SUM(H63:J63)","v":0},{"$f":"K63*G63*C63","v":0},null,0,null,0,{"$f":"+N63*H63*C63","v":0},{"$f":"+N63*I63*C63","v":0},{"$f":"+N63*J63*C63","v":0},0,{"$f":"SUM(V63:X63)","v":0},0,0,0,0,{"$f":"IF(Y63=0,0,Y63*H63/K63)","v":0},{"$f":"IF(Y63=0,0,Y63*I63/K63)","v":0},{"$f":"IF(Y63=0,0,Y63*J63/K63)","v":0},{"$f":"IF(E63=\"C\",(G63/30*K63/12*12*C63),0)+AG63","v":0},{"$f":"IF(E63=\"C\",(G63/30*H63/12*12*C63),0)","v":0},{"$f":"IF(E63=\"C\",(G63/30*I63/12*12*C63),0)","v":0},{"$f":"IF(E63=\"C\",(G63/30*J63/12*12*C63),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B250","v":"03.03.02.00."},{"$f":"'MODELO PPTO.'!C250","v":0},{"$f":"'MODELO PPTO.'!D250","v":"Operador cámara /Segundo Operador."},{"$f":"'MODELO PPTO.'!G250","v":"-"},{"$f":"+'MODELO PPTO.'!E250","v":0},{"$f":"'MODELO PPTO.'!F250","v":0},{"$f":"'MODELO PPTO.'!H250","v":0},{"$f":"'MODELO PPTO.'!I250","v":0},{"$f":"'MODELO PPTO.'!J250","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E64=\"C\",(G64/30*K64/12*12*C64),0)+AG64","v":0},{"$f":"IF(E64=\"C\",(G64/30*H64/12*12*C64),0)","v":0},{"$f":"IF(E64=\"C\",(G64/30*I64/12*12*C64),0)","v":0},{"$f":"IF(E64=\"C\",(G64/30*J64/12*12*C64),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B251","v":"03.03.03.00."},{"$f":"'MODELO PPTO.'!C251","v":0},{"$f":"'MODELO PPTO.'!D251","v":"Operadores cámara."},{"$f":"'MODELO PPTO.'!G251","v":"-"},{"$f":"+'MODELO PPTO.'!E251","v":0},{"$f":"'MODELO PPTO.'!F251","v":0},{"$f":"'MODELO PPTO.'!H251","v":0},{"$f":"'MODELO PPTO.'!I251","v":0},{"$f":"'MODELO PPTO.'!J251","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B252","v":"03.03.04.00."},{"$f":"'MODELO PPTO.'!C252","v":0},{"$f":"'MODELO PPTO.'!D252","v":"Aytes. Cámara."},{"$f":"'MODELO PPTO.'!G252","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B253","v":"03.03.05.00."},{"$f":"'MODELO PPTO.'!C253","v":0},{"$f":"'MODELO PPTO.'!D253","v":"Auxs. cámara"},{"$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},{"$f":"'MODELO PPTO.'!J253","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B254","v":"03.03.06.00."},{"$f":"'MODELO PPTO.'!C254","v":0},{"$f":"'MODELO PPTO.'!D254","v":"Foto-fija."},{"$f":"'MODELO PPTO.'!G254","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B255","v":"03.03.07.00."},{"$f":"'MODELO PPTO.'!C255","v":0},{"$f":"'MODELO PPTO.'!D255","v":"DIT"},{"$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},{"$f":"'MODELO PPTO.'!J255","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B256","v":"03.03.08.00."},{"$f":"'MODELO PPTO.'!C256","v":0},{"$f":"'MODELO PPTO.'!D256","v":"Personal Técnico UU.MM"},{"$f":"'MODELO PPTO.'!G256","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B257","v":"03.03.09.00."},{"$f":"'MODELO PPTO.'!C257","v":0},{"$f":"'MODELO PPTO.'!D257","v":"Jefe tecnico estudio/Unidad movil TV."},{"$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},{"$f":"'MODELO PPTO.'!J257","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B258","v":"03.03.10.00."},{"$f":"'MODELO PPTO.'!C258","v":0},{"$f":"'MODELO PPTO.'!D258","v":"Encargado/ Mezclador imagen."},{"$f":"'MODELO PPTO.'!G258","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B259","v":"03.03.11.00."},{"$f":"'MODELO PPTO.'!C259","v":0},{"$f":"'MODELO PPTO.'!D259","v":"Control de cámaras."},{"$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},{"$f":"'MODELO PPTO.'!J259","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B260","v":"03.03.12.00."},{"$f":"'MODELO PPTO.'!C260","v":0},{"$f":"'MODELO PPTO.'!D260","v":"Tecnico electronico."},{"$f":"'MODELO PPTO.'!G260","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B261","v":"03.03.13.00."},{"$f":"'MODELO PPTO.'!C261","v":0},{"$f":"'MODELO PPTO.'!D261","v":"Operador VTR."},{"$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},{"$f":"'MODELO PPTO.'!J261","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B262","v":"03.03.14.00."},{"$f":"'MODELO PPTO.'!C262","v":0},{"$f":"'MODELO PPTO.'!D262","v":"Especialista/ Oficial montaje."},{"$f":"'MODELO PPTO.'!G262","v":"-"},{"$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},{"$f":"SUM(H76:J76)","v":0},{"$f":"K76*G76*C76","v":0},null,0,null,0,{"$f":"+N76*H76*C76","v":0},{"$f":"+N76*I76*C76","v":0},{"$f":"+N76*J76*C76","v":0},0,{"$f":"SUM(V76:X76)","v":0},0,0,0,0,{"$f":"IF(Y76=0,0,Y76*H76/K76)","v":0},{"$f":"IF(Y76=0,0,Y76*I76/K76)","v":0},{"$f":"IF(Y76=0,0,Y76*J76/K76)","v":0},{"$f":"IF(E76=\"C\",(G76/30*K76/12*12*C76),0)+AG76","v":0},{"$f":"IF(E76=\"C\",(G76/30*H76/12*12*C76),0)","v":0},{"$f":"IF(E76=\"C\",(G76/30*I76/12*12*C76),0)","v":0},{"$f":"IF(E76=\"C\",(G76/30*J76/12*12*C76),0)","v":0},null,{"$f":"+L76+P76+U76+Y76+AC76","v":0}]
[null,{"$f":"'MODELO PPTO.'!B263","v":"03.03.15.00."},{"$f":"'MODELO PPTO.'!C263","v":0},{"$f":"'MODELO PPTO.'!D263","v":0},{"$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},{"$f":"'MODELO PPTO.'!J263","v":0},0,0,null,0,null,0,0,0,0,{"$f":"IF(E77=\"C\",(G77/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K77),IF(E77=\"FD\",(G77/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K77),0))","v":0},0,{"$f":"IF(E77=\"C\",(G77/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H77*C77),IF(E77=\"FD\",(G77/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H77*C77),0))","v":0},{"$f":"IF(E77=\"C\",(G77/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I77*C77),IF(E77=\"FD\",(G77/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I77*C77),0))","v":0},{"$f":"IF(E77=\"C\",(G77/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J77*C77),IF(E77=\"FD\",(G77/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J77*C77),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B264","v":0},{"$f":"'MODELO PPTO.'!C264","v":0},{"$f":"'MODELO PPTO.'!D264","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G264","v":"-"},{"$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,{"$f":"IF(E78=\"C\",(G78/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K78),IF(E78=\"FD\",(G78/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K78),0))","v":0},0,{"$f":"IF(E78=\"C\",(G78/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H78*C78),IF(E78=\"FD\",(G78/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H78*C78),0))","v":0},{"$f":"IF(E78=\"C\",(G78/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I78*C78),IF(E78=\"FD\",(G78/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I78*C78),0))","v":0},{"$f":"IF(E78=\"C\",(G78/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J78*C78),IF(E78=\"FD\",(G78/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J78*C78),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B266","v":"03.04.00.00."},{"$f":"'MODELO PPTO.'!C266","v":"Nº"},{"$f":"'MODELO PPTO.'!D266","v":"Decoración."},null,null,null,null,null,null,null,{"$f":"SUM(L80:L91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH80:AH91)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B267","v":"03.04.01.00."},{"$f":"'MODELO PPTO.'!C267","v":0},{"$f":"'MODELO PPTO.'!D267","v":"Director Artistico"},{"$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},{"$f":"'MODELO PPTO.'!J267","v":0},0,0,null,{"$f":"IF(E80=\"C\",IF(G80<$N$12,G80*$P$9,$N$12*$P$9),IF(E80=\"F\",IF(G80<$N$12,G80*$O$9,$N$12*$O$9),IF(E80=\"FD\",IF(G80<$N$12,G80*$O$9,$N$12*$O$9),IF(E80=\"M\",0,IF(E80=\"CJ\",IF(G80>$N$11,G80*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N80+O80)*K80*C80","v":0},{"$f":"+N80*H80*C80","v":0},{"$f":"+N80*I80*C80","v":0},{"$f":"+N80*J80*C80","v":0},{"$f":"IF(E80=\"C\",(G80/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K80),IF(E80=\"FD\",(G80/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K80),0))","v":0},{"$f":"SUM(V80:X80)","v":0},{"$f":"IF(E80=\"C\",(G80/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H80*C80),IF(E80=\"FD\",(G80/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H80*C80),0))","v":0},{"$f":"IF(E80=\"C\",(G80/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I80*C80),IF(E80=\"FD\",(G80/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I80*C80),0))","v":0},{"$f":"IF(E80=\"C\",(G80/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J80*C80),IF(E80=\"FD\",(G80/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J80*C80),0))","v":0},{"$f":"IF(E80=\"C\",IF(T80<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K80/30,T80*$P$9*C80,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K80/30*$P$9*C80),IF(E80=\"FD\",IF(T80<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K80/30,T80*$O$9*C80,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K80/30*$O$9*C80),0))","v":0},{"$f":"IF(Y80=0,0,Y80*H80/K80)","v":0},{"$f":"IF(Y80=0,0,Y80*I80/K80)","v":0},{"$f":"IF(Y80=0,0,Y80*J80/K80)","v":0},{"$f":"IF(E80=\"C\",(G80/30*K80/12*12*C80),0)+AG80","v":0},{"$f":"IF(E80=\"C\",(G80/30*H80/12*12*C80),0)","v":0},{"$f":"IF(E80=\"C\",(G80/30*I80/12*12*C80),0)","v":0},{"$f":"IF(E80=\"C\",(G80/30*J80/12*12*C80),0)","v":0},null,{"$f":"+L80+P80+U80+Y80+AC80","v":0}]
[null,{"$f":"'MODELO PPTO.'!B268","v":"03.04.02.00."},{"$f":"'MODELO PPTO.'!C268","v":0},{"$f":"'MODELO PPTO.'!D268","v":"Decorador/Escenógrafo"},{"$f":"'MODELO PPTO.'!G268","v":"-"},{"$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,{"$f":"(N81+O81)*K81*C81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E81=\"C\",(G81/30*K81/12*12*C81),0)+AG81","v":0},{"$f":"IF(E81=\"C\",(G81/30*H81/12*12*C81),0)","v":0},{"$f":"IF(E81=\"C\",(G81/30*I81/12*12*C81),0)","v":0},{"$f":"IF(E81=\"C\",(G81/30*J81/12*12*C81),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B269","v":"03.04.03.00."},{"$f":"'MODELO PPTO.'!C269","v":0},{"$f":"'MODELO PPTO.'!D269","v":"Ayudante decoración "},{"$f":"'MODELO PPTO.'!G269","v":"-"},{"$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,{"$f":"IF(E82=\"C\",(G82/30*K82/12*12*C82),0)+AG82","v":0},{"$f":"IF(E82=\"C\",(G82/30*H82/12*12*C82),0)","v":0},{"$f":"IF(E82=\"C\",(G82/30*I82/12*12*C82),0)","v":0},{"$f":"IF(E82=\"C\",(G82/30*J82/12*12*C82),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B270","v":"03.04.04.00."},{"$f":"'MODELO PPTO.'!C270","v":0},{"$f":"'MODELO PPTO.'!D270","v":"Ambientador/Jefe de atrezzo"},{"$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},{"$f":"'MODELO PPTO.'!J270","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E83=\"C\",(G83/30*K83/12*12*C83),0)+AG83","v":0},{"$f":"IF(E83=\"C\",(G83/30*H83/12*12*C83),0)","v":0},{"$f":"IF(E83=\"C\",(G83/30*I83/12*12*C83),0)","v":0},{"$f":"IF(E83=\"C\",(G83/30*J83/12*12*C83),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B271","v":"03.04.05.00."},{"$f":"'MODELO PPTO.'!C271","v":0},{"$f":"'MODELO PPTO.'!D271","v":"Atrecistas  "},{"$f":"'MODELO PPTO.'!G271","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B272","v":"03.04.06.00."},{"$f":"'MODELO PPTO.'!C272","v":0},{"$f":"'MODELO PPTO.'!D272","v":"Carpintor"},{"$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},{"$f":"'MODELO PPTO.'!J272","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B273","v":"03.04.07.00."},{"$f":"'MODELO PPTO.'!C273","v":0},{"$f":"'MODELO PPTO.'!D273","v":"Escayolista. Modelador"},{"$f":"'MODELO PPTO.'!G273","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B274","v":"03.04.08.00."},{"$f":"'MODELO PPTO.'!C274","v":0},{"$f":"'MODELO PPTO.'!D274","v":"Regidor de medios"},{"$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},{"$f":"'MODELO PPTO.'!J274","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B275","v":"03.04.09.00."},{"$f":"'MODELO PPTO.'!C275","v":0},{"$f":"'MODELO PPTO.'!D275","v":"Maquetista. "},{"$f":"'MODELO PPTO.'!G275","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B276","v":"03.04.10.00."},{"$f":"'MODELO PPTO.'!C276","v":0},{"$f":"'MODELO PPTO.'!D276","v":"Diseñador/Grafista por ordenador."},{"$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},{"$f":"'MODELO PPTO.'!J276","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B277","v":"03.04.11.00."},{"$f":"'MODELO PPTO.'!C277","v":0},{"$f":"'MODELO PPTO.'!D277","v":0},{"$f":"'MODELO PPTO.'!G277","v":"-"},{"$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},{"$f":"SUM(H90:J90)","v":0},{"$f":"K90*G90*C90","v":0},null,0,null,0,{"$f":"+N90*H90*C90","v":0},{"$f":"+N90*I90*C90","v":0},{"$f":"+N90*J90*C90","v":0},{"$f":"IF(E90=\"C\",(G90/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K90),IF(E90=\"FD\",(G90/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K90),0))","v":0},{"$f":"SUM(V90:X90)","v":0},{"$f":"IF(E90=\"C\",(G90/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H90*C90),IF(E90=\"FD\",(G90/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H90*C90),0))","v":0},{"$f":"IF(E90=\"C\",(G90/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I90*C90),IF(E90=\"FD\",(G90/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I90*C90),0))","v":0},{"$f":"IF(E90=\"C\",(G90/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J90*C90),IF(E90=\"FD\",(G90/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J90*C90),0))","v":0},0,{"$f":"IF(Y90=0,0,Y90*H90/K90)","v":0},{"$f":"IF(Y90=0,0,Y90*I90/K90)","v":0},{"$f":"IF(Y90=0,0,Y90*J90/K90)","v":0},{"$f":"IF(E90=\"C\",(G90/30*K90/12*12*C90),0)+AG90","v":0},{"$f":"IF(E90=\"C\",(G90/30*H90/12*12*C90),0)","v":0},{"$f":"IF(E90=\"C\",(G90/30*I90/12*12*C90),0)","v":0},{"$f":"IF(E90=\"C\",(G90/30*J90/12*12*C90),0)","v":0},null,{"$f":"+L90+P90+U90+Y90+AC90","v":0}]
[null,{"$f":"'MODELO PPTO.'!B278","v":0},{"$f":"'MODELO PPTO.'!C278","v":0},{"$f":"'MODELO PPTO.'!D278","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G278","v":"-"},{"$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,{"$f":"IF(E91=\"C\",(G91/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K91),IF(E91=\"FD\",(G91/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K91),0))","v":0},0,{"$f":"IF(E91=\"C\",(G91/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H91*C91),IF(E91=\"FD\",(G91/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H91*C91),0))","v":0},{"$f":"IF(E91=\"C\",(G91/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I91*C91),IF(E91=\"FD\",(G91/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I91*C91),0))","v":0},{"$f":"IF(E91=\"C\",(G91/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J91*C91),IF(E91=\"FD\",(G91/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J91*C91),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B280","v":"03.05.00.00."},{"$f":"'MODELO PPTO.'!C280","v":"Nº"},{"$f":"'MODELO PPTO.'!D280","v":"Sastrería"},null,null,null,null,null,null,null,{"$f":"SUM(L93:L98)","v":0},{"$f":"SUM(M93:M98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH93:AH98)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B281","v":"03.05.01.00."},{"$f":"'MODELO PPTO.'!C281","v":0},{"$f":"'MODELO PPTO.'!D281","v":"Estilista."},{"$f":"'MODELO PPTO.'!G281","v":"-"},{"$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,{"$f":"IF(E93=\"C\",IF(G93<$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},{"$f":"+N93*J93*C93","v":0},{"$f":"IF(E93=\"C\",(G93/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K93),IF(E93=\"FD\",(G93/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K93),0))","v":0},{"$f":"SUM(V93:X93)","v":0},{"$f":"IF(E93=\"C\",(G93/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H93*C93),IF(E93=\"FD\",(G93/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H93*C93),0))","v":0},{"$f":"IF(E93=\"C\",(G93/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I93*C93),IF(E93=\"FD\",(G93/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I93*C93),0))","v":0},{"$f":"IF(E93=\"C\",(G93/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J93*C93),IF(E93=\"FD\",(G93/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J93*C93),0))","v":0},{"$f":"IF(E93=\"C\",IF(T93<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K93/30,T93*$P$9*C93,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K93/30*$P$9*C93),IF(E93=\"FD\",IF(T93<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K93/30,T93*$O$9*C93,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K93/30*$O$9*C93),0))","v":0},{"$f":"IF(Y93=0,0,Y93*H93/K93)","v":0},{"$f":"IF(Y93=0,0,Y93*I93/K93)","v":0},{"$f":"IF(Y93=0,0,Y93*J93/K93)","v":0},{"$f":"IF(E93=\"C\",(G93/30*K93/12*12*C93),0)+AG93","v":0},{"$f":"IF(E93=\"C\",(G93/30*H93/12*12*C93),0)","v":0},{"$f":"IF(E93=\"C\",(G93/30*I93/12*12*C93),0)","v":0},{"$f":"IF(E93=\"C\",(G93/30*J93/12*12*C93),0)","v":0},null,{"$f":"+L93+P93+U93+Y93+AC93","v":0}]
[null,{"$f":"'MODELO PPTO.'!B282","v":"03.05.02.00."},{"$f":"'MODELO PPTO.'!C282","v":0},{"$f":"'MODELO PPTO.'!D282","v":"Figurinista."},{"$f":"'MODELO PPTO.'!G282","v":"-"},{"$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,{"$f":"(N94+O94)*K94*C94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E94=\"C\",(G94/30*K94/12*12*C94),0)+AG94","v":0},{"$f":"IF(E94=\"C\",(G94/30*H94/12*12*C94),0)","v":0},{"$f":"IF(E94=\"C\",(G94/30*I94/12*12*C94),0)","v":0},{"$f":"IF(E94=\"C\",(G94/30*J94/12*12*C94),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B283","v":"03.05.03.00."},{"$f":"'MODELO PPTO.'!C283","v":0},{"$f":"'MODELO PPTO.'!D283","v":"Ayte. vestuario."},{"$f":"'MODELO PPTO.'!G283","v":"-"},{"$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,{"$f":"IF(E95=\"C\",(G95/30*K95/12*12*C95),0)+AG95","v":0},{"$f":"IF(E95=\"C\",(G95/30*H95/12*12*C95),0)","v":0},{"$f":"IF(E95=\"C\",(G95/30*I95/12*12*C95),0)","v":0},{"$f":"IF(E95=\"C\",(G95/30*J95/12*12*C95),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B284","v":"03.05.04.00."},{"$f":"'MODELO PPTO.'!C284","v":0},{"$f":"'MODELO PPTO.'!D284","v":"Sastra. "},{"$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},{"$f":"'MODELO PPTO.'!J284","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B285","v":"03.05.05.00."},{"$f":"'MODELO PPTO.'!C285","v":0},{"$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},{"$f":"SUM(H97:J97)","v":0},{"$f":"K97*G97*C97","v":0},null,0,null,0,{"$f":"+N97*H97*C97","v":0},{"$f":"+N97*I97*C97","v":0},{"$f":"+N97*J97*C97","v":0},{"$f":"IF(E97=\"C\",(G97/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K97),IF(E97=\"FD\",(G97/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K97),0))","v":0},{"$f":"SUM(V97:X97)","v":0},{"$f":"IF(E97=\"C\",(G97/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H97*C97),IF(E97=\"FD\",(G97/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H97*C97),0))","v":0},{"$f":"IF(E97=\"C\",(G97/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I97*C97),IF(E97=\"FD\",(G97/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I97*C97),0))","v":0},{"$f":"IF(E97=\"C\",(G97/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J97*C97),IF(E97=\"FD\",(G97/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J97*C97),0))","v":0},0,{"$f":"IF(Y97=0,0,Y97*H97/K97)","v":0},{"$f":"IF(Y97=0,0,Y97*I97/K97)","v":0},{"$f":"IF(Y97=0,0,Y97*J97/K97)","v":0},{"$f":"IF(E97=\"C\",(G97/30*K97/12*12*C97),0)+AG97","v":0},{"$f":"IF(E97=\"C\",(G97/30*H97/12*12*C97),0)","v":0},{"$f":"IF(E97=\"C\",(G97/30*I97/12*12*C97),0)","v":0},{"$f":"IF(E97=\"C\",(G97/30*J97/12*12*C97),0)","v":0},null,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},{"$f":"'MODELO PPTO.'!J286","v":0},0,0,null,0,null,0,0,0,0,{"$f":"IF(E98=\"C\",(G98/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K98),IF(E98=\"FD\",(G98/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K98),0))","v":0},0,{"$f":"IF(E98=\"C\",(G98/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H98*C98),IF(E98=\"FD\",(G98/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H98*C98),0))","v":0},{"$f":"IF(E98=\"C\",(G98/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I98*C98),IF(E98=\"FD\",(G98/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I98*C98),0))","v":0},{"$f":"IF(E98=\"C\",(G98/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J98*C98),IF(E98=\"FD\",(G98/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J98*C98),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B288","v":"03.06.00.00."},{"$f":"'MODELO PPTO.'!C288","v":"Nº"},{"$f":"'MODELO PPTO.'!D288","v":"Maquilladores. Caracterizadores"},null,null,null,null,null,null,null,{"$f":"SUM(L100:L105)","v":0},{"$f":"SUM(M100:M104)","v":0},{"$f":"SUM(N100:N105)","v":0},{"$f":"SUM(O100:O105)","v":0},{"$f":"SUM(P100:P105)","v":0},{"$f":"SUM(Q100:Q105)","v":0},{"$f":"SUM(R100:R105)","v":0},{"$f":"SUM(S100:S105)","v":0},{"$f":"SUM(T100:T105)","v":0},{"$f":"SUM(U100:U105)","v":0},{"$f":"SUM(V100:V105)","v":0},{"$f":"SUM(W100:W105)","v":0},{"$f":"SUM(X100:X105)","v":0},{"$f":"SUM(Y100:Y105)","v":0},{"$f":"SUM(Z100:Z105)","v":0},{"$f":"SUM(AA100:AA105)","v":0},{"$f":"SUM(AB100:AB105)","v":0},{"$f":"SUM(AC100:AC105)","v":0},{"$f":"SUM(AD100:AD105)","v":0},{"$f":"SUM(AE100:AE105)","v":0},{"$f":"SUM(AF100:AF105)","v":0},{"$f":"SUM(AG100:AG105)","v":0},{"$f":"SUM(AH100:AH105)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B289","v":"03.06.01.00."},{"$f":"'MODELO PPTO.'!C289","v":0},{"$f":"'MODELO PPTO.'!D289","v":"Caracterizador. Maquillador efectos."},{"$f":"'MODELO PPTO.'!G289","v":"-"},{"$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,{"$f":"IF(E100=\"C\",IF(G100<$N$12,G100*$P$9,$N$12*$P$9),IF(E100=\"F\",IF(G100<$N$12,G100*$O$9,$N$12*$O$9),IF(E100=\"FD\",IF(G100<$N$12,G100*$O$9,$N$12*$O$9),IF(E100=\"M\",0,IF(E100=\"CJ\",IF(G100>$N$11,G100*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N100+O100)*K100*C100","v":0},{"$f":"+N100*H100*C100","v":0},{"$f":"+N100*I100*C100","v":0},{"$f":"+N100*J100*C100","v":0},{"$f":"IF(E100=\"C\",(G100/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K100),IF(E100=\"FD\",(G100/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K100),0))","v":0},{"$f":"SUM(V100:X100)","v":0},{"$f":"IF(E100=\"C\",(G100/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H100*C100),IF(E100=\"FD\",(G100/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H100*C100),0))","v":0},{"$f":"IF(E100=\"C\",(G100/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I100*C100),IF(E100=\"FD\",(G100/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I100*C100),0))","v":0},{"$f":"IF(E100=\"C\",(G100/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J100*C100),IF(E100=\"FD\",(G100/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J100*C100),0))","v":0},{"$f":"IF(E100=\"C\",IF(T100<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K100/30,T100*$P$9*C100,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K100/30*$P$9*C100),IF(E100=\"FD\",IF(T100<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K100/30,T100*$O$9*C100,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K100/30*$O$9*C100),0))","v":0},{"$f":"IF(Y100=0,0,Y100*H100/K100)","v":0},{"$f":"IF(Y100=0,0,Y100*I100/K100)","v":0},{"$f":"IF(Y100=0,0,Y100*J100/K100)","v":0},{"$f":"IF(E100=\"C\",(G100/30*K100/12*12*C100),0)+AG100","v":0},{"$f":"IF(E100=\"C\",(G100/30*H100/12*12*C100),0)","v":0},{"$f":"IF(E100=\"C\",(G100/30*I100/12*12*C100),0)","v":0},{"$f":"IF(E100=\"C\",(G100/30*J100/12*12*C100),0)","v":0},null,{"$f":"+L100+P100+U100+Y100+AC100","v":0}]
[null,{"$f":"'MODELO PPTO.'!B290","v":"03.06.02.00."},{"$f":"'MODELO PPTO.'!C290","v":0},{"$f":"'MODELO PPTO.'!D290","v":"Maquillador."},{"$f":"'MODELO PPTO.'!G290","v":"-"},{"$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,{"$f":"(N101+O101)*K101*C101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E101=\"C\",(G101/30*K101/12*12*C101),0)+AG101","v":0},{"$f":"IF(E101=\"C\",(G101/30*H101/12*12*C101),0)","v":0},{"$f":"IF(E101=\"C\",(G101/30*I101/12*12*C101),0)","v":0},{"$f":"IF(E101=\"C\",(G101/30*J101/12*12*C101),0)","v":0},null,{"$f":"+L101+P101+U101+Y101+AC101","v":0}]
[null,{"$f":"'MODELO PPTO.'!B291","v":"03.06.03.00."},{"$f":"'MODELO PPTO.'!C291","v":0},{"$f":"'MODELO PPTO.'!D291","v":"Ayudante maquillaje. "},{"$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},{"$f":"'MODELO PPTO.'!J291","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E102=\"C\",(G102/30*K102/12*12*C102),0)+AG102","v":0},{"$f":"IF(E102=\"C\",(G102/30*H102/12*12*C102),0)","v":0},{"$f":"IF(E102=\"C\",(G102/30*I102/12*12*C102),0)","v":0},{"$f":"IF(E102=\"C\",(G102/30*J102/12*12*C102),0)","v":0},null,{"$f":"+L102+P102+U102+Y102+AC102","v":0}]
[null,{"$f":"'MODELO PPTO.'!B292","v":"03.06.04.00."},{"$f":"'MODELO PPTO.'!C292","v":0},{"$f":"'MODELO PPTO.'!D292","v":"Refuerzos maquillaje"},{"$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(H103:J103)","v":0},{"$f":"K103*G103*C103","v":0},null,0,null,0,{"$f":"+N103*H103*C103","v":0},{"$f":"+N103*I103*C103","v":0},{"$f":"+N103*J103*C103","v":0},0,{"$f":"SUM(V103:X103)","v":0},0,0,0,0,{"$f":"IF(Y103=0,0,Y103*H103/K103)","v":0},{"$f":"IF(Y103=0,0,Y103*I103/K103)","v":0},{"$f":"IF(Y103=0,0,Y103*J103/K103)","v":0},{"$f":"IF(E103=\"C\",(G103/30*K103/12*12*C103),0)+AG103","v":0},{"$f":"IF(E103=\"C\",(G103/30*H103/12*12*C103),0)","v":0},{"$f":"IF(E103=\"C\",(G103/30*I103/12*12*C103),0)","v":0},{"$f":"IF(E103=\"C\",(G103/30*J103/12*12*C103),0)","v":0},null,{"$f":"+L103+P103+U103+Y103+AC103","v":0}]
[null,{"$f":"'MODELO PPTO.'!B293","v":"03.06.05.00."},{"$f":"'MODELO PPTO.'!C293","v":0},{"$f":"'MODELO PPTO.'!D293","v":0},{"$f":"'MODELO PPTO.'!G293","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,{"$f":"IF(E104=\"C\",(G104/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K104),IF(E104=\"FD\",(G104/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K104),0))","v":0},0,{"$f":"IF(E104=\"C\",(G104/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H104*C104),IF(E104=\"FD\",(G104/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H104*C104),0))","v":0},{"$f":"IF(E104=\"C\",(G104/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I104*C104),IF(E104=\"FD\",(G104/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I104*C104),0))","v":0},{"$f":"IF(E104=\"C\",(G104/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J104*C104),IF(E104=\"FD\",(G104/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J104*C104),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B294","v":0},{"$f":"'MODELO PPTO.'!C294","v":0},{"$f":"'MODELO PPTO.'!D294","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G294","v":"-"},{"$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},{"$f":"SUM(H105:J105)","v":0},{"$f":"K105*G105*C105","v":0},null,0,null,0,{"$f":"+N105*H105*C105","v":0},{"$f":"+N105*I105*C105","v":0},{"$f":"+N105*J105*C105","v":0},{"$f":"IF(E105=\"C\",(G105/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K105),IF(E105=\"FD\",(G105/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K105),0))","v":0},{"$f":"SUM(V105:X105)","v":0},{"$f":"IF(E105=\"C\",(G105/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H105*C105),IF(E105=\"FD\",(G105/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H105*C105),0))","v":0},{"$f":"IF(E105=\"C\",(G105/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I105*C105),IF(E105=\"FD\",(G105/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I105*C105),0))","v":0},{"$f":"IF(E105=\"C\",(G105/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J105*C105),IF(E105=\"FD\",(G105/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J105*C105),0))","v":0},0,{"$f":"IF(Y105=0,0,Y105*H105/K105)","v":0},{"$f":"IF(Y105=0,0,Y105*I105/K105)","v":0},{"$f":"IF(Y105=0,0,Y105*J105/K105)","v":0},{"$f":"IF(E105=\"C\",(G105/30*K105/12*12*C105),0)+AG105","v":0},{"$f":"IF(E105=\"C\",(G105/30*H105/12*12*C105),0)","v":0},{"$f":"IF(E105=\"C\",(G105/30*I105/12*12*C105),0)","v":0},{"$f":"IF(E105=\"C\",(G105/30*J105/12*12*C105),0)","v":0},null,{"$f":"+L105+P105+U105+Y105+AC105","v":0}]
[null,{"$f":"'MODELO PPTO.'!B296","v":"03.07.00.00."},{"$f":"'MODELO PPTO.'!C296","v":"Nº"},{"$f":"'MODELO PPTO.'!D296","v":"Peluqueria."},null,null,null,null,null,null,null,{"$f":"SUM(L107:L111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH107:AH111)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B297","v":"03.07.01.00."},{"$f":"'MODELO PPTO.'!C297","v":0},{"$f":"'MODELO PPTO.'!D297","v":"Peluquero. "},{"$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},{"$f":"'MODELO PPTO.'!J297","v":0},0,0,null,{"$f":"IF(E107=\"C\",IF(G107<$N$12,G107*$P$9,$N$12*$P$9),IF(E107=\"F\",IF(G107<$N$12,G107*$O$9,$N$12*$O$9),IF(E107=\"FD\",IF(G107<$N$12,G107*$O$9,$N$12*$O$9),IF(E107=\"M\",0,IF(E107=\"CJ\",IF(G107>$N$11,G107*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N107+O107)*K107*C107","v":0},{"$f":"+N107*H107*C107","v":0},{"$f":"+N107*I107*C107","v":0},{"$f":"+N107*J107*C107","v":0},{"$f":"IF(E107=\"C\",(G107/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K107),IF(E107=\"FD\",(G107/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K107),0))","v":0},{"$f":"SUM(V107:X107)","v":0},{"$f":"IF(E107=\"C\",(G107/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H107*C107),IF(E107=\"FD\",(G107/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H107*C107),0))","v":0},{"$f":"IF(E107=\"C\",(G107/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I107*C107),IF(E107=\"FD\",(G107/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I107*C107),0))","v":0},{"$f":"IF(E107=\"C\",(G107/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J107*C107),IF(E107=\"FD\",(G107/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J107*C107),0))","v":0},{"$f":"IF(E107=\"C\",IF(T107<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K107/30,T107*$P$9*C107,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K107/30*$P$9*C107),IF(E107=\"FD\",IF(T107<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K107/30,T107*$O$9*C107,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K107/30*$O$9*C107),0))","v":0},{"$f":"IF(Y107=0,0,Y107*H107/K107)","v":0},{"$f":"IF(Y107=0,0,Y107*I107/K107)","v":0},{"$f":"IF(Y107=0,0,Y107*J107/K107)","v":0},{"$f":"IF(E107=\"C\",(G107/30*K107/12*12*C107),0)+AG107","v":0},{"$f":"IF(E107=\"C\",(G107/30*H107/12*12*C107),0)","v":0},{"$f":"IF(E107=\"C\",(G107/30*I107/12*12*C107),0)","v":0},{"$f":"IF(E107=\"C\",(G107/30*J107/12*12*C107),0)","v":0},null,{"$f":"+L107+P107+U107+Y107+AC107","v":0}]
[null,{"$f":"'MODELO PPTO.'!B298","v":"03.07.02.00."},{"$f":"'MODELO PPTO.'!C298","v":0},{"$f":"'MODELO PPTO.'!D298","v":"Ayudante peluquería."},{"$f":"'MODELO PPTO.'!G298","v":"-"},{"$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},0,0,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},0,0,0,0,0,0,0,0,{"$f":"IF(E108=\"C\",IF(T108<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K108/30,T108*$P$9*C108,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K108/30*$P$9*C108),IF(E108=\"FD\",IF(T108<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K108/30,T108*$O$9*C108,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K108/30*$O$9*C108),0))","v":0},0,0,0,{"$f":"IF(E108=\"C\",(G108/30*K108/12*12*C108),0)+AG108","v":0},{"$f":"IF(E108=\"C\",(G108/30*H108/12*12*C108),0)","v":0},{"$f":"IF(E108=\"C\",(G108/30*I108/12*12*C108),0)","v":0},{"$f":"IF(E108=\"C\",(G108/30*J108/12*12*C108),0)","v":0},null,{"$f":"+L108+P108+U108+Y108+AC108","v":0}]
[null,{"$f":"'MODELO PPTO.'!B299","v":"03.07.03.00."},{"$f":"'MODELO PPTO.'!C299","v":0},{"$f":"'MODELO PPTO.'!D299","v":"Refuerzo peluquería."},{"$f":"'MODELO PPTO.'!G299","v":0},{"$f":"+'MODELO PPTO.'!E299","v":0},{"$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(H109:J109)","v":0},{"$f":"K109*G109*C109","v":0},null,{"$f":"IF(E109=\"C\",IF(G109<$N$12,G109*$P$9,$N$12*$P$9),IF(E109=\"F\",IF(G109<$N$12,G109*$O$9,$N$12*$O$9),IF(E109=\"FD\",IF(G109<$N$12,G109*$O$9,$N$12*$O$9),IF(E109=\"M\",0,IF(E109=\"CJ\",IF(G109>$N$11,G109*$P$9,$N$11*$P$9),0)))))","v":0},null,0,{"$f":"+N109*H109*C109","v":0},{"$f":"+N109*I109*C109","v":0},{"$f":"+N109*J109*C109","v":0},0,{"$f":"SUM(V109:X109)","v":0},0,0,0,{"$f":"IF(E109=\"C\",IF(T109<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K109/30,T109*$P$9*C109,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K109/30*$P$9*C109),IF(E109=\"FD\",IF(T109<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K109/30,T109*$O$9*C109,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K109/30*$O$9*C109),0))","v":0},{"$f":"IF(Y109=0,0,Y109*H109/K109)","v":0},{"$f":"IF(Y109=0,0,Y109*I109/K109)","v":0},{"$f":"IF(Y109=0,0,Y109*J109/K109)","v":0},{"$f":"IF(E109=\"C\",(G109/30*K109/12*12*C109),0)+AG109","v":0},{"$f":"IF(E109=\"C\",(G109/30*H109/12*12*C109),0)","v":0},{"$f":"IF(E109=\"C\",(G109/30*I109/12*12*C109),0)","v":0},{"$f":"IF(E109=\"C\",(G109/30*J109/12*12*C109),0)","v":0},null,{"$f":"+L109+P109+U109+Y109+AC109","v":0}]
[null,{"$f":"'MODELO PPTO.'!B300","v":"03.07.04.00."},{"$f":"'MODELO PPTO.'!C300","v":0},{"$f":"'MODELO PPTO.'!D300","v":0},{"$f":"'MODELO PPTO.'!G300","v":0},{"$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},0,0,null,{"$f":"IF(E110=\"C\",IF(G110<$N$12,G110*$P$9,$N$12*$P$9),IF(E110=\"F\",IF(G110<$N$12,G110*$O$9,$N$12*$O$9),IF(E110=\"FD\",IF(G110<$N$12,G110*$O$9,$N$12*$O$9),IF(E110=\"M\",0,IF(E110=\"CJ\",IF(G110>$N$11,G110*$P$9,$N$11*$P$9),0)))))","v":0},null,0,0,0,0,{"$f":"IF(E110=\"C\",(G110/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K110),IF(E110=\"FD\",(G110/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K110),0))","v":0},0,{"$f":"IF(E110=\"C\",(G110/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H110*C110),IF(E110=\"FD\",(G110/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H110*C110),0))","v":0},{"$f":"IF(E110=\"C\",(G110/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I110*C110),IF(E110=\"FD\",(G110/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I110*C110),0))","v":0},{"$f":"IF(E110=\"C\",(G110/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J110*C110),IF(E110=\"FD\",(G110/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J110*C110),0))","v":0},{"$f":"IF(E110=\"C\",IF(T110<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K110/30,T110*$P$9*C110,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K110/30*$P$9*C110),IF(E110=\"FD\",IF(T110<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K110/30,T110*$O$9*C110,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K110/30*$O$9*C110),0))","v":0},0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B301","v":0},{"$f":"'MODELO PPTO.'!C301","v":0},{"$f":"'MODELO PPTO.'!D301","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G301","v":"-"},{"$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},0,0,null,{"$f":"IF(E111=\"C\",IF(G111<$N$12,G111*$P$9,$N$12*$P$9),IF(E111=\"F\",IF(G111<$N$12,G111*$O$9,$N$12*$O$9),IF(E111=\"FD\",IF(G111<$N$12,G111*$O$9,$N$12*$O$9),IF(E111=\"M\",0,IF(E111=\"CJ\",IF(G111>$N$11,G111*$P$9,$N$11*$P$9),0)))))","v":0},null,0,0,0,0,{"$f":"IF(E111=\"C\",(G111/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K111),IF(E111=\"FD\",(G111/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K111),0))","v":0},0,{"$f":"IF(E111=\"C\",(G111/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H111*C111),IF(E111=\"FD\",(G111/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H111*C111),0))","v":0},{"$f":"IF(E111=\"C\",(G111/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I111*C111),IF(E111=\"FD\",(G111/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I111*C111),0))","v":0},{"$f":"IF(E111=\"C\",(G111/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J111*C111),IF(E111=\"FD\",(G111/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J111*C111),0))","v":0},{"$f":"IF(E111=\"C\",IF(T111<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K111/30,T111*$P$9*C111,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K111/30*$P$9*C111),IF(E111=\"FD\",IF(T111<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K111/30,T111*$O$9*C111,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K111/30*$O$9*C111),0))","v":0},0,0,0,{"$f":"IF(E111=\"C\",(G111/30*K111/12*12*C111),0)+AG111","v":0},{"$f":"IF(E111=\"C\",(G111/30*H111/12*12*C111),0)","v":0},{"$f":"IF(E111=\"C\",(G111/30*I111/12*12*C111),0)","v":0},{"$f":"IF(E111=\"C\",(G111/30*J111/12*12*C111),0)","v":0},null,{"$f":"+L111+P111+U111+Y111+AC111","v":0}]
[null,{"$f":"'MODELO PPTO.'!B303","v":"03.08.00.00."},{"$f":"'MODELO PPTO.'!C303","v":"Nº"},{"$f":"'MODELO PPTO.'!D303","v":"Tecnicos rodaje efectos especiales."},null,null,null,null,null,null,null,{"$f":"SUM(L113:L117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH113:AH117)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B304","v":"03.08.01.00."},{"$f":"'MODELO PPTO.'!C304","v":0},{"$f":"'MODELO PPTO.'!D304","v":"Jefe/Director efectos especiales rodaje."},{"$f":"'MODELO PPTO.'!G304","v":"-"},{"$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},0,0,null,{"$f":"IF(E113=\"C\",IF(G113<$N$12,G113*$P$9,$N$12*$P$9),IF(E113=\"F\",IF(G113<$N$12,G113*$O$9,$N$12*$O$9),IF(E113=\"FD\",IF(G113<$N$12,G113*$O$9,$N$12*$O$9),IF(E113=\"M\",0,IF(E113=\"CJ\",IF(G113>$N$11,G113*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N113+O113)*K113*C113","v":0},{"$f":"+N113*H113*C113","v":0},{"$f":"+N113*I113*C113","v":0},{"$f":"+N113*J113*C113","v":0},{"$f":"IF(E113=\"C\",(G113/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K113),IF(E113=\"FD\",(G113/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K113),0))","v":0},{"$f":"SUM(V113:X113)","v":0},{"$f":"IF(E113=\"C\",(G113/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H113*C113),IF(E113=\"FD\",(G113/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H113*C113),0))","v":0},{"$f":"IF(E113=\"C\",(G113/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I113*C113),IF(E113=\"FD\",(G113/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I113*C113),0))","v":0},{"$f":"IF(E113=\"C\",(G113/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J113*C113),IF(E113=\"FD\",(G113/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J113*C113),0))","v":0},{"$f":"IF(E113=\"C\",IF(T113<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K113/30,T113*$P$9*C113,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K113/30*$P$9*C113),IF(E113=\"FD\",IF(T113<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K113/30,T113*$O$9*C113,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K113/30*$O$9*C113),0))","v":0},{"$f":"IF(Y113=0,0,Y113*H113/K113)","v":0},{"$f":"IF(Y113=0,0,Y113*I113/K113)","v":0},{"$f":"IF(Y113=0,0,Y113*J113/K113)","v":0},{"$f":"IF(E113=\"C\",(G113/30*K113/12*12*C113),0)+AG113","v":0},{"$f":"IF(E113=\"C\",(G113/30*H113/12*12*C113),0)","v":0},{"$f":"IF(E113=\"C\",(G113/30*I113/12*12*C113),0)","v":0},{"$f":"IF(E113=\"C\",(G113/30*J113/12*12*C113),0)","v":0},null,{"$f":"+L113+P113+U113+Y113+AC113","v":0}]
[null,{"$f":"'MODELO PPTO.'!B305","v":"03.08.02.00."},{"$f":"'MODELO PPTO.'!C305","v":0},{"$f":"'MODELO PPTO.'!D305","v":"Ayudante efectos especiales rodaje."},{"$f":"'MODELO PPTO.'!G305","v":"-"},{"$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,{"$f":"IF(E114=\"C\",IF(G114<$N$12,G114*$P$9,$N$12*$P$9),IF(E114=\"F\",IF(G114<$N$12,G114*$O$9,$N$12*$O$9),IF(E114=\"FD\",IF(G114<$N$12,G114*$O$9,$N$12*$O$9),IF(E114=\"M\",0,IF(E114=\"CJ\",IF(G114>$N$11,G114*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N114+O114)*K114*C114","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(E114=\"C\",IF(T114<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K114/30,T114*$P$9*C114,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K114/30*$P$9*C114),IF(E114=\"FD\",IF(T114<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K114/30,T114*$O$9*C114,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K114/30*$O$9*C114),0))","v":0},0,0,0,{"$f":"IF(E114=\"C\",(G114/30*K114/12*12*C114),0)+AG114","v":0},{"$f":"IF(E114=\"C\",(G114/30*H114/12*12*C114),0)","v":0},{"$f":"IF(E114=\"C\",(G114/30*I114/12*12*C114),0)","v":0},{"$f":"IF(E114=\"C\",(G114/30*J114/12*12*C114),0)","v":0},null,{"$f":"+L114+P114+U114+Y114+AC114","v":0}]
[null,{"$f":"'MODELO PPTO.'!B306","v":"03.08.03.00."},{"$f":"'MODELO PPTO.'!C306","v":0},{"$f":"'MODELO PPTO.'!D306","v":"Armero."},{"$f":"'MODELO PPTO.'!G306","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},{"$f":"'MODELO PPTO.'!J306","v":0},0,0,null,{"$f":"IF(E115=\"C\",IF(G115<$N$12,G115*$P$9,$N$12*$P$9),IF(E115=\"F\",IF(G115<$N$12,G115*$O$9,$N$12*$O$9),IF(E115=\"FD\",IF(G115<$N$12,G115*$O$9,$N$12*$O$9),IF(E115=\"M\",0,IF(E115=\"CJ\",IF(G115>$N$11,G115*$P$9,$N$11*$P$9),0)))))","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"IF(E115=\"C\",IF(T115<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K115/30,T115*$P$9*C115,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K115/30*$P$9*C115),IF(E115=\"FD\",IF(T115<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K115/30,T115*$O$9*C115,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K115/30*$O$9*C115),0))","v":0},0,0,0,{"$f":"IF(E115=\"C\",(G115/30*K115/12*12*C115),0)+AG115","v":0},{"$f":"IF(E115=\"C\",(G115/30*H115/12*12*C115),0)","v":0},{"$f":"IF(E115=\"C\",(G115/30*I115/12*12*C115),0)","v":0},{"$f":"IF(E115=\"C\",(G115/30*J115/12*12*C115),0)","v":0},null,{"$f":"+L115+P115+U115+Y115+AC115","v":0}]
[null,{"$f":"'MODELO PPTO.'!B307","v":"03.08.04.00."},{"$f":"'MODELO PPTO.'!C307","v":0},{"$f":"'MODELO PPTO.'!D307","v":0},{"$f":"'MODELO PPTO.'!G307","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},{"$f":"'MODELO PPTO.'!J307","v":0},0,0,null,{"$f":"IF(E116=\"C\",IF(G116<$N$12,G116*$P$9,$N$12*$P$9),IF(E116=\"F\",IF(G116<$N$12,G116*$O$9,$N$12*$O$9),IF(E116=\"FD\",IF(G116<$N$12,G116*$O$9,$N$12*$O$9),IF(E116=\"M\",0,IF(E116=\"CJ\",IF(G116>$N$11,G116*$P$9,$N$11*$P$9),0)))))","v":0},null,0,0,0,0,{"$f":"IF(E116=\"C\",(G116/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K116),IF(E116=\"FD\",(G116/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K116),0))","v":0},0,{"$f":"IF(E116=\"C\",(G116/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H116*C116),IF(E116=\"FD\",(G116/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H116*C116),0))","v":0},{"$f":"IF(E116=\"C\",(G116/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I116*C116),IF(E116=\"FD\",(G116/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I116*C116),0))","v":0},{"$f":"IF(E116=\"C\",(G116/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J116*C116),IF(E116=\"FD\",(G116/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J116*C116),0))","v":0},{"$f":"IF(E116=\"C\",IF(T116<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K116/30,T116*$P$9*C116,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K116/30*$P$9*C116),IF(E116=\"FD\",IF(T116<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K116/30,T116*$O$9*C116,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K116/30*$O$9*C116),0))","v":0},0,0,0,0,0,0,0,null,{"$f":"+L116+P116+U116+Y116+AC116","v":0}]
[null,{"$f":"'MODELO PPTO.'!B308","v":0},{"$f":"'MODELO PPTO.'!C308","v":0},{"$f":"'MODELO PPTO.'!D308","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G308","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},{"$f":"'MODELO PPTO.'!J308","v":0},{"$f":"SUM(H117:J117)","v":0},{"$f":"K117*G117*C117","v":0},null,{"$f":"IF(E117=\"C\",IF(G117<$N$12,G117*$P$9,$N$12*$P$9),IF(E117=\"F\",IF(G117<$N$12,G117*$O$9,$N$12*$O$9),IF(E117=\"FD\",IF(G117<$N$12,G117*$O$9,$N$12*$O$9),IF(E117=\"M\",0,IF(E117=\"CJ\",IF(G117>$N$11,G117*$P$9,$N$11*$P$9),0)))))","v":0},null,0,0,0,0,{"$f":"IF(E117=\"C\",(G117/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K117),IF(E117=\"FD\",(G117/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K117),0))","v":0},0,{"$f":"IF(E117=\"C\",(G117/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H117*C117),IF(E117=\"FD\",(G117/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H117*C117),0))","v":0},{"$f":"IF(E117=\"C\",(G117/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I117*C117),IF(E117=\"FD\",(G117/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I117*C117),0))","v":0},{"$f":"IF(E117=\"C\",(G117/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J117*C117),IF(E117=\"FD\",(G117/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J117*C117),0))","v":0},{"$f":"IF(E117=\"C\",IF(T117<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K117/30,T117*$P$9*C117,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K117/30*$P$9*C117),IF(E117=\"FD\",IF(T117<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K117/30,T117*$O$9*C117,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K117/30*$O$9*C117),0))","v":0},0,0,0,0,0,0,0,null,{"$f":"+L117+P117+U117+Y117+AC117","v":0}]
[null,{"$f":"'MODELO PPTO.'!B310","v":"03.09.00.00."},{"$f":"'MODELO PPTO.'!C310","v":"Nº"},{"$f":"'MODELO PPTO.'!D310","v":"Sonido"},null,null,null,null,null,null,null,{"$f":"SUM(L119:L125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH119:AH125)","v":0}]
[null,{"$f":"'MODELO PPTO.'!B311","v":"03.09.01.00."},{"$f":"'MODELO PPTO.'!C311","v":0},{"$f":"'MODELO PPTO.'!D311","v":"Jefe/ Ingeniero sonido."},{"$f":"'MODELO PPTO.'!G311","v":"-"},{"$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,{"$f":"IF(E119=\"C\",IF(G119<$N$12,G119*$P$9,$N$12*$P$9),IF(E119=\"F\",IF(G119<$N$12,G119*$O$9,$N$12*$O$9),IF(E119=\"FD\",IF(G119<$N$12,G119*$O$9,$N$12*$O$9),IF(E119=\"M\",0,IF(E119=\"CJ\",IF(G119>$N$11,G119*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N119+O119)*K119*C119","v":0},{"$f":"+N119*H119*C119","v":0},{"$f":"+N119*I119*C119","v":0},{"$f":"+N119*J119*C119","v":0},{"$f":"IF(E119=\"C\",(G119/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K119),IF(E119=\"FD\",(G119/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K119),0))","v":0},{"$f":"SUM(V119:X119)","v":0},{"$f":"IF(E119=\"C\",(G119/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H119*C119),IF(E119=\"FD\",(G119/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H119*C119),0))","v":0},{"$f":"IF(E119=\"C\",(G119/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I119*C119),IF(E119=\"FD\",(G119/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I119*C119),0))","v":0},{"$f":"IF(E119=\"C\",(G119/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J119*C119),IF(E119=\"FD\",(G119/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J119*C119),0))","v":0},{"$f":"IF(E119=\"C\",IF(T119<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K119/30,T119*$P$9*C119,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K119/30*$P$9*C119),IF(E119=\"FD\",IF(T119<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K119/30,T119*$O$9*C119,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K119/30*$O$9*C119),0))","v":0},{"$f":"IF(Y119=0,0,Y119*H119/K119)","v":0},{"$f":"IF(Y119=0,0,Y119*I119/K119)","v":0},{"$f":"IF(Y119=0,0,Y119*J119/K119)","v":0},{"$f":"IF(E119=\"C\",(G119/30*K119/12*12*C119),0)+AG119","v":0},{"$f":"IF(E119=\"C\",(G119/30*H119/12*12*C119),0)","v":0},{"$f":"IF(E119=\"C\",(G119/30*I119/12*12*C119),0)","v":0},{"$f":"IF(E119=\"C\",(G119/30*J119/12*12*C119),0)","v":0},null,{"$f":"+L119+P119+U119+Y119+AC119","v":0}]
[null,{"$f":"'MODELO PPTO.'!B312","v":"03.09.02.00."},{"$f":"'MODELO PPTO.'!C312","v":0},{"$f":"'MODELO PPTO.'!D312","v":"Ayudante/ Operador sonido. "},{"$f":"'MODELO PPTO.'!G312","v":"-"},{"$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,{"$f":"(N120+O120)*K120*C120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E120=\"C\",(G120/30*K120/12*12*C120),0)+AG120","v":0},{"$f":"IF(E120=\"C\",(G120/30*H120/12*12*C120),0)","v":0},{"$f":"IF(E120=\"C\",(G120/30*I120/12*12*C120),0)","v":0},{"$f":"IF(E120=\"C\",(G120/30*J120/12*12*C120),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B313","v":"03.09.02.01."},{"$f":"'MODELO PPTO.'!C313","v":0},{"$f":"'MODELO PPTO.'!D313","v":"Microfonista. Jirafista."},{"$f":"'MODELO PPTO.'!G313","v":"-"},{"$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,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E121=\"C\",(G121/30*K121/12*12*C121),0)+AG121","v":0},{"$f":"IF(E121=\"C\",(G121/30*H121/12*12*C121),0)","v":0},{"$f":"IF(E121=\"C\",(G121/30*I121/12*12*C121),0)","v":0},{"$f":"IF(E121=\"C\",(G121/30*J121/12*12*C121),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B314","v":"03.09.03.00."},{"$f":"'MODELO PPTO.'!C314","v":0},{"$f":"'MODELO PPTO.'!D314","v":"Personal grabación sonido estudio TV."},{"$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},{"$f":"'MODELO PPTO.'!J314","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B315","v":"03.09.04.00."},{"$f":"'MODELO PPTO.'!C315","v":0},{"$f":"'MODELO PPTO.'!D315","v":"Personal grabación unidad movil sonido"},{"$f":"'MODELO PPTO.'!G315","v":"-"},{"$f":"+'MODELO PPTO.'!E315","v":0},{"$f":"'MODELO PPTO.'!F315","v":0},{"$f":"'MODELO PPTO.'!H315","v":0},{"$f":"'MODELO PPTO.'!I315","v":0},{"$f":"'MODELO PPTO.'!J315","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B316","v":"03.09.05.00."},{"$f":"'MODELO PPTO.'!C316","v":0},{"$f":"'MODELO PPTO.'!D316","v":0},{"$f":"'MODELO PPTO.'!G316","v":"-"},{"$f":"+'MODELO PPTO.'!E316","v":0},{"$f":"'MODELO PPTO.'!F316","v":0},{"$f":"'MODELO PPTO.'!H316","v":0},{"$f":"'MODELO PPTO.'!I316","v":0},{"$f":"'MODELO PPTO.'!J316","v":0},{"$f":"SUM(H124:J124)","v":0},{"$f":"K124*G124*C124","v":0},null,0,null,0,{"$f":"+N124*H124*C124","v":0},{"$f":"+N124*I124*C124","v":0},{"$f":"+N124*J124*C124","v":0},{"$f":"IF(E124=\"C\",(G124/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K124),IF(E124=\"FD\",(G124/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K124),0))","v":0},{"$f":"SUM(V124:X124)","v":0},{"$f":"IF(E124=\"C\",(G124/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H124*C124),IF(E124=\"FD\",(G124/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H124*C124),0))","v":0},{"$f":"IF(E124=\"C\",(G124/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I124*C124),IF(E124=\"FD\",(G124/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I124*C124),0))","v":0},{"$f":"IF(E124=\"C\",(G124/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J124*C124),IF(E124=\"FD\",(G124/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J124*C124),0))","v":0},0,{"$f":"IF(Y124=0,0,Y124*H124/K124)","v":0},{"$f":"IF(Y124=0,0,Y124*I124/K124)","v":0},{"$f":"IF(Y124=0,0,Y124*J124/K124)","v":0},{"$f":"IF(E124=\"C\",(G124/30*K124/12*12*C124),0)+AG124","v":0},{"$f":"IF(E124=\"C\",(G124/30*H124/12*12*C124),0)","v":0},{"$f":"IF(E124=\"C\",(G124/30*I124/12*12*C124),0)","v":0},{"$f":"IF(E124=\"C\",(G124/30*J124/12*12*C124),0)","v":0},null,{"$f":"+L124+P124+U124+Y124+AC124","v":0}]
[null,{"$f":"'MODELO PPTO.'!B317","v":0},{"$f":"'MODELO PPTO.'!C317","v":0},{"$f":"'MODELO PPTO.'!D317","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G317","v":"-"},{"$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,0,null,0,0,0,0,{"$f":"IF(E125=\"C\",(G125/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K125),IF(E125=\"FD\",(G125/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K125),0))","v":0},0,{"$f":"IF(E125=\"C\",(G125/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H125*C125),IF(E125=\"FD\",(G125/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H125*C125),0))","v":0},{"$f":"IF(E125=\"C\",(G125/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I125*C125),IF(E125=\"FD\",(G125/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I125*C125),0))","v":0},{"$f":"IF(E125=\"C\",(G125/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J125*C125),IF(E125=\"FD\",(G125/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J125*C125),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B319","v":"03.10.00.00."},{"$f":"'MODELO PPTO.'!C319","v":"Nº"},{"$f":"'MODELO PPTO.'!D319","v":"Montadores. Editores. Grafistas."},null,null,null,null,null,null,null,{"$f":"SUM(L127:L138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B320","v":"03.10.01.00."},{"$f":"'MODELO PPTO.'!C320","v":0},{"$f":"'MODELO PPTO.'!D320","v":"Editor/Montador"},{"$f":"'MODELO PPTO.'!G320","v":"-"},{"$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,{"$f":"IF(E127=\"C\",IF(G127<$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},{"$f":"+N127*J127*C127","v":0},{"$f":"IF(E127=\"C\",(G127/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K127),IF(E127=\"FD\",(G127/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K127),0))","v":0},{"$f":"SUM(V127:X127)","v":0},{"$f":"IF(E127=\"C\",(G127/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H127*C127),IF(E127=\"FD\",(G127/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H127*C127),0))","v":0},{"$f":"IF(E127=\"C\",(G127/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I127*C127),IF(E127=\"FD\",(G127/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I127*C127),0))","v":0},{"$f":"IF(E127=\"C\",(G127/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J127*C127),IF(E127=\"FD\",(G127/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J127*C127),0))","v":0},{"$f":"IF(E127=\"C\",IF(T127<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K127/30,T127*$P$9*C127,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K127/30*$P$9*C127),IF(E127=\"FD\",IF(T127<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K127/30,T127*$O$9*C127,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K127/30*$O$9*C127),0))","v":0},{"$f":"IF(Y127=0,0,Y127*H127/K127)","v":0},{"$f":"IF(Y127=0,0,Y127*I127/K127)","v":0},{"$f":"IF(Y127=0,0,Y127*J127/K127)","v":0},{"$f":"IF(E127=\"C\",(G127/30*K127/12*12*C127),0)+AG127","v":0},{"$f":"IF(E127=\"C\",(G127/30*H127/12*12*C127),0)","v":0},{"$f":"IF(E127=\"C\",(G127/30*I127/12*12*C127),0)","v":0},{"$f":"IF(E127=\"C\",(G127/30*J127/12*12*C127),0)","v":0},null,{"$f":"+L127+P127+U127+Y127+AC127","v":0}]
[null,{"$f":"'MODELO PPTO.'!B321","v":"03.10.01.01."},{"$f":"'MODELO PPTO.'!C321","v":0},{"$f":"'MODELO PPTO.'!D321","v":"Editor/Montador"},{"$f":"'MODELO PPTO.'!G321","v":"-"},{"$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},0,0,null,0,null,{"$f":"(N128+O128)*K128*C128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E128=\"C\",(G128/30*K128/12*12*C128),0)+AG128","v":0},{"$f":"IF(E128=\"C\",(G128/30*H128/12*12*C128),0)","v":0},{"$f":"IF(E128=\"C\",(G128/30*I128/12*12*C128),0)","v":0},{"$f":"IF(E128=\"C\",(G128/30*J128/12*12*C128),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B322","v":"03.10.02.00."},{"$f":"'MODELO PPTO.'!C322","v":0},{"$f":"'MODELO PPTO.'!D322","v":"Ayudante montaje. "},{"$f":"'MODELO PPTO.'!G322","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E129=\"C\",(G129/30*K129/12*12*C129),0)+AG129","v":0},{"$f":"IF(E129=\"C\",(G129/30*H129/12*12*C129),0)","v":0},{"$f":"IF(E129=\"C\",(G129/30*I129/12*12*C129),0)","v":0},{"$f":"IF(E129=\"C\",(G129/30*J129/12*12*C129),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B323","v":"03.10.03.00."},{"$f":"'MODELO PPTO.'!C323","v":0},{"$f":"'MODELO PPTO.'!D323","v":"Digitalizador."},{"$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},{"$f":"'MODELO PPTO.'!J323","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B324","v":"03.10.04.00."},{"$f":"'MODELO PPTO.'!C324","v":0},{"$f":"'MODELO PPTO.'!D324","v":"Grafista."},{"$f":"'MODELO PPTO.'!G324","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B325","v":"03.10.05.00."},{"$f":"'MODELO PPTO.'!C325","v":0},{"$f":"'MODELO PPTO.'!D325","v":"Ayte de Grafismo"},{"$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},{"$f":"'MODELO PPTO.'!J325","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B326","v":"03.10.06.00."},{"$f":"'MODELO PPTO.'!C326","v":0},{"$f":"'MODELO PPTO.'!D326","v":"Tecnico en animación"},{"$f":"'MODELO PPTO.'!G326","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B327","v":"03.10.07.00."},{"$f":"'MODELO PPTO.'!C327","v":0},{"$f":"'MODELO PPTO.'!D327","v":"Subtitulador."},{"$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},{"$f":"'MODELO PPTO.'!J327","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B328","v":"03.10.08.00."},{"$f":"'MODELO PPTO.'!C328","v":0},{"$f":"'MODELO PPTO.'!D328","v":"Montador sonido"},{"$f":"'MODELO PPTO.'!G328","v":"-"},{"$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,null,0]
[null,{"$f":"'MODELO PPTO.'!B329","v":"03.10.09.00."},{"$f":"'MODELO PPTO.'!C329","v":0},{"$f":"'MODELO PPTO.'!D329","v":"Ayte. Montaje de sonido"},{"$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},{"$f":"'MODELO PPTO.'!J329","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B330","v":"03.10.10.00."},{"$f":"'MODELO PPTO.'!C330","v":0},{"$f":"'MODELO PPTO.'!D330","v":"Otros efectos sonoros"},{"$f":"'MODELO PPTO.'!G330","v":"-"},{"$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},{"$f":"SUM(H137:J137)","v":0},{"$f":"K137*G137*C137","v":0},null,0,null,0,{"$f":"+N137*H137*C137","v":0},{"$f":"+N137*I137*C137","v":0},{"$f":"+N137*J137*C137","v":0},{"$f":"IF(E137=\"C\",(G137/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K137),IF(E137=\"FD\",(G137/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K137),0))","v":0},{"$f":"SUM(V137:X137)","v":0},{"$f":"IF(E137=\"C\",(G137/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H137*C137),IF(E137=\"FD\",(G137/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H137*C137),0))","v":0},{"$f":"IF(E137=\"C\",(G137/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I137*C137),IF(E137=\"FD\",(G137/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I137*C137),0))","v":0},{"$f":"IF(E137=\"C\",(G137/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J137*C137),IF(E137=\"FD\",(G137/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J137*C137),0))","v":0},0,{"$f":"IF(Y137=0,0,Y137*H137/K137)","v":0},{"$f":"IF(Y137=0,0,Y137*I137/K137)","v":0},{"$f":"IF(Y137=0,0,Y137*J137/K137)","v":0},{"$f":"IF(E137=\"C\",(G137/30*K137/12*12*C137),0)+AG137","v":0},{"$f":"IF(E137=\"C\",(G137/30*H137/12*12*C137),0)","v":0},{"$f":"IF(E137=\"C\",(G137/30*I137/12*12*C137),0)","v":0},{"$f":"IF(E137=\"C\",(G137/30*J137/12*12*C137),0)","v":0},null,{"$f":"+L137+P137+U137+Y137+AC137","v":0}]
[null,{"$f":"'MODELO PPTO.'!B332","v":0},{"$f":"'MODELO PPTO.'!C332","v":0},{"$f":"'MODELO PPTO.'!D332","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G332","v":"-"},{"$f":"+'MODELO PPTO.'!E332","v":0},{"$f":"'MODELO PPTO.'!F332","v":0},{"$f":"'MODELO PPTO.'!H332","v":0},{"$f":"'MODELO PPTO.'!I332","v":0},{"$f":"'MODELO PPTO.'!J332","v":0},0,0,null,0,null,0,0,0,0,{"$f":"IF(E138=\"C\",(G138/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K138),IF(E138=\"FD\",(G138/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K138),0))","v":0},0,{"$f":"IF(E138=\"C\",(G138/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H138*C138),IF(E138=\"FD\",(G138/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H138*C138),0))","v":0},{"$f":"IF(E138=\"C\",(G138/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I138*C138),IF(E138=\"FD\",(G138/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I138*C138),0))","v":0},{"$f":"IF(E138=\"C\",(G138/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J138*C138),IF(E138=\"FD\",(G138/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J138*C138),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B334","v":"03.11.00.00."},{"$f":"'MODELO PPTO.'!C334","v":"Nº"},{"$f":"'MODELO PPTO.'!D334","v":"Electricos. Maquinistas."},null,null,null,null,null,null,null,{"$f":"SUM(L140:L148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B335","v":"03.11.01.00."},{"$f":"'MODELO PPTO.'!C335","v":0},{"$f":"'MODELO PPTO.'!D335","v":"Jefe electricos. "},{"$f":"'MODELO PPTO.'!G335","v":"-"},{"$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,{"$f":"IF(E140=\"C\",IF(G140<$N$12,G140*$P$9,$N$12*$P$9),IF(E140=\"F\",IF(G140<$N$12,G140*$O$9,$N$12*$O$9),IF(E140=\"FD\",IF(G140<$N$12,G140*$O$9,$N$12*$O$9),IF(E140=\"M\",0,IF(E140=\"CJ\",IF(G140>$N$11,G140*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N140+O140)*K140*C140","v":0},{"$f":"+N140*H140*C140","v":0},{"$f":"+N140*I140*C140","v":0},{"$f":"+N140*J140*C140","v":0},{"$f":"IF(E140=\"C\",(G140/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K140),IF(E140=\"FD\",(G140/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K140),0))","v":0},{"$f":"SUM(V140:X140)","v":0},{"$f":"IF(E140=\"C\",(G140/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H140*C140),IF(E140=\"FD\",(G140/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H140*C140),0))","v":0},{"$f":"IF(E140=\"C\",(G140/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I140*C140),IF(E140=\"FD\",(G140/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I140*C140),0))","v":0},{"$f":"IF(E140=\"C\",(G140/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J140*C140),IF(E140=\"FD\",(G140/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J140*C140),0))","v":0},{"$f":"IF(E140=\"C\",IF(T140<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K140/30,T140*$P$9*C140,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K140/30*$P$9*C140),IF(E140=\"FD\",IF(T140<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K140/30,T140*$O$9*C140,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K140/30*$O$9*C140),0))","v":0},{"$f":"IF(Y140=0,0,Y140*H140/K140)","v":0},{"$f":"IF(Y140=0,0,Y140*I140/K140)","v":0},{"$f":"IF(Y140=0,0,Y140*J140/K140)","v":0},{"$f":"IF(E140=\"C\",(G140/30*K140/12*12*C140),0)+AG140","v":0},{"$f":"IF(E140=\"C\",(G140/30*H140/12*12*C140),0)","v":0},{"$f":"IF(E140=\"C\",(G140/30*I140/12*12*C140),0)","v":0},{"$f":"IF(E140=\"C\",(G140/30*J140/12*12*C140),0)","v":0},null,{"$f":"+L140+P140+U140+Y140+AC140","v":0}]
[null,{"$f":"'MODELO PPTO.'!B336","v":"03.11.02.00."},{"$f":"'MODELO PPTO.'!C336","v":0},{"$f":"'MODELO PPTO.'!D336","v":"Electricos "},{"$f":"'MODELO PPTO.'!G336","v":"-"},{"$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,{"$f":"(N141+O141)*K141*C141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E141=\"C\",(G141/30*K141/12*12*C141),0)+AG141","v":0},{"$f":"IF(E141=\"C\",(G141/30*H141/12*12*C141),0)","v":0},{"$f":"IF(E141=\"C\",(G141/30*I141/12*12*C141),0)","v":0},{"$f":"IF(E141=\"C\",(G141/30*J141/12*12*C141),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B337","v":"03.11.03.00."},{"$f":"'MODELO PPTO.'!C337","v":0},{"$f":"'MODELO PPTO.'!D337","v":"Conductor grupo."},{"$f":"'MODELO PPTO.'!G337","v":"-"},{"$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,{"$f":"IF(E142=\"C\",(G142/30*K142/12*12*C142),0)+AG142","v":0},{"$f":"IF(E142=\"C\",(G142/30*H142/12*12*C142),0)","v":0},{"$f":"IF(E142=\"C\",(G142/30*I142/12*12*C142),0)","v":0},{"$f":"IF(E142=\"C\",(G142/30*J142/12*12*C142),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B338","v":"03.11.04.00."},{"$f":"'MODELO PPTO.'!C338","v":0},{"$f":"'MODELO PPTO.'!D338","v":"Refuerzo electricos"},{"$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},{"$f":"'MODELO PPTO.'!J338","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B339","v":"03.11.05.00."},{"$f":"'MODELO PPTO.'!C339","v":0},{"$f":"'MODELO PPTO.'!D339","v":"Jefe maquinistas"},{"$f":"'MODELO PPTO.'!G339","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B340","v":"03.11.06.00."},{"$f":"'MODELO PPTO.'!C340","v":0},{"$f":"'MODELO PPTO.'!D340","v":"Maquinista"},{"$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},{"$f":"'MODELO PPTO.'!J340","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B341","v":"03.11.07.00."},{"$f":"'MODELO PPTO.'!C341","v":0},{"$f":"'MODELO PPTO.'!D341","v":"Ayte. Maquinista"},{"$f":"'MODELO PPTO.'!G341","v":"-"},{"$f":"+'MODELO PPTO.'!E341","v":0},{"$f":"'MODELO PPTO.'!F341","v":0},{"$f":"'MODELO PPTO.'!H341","v":0},{"$f":"'MODELO PPTO.'!I341","v":0},{"$f":"'MODELO PPTO.'!J341","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B342","v":"03.11.08.00."},{"$f":"'MODELO PPTO.'!C342","v":0},{"$f":"'MODELO PPTO.'!D342","v":"Operador grua cabeza caliente"},{"$f":"'MODELO PPTO.'!G342","v":"-"},{"$f":"+'MODELO PPTO.'!E342","v":0},{"$f":"'MODELO PPTO.'!F342","v":0},{"$f":"'MODELO PPTO.'!H342","v":0},{"$f":"'MODELO PPTO.'!I342","v":0},{"$f":"'MODELO PPTO.'!J342","v":0},{"$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},{"$f":"IF(E147=\"C\",(G147/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K147),IF(E147=\"FD\",(G147/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K147),0))","v":0},{"$f":"SUM(V147:X147)","v":0},{"$f":"IF(E147=\"C\",(G147/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H147*C147),IF(E147=\"FD\",(G147/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H147*C147),0))","v":0},{"$f":"IF(E147=\"C\",(G147/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I147*C147),IF(E147=\"FD\",(G147/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I147*C147),0))","v":0},{"$f":"IF(E147=\"C\",(G147/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J147*C147),IF(E147=\"FD\",(G147/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J147*C147),0))","v":0},0,{"$f":"IF(Y147=0,0,Y147*H147/K147)","v":0},{"$f":"IF(Y147=0,0,Y147*I147/K147)","v":0},{"$f":"IF(Y147=0,0,Y147*J147/K147)","v":0},{"$f":"IF(E147=\"C\",(G147/30*K147/12*12*C147),0)+AG147","v":0},{"$f":"IF(E147=\"C\",(G147/30*H147/12*12*C147),0)","v":0},{"$f":"IF(E147=\"C\",(G147/30*I147/12*12*C147),0)","v":0},{"$f":"IF(E147=\"C\",(G147/30*J147/12*12*C147),0)","v":0},null,{"$f":"+L147+P147+U147+Y147+AC147","v":0}]
[null,{"$f":"'MODELO PPTO.'!B344","v":0},{"$f":"'MODELO PPTO.'!C344","v":0},{"$f":"'MODELO PPTO.'!D344","v":"Para añadir nuevas partidas, insertadlas en ESTA fila y arrastrad formulas de la fila superior"},{"$f":"'MODELO PPTO.'!G344","v":"-"},{"$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,0,0,0,0,{"$f":"IF(E148=\"C\",(G148/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K148),IF(E148=\"FD\",(G148/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K148),0))","v":0},0,{"$f":"IF(E148=\"C\",(G148/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H148*C148),IF(E148=\"FD\",(G148/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H148*C148),0))","v":0},{"$f":"IF(E148=\"C\",(G148/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I148*C148),IF(E148=\"FD\",(G148/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I148*C148),0))","v":0},{"$f":"IF(E148=\"C\",(G148/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J148*C148),IF(E148=\"FD\",(G148/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J148*C148),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B346","v":"03.12.00.00."},{"$f":"'MODELO PPTO.'!C346","v":"Nº"},{"$f":"'MODELO PPTO.'!D346","v":"Personal complementario y otros"},null,null,null,null,null,null,null,{"$f":"SUM(L150:L167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B347","v":"03.12.01.00."},{"$f":"'MODELO PPTO.'!C347","v":0},{"$f":"'MODELO PPTO.'!D347","v":"Seguridad, vigilantes (plato, campamentos rodaje y U.M.)"},{"$f":"'MODELO PPTO.'!G347","v":"-"},{"$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},0,0,null,{"$f":"IF(E150=\"C\",IF(G150<$N$12,G150*$P$9,$N$12*$P$9),IF(E150=\"F\",IF(G150<$N$12,G150*$O$9,$N$12*$O$9),IF(E150=\"FD\",IF(G150<$N$12,G150*$O$9,$N$12*$O$9),IF(E150=\"M\",0,IF(E150=\"CJ\",IF(G150>$N$11,G150*$P$9,$N$11*$P$9),0)))))","v":0},null,{"$f":"(N150+O150)*K150*C150","v":0},{"$f":"+N150*H150*C150","v":0},{"$f":"+N150*I150*C150","v":0},{"$f":"+N150*J150*C150","v":0},{"$f":"IF(E150=\"C\",(G150/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K150),IF(E150=\"FD\",(G150/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K150),0))","v":0},{"$f":"SUM(V150:X150)","v":0},{"$f":"IF(E150=\"C\",(G150/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H150*C150),IF(E150=\"FD\",(G150/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H150*C150),0))","v":0},{"$f":"IF(E150=\"C\",(G150/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I150*C150),IF(E150=\"FD\",(G150/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I150*C150),0))","v":0},{"$f":"IF(E150=\"C\",(G150/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J150*C150),IF(E150=\"FD\",(G150/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J150*C150),0))","v":0},{"$f":"IF(E150=\"C\",IF(T150<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K150/30,T150*$P$9*C150,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K150/30*$P$9*C150),IF(E150=\"FD\",IF(T150<$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K150/30,T150*$O$9*C150,$N$12*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K150/30*$O$9*C150),0))","v":0},{"$f":"IF(Y150=0,0,Y150*H150/K150)","v":0},{"$f":"IF(Y150=0,0,Y150*I150/K150)","v":0},{"$f":"IF(Y150=0,0,Y150*J150/K150)","v":0},{"$f":"IF(E150=\"C\",(G150/30*K150/12*12*C150),0)+AG150","v":0},{"$f":"IF(E150=\"C\",(G150/30*H150/12*12*C150),0)","v":0},{"$f":"IF(E150=\"C\",(G150/30*I150/12*12*C150),0)","v":0},{"$f":"IF(E150=\"C\",(G150/30*J150/12*12*C150),0)","v":0},null,{"$f":"+L150+P150+U150+Y150+AC150","v":0}]
[null,{"$f":"'MODELO PPTO.'!B348","v":"03.12.02.00."},{"$f":"'MODELO PPTO.'!C348","v":0},{"$f":"'MODELO PPTO.'!D348","v":"Limpieza decorados"},{"$f":"'MODELO PPTO.'!G348","v":"-"},{"$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,{"$f":"(N151+O151)*K151*C151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E151=\"C\",(G151/30*K151/12*12*C151),0)+AG151","v":0},{"$f":"IF(E151=\"C\",(G151/30*H151/12*12*C151),0)","v":0},{"$f":"IF(E151=\"C\",(G151/30*I151/12*12*C151),0)","v":0},{"$f":"IF(E151=\"C\",(G151/30*J151/12*12*C151),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B349","v":"03.12.03.00."},{"$f":"'MODELO PPTO.'!C349","v":0},{"$f":"'MODELO PPTO.'!D349","v":"Mozos/Peones asistencia rodaje"},{"$f":"'MODELO PPTO.'!G349","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(E152=\"C\",(G152/30*K152/12*12*C152),0)+AG152","v":0},{"$f":"IF(E152=\"C\",(G152/30*H152/12*12*C152),0)","v":0},{"$f":"IF(E152=\"C\",(G152/30*I152/12*12*C152),0)","v":0},{"$f":"IF(E152=\"C\",(G152/30*J152/12*12*C152),0)","v":0},null,0]
[null,{"$f":"'MODELO PPTO.'!B350","v":"03.12.04.00."},{"$f":"'MODELO PPTO.'!C350","v":0},{"$f":"'MODELO PPTO.'!D350","v":"Conductores"},{"$f":"'MODELO PPTO.'!G350","v":"-"},{"$f":"+'MODELO PPTO.'!E350","v":0},{"$f":"'MODELO PPTO.'!F350","v":0},{"$f":"'MODELO PPTO.'!H350","v":0},{"$f":"'MODELO PPTO.'!I350","v":0},{"$f":"'MODELO PPTO.'!J350","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B351","v":"03.12.05.00."},{"$f":"'MODELO PPTO.'!C351","v":0},{"$f":"'MODELO PPTO.'!D351","v":"Encargado semovientes/ vehiculos."},{"$f":"'MODELO PPTO.'!G351","v":"-"},{"$f":"+'MODELO PPTO.'!E351","v":0},{"$f":"'MODELO PPTO.'!F351","v":0},{"$f":"'MODELO PPTO.'!H351","v":0},{"$f":"'MODELO PPTO.'!I351","v":0},{"$f":"'MODELO PPTO.'!J351","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B352","v":"03.12.06.00."},{"$f":"'MODELO PPTO.'!C352","v":0},{"$f":"'MODELO PPTO.'!D352","v":"Cuadreros/Ramaleros/Carreros/Cuidadores animales."},{"$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},{"$f":"'MODELO PPTO.'!J352","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B353","v":"03.12.07.00."},{"$f":"'MODELO PPTO.'!C353","v":0},{"$f":"'MODELO PPTO.'!D353","v":"Adiestrador."},{"$f":"'MODELO PPTO.'!G353","v":"-"},{"$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,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B354","v":"03.12.08.00."},{"$f":"'MODELO PPTO.'!C354","v":0},{"$f":"'MODELO PPTO.'!D354","v":"Veterinario"},{"$f":"'MODELO PPTO.'!G354","v":"-"},{"$f":"+'MODELO PPTO.'!E354","v":0},{"$f":"'MODELO PPTO.'!F354","v":0},{"$f":"'MODELO PPTO.'!H354","v":0},{"$f":"'MODELO PPTO.'!I354","v":0},{"$f":"'MODELO PPTO.'!J354","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B355","v":"03.12.09.00."},{"$f":"'MODELO PPTO.'!C355","v":0},{"$f":"'MODELO PPTO.'!D355","v":"Coordinador pruebas concurso"},{"$f":"'MODELO PPTO.'!G355","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B356","v":"03.12.10.00."},{"$f":"'MODELO PPTO.'!C356","v":0},{"$f":"'MODELO PPTO.'!D356","v":"Coordinador público/invitados"},{"$f":"'MODELO PPTO.'!G356","v":"-"},{"$f":"+'MODELO PPTO.'!E356","v":0},{"$f":"'MODELO PPTO.'!F356","v":0},{"$f":"'MODELO PPTO.'!H356","v":0},{"$f":"'MODELO PPTO.'!I356","v":0},{"$f":"'MODELO PPTO.'!J356","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B357","v":"03.12.11.00."},{"$f":"'MODELO PPTO.'!C357","v":0},{"$f":"'MODELO PPTO.'!D357","v":"Coordinador Casting Concursantes"},{"$f":"'MODELO PPTO.'!G357","v":"-"},{"$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},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B358","v":"03.12.12.00."},{"$f":"'MODELO PPTO.'!C358","v":0},{"$f":"'MODELO PPTO.'!D358","v":"Azafatas invitados"},{"$f":"'MODELO PPTO.'!G358","v":"-"},{"$f":"+'MODELO PPTO.'!E358","v":0},{"$f":"'MODELO PPTO.'!F358","v":0},{"$f":"'MODELO PPTO.'!H358","v":0},{"$f":"'MODELO PPTO.'!I358","v":0},{"$f":"'MODELO PPTO.'!J358","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B359","v":"03.12.13.00."},{"$f":"'MODELO PPTO.'!C359","v":0},{"$f":"'MODELO PPTO.'!D359","v":"Azafatas público/concursantes"},{"$f":"'MODELO PPTO.'!G359","v":"-"},{"$f":"+'MODELO PPTO.'!E359","v":0},{"$f":"'MODELO PPTO.'!F359","v":0},{"$f":"'MODELO PPTO.'!H359","v":0},{"$f":"'MODELO PPTO.'!I359","v":0},{"$f":"'MODELO PPTO.'!J359","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B360","v":"03.12.14.00."},{"$f":"'MODELO PPTO.'!C360","v":0},{"$f":"'MODELO PPTO.'!D360","v":"Sanitario/Medicos"},{"$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},{"$f":"'MODELO PPTO.'!J360","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B361","v":"03.12.15.00."},{"$f":"'MODELO PPTO.'!C361","v":0},{"$f":"'MODELO PPTO.'!D361","v":"Ambientador musical"},{"$f":"'MODELO PPTO.'!G361","v":"-"},{"$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,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B362","v":"03.12.16.00."},{"$f":"'MODELO PPTO.'!C362","v":0},{"$f":"'MODELO PPTO.'!D362","v":"Lector partituras control realización"},{"$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},{"$f":"'MODELO PPTO.'!J362","v":0},0,0,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,{"$f":"'MODELO PPTO.'!B363","v":"03.12.17.00."},{"$f":"'MODELO PPTO.'!C363","v":0},{"$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,0,null,0,0,0,0,{"$f":"IF(E166=\"C\",(G166/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K166),IF(E166=\"FD\",(G166/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K166),0))","v":0},0,{"$f":"IF(E166=\"C\",(G166/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H166*C166),IF(E166=\"FD\",(G166/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H166*C166),0))","v":0},{"$f":"IF(E166=\"C\",(G166/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I166*C166),IF(E166=\"FD\",(G166/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I166*C166),0))","v":0},{"$f":"IF(E166=\"C\",(G166/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J166*C166),IF(E166=\"FD\",(G166/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J166*C166),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,{"$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},0,0,null,0,null,0,0,0,0,{"$f":"IF(E167=\"C\",(G167/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K167),IF(E167=\"FD\",(G167/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*K167),0))","v":0},0,{"$f":"IF(E167=\"C\",(G167/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H167*C167),IF(E167=\"FD\",(G167/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*H167*C167),0))","v":0},{"$f":"IF(E167=\"C\",(G167/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I167*C167),IF(E167=\"FD\",(G167/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*I167*C167),0))","v":0},{"$f":"IF(E167=\"C\",(G167/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J167*C167),IF(E167=\"FD\",(G167/30*(IF($T$12=\"NATURALES_2,5\",2.5,2.61))*J167*C167),0))","v":0},0,0,0,0,0,0,0,0,null,0]
[null,null,null,"TOTAL  SALARIOS  PERSONAL",null,null,null,null,null,null,null,{"$f":"+L149+L139+L126+L118+L112+L99+L92+L79+L60+L37+L16+L106","v":0},0,{"$f":"+N149+N139+N126+N118+N112+N99+N92+N79+N60+N37+N16+N106","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+X149+X139+X126+X118+X112+X99+X92+X79+X60+X37+X16+X106","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'MODELO PPTO.'!B366","v":"03.13.00.00."},null,{"$f":"'MODELO PPTO.'!D366","v":"SEGURIDAD SOCIAL EQUIPO TÉCNICO"},null,null,null,null,null,null,null,{"$f":"P168+Y168","v":0}]
[null,{"$f":"'MODELO PPTO.'!B367","v":"03.13.01.00."},null,{"$f":"'MODELO PPTO.'!D367","v":"Importe Total Vacaciones de EQUIPO TÉCNICO"},null,null,null,null,null,null,null,{"$f":"U168","v":0}]
[null,{"$f":"'MODELO PPTO.'!B368","v":"03.13.02.00"},null,{"$f":"'MODELO PPTO.'!D368","v":"Importe Total Finiquitos EQUIPO TÉCNICO"},null,null,null,null,null,null,null,{"$f":"AC168","v":0}]
[null,"03.00.00.00",null,"TOTAL EQUIPO TÉCNICO",null,null,null,null,null,null,null,{"$f":"AH168","v":0}]
[]
[null,null,"Comprobación saldo con plantilla MODELO PPTO.",null,{"$f":"+L172-'MODELO PPTO.'!O199","v":0},{"$f":"IF(E174=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":"+L172-'MODELO PPTO.'!O199","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":1323,"n_cols":15,"rows_kept":1323,"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",{"$f":"IF(NOT(ISBLANK('MODELO PPTO.'!P223)),'MODELO PPTO.'!P223,IF(NOT(ISBLANK('MODELO PPTO.'!P224)),'MODELO PPTO.'!P224,'MODELO PPTO.'!P225))","v":"00:00:00"},{"$f":"IF(NOT(ISBLANK('MODELO PPTO.'!V223)),'MODELO PPTO.'!V223,IF(NOT(ISBLANK('MODELO PPTO.'!V224)),'MODELO PPTO.'!V224,'MODELO PPTO.'!V225))","v":"00:00:00"},{"$f":"IF(NOT(ISBLANK('MODELO PPTO.'!AB223)),'MODELO PPTO.'!AB223,IF(NOT(ISBLANK('MODELO PPTO.'!AB224)),'MODELO PPTO.'!AB224,'MODELO PPTO.'!AB225))","v":"00:00:00"}]
[null,"ANEXO 2",null,null,null,null,null,null,null,null,"FIN",{"$f":"IF(NOT(ISBLANK('MODELO PPTO.'!Q223)),'MODELO PPTO.'!Q223,IF(NOT(ISBLANK('MODELO PPTO.'!Q224)),'MODELO PPTO.'!Q224,'MODELO PPTO.'!Q225))","v":"00:00:00"},{"$f":"IF(NOT(ISBLANK('MODELO PPTO.'!W223)),'MODELO PPTO.'!W223,IF(NOT(ISBLANK('MODELO PPTO.'!W224)),'MODELO PPTO.'!W224,'MODELO PPTO.'!W225))","v":"00:00:00"},{"$f":"IF(NOT(ISBLANK('MODELO PPTO.'!AC223)),'MODELO PPTO.'!AC223,IF(NOT(ISBLANK('MODELO PPTO.'!AC224)),'MODELO PPTO.'!AC224,'MODELO PPTO.'!AC225))","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},{"$f":"SUM(L7:N7)","v":9.8901098901098911E-2}]
[null,"2024-01-01","2024-01-01",{"$f":"C8+1","v":"2024-01-02"},{"$f":"D8+1","v":"2024-01-03"},"2024-01-04","2024-01-05","2024-01-06","2024-01-07"]
[null,"Sem 1","Año Nuevo",null,null,null,null,"Reyes Magos"]
[]
[]
[]
[null,"Sem 2",{"$f":"I8+1","v":"2024-01-08"},{"$f":"C13+1","v":"2024-01-09"},{"$f":"D13+1","v":"2024-01-10"},"2024-01-11","2024-01-12","2024-01-13","2024-01-14"]
[]
[]
[]
[]
[null,"Sem 3",{"$f":"I13+1","v":"2024-01-15"},{"$f":"C18+1","v":"2024-01-16"},{"$f":"D18+1","v":"2024-01-17"},"2024-01-18","2024-01-19","2024-01-20","2024-01-21"]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I18+1","v":"2024-01-22"},{"$f":"C23+1","v":"2024-01-23"},{"$f":"D23+1","v":"2024-01-24"},"2024-01-25","2024-01-26","2024-01-27","2024-01-28"]
[]
[]
[]
[]
[null,"Sem 5",{"$f":"I23+1","v":"2024-01-29"},{"$f":"C28+1","v":"2024-01-30"},{"$f":"D28+1","v":"2024-01-31"},"2024-02-01","2024-02-02","2024-02-03","2024-02-04"]
[]
[]
[]
[]
[null,"2024-02-01",{"$f":"I28+1","v":"2024-02-05"},{"$f":"C33+1","v":"2024-02-06"},{"$f":"D33+1","v":"2024-02-07"},"2024-02-08","2024-02-09","2024-02-10","2024-02-11"]
[null,"Sem 6"]
[]
[]
[]
[null,"Sem 7",{"$f":"I33+1","v":"2024-02-12"},{"$f":"C38+1","v":"2024-02-13"},{"$f":"D38+1","v":"2024-02-14"},"2024-02-15","2024-02-16","2024-02-17","2024-02-18"]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I38+1","v":"2024-02-19"},{"$f":"C43+1","v":"2024-02-20"},{"$f":"D43+1","v":"2024-02-21"},"2024-02-22","2024-02-23","2024-02-24","2024-02-25"]
[]
[]
[]
[]
[null,"Sem 9",{"$f":"I43+1","v":"2024-02-26"},{"$f":"C48+1","v":"2024-02-27"},{"$f":"D48+1","v":"2024-02-28"},"2024-02-29","2024-03-01","2024-03-02","2024-03-03"]
[]
[]
[]
[]
[null,"2024-03-01",{"$f":"I48+1","v":"2024-03-04"},{"$f":"C53+1","v":"2024-03-05"},{"$f":"D53+1","v":"2024-03-06"},"2024-03-07","2024-03-08","2024-03-09","2024-03-10"]
[null,"Sem 10"]
[]
[]
[]
[null,"Sem 11",{"$f":"I53+1","v":"2024-03-11"},{"$f":"C58+1","v":"2024-03-12"},{"$f":"D58+1","v":"2024-03-13"},"2024-03-14","2024-03-15","2024-03-16","2024-03-17"]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I58+1","v":"2024-03-18"},{"$f":"C63+1","v":"2024-03-19"},{"$f":"D63+1","v":"2024-03-20"},"2024-03-21","2024-03-22","2024-03-23","2024-03-24"]
[]
[]
[]
[]
[null,"Sem 13",{"$f":"I63+1","v":"2024-03-25"},{"$f":"C68+1","v":"2024-03-26"},{"$f":"D68+1","v":"2024-03-27"},"2024-03-28","2024-03-29","2024-03-30","2024-03-31"]
[null,null,null,null,null,"Semana Santa","Viernes santo"]
[]
[]
[]
[null,"2024-04-01",{"$f":"I68+1","v":"2024-04-01"},{"$f":"C73+1","v":"2024-04-02"},{"$f":"D73+1","v":"2024-04-03"},"2024-04-04","2024-04-05","2024-04-06","2024-04-07"]
[null,"Sem 14"]
[]
[]
[]
[null,"Sem 15",{"$f":"I73+1","v":"2024-04-08"},{"$f":"C78+1","v":"2024-04-09"},{"$f":"D78+1","v":"2024-04-10"},"2024-04-11","2024-04-12","2024-04-13","2024-04-14"]
[]
[]
[]
[]
[null,"Sem 16",{"$f":"I78+1","v":"2024-04-15"},{"$f":"C83+1","v":"2024-04-16"},{"$f":"D83+1","v":"2024-04-17"},"2024-04-18","2024-04-19","2024-04-20","2024-04-21"]
[]
[]
[]
[]
[null,"Sem 17",{"$f":"I83+1","v":"2024-04-22"},{"$f":"C88+1","v":"2024-04-23"},{"$f":"D88+1","v":"2024-04-24"},"2024-04-25","2024-04-26","2024-04-27","2024-04-28"]
[]
[]
[]
[]
[null,"2024-05-01",{"$f":"I88+1","v":"2024-04-29"},{"$f":"C93+1","v":"2024-04-30"},{"$f":"D93+1","v":"2024-05-01"},"2024-05-02","2024-05-03","2024-05-04","2024-05-05"]
[null,"Sem 18"]
[]
[]
[]
[null,"Sem 19",{"$f":"I93+1","v":"2024-05-06"},{"$f":"C98+1","v":"2024-05-07"},{"$f":"D98+1","v":"2024-05-08"},"2024-05-09","2024-05-10","2024-05-11","2024-05-12"]
[]
[]
[]
[]
[null,"Sem 20",{"$f":"I98+1","v":"2024-05-13"},{"$f":"C103+1","v":"2024-05-14"},{"$f":"D103+1","v":"2024-05-15"},"2024-05-16","2024-05-17","2024-05-18","2024-05-19"]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I103+1","v":"2024-05-20"},{"$f":"C108+1","v":"2024-05-21"},{"$f":"D108+1","v":"2024-05-22"},"2024-05-23","2024-05-24","2024-05-25","2024-05-26"]
[]
[]
[]
[]
[null,"Sem 22",{"$f":"I108+1","v":"2024-05-27"},{"$f":"C113+1","v":"2024-05-28"},{"$f":"D113+1","v":"2024-05-29"},"2024-05-30","2024-05-31","2024-06-01","2024-06-02"]
[]
[]
[]
[]
[null,"2024-06-01",{"$f":"I113+1","v":"2024-06-03"},{"$f":"C118+1","v":"2024-06-04"},{"$f":"D118+1","v":"2024-06-05"},"2024-06-06","2024-06-07","2024-06-08","2024-06-09"]
[null,"Sem 23"]
[]
[]
[]
[null,"Sem 24",{"$f":"I118+1","v":"2024-06-10"},{"$f":"C123+1","v":"2024-06-11"},{"$f":"D123+1","v":"2024-06-12"},"2024-06-13","2024-06-14","2024-06-15","2024-06-16"]
[]
[]
[]
[]
[null,"Sem 25",{"$f":"I123+1","v":"2024-06-17"},{"$f":"C128+1","v":"2024-06-18"},{"$f":"D128+1","v":"2024-06-19"},"2024-06-20","2024-06-21","2024-06-22","2024-06-23"]
[]
[]
[]
[]
[null,"Sem 26",{"$f":"I128+1","v":"2024-06-24"},{"$f":"C133+1","v":"2024-06-25"},{"$f":"D133+1","v":"2024-06-26"},"2024-06-27","2024-06-28","2024-06-29","2024-06-30"]
[]
[]
[]
[]
[null,"2024-07-01",{"$f":"I133+1","v":"2024-07-01"},{"$f":"C138+1","v":"2024-07-02"},{"$f":"D138+1","v":"2024-07-03"},"2024-07-04","2024-07-05","2024-07-06","2024-07-07"]
[null,"Sem 27"]
[]
[]
[]
[null,"Sem 28",{"$f":"I138+1","v":"2024-07-08"},{"$f":"C143+1","v":"2024-07-09"},{"$f":"D143+1","v":"2024-07-10"},"2024-07-11","2024-07-12","2024-07-13","2024-07-14"]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I143+1","v":"2024-07-15"},{"$f":"C148+1","v":"2024-07-16"},{"$f":"D148+1","v":"2024-07-17"},"2024-07-18","2024-07-19","2024-07-20","2024-07-21"]
[]
[]
[]
[]
[null,"Sem 30",{"$f":"I148+1","v":"2024-07-22"},{"$f":"C153+1","v":"2024-07-23"},{"$f":"D153+1","v":"2024-07-24"},"2024-07-25","2024-07-26","2024-07-27","2024-07-28"]
[]
[]
[]
[]
[null,"Sem 31",{"$f":"I153+1","v":"2024-07-29"},{"$f":"C158+1","v":"2024-07-30"},{"$f":"D158+1","v":"2024-07-31"},"2024-08-01","2024-08-02","2024-08-03","2024-08-04"]
[]
[]
[]
[]
[null,"2024-08-01",{"$f":"I158+1","v":"2024-08-05"},{"$f":"C163+1","v":"2024-08-06"},{"$f":"D163+1","v":"2024-08-07"},"2024-08-08","2024-08-09","2024-08-10","2024-08-11"]
[null,"Sem 32"]
[]
[]
[]
[null,"Sem 33",{"$f":"I163+1","v":"2024-08-12"},{"$f":"C168+1","v":"2024-08-13"},{"$f":"D168+1","v":"2024-08-14"},"2024-08-15","2024-08-16","2024-08-17","2024-08-18"]
[null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 34",{"$f":"I168+1","v":"2024-08-19"},{"$f":"C173+1","v":"2024-08-20"},{"$f":"D173+1","v":"2024-08-21"},"2024-08-22","2024-08-23","2024-08-24","2024-08-25"]
[]
[]
[]
[]
[null,"Sem 35",{"$f":"I173+1","v":"2024-08-26"},{"$f":"C178+1","v":"2024-08-27"},{"$f":"D178+1","v":"2024-08-28"},"2024-08-29","2024-08-30","2024-08-31","2024-09-01"]
[]
[]
[]
[]
[null,"2024-09-01",{"$f":"I178+1","v":"2024-09-02"},{"$f":"C183+1","v":"2024-09-03"},{"$f":"D183+1","v":"2024-09-04"},"2024-09-05","2024-09-06","2024-09-07","2024-09-08"]
[null,"Sem 36"]
[]
[]
[]
[null,"Sem 37",{"$f":"I183+1","v":"2024-09-09"},{"$f":"C188+1","v":"2024-09-10"},{"$f":"D188+1","v":"2024-09-11"},"2024-09-12","2024-09-13","2024-09-14","2024-09-15"]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I188+1","v":"2024-09-16"},{"$f":"C193+1","v":"2024-09-17"},{"$f":"D193+1","v":"2024-09-18"},"2024-09-19","2024-09-20","2024-09-21","2024-09-22"]
[]
[]
[]
[]
[null,"Sem 39",{"$f":"I193+1","v":"2024-09-23"},{"$f":"C198+1","v":"2024-09-24"},{"$f":"D198+1","v":"2024-09-25"},"2024-09-26","2024-09-27","2024-09-28","2024-09-29"]
[]
[]
[]
[]
[null,"2024-10-01",{"$f":"I198+1","v":"2024-09-30"},{"$f":"C203+1","v":"2024-10-01"},{"$f":"D203+1","v":"2024-10-02"},"2024-10-03","2024-10-04","2024-10-05","2024-10-06"]
[null,"Sem 38"]
[]
[]
[]
[null,"Sem 41",{"$f":"I203+1","v":"2024-10-07"},{"$f":"C208+1","v":"2024-10-08"},{"$f":"D208+1","v":"2024-10-09"},"2024-10-10","2024-10-11","2024-10-12","2024-10-13"]
[null,null,null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 42",{"$f":"I208+1","v":"2024-10-14"},{"$f":"C213+1","v":"2024-10-15"},{"$f":"D213+1","v":"2024-10-16"},"2024-10-17","2024-10-18","2024-10-19","2024-10-20"]
[]
[]
[]
[]
[null,"Sem 43",{"$f":"I213+1","v":"2024-10-21"},{"$f":"C218+1","v":"2024-10-22"},{"$f":"D218+1","v":"2024-10-23"},"2024-10-24","2024-10-25","2024-10-26","2024-10-27"]
[]
[]
[]
[]
[null,"Sem 44",{"$f":"I218+1","v":"2024-10-28"},{"$f":"C223+1","v":"2024-10-29"},{"$f":"D223+1","v":"2024-10-30"},"2024-10-31","2024-11-01","2024-11-02","2024-11-03"]
[null,null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"2024-11-01",{"$f":"I223+1","v":"2024-11-04"},{"$f":"C228+1","v":"2024-11-05"},{"$f":"D228+1","v":"2024-11-06"},"2024-11-07","2024-11-08","2024-11-09","2024-11-10"]
[null,"Sem 45"]
[]
[]
[]
[null,"Sem 46",{"$f":"I228+1","v":"2024-11-11"},{"$f":"C233+1","v":"2024-11-12"},{"$f":"D233+1","v":"2024-11-13"},"2024-11-14","2024-11-15","2024-11-16","2024-11-17"]
[]
[]
[]
[]
[null,"Sem 47",{"$f":"I233+1","v":"2024-11-18"},{"$f":"C238+1","v":"2024-11-19"},{"$f":"D238+1","v":"2024-11-20"},"2024-11-21","2024-11-22","2024-11-23","2024-11-24"]
[]
[]
[]
[]
[null,"Sem 48",{"$f":"I238+1","v":"2024-11-25"},{"$f":"C243+1","v":"2024-11-26"},{"$f":"D243+1","v":"2024-11-27"},"2024-11-28","2024-11-29","2024-11-30","2024-12-01"]
[]
[]
[]
[]
[null,"2024-12-01",{"$f":"I243+1","v":"2024-12-02"},{"$f":"C248+1","v":"2024-12-03"},{"$f":"D248+1","v":"2024-12-04"},"2024-12-05","2024-12-06","2024-12-07","2024-12-08"]
[null,"Sem 49",null,null,null,null,"Festivo",null,"Festivo"]
[]
[]
[]
[null,"Sem 50",{"$f":"I248+1","v":"2024-12-09"},{"$f":"C253+1","v":"2024-12-10"},{"$f":"D253+1","v":"2024-12-11"},"2024-12-12","2024-12-13","2024-12-14","2024-12-15"]
[null,null,"Festivo por 8 diciembre"]
[]
[]
[]
[null,"Sem 51",{"$f":"I253+1","v":"2024-12-16"},{"$f":"C258+1","v":"2024-12-17"},{"$f":"D258+1","v":"2024-12-18"},"2024-12-19","2024-12-20","2024-12-21","2024-12-22"]
[]
[]
[]
[]
[null,"Sem 52",{"$f":"I258+1","v":"2024-12-23"},{"$f":"C263+1","v":"2024-12-24"},{"$f":"D263+1","v":"2024-12-25"},"2024-12-26","2024-12-27","2024-12-28","2024-12-29"]
[null,null,null,"Nochebuena","Navidad"]
[]
[]
[]
[null,"2025-01-01",{"$f":"I263+1","v":"2024-12-30"},{"$f":"C268+1","v":"2024-12-31"},{"$f":"D268+1","v":"2025-01-01"},"2025-01-02","2025-01-03","2025-01-04","2025-01-05"]
[null,"Sem 1",null,"Nochevieja","Año Nuevo"]
[]
[]
[]
[null,"Sem 2",{"$f":"I268+1","v":"2025-01-06"},{"$f":"C273+1","v":"2025-01-07"},{"$f":"D273+1","v":"2025-01-08"},"2025-01-09","2025-01-10","2025-01-11","2025-01-12"]
[null,null,"Reyes"]
[]
[]
[]
[null,"Sem 3",{"$f":"I273+1","v":"2025-01-13"},{"$f":"C278+1","v":"2025-01-14"},{"$f":"D278+1","v":"2025-01-15"},"2025-01-16","2025-01-17","2025-01-18","2025-01-19"]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I278+1","v":"2025-01-20"},{"$f":"C283+1","v":"2025-01-21"},{"$f":"D283+1","v":"2025-01-22"},"2025-01-23","2025-01-24","2025-01-25","2025-01-26"]
[]
[]
[]
[]
[null,"Sem 5",{"$f":"I283+1","v":"2025-01-27"},{"$f":"C288+1","v":"2025-01-28"},{"$f":"D288+1","v":"2025-01-29"},"2025-01-30","2025-01-31","2025-02-01","2025-02-02"]
[]
[]
[]
[]
[null,"2025-02-01",{"$f":"I288+1","v":"2025-02-03"},{"$f":"C293+1","v":"2025-02-04"},{"$f":"D293+1","v":"2025-02-05"},"2025-02-06","2025-02-07","2025-02-08","2025-02-09"]
[null,"Sem 6"]
[]
[]
[]
[null,"Sem 7",{"$f":"I293+1","v":"2025-02-10"},{"$f":"C298+1","v":"2025-02-11"},{"$f":"D298+1","v":"2025-02-12"},"2025-02-13","2025-02-14","2025-02-15","2025-02-16"]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I298+1","v":"2025-02-17"},{"$f":"C303+1","v":"2025-02-18"},{"$f":"D303+1","v":"2025-02-19"},"2025-02-20","2025-02-21","2025-02-22","2025-02-23"]
[]
[]
[]
[]
[null,"Sem 9",{"$f":"I303+1","v":"2025-02-24"},{"$f":"C308+1","v":"2025-02-25"},{"$f":"D308+1","v":"2025-02-26"},"2025-02-27","2025-02-28","2025-03-01","2025-03-02"]
[]
[]
[]
[]
[null,"2025-03-01",{"$f":"I308+1","v":"2025-03-03"},{"$f":"C313+1","v":"2025-03-04"},{"$f":"D313+1","v":"2025-03-05"},"2025-03-06","2025-03-07","2025-03-08","2025-03-09"]
[null,"Sem 10"]
[]
[]
[]
[null,"Sem 11",{"$f":"I313+1","v":"2025-03-10"},{"$f":"C318+1","v":"2025-03-11"},{"$f":"D318+1","v":"2025-03-12"},"2025-03-13","2025-03-14","2025-03-15","2025-03-16"]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I318+1","v":"2025-03-17"},{"$f":"C323+1","v":"2025-03-18"},{"$f":"D323+1","v":"2025-03-19"},"2025-03-20","2025-03-21","2025-03-22","2025-03-23"]
[]
[]
[]
[]
[null,"Sem 13",{"$f":"I323+1","v":"2025-03-24"},{"$f":"C328+1","v":"2025-03-25"},{"$f":"D328+1","v":"2025-03-26"},"2025-03-27","2025-03-28","2025-03-29","2025-03-30"]
[]
[]
[]
[]
[null,"2025-04-01",{"$f":"I328+1","v":"2025-03-31"},{"$f":"C333+1","v":"2025-04-01"},{"$f":"D333+1","v":"2025-04-02"},"2025-04-03","2025-04-04","2025-04-05","2025-04-06"]
[null,"Sem 14"]
[]
[]
[]
[null,"Sem 15",{"$f":"I333+1","v":"2025-04-07"},{"$f":"C338+1","v":"2025-04-08"},{"$f":"D338+1","v":"2025-04-09"},"2025-04-10","2025-04-11","2025-04-12","2025-04-13"]
[]
[]
[]
[]
[null,"Sem 16",{"$f":"I338+1","v":"2025-04-14"},{"$f":"C343+1","v":"2025-04-15"},{"$f":"D343+1","v":"2025-04-16"},"2025-04-17","2025-04-18","2025-04-19","2025-04-20"]
[null,null,null,null,null,"Semana Santa","Viernes santo"]
[]
[]
[]
[null,"Sem 17",{"$f":"I343+1","v":"2025-04-21"},{"$f":"C348+1","v":"2025-04-22"},{"$f":"D348+1","v":"2025-04-23"},"2025-04-24","2025-04-25","2025-04-26","2025-04-27"]
[]
[]
[]
[]
[null,"Sem 18",{"$f":"I348+1","v":"2025-04-28"},{"$f":"C353+1","v":"2025-04-29"},{"$f":"D353+1","v":"2025-04-30"},"2025-05-01","2025-05-02","2025-05-03","2025-05-04"]
[null,null,null,null,null,"Festivo","Comunidad Madrid"]
[]
[]
[]
[null,"2025-05-01",{"$f":"I353+1","v":"2025-05-05"},{"$f":"C358+1","v":"2025-05-06"},{"$f":"D358+1","v":"2025-05-07"},"2025-05-08","2025-05-09","2025-05-10","2025-05-11"]
[null,"Sem 19"]
[]
[]
[]
[null,"Sem 20",{"$f":"I358+1","v":"2025-05-12"},{"$f":"C363+1","v":"2025-05-13"},{"$f":"D363+1","v":"2025-05-14"},"2025-05-15","2025-05-16","2025-05-17","2025-05-18"]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I363+1","v":"2025-05-19"},{"$f":"C368+1","v":"2025-05-20"},{"$f":"D368+1","v":"2025-05-21"},"2025-05-22","2025-05-23","2025-05-24","2025-05-25"]
[]
[]
[]
[]
[null,"Sem 22",{"$f":"I368+1","v":"2025-05-26"},{"$f":"C373+1","v":"2025-05-27"},{"$f":"D373+1","v":"2025-05-28"},"2025-05-29","2025-05-30","2025-05-31","2025-06-01"]
[]
[]
[]
[]
[null,"2025-06-01",{"$f":"I373+1","v":"2025-06-02"},{"$f":"C378+1","v":"2025-06-03"},{"$f":"D378+1","v":"2025-06-04"},"2025-06-05","2025-06-06","2025-06-07","2025-06-08"]
[null,"Sem 23"]
[]
[]
[]
[null,"Sem 24",{"$f":"I378+1","v":"2025-06-09"},{"$f":"C383+1","v":"2025-06-10"},{"$f":"D383+1","v":"2025-06-11"},"2025-06-12","2025-06-13","2025-06-14","2025-06-15"]
[]
[]
[]
[]
[null,"Sem 25",{"$f":"I383+1","v":"2025-06-16"},{"$f":"C388+1","v":"2025-06-17"},{"$f":"D388+1","v":"2025-06-18"},"2025-06-19","2025-06-20","2025-06-21","2025-06-22"]
[]
[]
[]
[]
[null,"Sem 26",{"$f":"I388+1","v":"2025-06-23"},{"$f":"C393+1","v":"2025-06-24"},{"$f":"D393+1","v":"2025-06-25"},"2025-06-26","2025-06-27","2025-06-28","2025-06-29"]
[]
[]
[]
[]
[null,"2025-07-01",{"$f":"I393+1","v":"2025-06-30"},{"$f":"C398+1","v":"2025-07-01"},{"$f":"D398+1","v":"2025-07-02"},"2025-07-03","2025-07-04","2025-07-05","2025-07-06"]
[null,"Sem 27"]
[]
[]
[]
[null,"Sem 28",{"$f":"I398+1","v":"2025-07-07"},{"$f":"C403+1","v":"2025-07-08"},{"$f":"D403+1","v":"2025-07-09"},"2025-07-10","2025-07-11","2025-07-12","2025-07-13"]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I403+1","v":"2025-07-14"},{"$f":"C408+1","v":"2025-07-15"},{"$f":"D408+1","v":"2025-07-16"},"2025-07-17","2025-07-18","2025-07-19","2025-07-20"]
[]
[]
[]
[]
[null,"Sem 30",{"$f":"I408+1","v":"2025-07-21"},{"$f":"C413+1","v":"2025-07-22"},{"$f":"D413+1","v":"2025-07-23"},"2025-07-24","2025-07-25","2025-07-26","2025-07-27"]
[]
[]
[]
[]
[null,"Sem 31",{"$f":"I413+1","v":"2025-07-28"},{"$f":"C418+1","v":"2025-07-29"},{"$f":"D418+1","v":"2025-07-30"},"2025-07-31","2025-08-01","2025-08-02","2025-08-03"]
[]
[]
[]
[]
[null,"2025-08-01",{"$f":"I418+1","v":"2025-08-04"},{"$f":"C423+1","v":"2025-08-05"},{"$f":"D423+1","v":"2025-08-06"},"2025-08-07","2025-08-08","2025-08-09","2025-08-10"]
[null,"Sem 32"]
[]
[]
[]
[null,"Sem 33",{"$f":"I423+1","v":"2025-08-11"},{"$f":"C428+1","v":"2025-08-12"},{"$f":"D428+1","v":"2025-08-13"},"2025-08-14","2025-08-15","2025-08-16","2025-08-17"]
[null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 34",{"$f":"I428+1","v":"2025-08-18"},{"$f":"C433+1","v":"2025-08-19"},{"$f":"D433+1","v":"2025-08-20"},"2025-08-21","2025-08-22","2025-08-23","2025-08-24"]
[]
[]
[]
[]
[null,"Sem 35",{"$f":"I433+1","v":"2025-08-25"},{"$f":"C438+1","v":"2025-08-26"},{"$f":"D438+1","v":"2025-08-27"},"2025-08-28","2025-08-29","2025-08-30","2025-08-31"]
[]
[]
[]
[]
[null,"2025-09-01",{"$f":"I438+1","v":"2025-09-01"},{"$f":"C443+1","v":"2025-09-02"},{"$f":"D443+1","v":"2025-09-03"},"2025-09-04","2025-09-05","2025-09-06","2025-09-07"]
[null,"Sem 36"]
[]
[]
[]
[null,"Sem 37",{"$f":"I443+1","v":"2025-09-08"},{"$f":"C448+1","v":"2025-09-09"},{"$f":"D448+1","v":"2025-09-10"},"2025-09-11","2025-09-12","2025-09-13","2025-09-14"]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I448+1","v":"2025-09-15"},{"$f":"C453+1","v":"2025-09-16"},{"$f":"D453+1","v":"2025-09-17"},"2025-09-18","2025-09-19","2025-09-20","2025-09-21"]
[]
[]
[]
[]
[null,"Sem 39",{"$f":"I453+1","v":"2025-09-22"},{"$f":"C458+1","v":"2025-09-23"},{"$f":"D458+1","v":"2025-09-24"},"2025-09-25","2025-09-26","2025-09-27","2025-09-28"]
[]
[]
[]
[]
[null,"Sem 40",{"$f":"I458+1","v":"2025-09-29"},{"$f":"C463+1","v":"2025-09-30"},{"$f":"D463+1","v":"2025-10-01"},"2025-10-02","2025-10-03","2025-10-04","2025-10-05"]
[]
[]
[]
[]
[null,"2025-10-01",{"$f":"I463+1","v":"2025-10-06"},{"$f":"C468+1","v":"2025-10-07"},{"$f":"D468+1","v":"2025-10-08"},"2025-10-09","2025-10-10","2025-10-11","2025-10-12"]
[null,"Sem 41",null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 42",{"$f":"I468+1","v":"2025-10-13"},{"$f":"C473+1","v":"2025-10-14"},{"$f":"D473+1","v":"2025-10-15"},"2025-10-16","2025-10-17","2025-10-18","2025-10-19"]
[]
[]
[]
[]
[null,"Sem 43",{"$f":"I473+1","v":"2025-10-20"},{"$f":"C478+1","v":"2025-10-21"},{"$f":"D478+1","v":"2025-10-22"},"2025-10-23","2025-10-24","2025-10-25","2025-10-26"]
[]
[]
[]
[]
[null,"Sem 44",{"$f":"I478+1","v":"2025-10-27"},{"$f":"C483+1","v":"2025-10-28"},{"$f":"D483+1","v":"2025-10-29"},"2025-10-30","2025-10-31","2025-11-01","2025-11-02"]
[null,null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"2025-11-01",{"$f":"I483+1","v":"2025-11-03"},{"$f":"C488+1","v":"2025-11-04"},{"$f":"D488+1","v":"2025-11-05"},"2025-11-06","2025-11-07","2025-11-08","2025-11-09"]
[null,"Sem 45"]
[]
[]
[]
[null,"Sem 46",{"$f":"I488+1","v":"2025-11-10"},{"$f":"C493+1","v":"2025-11-11"},{"$f":"D493+1","v":"2025-11-12"},"2025-11-13","2025-11-14","2025-11-15","2025-11-16"]
[null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 47",{"$f":"I493+1","v":"2025-11-17"},{"$f":"C498+1","v":"2025-11-18"},{"$f":"D498+1","v":"2025-11-19"},"2025-11-20","2025-11-21","2025-11-22","2025-11-23"]
[]
[]
[]
[]
[null,"Sem 48",{"$f":"I498+1","v":"2025-11-24"},{"$f":"C503+1","v":"2025-11-25"},{"$f":"D503+1","v":"2025-11-26"},"2025-11-27","2025-11-28","2025-11-29","2025-11-30"]
[]
[]
[]
[]
[null,"2025-12-01",{"$f":"I503+1","v":"2025-12-01"},{"$f":"C508+1","v":"2025-12-02"},{"$f":"D508+1","v":"2025-12-03"},"2025-12-04","2025-12-05","2025-12-06","2025-12-07"]
[null,"Sem 49"]
[]
[]
[]
[null,"Sem 50",{"$f":"I508+1","v":"2025-12-08"},{"$f":"C513+1","v":"2025-12-09"},{"$f":"D513+1","v":"2025-12-10"},"2025-12-11","2025-12-12","2025-12-13","2025-12-14"]
[]
[]
[]
[]
[null,"Sem 51",{"$f":"I513+1","v":"2025-12-15"},{"$f":"C518+1","v":"2025-12-16"},{"$f":"D518+1","v":"2025-12-17"},"2025-12-18","2025-12-19","2025-12-20","2025-12-21"]
[]
[]
[]
[]
[null,"Sem 52",{"$f":"I518+1","v":"2025-12-22"},{"$f":"C523+1","v":"2025-12-23"},{"$f":"D523+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",{"$f":"I523+1","v":"2025-12-29"},{"$f":"C528+1","v":"2025-12-30"},{"$f":"D528+1","v":"2025-12-31"},"2026-01-01","2026-01-02","2026-01-03","2026-01-04"]
[null,"Sem 1",null,null,"Nochevieja","Año Nuevo"]
[]
[]
[]
[null,"Sem 2",{"$f":"I528+1","v":"2026-01-05"},{"$f":"C533+1","v":"2026-01-06"},{"$f":"D533+1","v":"2026-01-07"},"2026-01-08","2026-01-09","2026-01-10","2026-01-11"]
[null,null,null,"Reyes"]
[]
[]
[]
[null,"Sem 3",{"$f":"I533+1","v":"2026-01-12"},{"$f":"C538+1","v":"2026-01-13"},{"$f":"D538+1","v":"2026-01-14"},"2026-01-15","2026-01-16","2026-01-17","2026-01-18"]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I538+1","v":"2026-01-19"},{"$f":"C543+1","v":"2026-01-20"},{"$f":"D543+1","v":"2026-01-21"},"2026-01-22","2026-01-23","2026-01-24","2026-01-25"]
[]
[]
[]
[]
[null,"Sem 5",{"$f":"I543+1","v":"2026-01-26"},{"$f":"C548+1","v":"2026-01-27"},{"$f":"D548+1","v":"2026-01-28"},"2026-01-29","2026-01-30","2026-01-31","2026-02-01"]
[]
[]
[]
[]
[null,"2026-02-01",{"$f":"I548+1","v":"2026-02-02"},{"$f":"C553+1","v":"2026-02-03"},{"$f":"D553+1","v":"2026-02-04"},"2026-02-05","2026-02-06","2026-02-07","2026-02-08"]
[null,"Sem 6"]
[]
[]
[]
[null,"Sem 7",{"$f":"I553+1","v":"2026-02-09"},{"$f":"C558+1","v":"2026-02-10"},{"$f":"D558+1","v":"2026-02-11"},"2026-02-12","2026-02-13","2026-02-14","2026-02-15"]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I558+1","v":"2026-02-16"},{"$f":"C563+1","v":"2026-02-17"},{"$f":"D563+1","v":"2026-02-18"},"2026-02-19","2026-02-20","2026-02-21","2026-02-22"]
[]
[]
[]
[]
[null,"Sem 9",{"$f":"I563+1","v":"2026-02-23"},{"$f":"C568+1","v":"2026-02-24"},{"$f":"D568+1","v":"2026-02-25"},"2026-02-26","2026-02-27","2026-02-28","2026-03-01"]
[]
[]
[]
[]
[null,"2026-03-01",{"$f":"I568+1","v":"2026-03-02"},{"$f":"C573+1","v":"2026-03-03"},{"$f":"D573+1","v":"2026-03-04"},"2026-03-05","2026-03-06","2026-03-07","2026-03-08"]
[null,"Sem 10"]
[]
[]
[]
[null,"Sem 11",{"$f":"I573+1","v":"2026-03-09"},{"$f":"C578+1","v":"2026-03-10"},{"$f":"D578+1","v":"2026-03-11"},"2026-03-12","2026-03-13","2026-03-14","2026-03-15"]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I578+1","v":"2026-03-16"},{"$f":"C583+1","v":"2026-03-17"},{"$f":"D583+1","v":"2026-03-18"},"2026-03-19","2026-03-20","2026-03-21","2026-03-22"]
[]
[]
[]
[]
[null,"Sem 13",{"$f":"I583+1","v":"2026-03-23"},{"$f":"C588+1","v":"2026-03-24"},{"$f":"D588+1","v":"2026-03-25"},"2026-03-26","2026-03-27","2026-03-28","2026-03-29"]
[]
[]
[]
[]
[null,"2026-04-01",{"$f":"I588+1","v":"2026-03-30"},{"$f":"C593+1","v":"2026-03-31"},{"$f":"D593+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",{"$f":"I593+1","v":"2026-04-06"},{"$f":"C598+1","v":"2026-04-07"},{"$f":"D598+1","v":"2026-04-08"},"2026-04-09","2026-04-10","2026-04-11","2026-04-12"]
[]
[]
[]
[]
[null,"Sem 16",{"$f":"I598+1","v":"2026-04-13"},{"$f":"C603+1","v":"2026-04-14"},{"$f":"D603+1","v":"2026-04-15"},"2026-04-16","2026-04-17","2026-04-18","2026-04-19"]
[]
[]
[]
[]
[null,"Sem 17",{"$f":"I603+1","v":"2026-04-20"},{"$f":"C608+1","v":"2026-04-21"},{"$f":"D608+1","v":"2026-04-22"},"2026-04-23","2026-04-24","2026-04-25","2026-04-26"]
[]
[]
[]
[]
[null,"Sem 18",{"$f":"I608+1","v":"2026-04-27"},{"$f":"C613+1","v":"2026-04-28"},{"$f":"D613+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",{"$f":"I613+1","v":"2026-05-04"},{"$f":"C618+1","v":"2026-05-05"},{"$f":"D618+1","v":"2026-05-06"},"2026-05-07","2026-05-08","2026-05-09","2026-05-10"]
[null,"Sem 19"]
[]
[]
[]
[null,"Sem 20",{"$f":"I618+1","v":"2026-05-11"},{"$f":"C623+1","v":"2026-05-12"},{"$f":"D623+1","v":"2026-05-13"},"2026-05-14","2026-05-15","2026-05-16","2026-05-17"]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I623+1","v":"2026-05-18"},{"$f":"C628+1","v":"2026-05-19"},{"$f":"D628+1","v":"2026-05-20"},"2026-05-21","2026-05-22","2026-05-23","2026-05-24"]
[]
[]
[]
[]
[null,"Sem 22",{"$f":"I628+1","v":"2026-05-25"},{"$f":"C633+1","v":"2026-05-26"},{"$f":"D633+1","v":"2026-05-27"},"2026-05-28","2026-05-29","2026-05-30","2026-05-31"]
[]
[]
[]
[]
[null,"2026-06-01",{"$f":"I633+1","v":"2026-06-01"},{"$f":"C638+1","v":"2026-06-02"},{"$f":"D638+1","v":"2026-06-03"},"2026-06-04","2026-06-05","2026-06-06","2026-06-07"]
[null,"Sem 23"]
[]
[]
[]
[null,"Sem 24",{"$f":"I638+1","v":"2026-06-08"},{"$f":"C643+1","v":"2026-06-09"},{"$f":"D643+1","v":"2026-06-10"},"2026-06-11","2026-06-12","2026-06-13","2026-06-14"]
[]
[]
[]
[]
[null,"Sem 25",{"$f":"I643+1","v":"2026-06-15"},{"$f":"C648+1","v":"2026-06-16"},{"$f":"D648+1","v":"2026-06-17"},"2026-06-18","2026-06-19","2026-06-20","2026-06-21"]
[]
[]
[]
[]
[null,"Sem 26",{"$f":"I648+1","v":"2026-06-22"},{"$f":"C653+1","v":"2026-06-23"},{"$f":"D653+1","v":"2026-06-24"},"2026-06-25","2026-06-26","2026-06-27","2026-06-28"]
[]
[]
[]
[]
[null,"2026-07-01",{"$f":"I653+1","v":"2026-06-29"},{"$f":"C658+1","v":"2026-06-30"},{"$f":"D658+1","v":"2026-07-01"},"2026-07-02","2026-07-03","2026-07-04","2026-07-05"]
[null,"Sem 27"]
[]
[]
[]
[null,"Sem 28",{"$f":"I658+1","v":"2026-07-06"},{"$f":"C663+1","v":"2026-07-07"},{"$f":"D663+1","v":"2026-07-08"},"2026-07-09","2026-07-10","2026-07-11","2026-07-12"]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I663+1","v":"2026-07-13"},{"$f":"C668+1","v":"2026-07-14"},{"$f":"D668+1","v":"2026-07-15"},"2026-07-16","2026-07-17","2026-07-18","2026-07-19"]
[]
[]
[]
[]
[null,"Sem 30",{"$f":"I668+1","v":"2026-07-20"},{"$f":"C673+1","v":"2026-07-21"},{"$f":"D673+1","v":"2026-07-22"},"2026-07-23","2026-07-24","2026-07-25","2026-07-26"]
[]
[]
[]
[]
[null,"Sem 31",{"$f":"I673+1","v":"2026-07-27"},{"$f":"C678+1","v":"2026-07-28"},{"$f":"D678+1","v":"2026-07-29"},"2026-07-30","2026-07-31","2026-08-01","2026-08-02"]
[]
[]
[]
[]
[null,"2026-08-01",{"$f":"I678+1","v":"2026-08-03"},{"$f":"C683+1","v":"2026-08-04"},{"$f":"D683+1","v":"2026-08-05"},"2026-08-06","2026-08-07","2026-08-08","2026-08-09"]
[null,"Sem 32"]
[]
[]
[]
[null,"Sem 33",{"$f":"I683+1","v":"2026-08-10"},{"$f":"C688+1","v":"2026-08-11"},{"$f":"D688+1","v":"2026-08-12"},"2026-08-13","2026-08-14","2026-08-15","2026-08-16"]
[null,null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 34",{"$f":"I688+1","v":"2026-08-17"},{"$f":"C693+1","v":"2026-08-18"},{"$f":"D693+1","v":"2026-08-19"},"2026-08-20","2026-08-21","2026-08-22","2026-08-23"]
[]
[]
[]
[]
[null,"Sem 35",{"$f":"I693+1","v":"2026-08-24"},{"$f":"C698+1","v":"2026-08-25"},{"$f":"D698+1","v":"2026-08-26"},"2026-08-27","2026-08-28","2026-08-29","2026-08-30"]
[]
[]
[]
[]
[null,"2026-09-01",{"$f":"I698+1","v":"2026-08-31"},{"$f":"C703+1","v":"2026-09-01"},{"$f":"D703+1","v":"2026-09-02"},"2026-09-03","2026-09-04","2026-09-05","2026-09-06"]
[null,"Sem 36"]
[]
[]
[]
[null,"Sem 37",{"$f":"I703+1","v":"2026-09-07"},{"$f":"C708+1","v":"2026-09-08"},{"$f":"D708+1","v":"2026-09-09"},"2026-09-10","2026-09-11","2026-09-12","2026-09-13"]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I708+1","v":"2026-09-14"},{"$f":"C713+1","v":"2026-09-15"},{"$f":"D713+1","v":"2026-09-16"},"2026-09-17","2026-09-18","2026-09-19","2026-09-20"]
[]
[]
[]
[]
[null,"Sem 39",{"$f":"I713+1","v":"2026-09-21"},{"$f":"C718+1","v":"2026-09-22"},{"$f":"D718+1","v":"2026-09-23"},"2026-09-24","2026-09-25","2026-09-26","2026-09-27"]
[]
[]
[]
[]
[null,"Sem 40",{"$f":"I718+1","v":"2026-09-28"},{"$f":"C723+1","v":"2026-09-29"},{"$f":"D723+1","v":"2026-09-30"},"2026-10-01","2026-10-02","2026-10-03","2026-10-04"]
[]
[]
[]
[]
[null,"2026-10-01",{"$f":"I723+1","v":"2026-10-05"},{"$f":"C728+1","v":"2026-10-06"},{"$f":"D728+1","v":"2026-10-07"},"2026-10-08","2026-10-09","2026-10-10","2026-10-11"]
[null,"Sem 41"]
[]
[]
[]
[null,"Sem 42",{"$f":"I728+1","v":"2026-10-12"},{"$f":"C733+1","v":"2026-10-13"},{"$f":"D733+1","v":"2026-10-14"},"2026-10-15","2026-10-16","2026-10-17","2026-10-18"]
[null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 43",{"$f":"I733+1","v":"2026-10-19"},{"$f":"C738+1","v":"2026-10-20"},{"$f":"D738+1","v":"2026-10-21"},"2026-10-22","2026-10-23","2026-10-24","2026-10-25"]
[]
[]
[]
[]
[null,"Sem 44",{"$f":"I738+1","v":"2026-10-26"},{"$f":"C743+1","v":"2026-10-27"},{"$f":"D743+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",{"$f":"I743+1","v":"2026-11-02"},{"$f":"C748+1","v":"2026-11-03"},{"$f":"D748+1","v":"2026-11-04"},"2026-11-05","2026-11-06","2026-11-07","2026-11-08"]
[null,"Sem 45","FESTIVO"]
[]
[]
[]
[null,"Sem 46",{"$f":"I748+1","v":"2026-11-09"},{"$f":"C753+1","v":"2026-11-10"},{"$f":"D753+1","v":"2026-11-11"},"2026-11-12","2026-11-13","2026-11-14","2026-11-15"]
[]
[]
[]
[]
[null,"Sem 47",{"$f":"I753+1","v":"2026-11-16"},{"$f":"C758+1","v":"2026-11-17"},{"$f":"D758+1","v":"2026-11-18"},"2026-11-19","2026-11-20","2026-11-21","2026-11-22"]
[]
[]
[]
[]
[null,"Sem 48",{"$f":"I758+1","v":"2026-11-23"},{"$f":"C763+1","v":"2026-11-24"},{"$f":"D763+1","v":"2026-11-25"},"2026-11-26","2026-11-27","2026-11-28","2026-11-29"]
[]
[]
[]
[]
[null,"2026-12-01",{"$f":"I763+1","v":"2026-11-30"},{"$f":"C768+1","v":"2026-12-01"},{"$f":"D768+1","v":"2026-12-02"},"2026-12-03","2026-12-04","2026-12-05","2026-12-06"]
[null,"Sem 49"]
[]
[]
[]
[null,"Sem 50",{"$f":"I768+1","v":"2026-12-07"},{"$f":"C773+1","v":"2026-12-08"},{"$f":"D773+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",{"$f":"I773+1","v":"2026-12-14"},{"$f":"C778+1","v":"2026-12-15"},{"$f":"D778+1","v":"2026-12-16"},"2026-12-17","2026-12-18","2026-12-19","2026-12-20"]
[]
[]
[]
[]
[null,"Sem 52",{"$f":"I778+1","v":"2026-12-21"},{"$f":"C783+1","v":"2026-12-22"},{"$f":"D783+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",{"$f":"I783+1","v":"2026-12-28"},{"$f":"C788+1","v":"2026-12-29"},{"$f":"D788+1","v":"2026-12-30"},"2026-12-31","2027-01-01","2027-01-02","2027-01-03"]
[null,null,null,null,null,"Nochevieja","Año Nuevo"]
[]
[]
[]
[null,"2027-01-01",{"$f":"I788+1","v":"2027-01-04"},{"$f":"C793+1","v":"2027-01-05"},{"$f":"D793+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",{"$f":"I793+1","v":"2027-01-11"},{"$f":"C798+1","v":"2027-01-12"},{"$f":"D798+1","v":"2027-01-13"},{"$f":"E798+1","v":"2027-01-14"},{"$f":"F798+1","v":"2027-01-15"},{"$f":"G798+1","v":"2027-01-16"},{"$f":"H798+1","v":"2027-01-17"}]
[]
[]
[]
[]
[null,"Sem 3",{"$f":"I798+1","v":"2027-01-18"},{"$f":"C803+1","v":"2027-01-19"},{"$f":"D803+1","v":"2027-01-20"},{"$f":"E803+1","v":"2027-01-21"},{"$f":"F803+1","v":"2027-01-22"},{"$f":"G803+1","v":"2027-01-23"},{"$f":"H803+1","v":"2027-01-24"}]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I803+1","v":"2027-01-25"},{"$f":"C808+1","v":"2027-01-26"},{"$f":"D808+1","v":"2027-01-27"},{"$f":"E808+1","v":"2027-01-28"},{"$f":"F808+1","v":"2027-01-29"},{"$f":"G808+1","v":"2027-01-30"},{"$f":"H808+1","v":"2027-01-31"}]
[]
[]
[]
[]
[null,"2027-02-01",{"$f":"I808+1","v":"2027-02-01"},{"$f":"C813+1","v":"2027-02-02"},{"$f":"D813+1","v":"2027-02-03"},{"$f":"E813+1","v":"2027-02-04"},{"$f":"F813+1","v":"2027-02-05"},{"$f":"G813+1","v":"2027-02-06"},{"$f":"H813+1","v":"2027-02-07"}]
[null,"Sem 5"]
[]
[]
[]
[null,"Sem 6",{"$f":"I813+1","v":"2027-02-08"},{"$f":"C818+1","v":"2027-02-09"},{"$f":"D818+1","v":"2027-02-10"},{"$f":"E818+1","v":"2027-02-11"},{"$f":"F818+1","v":"2027-02-12"},{"$f":"G818+1","v":"2027-02-13"},{"$f":"H818+1","v":"2027-02-14"}]
[]
[]
[]
[]
[null,"Sem 7",{"$f":"I818+1","v":"2027-02-15"},{"$f":"C823+1","v":"2027-02-16"},{"$f":"D823+1","v":"2027-02-17"},{"$f":"E823+1","v":"2027-02-18"},{"$f":"F823+1","v":"2027-02-19"},{"$f":"G823+1","v":"2027-02-20"},{"$f":"H823+1","v":"2027-02-21"}]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I823+1","v":"2027-02-22"},{"$f":"C828+1","v":"2027-02-23"},{"$f":"D828+1","v":"2027-02-24"},{"$f":"E828+1","v":"2027-02-25"},{"$f":"F828+1","v":"2027-02-26"},{"$f":"G828+1","v":"2027-02-27"},{"$f":"H828+1","v":"2027-02-28"}]
[]
[]
[]
[]
[null,"2027-03-01",{"$f":"I828+1","v":"2027-03-01"},{"$f":"C833+1","v":"2027-03-02"},{"$f":"D833+1","v":"2027-03-03"},{"$f":"E833+1","v":"2027-03-04"},{"$f":"F833+1","v":"2027-03-05"},{"$f":"G833+1","v":"2027-03-06"},{"$f":"H833+1","v":"2027-03-07"}]
[null,"Sem 9"]
[]
[]
[]
[null,"Sem 10",{"$f":"I833+1","v":"2027-03-08"},{"$f":"C838+1","v":"2027-03-09"},{"$f":"D838+1","v":"2027-03-10"},{"$f":"E838+1","v":"2027-03-11"},{"$f":"F838+1","v":"2027-03-12"},{"$f":"G838+1","v":"2027-03-13"},{"$f":"H838+1","v":"2027-03-14"}]
[]
[]
[]
[]
[null,"Sem 11",{"$f":"I838+1","v":"2027-03-15"},{"$f":"C843+1","v":"2027-03-16"},{"$f":"D843+1","v":"2027-03-17"},{"$f":"E843+1","v":"2027-03-18"},{"$f":"F843+1","v":"2027-03-19"},{"$f":"G843+1","v":"2027-03-20"},{"$f":"H843+1","v":"2027-03-21"}]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I843+1","v":"2027-03-22"},{"$f":"C848+1","v":"2027-03-23"},{"$f":"D848+1","v":"2027-03-24"},{"$f":"E848+1","v":"2027-03-25"},{"$f":"F848+1","v":"2027-03-26"},{"$f":"G848+1","v":"2027-03-27"},{"$f":"H848+1","v":"2027-03-28"}]
[null,null,null,null,null,"Semana Santa","Viernes Santo"]
[]
[]
[]
[null,"2027-04-01",{"$f":"I848+1","v":"2027-03-29"},{"$f":"C853+1","v":"2027-03-30"},{"$f":"D853+1","v":"2027-03-31"},{"$f":"E853+1","v":"2027-04-01"},{"$f":"F853+1","v":"2027-04-02"},{"$f":"G853+1","v":"2027-04-03"},{"$f":"H853+1","v":"2027-04-04"}]
[null,"Sem 13"]
[]
[]
[]
[null,"Sem 14",{"$f":"I853+1","v":"2027-04-05"},{"$f":"C858+1","v":"2027-04-06"},{"$f":"D858+1","v":"2027-04-07"},{"$f":"E858+1","v":"2027-04-08"},{"$f":"F858+1","v":"2027-04-09"},{"$f":"G858+1","v":"2027-04-10"},{"$f":"H858+1","v":"2027-04-11"}]
[]
[]
[]
[]
[null,"Sem 15",{"$f":"I858+1","v":"2027-04-12"},{"$f":"C863+1","v":"2027-04-13"},{"$f":"D863+1","v":"2027-04-14"},{"$f":"E863+1","v":"2027-04-15"},{"$f":"F863+1","v":"2027-04-16"},{"$f":"G863+1","v":"2027-04-17"},{"$f":"H863+1","v":"2027-04-18"}]
[]
[]
[]
[]
[null,"Sem 16",{"$f":"I863+1","v":"2027-04-19"},{"$f":"C868+1","v":"2027-04-20"},{"$f":"D868+1","v":"2027-04-21"},{"$f":"E868+1","v":"2027-04-22"},{"$f":"F868+1","v":"2027-04-23"},{"$f":"G868+1","v":"2027-04-24"},{"$f":"H868+1","v":"2027-04-25"}]
[]
[]
[]
[]
[null,"2027-05-01",{"$f":"I868+1","v":"2027-04-26"},{"$f":"C873+1","v":"2027-04-27"},{"$f":"D873+1","v":"2027-04-28"},{"$f":"E873+1","v":"2027-04-29"},{"$f":"F873+1","v":"2027-04-30"},{"$f":"G873+1","v":"2027-05-01"},{"$f":"H873+1","v":"2027-05-02"}]
[null,"Sem 17",null,null,null,null,null,"Festivo","Festivo"]
[]
[]
[]
[null,"Sem 18",{"$f":"I873+1","v":"2027-05-03"},{"$f":"C878+1","v":"2027-05-04"},{"$f":"D878+1","v":"2027-05-05"},{"$f":"E878+1","v":"2027-05-06"},{"$f":"F878+1","v":"2027-05-07"},{"$f":"G878+1","v":"2027-05-08"},{"$f":"H878+1","v":"2027-05-09"}]
[]
[]
[]
[]
[null,"Sem 19",{"$f":"I878+1","v":"2027-05-10"},{"$f":"C883+1","v":"2027-05-11"},{"$f":"D883+1","v":"2027-05-12"},{"$f":"E883+1","v":"2027-05-13"},{"$f":"F883+1","v":"2027-05-14"},{"$f":"G883+1","v":"2027-05-15"},{"$f":"H883+1","v":"2027-05-16"}]
[]
[]
[]
[]
[null,"Sem 20",{"$f":"I883+1","v":"2027-05-17"},{"$f":"C888+1","v":"2027-05-18"},{"$f":"D888+1","v":"2027-05-19"},{"$f":"E888+1","v":"2027-05-20"},{"$f":"F888+1","v":"2027-05-21"},{"$f":"G888+1","v":"2027-05-22"},{"$f":"H888+1","v":"2027-05-23"}]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I888+1","v":"2027-05-24"},{"$f":"C893+1","v":"2027-05-25"},{"$f":"D893+1","v":"2027-05-26"},{"$f":"E893+1","v":"2027-05-27"},{"$f":"F893+1","v":"2027-05-28"},{"$f":"G893+1","v":"2027-05-29"},{"$f":"H893+1","v":"2027-05-30"}]
[null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"2027-06-01",{"$f":"I893+1","v":"2027-05-31"},{"$f":"C898+1","v":"2027-06-01"},{"$f":"D898+1","v":"2027-06-02"},{"$f":"E898+1","v":"2027-06-03"},{"$f":"F898+1","v":"2027-06-04"},{"$f":"G898+1","v":"2027-06-05"},{"$f":"H898+1","v":"2027-06-06"}]
[null,"Sem 22"]
[]
[]
[]
[null,"Sem 23",{"$f":"I898+1","v":"2027-06-07"},{"$f":"C903+1","v":"2027-06-08"},{"$f":"D903+1","v":"2027-06-09"},{"$f":"E903+1","v":"2027-06-10"},{"$f":"F903+1","v":"2027-06-11"},{"$f":"G903+1","v":"2027-06-12"},{"$f":"H903+1","v":"2027-06-13"}]
[]
[]
[]
[]
[null,"Sem 24",{"$f":"I903+1","v":"2027-06-14"},{"$f":"C908+1","v":"2027-06-15"},{"$f":"D908+1","v":"2027-06-16"},{"$f":"E908+1","v":"2027-06-17"},{"$f":"F908+1","v":"2027-06-18"},{"$f":"G908+1","v":"2027-06-19"},{"$f":"H908+1","v":"2027-06-20"}]
[]
[]
[]
[]
[null,"Sem 25",{"$f":"I908+1","v":"2027-06-21"},{"$f":"C913+1","v":"2027-06-22"},{"$f":"D913+1","v":"2027-06-23"},{"$f":"E913+1","v":"2027-06-24"},{"$f":"F913+1","v":"2027-06-25"},{"$f":"G913+1","v":"2027-06-26"},{"$f":"H913+1","v":"2027-06-27"}]
[]
[]
[]
[]
[null,"2027-07-01",{"$f":"I913+1","v":"2027-06-28"},{"$f":"C918+1","v":"2027-06-29"},{"$f":"D918+1","v":"2027-06-30"},{"$f":"E918+1","v":"2027-07-01"},{"$f":"F918+1","v":"2027-07-02"},{"$f":"G918+1","v":"2027-07-03"},{"$f":"H918+1","v":"2027-07-04"}]
[null,"Sem 26"]
[]
[]
[]
[null,"Sem 27",{"$f":"I918+1","v":"2027-07-05"},{"$f":"C923+1","v":"2027-07-06"},{"$f":"D923+1","v":"2027-07-07"},{"$f":"E923+1","v":"2027-07-08"},{"$f":"F923+1","v":"2027-07-09"},{"$f":"G923+1","v":"2027-07-10"},{"$f":"H923+1","v":"2027-07-11"}]
[]
[]
[]
[]
[null,"Sem 28",{"$f":"I923+1","v":"2027-07-12"},{"$f":"C928+1","v":"2027-07-13"},{"$f":"D928+1","v":"2027-07-14"},{"$f":"E928+1","v":"2027-07-15"},{"$f":"F928+1","v":"2027-07-16"},{"$f":"G928+1","v":"2027-07-17"},{"$f":"H928+1","v":"2027-07-18"}]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I928+1","v":"2027-07-19"},{"$f":"C933+1","v":"2027-07-20"},{"$f":"D933+1","v":"2027-07-21"},{"$f":"E933+1","v":"2027-07-22"},{"$f":"F933+1","v":"2027-07-23"},{"$f":"G933+1","v":"2027-07-24"},{"$f":"H933+1","v":"2027-07-25"}]
[]
[]
[]
[]
[null,"2027-08-01",{"$f":"I933+1","v":"2027-07-26"},{"$f":"C938+1","v":"2027-07-27"},{"$f":"D938+1","v":"2027-07-28"},{"$f":"E938+1","v":"2027-07-29"},{"$f":"F938+1","v":"2027-07-30"},{"$f":"G938+1","v":"2027-07-31"},{"$f":"H938+1","v":"2027-08-01"}]
[null,"Sem 30"]
[]
[]
[]
[null,"Sem 31",{"$f":"I938+1","v":"2027-08-02"},{"$f":"C943+1","v":"2027-08-03"},{"$f":"D943+1","v":"2027-08-04"},{"$f":"E943+1","v":"2027-08-05"},{"$f":"F943+1","v":"2027-08-06"},{"$f":"G943+1","v":"2027-08-07"},{"$f":"H943+1","v":"2027-08-08"}]
[]
[]
[]
[]
[null,"Sem 32",{"$f":"I943+1","v":"2027-08-09"},{"$f":"C948+1","v":"2027-08-10"},{"$f":"D948+1","v":"2027-08-11"},{"$f":"E948+1","v":"2027-08-12"},{"$f":"F948+1","v":"2027-08-13"},{"$f":"G948+1","v":"2027-08-14"},{"$f":"H948+1","v":"2027-08-15"}]
[null,null,null,null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 33",{"$f":"I948+1","v":"2027-08-16"},{"$f":"C953+1","v":"2027-08-17"},{"$f":"D953+1","v":"2027-08-18"},{"$f":"E953+1","v":"2027-08-19"},{"$f":"F953+1","v":"2027-08-20"},{"$f":"G953+1","v":"2027-08-21"},{"$f":"H953+1","v":"2027-08-22"}]
[]
[]
[]
[]
[null,"Sem 34",{"$f":"I953+1","v":"2027-08-23"},{"$f":"C958+1","v":"2027-08-24"},{"$f":"D958+1","v":"2027-08-25"},{"$f":"E958+1","v":"2027-08-26"},{"$f":"F958+1","v":"2027-08-27"},{"$f":"G958+1","v":"2027-08-28"},{"$f":"H958+1","v":"2027-08-29"}]
[]
[]
[]
[]
[null,"2027-09-01",{"$f":"I958+1","v":"2027-08-30"},{"$f":"C963+1","v":"2027-08-31"},{"$f":"D963+1","v":"2027-09-01"},{"$f":"E963+1","v":"2027-09-02"},{"$f":"F963+1","v":"2027-09-03"},{"$f":"G963+1","v":"2027-09-04"},{"$f":"H963+1","v":"2027-09-05"}]
[null,"Sem 35"]
[]
[]
[]
[null,"Sem 36",{"$f":"I963+1","v":"2027-09-06"},{"$f":"C968+1","v":"2027-09-07"},{"$f":"D968+1","v":"2027-09-08"},{"$f":"E968+1","v":"2027-09-09"},{"$f":"F968+1","v":"2027-09-10"},{"$f":"G968+1","v":"2027-09-11"},{"$f":"H968+1","v":"2027-09-12"}]
[]
[]
[]
[]
[null,"Sem 37",{"$f":"I968+1","v":"2027-09-13"},{"$f":"C973+1","v":"2027-09-14"},{"$f":"D973+1","v":"2027-09-15"},{"$f":"E973+1","v":"2027-09-16"},{"$f":"F973+1","v":"2027-09-17"},{"$f":"G973+1","v":"2027-09-18"},{"$f":"H973+1","v":"2027-09-19"}]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I973+1","v":"2027-09-20"},{"$f":"C978+1","v":"2027-09-21"},{"$f":"D978+1","v":"2027-09-22"},{"$f":"E978+1","v":"2027-09-23"},{"$f":"F978+1","v":"2027-09-24"},{"$f":"G978+1","v":"2027-09-25"},{"$f":"H978+1","v":"2027-09-26"}]
[]
[]
[]
[]
[null,"2027-10-01",{"$f":"I978+1","v":"2027-09-27"},{"$f":"C983+1","v":"2027-09-28"},{"$f":"D983+1","v":"2027-09-29"},{"$f":"E983+1","v":"2027-09-30"},{"$f":"F983+1","v":"2027-10-01"},{"$f":"G983+1","v":"2027-10-02"},{"$f":"H983+1","v":"2027-10-03"}]
[null,"Sem 39"]
[]
[]
[]
[null,"Sem 40",{"$f":"I983+1","v":"2027-10-04"},{"$f":"C988+1","v":"2027-10-05"},{"$f":"D988+1","v":"2027-10-06"},{"$f":"E988+1","v":"2027-10-07"},{"$f":"F988+1","v":"2027-10-08"},{"$f":"G988+1","v":"2027-10-09"},{"$f":"H988+1","v":"2027-10-10"}]
[]
[]
[]
[]
[null,"Sem 41",{"$f":"I988+1","v":"2027-10-11"},{"$f":"C993+1","v":"2027-10-12"},{"$f":"D993+1","v":"2027-10-13"},{"$f":"E993+1","v":"2027-10-14"},{"$f":"F993+1","v":"2027-10-15"},{"$f":"G993+1","v":"2027-10-16"},{"$f":"H993+1","v":"2027-10-17"}]
[null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 42",{"$f":"I993+1","v":"2027-10-18"},{"$f":"C998+1","v":"2027-10-19"},{"$f":"D998+1","v":"2027-10-20"},{"$f":"E998+1","v":"2027-10-21"},{"$f":"F998+1","v":"2027-10-22"},{"$f":"G998+1","v":"2027-10-23"},{"$f":"H998+1","v":"2027-10-24"}]
[]
[]
[]
[]
[null,"Sem 43",{"$f":"I998+1","v":"2027-10-25"},{"$f":"C1003+1","v":"2027-10-26"},{"$f":"D1003+1","v":"2027-10-27"},{"$f":"E1003+1","v":"2027-10-28"},{"$f":"F1003+1","v":"2027-10-29"},{"$f":"G1003+1","v":"2027-10-30"},{"$f":"H1003+1","v":"2027-10-31"}]
[]
[]
[]
[]
[null,"2027-11-01",{"$f":"I1003+1","v":"2027-11-01"},{"$f":"C1008+1","v":"2027-11-02"},{"$f":"D1008+1","v":"2027-11-03"},{"$f":"E1008+1","v":"2027-11-04"},{"$f":"F1008+1","v":"2027-11-05"},{"$f":"G1008+1","v":"2027-11-06"},{"$f":"H1008+1","v":"2027-11-07"}]
[null,"Sem 44","Festivo"]
[]
[]
[]
[null,"Sem 45",{"$f":"I1008+1","v":"2027-11-08"},{"$f":"C1013+1","v":"2027-11-09"},{"$f":"D1013+1","v":"2027-11-10"},{"$f":"E1013+1","v":"2027-11-11"},{"$f":"F1013+1","v":"2027-11-12"},{"$f":"G1013+1","v":"2027-11-13"},{"$f":"H1013+1","v":"2027-11-14"}]
[null,null,null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 46",{"$f":"I1013+1","v":"2027-11-15"},{"$f":"C1018+1","v":"2027-11-16"},{"$f":"D1018+1","v":"2027-11-17"},{"$f":"E1018+1","v":"2027-11-18"},{"$f":"F1018+1","v":"2027-11-19"},{"$f":"G1018+1","v":"2027-11-20"},{"$f":"H1018+1","v":"2027-11-21"}]
[]
[]
[]
[]
[null,"Sem 47",{"$f":"I1018+1","v":"2027-11-22"},{"$f":"C1023+1","v":"2027-11-23"},{"$f":"D1023+1","v":"2027-11-24"},{"$f":"E1023+1","v":"2027-11-25"},{"$f":"F1023+1","v":"2027-11-26"},{"$f":"G1023+1","v":"2027-11-27"},{"$f":"H1023+1","v":"2027-11-28"}]
[]
[]
[]
[]
[null,"2027-12-01",{"$f":"I1023+1","v":"2027-11-29"},{"$f":"C1028+1","v":"2027-11-30"},{"$f":"D1028+1","v":"2027-12-01"},{"$f":"E1028+1","v":"2027-12-02"},{"$f":"F1028+1","v":"2027-12-03"},{"$f":"G1028+1","v":"2027-12-04"},{"$f":"H1028+1","v":"2027-12-05"}]
[null,"Sem 48"]
[]
[]
[]
[null,"Sem 49",{"$f":"I1028+1","v":"2027-12-06"},{"$f":"C1033+1","v":"2027-12-07"},{"$f":"D1033+1","v":"2027-12-08"},{"$f":"E1033+1","v":"2027-12-09"},{"$f":"F1033+1","v":"2027-12-10"},{"$f":"G1033+1","v":"2027-12-11"},{"$f":"H1033+1","v":"2027-12-12"}]
[null,null,"Festivo",null,"Festivo"]
[]
[]
[]
[null,"Sem 50",{"$f":"I1033+1","v":"2027-12-13"},{"$f":"C1038+1","v":"2027-12-14"},{"$f":"D1038+1","v":"2027-12-15"},{"$f":"E1038+1","v":"2027-12-16"},{"$f":"F1038+1","v":"2027-12-17"},{"$f":"G1038+1","v":"2027-12-18"},{"$f":"H1038+1","v":"2027-12-19"}]
[]
[]
[]
[]
[null,"Sem 51",{"$f":"I1038+1","v":"2027-12-20"},{"$f":"C1043+1","v":"2027-12-21"},{"$f":"D1043+1","v":"2027-12-22"},{"$f":"E1043+1","v":"2027-12-23"},{"$f":"F1043+1","v":"2027-12-24"},{"$f":"G1043+1","v":"2027-12-25"},{"$f":"H1043+1","v":"2027-12-26"}]
[null,null,null,null,null,null,null,"Navidad"]
[]
[]
[]
[null,"Sem 52",{"$f":"I1043+1","v":"2027-12-27"},{"$f":"C1048+1","v":"2027-12-28"},{"$f":"D1048+1","v":"2027-12-29"},{"$f":"E1048+1","v":"2027-12-30"},{"$f":"F1048+1","v":"2027-12-31"},{"$f":"G1048+1","v":"2028-01-01"},{"$f":"H1048+1","v":"2028-01-02"}]
[null,null,null,null,null,null,null,"Año  nuevo"]
[]
[]
[]
[null,"2028-01-01",{"$f":"I1048+1","v":"2028-01-03"},{"$f":"C1053+1","v":"2028-01-04"},{"$f":"D1053+1","v":"2028-01-05"},{"$f":"E1053+1","v":"2028-01-06"},{"$f":"F1053+1","v":"2028-01-07"},{"$f":"G1053+1","v":"2028-01-08"},{"$f":"H1053+1","v":"2028-01-09"}]
[null,"Sem 1",null,null,null,"Reyes"]
[]
[]
[]
[null,"Sem 2",{"$f":"I1053+1","v":"2028-01-10"},{"$f":"C1058+1","v":"2028-01-11"},{"$f":"D1058+1","v":"2028-01-12"},{"$f":"E1058+1","v":"2028-01-13"},{"$f":"F1058+1","v":"2028-01-14"},{"$f":"G1058+1","v":"2028-01-15"},{"$f":"H1058+1","v":"2028-01-16"}]
[]
[]
[]
[]
[null,"Sem 3",{"$f":"I1058+1","v":"2028-01-17"},{"$f":"C1063+1","v":"2028-01-18"},{"$f":"D1063+1","v":"2028-01-19"},{"$f":"E1063+1","v":"2028-01-20"},{"$f":"F1063+1","v":"2028-01-21"},{"$f":"G1063+1","v":"2028-01-22"},{"$f":"H1063+1","v":"2028-01-23"}]
[]
[]
[]
[]
[null,"Sem 4",{"$f":"I1063+1","v":"2028-01-24"},{"$f":"C1068+1","v":"2028-01-25"},{"$f":"D1068+1","v":"2028-01-26"},{"$f":"E1068+1","v":"2028-01-27"},{"$f":"F1068+1","v":"2028-01-28"},{"$f":"G1068+1","v":"2028-01-29"},{"$f":"H1068+1","v":"2028-01-30"}]
[]
[]
[]
[]
[null,"2028-02-01",{"$f":"I1068+1","v":"2028-01-31"},{"$f":"C1073+1","v":"2028-02-01"},{"$f":"D1073+1","v":"2028-02-02"},{"$f":"E1073+1","v":"2028-02-03"},{"$f":"F1073+1","v":"2028-02-04"},{"$f":"G1073+1","v":"2028-02-05"},{"$f":"H1073+1","v":"2028-02-06"}]
[null,"Sem 5"]
[]
[]
[]
[null,"Sem 6",{"$f":"I1073+1","v":"2028-02-07"},{"$f":"C1078+1","v":"2028-02-08"},{"$f":"D1078+1","v":"2028-02-09"},{"$f":"E1078+1","v":"2028-02-10"},{"$f":"F1078+1","v":"2028-02-11"},{"$f":"G1078+1","v":"2028-02-12"},{"$f":"H1078+1","v":"2028-02-13"}]
[]
[]
[]
[]
[null,"Sem 7",{"$f":"I1078+1","v":"2028-02-14"},{"$f":"C1083+1","v":"2028-02-15"},{"$f":"D1083+1","v":"2028-02-16"},{"$f":"E1083+1","v":"2028-02-17"},{"$f":"F1083+1","v":"2028-02-18"},{"$f":"G1083+1","v":"2028-02-19"},{"$f":"H1083+1","v":"2028-02-20"}]
[]
[]
[]
[]
[null,"Sem 8",{"$f":"I1083+1","v":"2028-02-21"},{"$f":"C1088+1","v":"2028-02-22"},{"$f":"D1088+1","v":"2028-02-23"},{"$f":"E1088+1","v":"2028-02-24"},{"$f":"F1088+1","v":"2028-02-25"},{"$f":"G1088+1","v":"2028-02-26"},{"$f":"H1088+1","v":"2028-02-27"}]
[]
[]
[]
[]
[null,"2028-03-01",{"$f":"I1088+1","v":"2028-02-28"},{"$f":"C1093+1","v":"2028-02-29"},{"$f":"D1093+1","v":"2028-03-01"},{"$f":"E1093+1","v":"2028-03-02"},{"$f":"F1093+1","v":"2028-03-03"},{"$f":"G1093+1","v":"2028-03-04"},{"$f":"H1093+1","v":"2028-03-05"}]
[null,"Sem 9"]
[]
[]
[]
[null,"Sem 10",{"$f":"I1093+1","v":"2028-03-06"},{"$f":"C1098+1","v":"2028-03-07"},{"$f":"D1098+1","v":"2028-03-08"},{"$f":"E1098+1","v":"2028-03-09"},{"$f":"F1098+1","v":"2028-03-10"},{"$f":"G1098+1","v":"2028-03-11"},{"$f":"H1098+1","v":"2028-03-12"}]
[]
[]
[]
[]
[null,"Sem 11",{"$f":"I1098+1","v":"2028-03-13"},{"$f":"C1103+1","v":"2028-03-14"},{"$f":"D1103+1","v":"2028-03-15"},{"$f":"E1103+1","v":"2028-03-16"},{"$f":"F1103+1","v":"2028-03-17"},{"$f":"G1103+1","v":"2028-03-18"},{"$f":"H1103+1","v":"2028-03-19"}]
[]
[]
[]
[]
[null,"Sem 12",{"$f":"I1103+1","v":"2028-03-20"},{"$f":"C1108+1","v":"2028-03-21"},{"$f":"D1108+1","v":"2028-03-22"},{"$f":"E1108+1","v":"2028-03-23"},{"$f":"F1108+1","v":"2028-03-24"},{"$f":"G1108+1","v":"2028-03-25"},{"$f":"H1108+1","v":"2028-03-26"}]
[]
[]
[]
[]
[null,"2028-04-01",{"$f":"I1108+1","v":"2028-03-27"},{"$f":"C1113+1","v":"2028-03-28"},{"$f":"D1113+1","v":"2028-03-29"},{"$f":"E1113+1","v":"2028-03-30"},{"$f":"F1113+1","v":"2028-03-31"},{"$f":"G1113+1","v":"2028-04-01"},{"$f":"H1113+1","v":"2028-04-02"}]
[null,"Sem 13"]
[]
[]
[]
[null,"Sem 14",{"$f":"I1113+1","v":"2028-04-03"},{"$f":"C1118+1","v":"2028-04-04"},{"$f":"D1118+1","v":"2028-04-05"},{"$f":"E1118+1","v":"2028-04-06"},{"$f":"F1118+1","v":"2028-04-07"},{"$f":"G1118+1","v":"2028-04-08"},{"$f":"H1118+1","v":"2028-04-09"}]
[]
[]
[]
[]
[null,"Sem 15",{"$f":"I1118+1","v":"2028-04-10"},{"$f":"C1123+1","v":"2028-04-11"},{"$f":"D1123+1","v":"2028-04-12"},{"$f":"E1123+1","v":"2028-04-13"},{"$f":"F1123+1","v":"2028-04-14"},{"$f":"G1123+1","v":"2028-04-15"},{"$f":"H1123+1","v":"2028-04-16"}]
[null,null,null,null,null,"Semana Sanata","Viernes Santo"]
[]
[]
[]
[null,"Sem 16",{"$f":"I1123+1","v":"2028-04-17"},{"$f":"C1128+1","v":"2028-04-18"},{"$f":"D1128+1","v":"2028-04-19"},{"$f":"E1128+1","v":"2028-04-20"},{"$f":"F1128+1","v":"2028-04-21"},{"$f":"G1128+1","v":"2028-04-22"},{"$f":"H1128+1","v":"2028-04-23"}]
[]
[]
[]
[]
[null,"Sem 17",{"$f":"I1128+1","v":"2028-04-24"},{"$f":"C1133+1","v":"2028-04-25"},{"$f":"D1133+1","v":"2028-04-26"},{"$f":"E1133+1","v":"2028-04-27"},{"$f":"F1133+1","v":"2028-04-28"},{"$f":"G1133+1","v":"2028-04-29"},{"$f":"H1133+1","v":"2028-04-30"}]
[]
[]
[]
[]
[null,"2028-05-01",{"$f":"I1133+1","v":"2028-05-01"},{"$f":"C1138+1","v":"2028-05-02"},{"$f":"D1138+1","v":"2028-05-03"},{"$f":"E1138+1","v":"2028-05-04"},{"$f":"F1138+1","v":"2028-05-05"},{"$f":"G1138+1","v":"2028-05-06"},{"$f":"H1138+1","v":"2028-05-07"}]
[null,"Sem 18","Festivo","Festivo"]
[]
[]
[]
[null,"Sem 19",{"$f":"I1138+1","v":"2028-05-08"},{"$f":"C1143+1","v":"2028-05-09"},{"$f":"D1143+1","v":"2028-05-10"},{"$f":"E1143+1","v":"2028-05-11"},{"$f":"F1143+1","v":"2028-05-12"},{"$f":"G1143+1","v":"2028-05-13"},{"$f":"H1143+1","v":"2028-05-14"}]
[]
[]
[]
[]
[null,"Sem 20",{"$f":"I1143+1","v":"2028-05-15"},{"$f":"C1148+1","v":"2028-05-16"},{"$f":"D1148+1","v":"2028-05-17"},{"$f":"E1148+1","v":"2028-05-18"},{"$f":"F1148+1","v":"2028-05-19"},{"$f":"G1148+1","v":"2028-05-20"},{"$f":"H1148+1","v":"2028-05-21"}]
[]
[]
[]
[]
[null,"Sem 21",{"$f":"I1148+1","v":"2028-05-22"},{"$f":"C1153+1","v":"2028-05-23"},{"$f":"D1153+1","v":"2028-05-24"},{"$f":"E1153+1","v":"2028-05-25"},{"$f":"F1153+1","v":"2028-05-26"},{"$f":"G1153+1","v":"2028-05-27"},{"$f":"H1153+1","v":"2028-05-28"}]
[]
[]
[]
[]
[null,"2028-06-01",{"$f":"I1153+1","v":"2028-05-29"},{"$f":"C1158+1","v":"2028-05-30"},{"$f":"D1158+1","v":"2028-05-31"},{"$f":"E1158+1","v":"2028-06-01"},{"$f":"F1158+1","v":"2028-06-02"},{"$f":"G1158+1","v":"2028-06-03"},{"$f":"H1158+1","v":"2028-06-04"}]
[null,"Sem 22"]
[]
[]
[]
[null,"Sem 23",{"$f":"I1158+1","v":"2028-06-05"},{"$f":"C1163+1","v":"2028-06-06"},{"$f":"D1163+1","v":"2028-06-07"},{"$f":"E1163+1","v":"2028-06-08"},{"$f":"F1163+1","v":"2028-06-09"},{"$f":"G1163+1","v":"2028-06-10"},{"$f":"H1163+1","v":"2028-06-11"}]
[]
[]
[]
[]
[null,"Sem 24",{"$f":"I1163+1","v":"2028-06-12"},{"$f":"C1168+1","v":"2028-06-13"},{"$f":"D1168+1","v":"2028-06-14"},{"$f":"E1168+1","v":"2028-06-15"},{"$f":"F1168+1","v":"2028-06-16"},{"$f":"G1168+1","v":"2028-06-17"},{"$f":"H1168+1","v":"2028-06-18"}]
[null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 25",{"$f":"I1168+1","v":"2028-06-19"},{"$f":"C1173+1","v":"2028-06-20"},{"$f":"D1173+1","v":"2028-06-21"},{"$f":"E1173+1","v":"2028-06-22"},{"$f":"F1173+1","v":"2028-06-23"},{"$f":"G1173+1","v":"2028-06-24"},{"$f":"H1173+1","v":"2028-06-25"}]
[]
[]
[]
[]
[null,"2028-07-01",{"$f":"I1173+1","v":"2028-06-26"},{"$f":"C1178+1","v":"2028-06-27"},{"$f":"D1178+1","v":"2028-06-28"},{"$f":"E1178+1","v":"2028-06-29"},{"$f":"F1178+1","v":"2028-06-30"},{"$f":"G1178+1","v":"2028-07-01"},{"$f":"H1178+1","v":"2028-07-02"}]
[null,"Sem 26"]
[]
[]
[]
[null,"Sem 27",{"$f":"I1178+1","v":"2028-07-03"},{"$f":"C1183+1","v":"2028-07-04"},{"$f":"D1183+1","v":"2028-07-05"},{"$f":"E1183+1","v":"2028-07-06"},{"$f":"F1183+1","v":"2028-07-07"},{"$f":"G1183+1","v":"2028-07-08"},{"$f":"H1183+1","v":"2028-07-09"}]
[]
[]
[]
[]
[null,"Sem 28",{"$f":"I1183+1","v":"2028-07-10"},{"$f":"C1188+1","v":"2028-07-11"},{"$f":"D1188+1","v":"2028-07-12"},{"$f":"E1188+1","v":"2028-07-13"},{"$f":"F1188+1","v":"2028-07-14"},{"$f":"G1188+1","v":"2028-07-15"},{"$f":"H1188+1","v":"2028-07-16"}]
[]
[]
[]
[]
[null,"Sem 29",{"$f":"I1188+1","v":"2028-07-17"},{"$f":"C1193+1","v":"2028-07-18"},{"$f":"D1193+1","v":"2028-07-19"},{"$f":"E1193+1","v":"2028-07-20"},{"$f":"F1193+1","v":"2028-07-21"},{"$f":"G1193+1","v":"2028-07-22"},{"$f":"H1193+1","v":"2028-07-23"}]
[]
[]
[]
[]
[null,"Sem 30",{"$f":"I1193+1","v":"2028-07-24"},{"$f":"C1198+1","v":"2028-07-25"},{"$f":"D1198+1","v":"2028-07-26"},{"$f":"E1198+1","v":"2028-07-27"},{"$f":"F1198+1","v":"2028-07-28"},{"$f":"G1198+1","v":"2028-07-29"},{"$f":"H1198+1","v":"2028-07-30"}]
[]
[]
[]
[]
[null,"2028-08-01",{"$f":"I1198+1","v":"2028-07-31"},{"$f":"C1203+1","v":"2028-08-01"},{"$f":"D1203+1","v":"2028-08-02"},{"$f":"E1203+1","v":"2028-08-03"},{"$f":"F1203+1","v":"2028-08-04"},{"$f":"G1203+1","v":"2028-08-05"},{"$f":"H1203+1","v":"2028-08-06"}]
[null,"Sem 31"]
[]
[]
[]
[null,"Sem 32",{"$f":"I1203+1","v":"2028-08-07"},{"$f":"C1208+1","v":"2028-08-08"},{"$f":"D1208+1","v":"2028-08-09"},{"$f":"E1208+1","v":"2028-08-10"},{"$f":"F1208+1","v":"2028-08-11"},{"$f":"G1208+1","v":"2028-08-12"},{"$f":"H1208+1","v":"2028-08-13"}]
[]
[]
[]
[]
[null,"Sem 33",{"$f":"I1208+1","v":"2028-08-14"},{"$f":"C1213+1","v":"2028-08-15"},{"$f":"D1213+1","v":"2028-08-16"},{"$f":"E1213+1","v":"2028-08-17"},{"$f":"F1213+1","v":"2028-08-18"},{"$f":"G1213+1","v":"2028-08-19"},{"$f":"H1213+1","v":"2028-08-20"}]
[null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 34",{"$f":"I1213+1","v":"2028-08-21"},{"$f":"C1218+1","v":"2028-08-22"},{"$f":"D1218+1","v":"2028-08-23"},{"$f":"E1218+1","v":"2028-08-24"},{"$f":"F1218+1","v":"2028-08-25"},{"$f":"G1218+1","v":"2028-08-26"},{"$f":"H1218+1","v":"2028-08-27"}]
[]
[]
[]
[]
[null,"2028-09-01",{"$f":"I1218+1","v":"2028-08-28"},{"$f":"C1223+1","v":"2028-08-29"},{"$f":"D1223+1","v":"2028-08-30"},{"$f":"E1223+1","v":"2028-08-31"},{"$f":"F1223+1","v":"2028-09-01"},{"$f":"G1223+1","v":"2028-09-02"},{"$f":"H1223+1","v":"2028-09-03"}]
[null,"Sem 35"]
[]
[]
[]
[null,"Sem 36",{"$f":"I1223+1","v":"2028-09-04"},{"$f":"C1228+1","v":"2028-09-05"},{"$f":"D1228+1","v":"2028-09-06"},{"$f":"E1228+1","v":"2028-09-07"},{"$f":"F1228+1","v":"2028-09-08"},{"$f":"G1228+1","v":"2028-09-09"},{"$f":"H1228+1","v":"2028-09-10"}]
[]
[]
[]
[]
[null,"Sem 37",{"$f":"I1228+1","v":"2028-09-11"},{"$f":"C1233+1","v":"2028-09-12"},{"$f":"D1233+1","v":"2028-09-13"},{"$f":"E1233+1","v":"2028-09-14"},{"$f":"F1233+1","v":"2028-09-15"},{"$f":"G1233+1","v":"2028-09-16"},{"$f":"H1233+1","v":"2028-09-17"}]
[]
[]
[]
[]
[null,"Sem 38",{"$f":"I1233+1","v":"2028-09-18"},{"$f":"C1238+1","v":"2028-09-19"},{"$f":"D1238+1","v":"2028-09-20"},{"$f":"E1238+1","v":"2028-09-21"},{"$f":"F1238+1","v":"2028-09-22"},{"$f":"G1238+1","v":"2028-09-23"},{"$f":"H1238+1","v":"2028-09-24"}]
[]
[]
[]
[]
[null,"2028-10-01",{"$f":"I1238+1","v":"2028-09-25"},{"$f":"C1243+1","v":"2028-09-26"},{"$f":"D1243+1","v":"2028-09-27"},{"$f":"E1243+1","v":"2028-09-28"},{"$f":"F1243+1","v":"2028-09-29"},{"$f":"G1243+1","v":"2028-09-30"},{"$f":"H1243+1","v":"2028-10-01"}]
[null,"Sem 39"]
[]
[]
[]
[null,"Sem 40",{"$f":"I1243+1","v":"2028-10-02"},{"$f":"C1248+1","v":"2028-10-03"},{"$f":"D1248+1","v":"2028-10-04"},{"$f":"E1248+1","v":"2028-10-05"},{"$f":"F1248+1","v":"2028-10-06"},{"$f":"G1248+1","v":"2028-10-07"},{"$f":"H1248+1","v":"2028-10-08"}]
[]
[]
[]
[]
[null,"Sem 41",{"$f":"I1248+1","v":"2028-10-09"},{"$f":"C1253+1","v":"2028-10-10"},{"$f":"D1253+1","v":"2028-10-11"},{"$f":"E1253+1","v":"2028-10-12"},{"$f":"F1253+1","v":"2028-10-13"},{"$f":"G1253+1","v":"2028-10-14"},{"$f":"H1253+1","v":"2028-10-15"}]
[null,null,null,null,null,"Festivo"]
[]
[]
[]
[null,"Sem 42",{"$f":"I1253+1","v":"2028-10-16"},{"$f":"C1258+1","v":"2028-10-17"},{"$f":"D1258+1","v":"2028-10-18"},{"$f":"E1258+1","v":"2028-10-19"},{"$f":"F1258+1","v":"2028-10-20"},{"$f":"G1258+1","v":"2028-10-21"},{"$f":"H1258+1","v":"2028-10-22"}]
[]
[]
[]
[]
[null,"Sem 43",{"$f":"I1258+1","v":"2028-10-23"},{"$f":"C1263+1","v":"2028-10-24"},{"$f":"D1263+1","v":"2028-10-25"},{"$f":"E1263+1","v":"2028-10-26"},{"$f":"F1263+1","v":"2028-10-27"},{"$f":"G1263+1","v":"2028-10-28"},{"$f":"H1263+1","v":"2028-10-29"}]
[]
[]
[]
[]
[null,"2028-11-01",{"$f":"I1263+1","v":"2028-10-30"},{"$f":"C1268+1","v":"2028-10-31"},{"$f":"D1268+1","v":"2028-11-01"},{"$f":"E1268+1","v":"2028-11-02"},{"$f":"F1268+1","v":"2028-11-03"},{"$f":"G1268+1","v":"2028-11-04"},{"$f":"H1268+1","v":"2028-11-05"}]
[null,"Sem 44",null,null,"Festivo"]
[]
[]
[]
[null,"Sem 45",{"$f":"I1268+1","v":"2028-11-06"},{"$f":"C1273+1","v":"2028-11-07"},{"$f":"D1273+1","v":"2028-11-08"},{"$f":"E1273+1","v":"2028-11-09"},{"$f":"F1273+1","v":"2028-11-10"},{"$f":"G1273+1","v":"2028-11-11"},{"$f":"H1273+1","v":"2028-11-12"}]
[]
[]
[]
[]
[null,"Sem 46",{"$f":"I1273+1","v":"2028-11-13"},{"$f":"C1278+1","v":"2028-11-14"},{"$f":"D1278+1","v":"2028-11-15"},{"$f":"E1278+1","v":"2028-11-16"},{"$f":"F1278+1","v":"2028-11-17"},{"$f":"G1278+1","v":"2028-11-18"},{"$f":"H1278+1","v":"2028-11-19"}]
[null,null,null,null,null,null,null,null,"FESTIVO"]
[]
[]
[]
[null,"Sem 47",{"$f":"I1278+1","v":"2028-11-20"},{"$f":"C1283+1","v":"2028-11-21"},{"$f":"D1283+1","v":"2028-11-22"},{"$f":"E1283+1","v":"2028-11-23"},{"$f":"F1283+1","v":"2028-11-24"},{"$f":"G1283+1","v":"2028-11-25"},{"$f":"H1283+1","v":"2028-11-26"}]
[null,null,"FESTIVO"]
[]
[]
[]
[null,"2028-12-01",{"$f":"I1283+1","v":"2028-11-27"},{"$f":"C1288+1","v":"2028-11-28"},{"$f":"D1288+1","v":"2028-11-29"},{"$f":"E1288+1","v":"2028-11-30"},{"$f":"F1288+1","v":"2028-12-01"},{"$f":"G1288+1","v":"2028-12-02"},{"$f":"H1288+1","v":"2028-12-03"}]
[null,"Sem 48"]
[]
[]
[]
[null,"Sem 49",{"$f":"I1288+1","v":"2028-12-04"},{"$f":"C1293+1","v":"2028-12-05"},{"$f":"D1293+1","v":"2028-12-06"},{"$f":"E1293+1","v":"2028-12-07"},{"$f":"F1293+1","v":"2028-12-08"},{"$f":"G1293+1","v":"2028-12-09"},{"$f":"H1293+1","v":"2028-12-10"}]
[null,null,null,null,"Festivo",null,"Festivo"]
[]
[]
[]
[null,"Sem 50",{"$f":"I1293+1","v":"2028-12-11"},{"$f":"C1298+1","v":"2028-12-12"},{"$f":"D1298+1","v":"2028-12-13"},{"$f":"E1298+1","v":"2028-12-14"},{"$f":"F1298+1","v":"2028-12-15"},{"$f":"G1298+1","v":"2028-12-16"},{"$f":"H1298+1","v":"2028-12-17"}]
[]
[]
[]
[]
[null,"Sem 51",{"$f":"I1298+1","v":"2028-12-18"},{"$f":"C1303+1","v":"2028-12-19"},{"$f":"D1303+1","v":"2028-12-20"},{"$f":"E1303+1","v":"2028-12-21"},{"$f":"F1303+1","v":"2028-12-22"},{"$f":"G1303+1","v":"2028-12-23"},{"$f":"H1303+1","v":"2028-12-24"}]
[null,null,null,null,null,null,null,null,"Nochebuena"]
[]
[]
[]
[null,"Sem 52",{"$f":"I1303+1","v":"2028-12-25"},{"$f":"C1308+1","v":"2028-12-26"},{"$f":"D1308+1","v":"2028-12-27"},{"$f":"E1308+1","v":"2028-12-28"},{"$f":"F1308+1","v":"2028-12-29"},{"$f":"G1308+1","v":"2028-12-30"},{"$f":"H1308+1","v":"2028-12-31"}]
[null,null,"Navidad",null,null,null,null,null,"Nochevieja"]
[]
[]
[]
[null,"2029-01-01",{"$f":"I1308+1","v":"2029-01-01"},{"$f":"C1313+1","v":"2029-01-02"},{"$f":"D1313+1","v":"2029-01-03"},{"$f":"E1313+1","v":"2029-01-04"},{"$f":"F1313+1","v":"2029-01-05"},{"$f":"G1313+1","v":"2029-01-06"},{"$f":"H1313+1","v":"2029-01-07"}]
[null,"Sem 1","Año Nuevo",null,null,null,null,"Reyes"]
[]
[]
[]
[null,"Sem 2",{"$f":"I1313+1","v":"2029-01-08"},{"$f":"C1318+1","v":"2029-01-09"},{"$f":"D1318+1","v":"2029-01-10"},{"$f":"E1318+1","v":"2029-01-11"},{"$f":"F1318+1","v":"2029-01-12"},{"$f":"G1318+1","v":"2029-01-13"},{"$f":"H1318+1","v":"2029-01-14"}]
[]
[]
[]
[]
[null,"Sem 3",{"$f":"I1318+1","v":"2029-01-15"},{"$f":"C1323+1","v":"2029-01-16"},{"$f":"D1323+1","v":"2029-01-17"},{"$f":"E1323+1","v":"2029-01-18"},{"$f":"F1323+1","v":"2029-01-19"},{"$f":"G1323+1","v":"2029-01-20"},{"$f":"H1323+1","v":"2029-01-21"}]

{"sheet":"Calendario Contrato","index":4,"n_rows":28,"n_cols":14,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Anexo"]
[null,{"$f":"'MODELO PPTO.'!H4","v":"PROGRAMA:"}]
[null,"CALENDARIO PREVISTO PRODUCCIÓN"]
[]
[null,2025,"ENE","FEB","MAR","ABR","MAY","JUN","JUL","AGO","SEP","OCT","NOV","DIC"]
[null,"Preproducción"]
[null,"Producción"]
[null,"Postproducción"]
[null,"1ª Entrega"]
[]
[null,2026,"ENE","FEB","MAR","ABR","MAY","JUN","JUL","AGO","SEP","OCT","NOV","DIC"]
[null,"Preproducción"]
[null,"Producción"]
[null,"Postproducción"]
[null,"1ª Entrega"]
[]
[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"]