{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["PRESUPUESTO 2019 FEBRERO"],"not_rendered":{"external_links":1,"defined_names":1,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"PRESUPUESTO 2019 FEBRERO","index":0,"n_rows":926,"n_cols":16,"rows_kept":926,"merged":[[2,2,4,2],[2,3,4,3],[2,12,4,15],[57,5,57,6],[61,7,61,8],[65,12,65,15],[74,5,74,6],[80,5,80,6],[87,5,87,6],[596,5,596,6],[635,5,635,6],[642,5,642,6],[659,5,659,6],[668,5,668,6],[673,5,673,6],[679,5,679,6],[708,5,708,6],[713,5,713,6],[722,5,722,6],[730,5,730,6],[751,5,751,6],[762,5,762,6],[786,5,786,6],[823,5,823,6],[828,5,828,6],[859,5,859,6],[867,5,867,6],[900,5,900,6],[912,5,912,6],[919,5,919,6],[925,5,925,6]],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":3},"DAC - Presupuesto Medio -Febrero 2019","Preproducción",6,"Sábados",0,"Días Rodaje",30,null,null,"FINANCIERO POR ETAPAS (sin IVA)"]
[{"$nulls":4},"Rodaje",6,"Domingos",0,"Cot. Dólar",{"v":40,"d":"$40.00"}]
[{"$nulls":4},"Posproducción",6,"HsEx. (x sem)",11.25]
[{"$nulls":3},"RUBROS",{"$nulls":3},"TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"dac2018"]
[null,null,1,"LIBRO / ARGUMENTO / GUION",{"$nulls":3},{"v":1400000,"d":"1,400,000"},0,{"v":1400000,"d":"1,400,000"},null,null,{"v":1400000,"d":"1,400,000"},0,0,{"v":1400000,"d":"1,400,000"}]
[]
[null,null,2,"DIRECCION",{"$nulls":3},{"v":2838000,"d":"2,838,000"},{"v":297990,"d":"297,990"},{"v":3135990,"d":"3,135,990"},null,null,{"v":936540,"d":"936,540"},{"v":964920.0000000001,"d":"964,920"},{"v":936539.9999999999,"d":"936,540"},{"v":2838000,"d":"2,838,000"}]
[]
[null,null,3,"PRODUCCION",{"$nulls":3},{"v":2709723,"d":"2,709,723"},{"v":522094.23,"d":"522,094"},{"v":3126817.23,"d":"3,126,817"},null,null,{"v":812916.9,"d":"812,917"},{"v":1083889.2000000002,"d":"1,083,889"},{"v":812916.9,"d":"812,917"},{"v":2709723,"d":"2,709,723"}]
[]
[null,null,4,"EQUIPO TECNICO (Sobre lista Vigente del SICA hasta el 31 de Marzo de 2019)",{"$nulls":3},{"v":8405535.34843084,"d":"8,405,535"},0,{"v":8405535.34843084,"d":"8,405,535"},null,null,{"v":1280973.2139999997,"d":"1,280,973"},{"v":3935334.20940341,"d":"3,935,334"},{"v":3189227.855341262,"d":"3,189,228"},{"v":8405535.278744671,"d":"8,405,535"}]
[]
[null,null,5,"ELENCO (Sobre lista Vigente de la AAA hasta Diciembre de 2018 contempaldo aumento 1er. tramo) - (SUTEP sobre lista vigente hasta Junio de 2019)",{"$nulls":3},{"v":2929833.78725,"d":"2,929,834"},0,{"v":2929833.78725,"d":"2,929,834"},null,null,{"v":578951.9868000001,"d":"578,952"},{"v":2350881.80045,"d":"2,350,882"},0,{"v":2929833.78725,"d":"2,929,834"}]
[]
[null,null,6,"CARGAS SOCIALES",{"$nulls":3},{"v":2699166.8516703425,"d":"2,699,167"},0,{"v":2198125.930602843,"d":"2,198,126"},null,null,{"v":766911.3161251028,"d":"766,911"},{"v":1491102.9610886713,"d":"1,491,103"},{"v":441152.5744565685,"d":"441,153"},{"v":2699166.8516703425,"d":"2,699,167"}]
[]
[null,null,7,"VESTUARIO",{"$nulls":3},{"v":250087.5,"d":"250,088"},{"v":50562.225,"d":"50,562"},{"v":300649.725,"d":"300,650"},null,null,{"v":192618,"d":"192,618"},{"v":52812,"d":"52,812"},{"v":4657.5,"d":"4,658"},{"v":250087.5,"d":"250,088"}]
[]
[null,null,8,"MAQUILLAJE",{"$nulls":3},{"v":67533.75,"d":"67,534"},{"v":4401.3375,"d":"4,401"},{"v":71935.08750000001,"d":"71,935"},null,null,{"v":16767,"d":"16,767"},{"v":50766.75000000001,"d":"50,767"},0,{"v":67533.75,"d":"67,534"}]
[]
[null,null,9,"UTILERIA",{"$nulls":3},{"v":543375,"d":"543,375"},{"v":48903.75000000001,"d":"48,904"},{"v":592278.75,"d":"592,279"},null,null,{"v":364837.5,"d":"364,838"},{"v":178537.5,"d":"178,538"},0,{"v":543375,"d":"543,375"}]
[]
[null,null,10,"ESCENOGRAFIA",{"$nulls":3},{"v":698625,"d":"698,625"},{"v":130410,"d":"130,410"},{"v":829035,"d":"829,035"},null,null,{"v":434700,"d":"434,700"},{"v":225112.5,"d":"225,113"},{"v":38812.5,"d":"38,813"},{"v":698625,"d":"698,625"}]
[]
[null,null,11,"LOCACIONES",{"$nulls":3},{"v":1095672.25,"d":"1,095,672"},0,{"v":1095672.25,"d":"1,095,672"},null,null,{"v":382368.9,"d":"382,369"},{"v":713303.35,"d":"713,303"},0,{"v":1095672.25,"d":"1,095,672"}]
[]
[null,null,12,"MATERIAL DE ARCHIVO",{"$nulls":3},0,0,0,null,null,0,0,0,0]
[]
[null,null,13,"MUSICA",{"$nulls":3},{"v":870809.9839999999,"d":"870,810"},{"v":9780.75,"d":"9,781"},{"v":880590.7339999999,"d":"880,591"},null,null,0,0,{"v":870809.9839999999,"d":"870,810"},{"v":870809.9839999999,"d":"870,810"}]
[]
[null,null,14,"MATERIAL VIRGEN",{"$nulls":3},{"v":87750,"d":"87,750"},{"v":11056.5,"d":"11,057"},{"v":98806.5,"d":"98,807"},null,null,{"v":49140,"d":"49,140"},{"v":3510,"d":"3,510"},{"v":35100,"d":"35,100"},{"v":87750,"d":"87,750"}]
[]
[null,null,15,"PROCESO DE LABORATORIO",{"$nulls":3},{"v":367075,"d":"367,075"},{"v":77085.75,"d":"77,086"},{"v":444160.75,"d":"444,161"},null,null,0,{"v":2000,"d":"2,000"},{"v":365075,"d":"365,075"},{"v":367075,"d":"367,075"}]
[]
[null,null,16,"EDICION",{"$nulls":3},{"v":285287.5,"d":"285,288"},{"v":58492.875,"d":"58,493"},{"v":343780.375,"d":"343,780"},null,null,0,{"v":56936.25,"d":"56,936"},{"v":228351.25,"d":"228,351"},{"v":285287.5,"d":"285,288"}]
[]
[null,null,17,"PROCESOS DE SONIDO",{"$nulls":3},{"v":884250,"d":"884,250"},{"v":185692.5,"d":"185,693"},{"v":1069942.5,"d":"1,069,943"},null,null,0,{"v":265275,"d":"265,275"},{"v":618975,"d":"618,975"},{"v":884250,"d":"884,250"}]
[]
[null,null,18,"EQUIPOS DE CAMARAS Y LUCES",{"$nulls":3},{"v":2754672.5,"d":"2,754,673"},{"v":578481.225,"d":"578,481"},{"v":3333153.725,"d":"3,333,154"},null,null,{"v":523260,"d":"523,260"},{"v":2016195.5,"d":"2,016,196"},{"v":215217,"d":"215,217"},{"v":2754672.5,"d":"2,754,673"}]
[]
[null,null,19,"EFECTOS ESPECIALES",{"$nulls":3},{"v":162000,"d":"162,000"},{"v":34020,"d":"34,020"},{"v":196020,"d":"196,020"},null,null,{"v":48600,"d":"48,600"},{"v":113400,"d":"113,400"},0,{"v":162000,"d":"162,000"}]
[]
[null,null,20,"MOVILIDAD",{"$nulls":3},{"v":1877256,"d":"1,877,256"},{"v":237731.76,"d":"237,732"},{"v":2114987.76,"d":"2,114,988"},null,null,{"v":391780.8,"d":"391,781"},{"v":1433019.6,"d":"1,433,020"},{"v":52455.60000000003,"d":"52,456"},{"v":1877256.0000000002,"d":"1,877,256"}]
[]
[null,null,21,"FUERZA MOTRIZ",{"$nulls":3},{"v":316035,"d":"316,035"},{"v":66367.35,"d":"66,367"},{"v":382402.35,"d":"382,402"},null,null,{"v":47047.5,"d":"47,048"},{"v":260550,"d":"260,550"},{"v":8437.5,"d":"8,438"},{"v":316035,"d":"316,035"}]
[]
[null,null,22,"COMIDAS y ALOJAMIENTOS",{"$nulls":3},{"v":1628580,"d":"1,628,580"},{"v":330264.9,"d":"330,265"},{"v":1958844.9,"d":"1,958,845"},null,null,{"v":336840,"d":"336,840"},{"v":1291740,"d":"1,291,740"},0,{"v":1628580,"d":"1,628,580"}]
[]
[null,null,23,"ADMINISTRACION",{"$nulls":3},{"v":1853920,"d":"1,853,920"},{"v":218092.35,"d":"218,092"},{"v":2072012.35,"d":"2,072,012"},null,null,{"v":611793.6,"d":"611,794"},{"v":630332.8,"d":"630,333"},{"v":611793.6,"d":"611,794"},{"v":1853920,"d":"1,853,920"}]
[]
[null,null,24,"SEGUROS",{"$nulls":3},{"v":295200,"d":"295,200"},{"v":61992,"d":"61,992"},{"v":357192,"d":"357,192"},null,null,{"v":141120,"d":"141,120"},{"v":154080,"d":"154,080"},0,{"v":295200,"d":"295,200"}]
[]
[null,null,25,"SEGURIDAD",{"$nulls":3},{"v":301095,"d":"301,095"},0,{"v":301095,"d":"301,095"},null,null,0,{"v":301095,"d":"301,095"},0,{"v":301095,"d":"301,095"}]
[]
[null,null,"DAC2015",null,null,"TOTALES",null,{"v":35321483.471351184,"d":"35,321,483"},{"v":2923419.5025,"d":"2,923,420"},{"v":37638862.05278369,"d":"37,638,862"},null,null,{"v":9317166.716925101,"d":"9,317,167"},{"v":17574794.42094208,"d":"17,574,794"},{"v":8429522.26379783,"d":"8,429,522"},{"v":35321483.40166502,"d":"35,321,483"}]
[]
[{"$nulls":7},"Imprevistos",{"v":0.05,"d":"5 %"},{"v":1766074.1735675593,"d":"1,766,074"},null,null,{"v":465858.33584625507,"d":"465,858"},{"v":878739.721047104,"d":"878,740"},{"v":421476.11318989156,"d":"421,476"},{"v":1766074.1700832504,"d":"1,766,074"}]
[]
[{"$nulls":7},"GRAN TOTAL",null,{"v":39404936.226351246,"d":"39,404,936"},null,null,{"v":9783025.052771356,"d":"9,783,025"},{"v":18453534.141989183,"d":"18,453,534"},{"v":8850998.376987722,"d":"8,850,998"},{"v":37087557.57174826,"d":"37,087,558"}]
[]
[]
[]
[{"$nulls":3},"DESGLOSE POR RUBROS",{"$nulls":8},"FINANCIERO POR ETAPAS (sin IVA)"]
[]
[null,null,1,"LIBRO / ARGUMENTO / GUION","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"LIBRO ORIGINAL ","Total ",{"v":700000,"d":"700,000"},1,{"v":700000,"d":"700,000"},0,{"v":700000,"d":"700,000"},null,null,{"v":700000,"d":"700,000"}]
[{"$nulls":3},"GUION (40 % sobre el Mínimo de Argentores vigente a Febrero de 2019)","Total ",0,1,0,0,0,null,null,0]
[{"$nulls":3},"STORY BOARD","Total ",{"v":700000,"d":"700,000"},1,{"v":700000,"d":"700,000"},0,{"v":700000,"d":"700,000"},null,null,{"v":700000,"d":"700,000"}]
[{"$nulls":3},"RESCRITURAS ","Total ",0,1,0,0,0,null,null,0]
[{"$nulls":3},"COPISTERIA","Copias ",0,1,0,0,0,null,null,0]
[{"$nulls":3},"OTROS - Desarrollo","Total ",0,1,0,0,0,null,null,0]
[null,null,0,"<<<< Estos numeros suman para TOTAL comidas x día -  catering - RUBRO 22",null,"TOTAL RUBRO 1","TOTALES",{"v":1400000,"d":"1,400,000"},0,{"v":1400000,"d":"1,400,000"},null,null,{"v":1400000,"d":"1,400,000"},0,0,{"v":1400000,"d":"1,400,000"}]
[]
[null,null,2,"DIRECCION","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[null,null,1,"DIRECTOR (aprox 10% sobre total de presupuesto menos rubro director, guión, productor e imprevistos) ","Total ",{"v":2838000,"d":"2,838,000"},1,{"v":2838000,"d":"2,838,000"},{"v":297990,"d":"297,990"},{"v":3135990,"d":"3,135,990"},null,null,{"v":936540,"d":"936,540"},{"v":964920.0000000001,"d":"964,920"},{"v":936539.9999999999,"d":"936,540"}]
[{"$nulls":3},"CO-DIRECTOR","Total ",0,1,0,0,0]
[{"$nulls":3},"OTROS - COREOGRAFO / DIRECTOR MUSICAL / COACH","Total ",0,1,0,0,0,{"$nulls":3},0]
[null,null,1,null,null,"TOTAL RUBRO 2","TOTALES",{"v":2838000,"d":"2,838,000"},{"v":297990,"d":"297,990"},{"v":3135990,"d":"3,135,990"},null,null,{"v":936540,"d":"936,540"},{"v":964920.0000000001,"d":"964,920"},{"v":936539.9999999999,"d":"936,540"},{"v":2838000,"d":"2,838,000"}]
[]
[null,null,3,"PRODUCCION","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[null,null,1,"PROD. EJECUTIVO (aprox. 7% sobre total de presupuesto menos rubro director, guión, productor e imprevistos) ","Total ",{"v":1986163,"d":"1,986,163"},1,{"v":1986163,"d":"1,986,163"},{"v":417094.23,"d":"417,094"},{"v":2403257.23,"d":"2,403,257"},null,null,{"v":595848.9,"d":"595,849"},{"v":794465.2000000001,"d":"794,465"},{"v":595848.9,"d":"595,849"}]
[{"$nulls":3},"DIRECTOR DE PRODUCCION","Total ",{"v":500000,"d":"500,000"},1,{"v":500000,"d":"500,000"},{"v":105000,"d":"105,000"},{"v":500000,"d":"500,000"},null,null,{"v":150000,"d":"150,000"},{"v":200000,"d":"200,000"},{"v":150000,"d":"150,000"}]
[{"$nulls":3},"PRODUCTOR DELEGADO","Total ",0,0,0,0,0,null,null,0,0,0]
[{"$nulls":3},"SECRETARIA PRODUCCION","Mes ",{"v":27945.000000000004,"d":"27,945"},8,{"v":223560.00000000003,"d":"223,560"},0,{"v":223560.00000000003,"d":"223,560"},null,null,{"v":67068,"d":"67,068"},{"v":89424.00000000001,"d":"89,424"},{"v":67068,"d":"67,068"}]
[null,null,1,null,null,"TOTAL RUBRO 3","TOTALES",{"v":2709723,"d":"2,709,723"},{"v":522094.23,"d":"522,094"},{"v":3126817.23,"d":"3,126,817"},null,null,{"v":812916.9,"d":"812,917"},{"v":1083889.2000000002,"d":"1,083,889"},{"v":812916.9,"d":"812,917"},{"v":2709723,"d":"2,709,723"}]
[]
[null,null,4,"EQUIPO TECNICO (Sobre lista Vigente del SICA hasta el 31 de Marzo de 2019)+ contemplado 1er. Tramo aumento ","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3}," BASE: Lunes a Viernes 8,45 hs diarias + 2.15hs extras diarias = 11hs totales (Algunos técnicos tiene mayor cantidad de hs Ex x citaciones diferenciadas)"]
[null,null,1,"JEFE DE PRODUCCION",{"v":15027.71,"d":"15,027.71"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":15027.71,"d":"15,027.71"},6,{"v":90166.26,"d":"90,166"},{"$nulls":4},{"v":90166.26,"d":"90,166"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":15027.71,"d":"15,027.71"},6,{"v":90166.26,"d":"90,166"},{"$nulls":5},{"v":90166.26,"d":"90,166"}]
[{"$nulls":3},"Hs Extras x sem.",16.25,{"v":512.3082954545454,"d":"512.31"},6,{"v":49950.058806818175,"d":"49,950"},{"$nulls":5},{"v":49950.058806818175,"d":"49,950"}]
[{"$nulls":3},"Sábados","Días ",{"v":4508.313,"d":"4,508.31"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":6011.084,"d":"6,011.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":15027.71,"d":"15,027.71"},1,{"v":15027.71,"d":"15,028"},{"$nulls":6},{"v":15027.71,"d":"15,028"}]
[{"$nulls":3},"Semanas trabajadas","Total ",13,"Remun. Bruta",{"v":245310.28880681816,"d":"245,310"}]
[{"$nulls":3},"SAC","Total ",{"v":245310.28880681816,"d":"245,310.29"},{"v":0.0833,"d":"8.33 %"},{"v":20434.347057607953,"d":"20,434"},{"$nulls":6},{"v":20434.347057607953,"d":"20,434"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3774.004443181818,"d":"3,774.00"},{"v":343434.40432954545,"d":"343,434.40"},20,{"v":17171.72021647727,"d":"17,172"},0,{"v":282916.3560809034,"d":"282,916"},{"$nulls":4},{"v":17171.72021647727,"d":"17,172"}]
[]
[null,null,1,"ASISTENTE DE PRODUCCION ",{"v":11330.31,"d":"11,330.31"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":11330.31,"d":"11,330.31"},5,{"v":56651.549999999996,"d":"56,652"},{"$nulls":4},{"v":56651.549999999996,"d":"56,652"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":11330.31,"d":"11,330.31"},6,{"v":67981.86,"d":"67,982"},{"$nulls":5},{"v":67981.86,"d":"67,982"}]
[{"$nulls":3},"Hs Extras x sem.",15.25,{"v":386.26056818181814,"d":"386.26"},6,{"v":35342.84198863636,"d":"35,343"},{"$nulls":5},{"v":35342.84198863636,"d":"35,343"}]
[{"$nulls":3},"Sábados","Días ",{"v":3399.093,"d":"3,399.09"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4532.124,"d":"4,532.12"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":11330.31,"d":"11,330.31"},1,{"v":11330.31,"d":"11,330"},{"$nulls":6},{"v":11330.31,"d":"11,330"}]
[{"$nulls":3},"Semanas trabajadas","Total ",12,"Remun. Bruta",{"v":171306.56198863636,"d":"171,307"}]
[{"$nulls":3},"SAC","Total ",{"v":171306.56198863636,"d":"171,306.56"},{"v":0.0833,"d":"8.33 %"},{"v":14269.836613653408,"d":"14,270"},{"$nulls":6},{"v":14269.836613653408,"d":"14,270"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2855.1093664772725,"d":"2,855.11"},{"v":239829.18678409088,"d":"239,829.19"},20,{"v":11991.459339204544,"d":"11,991"},0,{"v":197567.8579414943,"d":"197,568"},{"$nulls":4},{"v":11991.459339204544,"d":"11,991"}]
[]
[null,null,1,"AYUDANTE de PRODUCCION",{"v":7875.68,"d":"7,875.68"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":7875.68,"d":"7,875.68"},4,{"v":31502.72,"d":"31,503"},{"$nulls":4},{"v":31502.72,"d":"31,503"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":7875.68,"d":"7,875.68"},6,{"v":47254.08,"d":"47,254"},{"$nulls":5},{"v":47254.08,"d":"47,254"}]
[{"$nulls":3},"Hs Extras x sem.",15.25,{"v":268.4890909090909,"d":"268.49"},6,{"v":24566.75181818182,"d":"24,567"},{"$nulls":5},{"v":24566.75181818182,"d":"24,567"}]
[{"$nulls":3},"Sábados","Días ",{"v":2362.7039999999997,"d":"2,362.70"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":3150.272,"d":"3,150.27"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":7875.68,"d":"7,875.68"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",10,"Remun. Bruta",{"v":103323.55181818182,"d":"103,324"}]
[{"$nulls":3},"SAC","Total ",{"v":103323.55181818182,"d":"103,323.55"},{"v":0.0833,"d":"8.33 %"},{"v":8606.851866454545,"d":"8,607"},{"$nulls":6},{"v":8606.851866454545,"d":"8,607"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2066.4710363636364,"d":"2,066.47"},{"v":144652.97254545454,"d":"144,652.97"},20,{"v":7232.648627272727,"d":"7,233"},0,{"v":119163.0523119091,"d":"119,163"},{"$nulls":4},{"v":7232.648627272727,"d":"7,233"}]
[]
[null,null,1,"JEFE DE LOCACIONES",{"v":14086.01,"d":"14,086.01"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":14086.01,"d":"14,086.01"},6,{"v":84516.06,"d":"84,516"},{"$nulls":4},{"v":84516.06,"d":"84,516"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":14086.01,"d":"14,086.01"},6,{"v":84516.06,"d":"84,516"},{"$nulls":5},{"v":84516.06,"d":"84,516"}]
[{"$nulls":3},"Hs Extras x sem.",16.25,{"v":480.2048863636363,"d":"480.20"},6,{"v":46819.976420454535,"d":"46,820"},{"$nulls":5},{"v":46819.976420454535,"d":"46,820"}]
[{"$nulls":3},"Sábados","Días ",{"v":4225.803,"d":"4,225.80"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5634.404,"d":"5,634.40"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":14086.01,"d":"14,086.01"},1,{"v":14086.01,"d":"14,086"},{"$nulls":6},{"v":14086.01,"d":"14,086"}]
[{"$nulls":3},"Semanas trabajadas","Total ",13,"Remun. Bruta",{"v":229938.10642045454,"d":"229,938"}]
[{"$nulls":3},"SAC","Total ",{"v":229938.10642045454,"d":"229,938.11"},{"v":0.0833,"d":"8.33 %"},{"v":19153.844264823863,"d":"19,154"},{"$nulls":6},{"v":19153.844264823863,"d":"19,154"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3537.5093295454544,"d":"3,537.51"},{"v":321913.34898863634,"d":"321,913.35"},20,{"v":16095.667449431818,"d":"16,096"},0,{"v":265187.61813471024,"d":"265,188"},{"$nulls":4},{"v":16095.667449431818,"d":"16,096"}]
[]
[null,null,1,"ASISTENTE DE LOCACIONES",{"v":10348.99,"d":"10,348.99"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":10348.99,"d":"10,348.99"},4,{"v":41395.96,"d":"41,396"},{"$nulls":4},{"v":41395.96,"d":"41,396"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":10348.99,"d":"10,348.99"},6,{"v":62093.94,"d":"62,094"},{"$nulls":5},{"v":62093.94,"d":"62,094"}]
[{"$nulls":3},"Hs Extras x sem.",16.25,{"v":352.80647727272725,"d":"352.81"},6,{"v":34398.631534090906,"d":"34,399"},{"$nulls":5},{"v":34398.631534090906,"d":"34,399"}]
[{"$nulls":3},"Sábados","Días ",{"v":3104.6969999999997,"d":"3,104.70"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4139.596,"d":"4,139.60"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":10348.99,"d":"10,348.99"},{"v":0.40000000000000036,"d":"0.4"},{"v":4139.596000000003,"d":"4,140"},{"$nulls":6},{"v":4139.596000000003,"d":"4,140"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":10.4,"d":"10"},"Remun. Bruta",{"v":142028.1275340909,"d":"142,028"}]
[{"$nulls":3},"SAC","Total ",{"v":142028.1275340909,"d":"142,028.13"},{"v":0.0833,"d":"8.33 %"},{"v":11830.94302358977,"d":"11,831"},{"$nulls":6},{"v":11830.94302358977,"d":"11,831"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2731.310144886363,"d":"2,731.31"},{"v":198839.37854772722,"d":"198,839.38"},20,{"v":9941.96892738636,"d":"9,942"},0,{"v":163801.039485067,"d":"163,801"},{"$nulls":4},{"v":9941.96892738636,"d":"9,942"}]
[]
[null,null,1,"ASISTENTE DE DIRECCION",{"v":15027.71,"d":"15,027.71"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":15027.71,"d":"15,027.71"},6,{"v":90166.26,"d":"90,166"},{"$nulls":4},{"v":90166.26,"d":"90,166"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":15027.71,"d":"15,027.71"},6,{"v":90166.26,"d":"90,166"},{"$nulls":5},{"v":90166.26,"d":"90,166"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":512.3082954545454,"d":"512.31"},6,{"v":34580.80994318181,"d":"34,581"},{"$nulls":5},{"v":34580.80994318181,"d":"34,581"}]
[{"$nulls":3},"Sábados","Días ",{"v":4508.313,"d":"4,508.31"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":6011.084,"d":"6,011.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":15027.71,"d":"15,027.71"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",12,"Remun. Bruta",{"v":214913.3299431818,"d":"214,913"}]
[{"$nulls":3},"SAC","Total ",{"v":214913.3299431818,"d":"214,913.33"},{"v":0.0833,"d":"8.33 %"},{"v":17902.280384267044,"d":"17,902"},{"$nulls":6},{"v":17902.280384267044,"d":"17,902"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3581.8888323863634,"d":"3,581.89"},{"v":300878.6619204545,"d":"300,878.66"},20,{"v":15043.933096022727,"d":"15,044"},0,{"v":247859.54342347156,"d":"247,860"},{"$nulls":4},{"v":15043.933096022727,"d":"15,044"}]
[]
[null,null,1,"PRIMERO DE DIRECCION / CONTINUISTA",{"v":11330.31,"d":"11,330.31"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":11330.31,"d":"11,330.31"},3,{"v":33990.93,"d":"33,991"},{"$nulls":4},{"v":33990.93,"d":"33,991"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":11330.31,"d":"11,330.31"},6,{"v":67981.86,"d":"67,982"},{"$nulls":5},{"v":67981.86,"d":"67,982"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":386.26056818181814,"d":"386.26"},6,{"v":26072.588352272724,"d":"26,073"},{"$nulls":5},{"v":26072.588352272724,"d":"26,073"}]
[{"$nulls":3},"Sábados","Días ",{"v":3399.093,"d":"3,399.09"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4532.124,"d":"4,532.12"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":11330.31,"d":"11,330.31"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",9,"Remun. Bruta",{"v":128045.37835227273,"d":"128,045"}]
[{"$nulls":3},"SAC","Total ",{"v":128045.37835227273,"d":"128,045.38"},{"v":0.0833,"d":"8.33 %"},{"v":10666.180016744318,"d":"10,666"},{"$nulls":6},{"v":10666.180016744318,"d":"10,666"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2845.4528522727273,"d":"2,845.45"},{"v":179263.52969318183,"d":"179,263.53"},20,{"v":8963.176484659092,"d":"8,963"},0,{"v":147674.73485367614,"d":"147,675"},{"$nulls":4},{"v":8963.176484659092,"d":"8,963"}]
[]
[null,null,1,"SEGUNDO AYUDANTE DE DIRECCION",{"v":7394.92,"d":"7,394.92"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":7394.92,"d":"7,394.92"},5,{"v":36974.6,"d":"36,975"},{"$nulls":4},{"v":36974.6,"d":"36,975"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":7394.92,"d":"7,394.92"},6,{"v":44369.520000000004,"d":"44,370"},{"$nulls":5},{"v":44369.520000000004,"d":"44,370"}]
[{"$nulls":3},"Hs Extras x sem.",13.25,{"v":252.09954545454545,"d":"252.10"},6,{"v":1512.5972727272726,"d":"1,513"},{"$nulls":5},{"v":1512.5972727272726,"d":"1,513"}]
[{"$nulls":3},"Sábados","Días ",{"v":2218.4759999999997,"d":"2,218.48"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":2957.968,"d":"2,957.97"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":7394.92,"d":"7,394.92"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",11,"Remun. Bruta",{"v":82856.71727272727,"d":"82,857"}]
[{"$nulls":3},"SAC","Total ",{"v":82856.71727272727,"d":"82,856.72"},{"v":0.0833,"d":"8.33 %"},{"v":6901.964548818181,"d":"6,902"},{"$nulls":6},{"v":6901.964548818181,"d":"6,902"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":1506.4857685950412,"d":"1,506.49"},{"v":115999.40418181817,"d":"115,999.40"},20,{"v":5799.970209090909,"d":"5,800"},0,{"v":95558.65203063637,"d":"95,559"},{"$nulls":4},{"v":5799.970209090909,"d":"5,800"}]
[]
[null,null,1,"DIRECTOR DE CASTING",{"v":15027.71,"d":"15,027.71"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":15027.71,"d":"15,027.71"},6,{"v":90166.26,"d":"90,166"},{"$nulls":4},{"v":90166.26,"d":"90,166"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":15027.71,"d":"15,027.71"},6,{"v":90166.26,"d":"90,166"},{"$nulls":5},{"v":90166.26,"d":"90,166"}]
[{"$nulls":3},"Hs Extras x sem.",{"v":0,"d":"0.00"},{"v":512.3082954545454,"d":"512.31"},6,{"v":3073.8497727272725,"d":"3,074"},{"$nulls":5},{"v":3073.8497727272725,"d":"3,074"}]
[{"$nulls":3},"Sábados","Días ",{"v":4508.313,"d":"4,508.31"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":6011.084,"d":"6,011.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":15027.71,"d":"15,027.71"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",12,"Remun. Bruta",{"v":183406.36977272725,"d":"183,406"}]
[{"$nulls":3},"SAC","Total ",{"v":183406.36977272725,"d":"183,406.37"},{"v":0.0833,"d":"8.33 %"},{"v":15277.75060206818,"d":"15,278"},{"$nulls":6},{"v":15277.75060206818,"d":"15,278"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3056.772829545454,"d":"3,056.77"},{"v":256768.91768181813,"d":"256,768.92"},20,{"v":12838.445884090906,"d":"12,838"},0,{"v":211522.56625888633,"d":"211,523"},{"$nulls":4},{"v":12838.445884090906,"d":"12,838"}]
[]
[null,null,1,"ASISTENTE DE CASTING",{"v":10348.94,"d":"10,348.94"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":10348.94,"d":"10,348.94"},6,{"v":62093.64,"d":"62,094"},{"$nulls":4},{"v":62093.64,"d":"62,094"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":10348.94,"d":"10,348.94"},1,{"v":10348.94,"d":"10,349"},{"$nulls":5},{"v":10348.94,"d":"10,349"}]
[{"$nulls":3},"Hs Extras x sem.",{"v":0,"d":"0.00"},{"v":352.80477272727273,"d":"352.80"},6,{"v":2116.828636363636,"d":"2,117"},{"$nulls":5},{"v":2116.828636363636,"d":"2,117"}]
[{"$nulls":3},"Sábados","Días ",{"v":3104.682,"d":"3,104.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4139.576,"d":"4,139.58"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":10348.94,"d":"10,348.94"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",7,"Remun. Bruta",{"v":74559.40863636363,"d":"74,559"}]
[{"$nulls":3},"SAC","Total ",{"v":74559.40863636363,"d":"74,559.41"},{"v":0.0833,"d":"8.33 %"},{"v":6210.798739409091,"d":"6,211"},{"$nulls":6},{"v":6210.798739409091,"d":"6,211"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2130.268818181818,"d":"2,130.27"},{"v":104383.17209090908,"d":"104,383.17"},20,{"v":5219.158604545454,"d":"5,219"},0,{"v":85989.36598031818,"d":"85,989"},{"$nulls":4},{"v":5219.158604545454,"d":"5,219"}]
[]
[null,null,1,"DIRECTOR DE FOTOGRAFIA",{"v":16742.65,"d":"16,742.65"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":16742.65,"d":"16,742.65"},2,{"v":33485.3,"d":"33,485"},{"$nulls":4},{"v":33485.3,"d":"33,485"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":16742.65,"d":"16,742.65"},6,{"v":100455.90000000001,"d":"100,456"},{"$nulls":5},{"v":100455.90000000001,"d":"100,456"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":570.7721590909091,"d":"570.77"},6,{"v":3424.6329545454546,"d":"3,425"},{"$nulls":5},{"v":3424.6329545454546,"d":"3,425"}]
[{"$nulls":3},"Sábados","Días ",{"v":5022.795,"d":"5,022.80"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":6697.06,"d":"6,697.06"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":16742.65,"d":"16,742.65"},2,{"v":33485.3,"d":"33,485"},{"$nulls":6},{"v":33485.3,"d":"33,485"}]
[{"$nulls":3},"Semanas trabajadas","Total ",10,"Remun. Bruta",{"v":170851.1329545455,"d":"170,851"}]
[{"$nulls":3},"SAC","Total ",{"v":170851.1329545455,"d":"170,851.13"},{"v":0.0833,"d":"8.33 %"},{"v":14231.899375113639,"d":"14,232"},{"$nulls":6},{"v":14231.899375113639,"d":"14,232"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3417.0226590909097,"d":"3,417.02"},{"v":239191.58613636368,"d":"239,191.59"},20,{"v":11959.579306818185,"d":"11,960"},0,{"v":197042.61163647732,"d":"197,043"},{"$nulls":4},{"v":11959.579306818185,"d":"11,960"}]
[]
[null,null,1,"TECNICO HD",{"v":14774.93,"d":"14,774.93"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":14774.93,"d":"14,774.93"},{"v":0.5999999999999996,"d":"0.6"},{"v":8864.957999999995,"d":"8,865"},{"$nulls":4},{"v":8864.957999999995,"d":"8,865"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":14774.93,"d":"14,774.93"},6,{"v":88649.58,"d":"88,650"},{"$nulls":5},{"v":88649.58,"d":"88,650"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":503.6907954545455,"d":"503.69"},6,{"v":41554.490625000006,"d":"41,554"},{"$nulls":5},{"v":41554.490625000006,"d":"41,554"}]
[{"$nulls":3},"Sábados","Días ",{"v":4432.478999999999,"d":"4,432.48"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5909.972,"d":"5,909.97"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":14774.93,"d":"14,774.93"},{"v":0.20000000000000018,"d":"0.2"},{"v":2954.9860000000026,"d":"2,955"},{"$nulls":6},{"v":2954.9860000000026,"d":"2,955"}]
[{"$nulls":3},"Semanas trabajadas","Total ",6.8,"Remun. Bruta",{"v":142024.014625,"d":"142,024"}]
[{"$nulls":3},"SAC","Total ",{"v":142024.014625,"d":"142,024.01"},{"v":0.0833,"d":"8.33 %"},{"v":11830.6004182625,"d":"11,831"},{"$nulls":6},{"v":11830.6004182625,"d":"11,831"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4177.176900735294,"d":"4,177.18"},{"v":198833.620475,"d":"198,833.62"},20,{"v":9941.68102375,"d":"9,942"},0,{"v":163796.2960670125,"d":"163,796"},{"$nulls":4},{"v":9941.68102375,"d":"9,942"}]
[]
[null,null,1,"CAMAROGRAFO",{"v":13441.73,"d":"13,441.73"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":13441.73,"d":"13,441.73"},{"v":0.5999999999999996,"d":"0.6"},{"v":8065.037999999995,"d":"8,065"},{"$nulls":4},{"v":8065.037999999995,"d":"8,065"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":13441.73,"d":"13,441.73"},6,{"v":80650.38,"d":"80,650"},{"$nulls":5},{"v":80650.38,"d":"80,650"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":458.2407954545455,"d":"458.24"},6,{"v":2749.4447727272727,"d":"2,749"},{"$nulls":5},{"v":2749.4447727272727,"d":"2,749"}]
[{"$nulls":3},"Sábados","Días ",{"v":4032.5190000000002,"d":"4,032.52"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5376.692,"d":"5,376.69"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":13441.73,"d":"13,441.73"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",6.6,"Remun. Bruta",{"v":91464.86277272728,"d":"91,465"}]
[{"$nulls":3},"SAC","Total ",{"v":91464.86277272728,"d":"91,464.86"},{"v":0.0833,"d":"8.33 %"},{"v":7619.023068968183,"d":"7,619"},{"$nulls":6},{"v":7619.023068968183,"d":"7,619"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2771.662508264463,"d":"2,771.66"},{"v":128050.80788181818,"d":"128,050.81"},20,{"v":6402.540394090909,"d":"6,403"},0,{"v":105486.42623578638,"d":"105,486"},{"$nulls":4},{"v":6402.540394090909,"d":"6,403"}]
[]
[null,null,1,"PRIMER AYUDANTE DE CAMARA",{"v":11330.31,"d":"11,330.31"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":11330.31,"d":"11,330.31"},{"v":0.5999999999999996,"d":"0.6"},{"v":6798.185999999996,"d":"6,798"},{"$nulls":4},{"v":6798.185999999996,"d":"6,798"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":11330.31,"d":"11,330.31"},6,{"v":67981.86,"d":"67,982"},{"$nulls":5},{"v":67981.86,"d":"67,982"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":386.26056818181814,"d":"386.26"},6,{"v":31866.496874999997,"d":"31,866"},{"$nulls":5},{"v":31866.496874999997,"d":"31,866"}]
[{"$nulls":3},"Sábados","Días ",{"v":3399.093,"d":"3,399.09"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4532.124,"d":"4,532.12"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":11330.31,"d":"11,330.31"},{"v":0.20000000000000018,"d":"0.2"},{"v":2266.0620000000017,"d":"2,266"},{"$nulls":6},{"v":2266.0620000000017,"d":"2,266"}]
[{"$nulls":3},"Semanas trabajadas","Total ",6.8,"Remun. Bruta",{"v":108912.604875,"d":"108,913"}]
[{"$nulls":3},"SAC","Total ",{"v":108912.604875,"d":"108,912.60"},{"v":0.0833,"d":"8.33 %"},{"v":9072.4199860875,"d":"9,072"},{"$nulls":6},{"v":9072.4199860875,"d":"9,072"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3203.311908088235,"d":"3,203.31"},{"v":152477.646825,"d":"152,477.65"},20,{"v":7623.8823412500005,"d":"7,624"},0,{"v":125608.9072023375,"d":"125,609"},{"$nulls":4},{"v":7623.8823412500005,"d":"7,624"}]
[]
[null,null,1,"SEGUNDO AYUDANTE DE CAMARA",{"v":8861.97,"d":"8,861.97"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":8861.97,"d":"8,861.97"},{"v":0.5999999999999996,"d":"0.6"},{"v":5317.181999999996,"d":"5,317"},{"$nulls":4},{"v":5317.181999999996,"d":"5,317"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":8861.97,"d":"8,861.97"},6,{"v":53171.81999999999,"d":"53,172"},{"$nulls":5},{"v":53171.81999999999,"d":"53,172"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":302.1126136363636,"d":"302.11"},6,{"v":24924.290624999998,"d":"24,924"},{"$nulls":5},{"v":24924.290624999998,"d":"24,924"}]
[{"$nulls":3},"Sábados","Días ",{"v":2658.5909999999994,"d":"2,658.59"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":3544.7879999999996,"d":"3,544.79"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":8861.97,"d":"8,861.97"},{"v":0.9199999999999999,"d":"0.92"},{"v":8153.012399999999,"d":"8,153"},{"$nulls":6},{"v":8153.012399999999,"d":"8,153"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":7.52,"d":"7.5"},"Remun. Bruta",{"v":91566.30502499998,"d":"91,566"}]
[{"$nulls":3},"SAC","Total ",{"v":91566.30502499998,"d":"91,566.31"},{"v":0.0833,"d":"8.33 %"},{"v":7627.473208582498,"d":"7,627"},{"$nulls":6},{"v":7627.473208582498,"d":"7,627"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2435.2740698138296,"d":"2,435.27"},{"v":128192.827035,"d":"128,192.83"},20,{"v":6409.64135175,"d":"6,410"},0,{"v":105603.41958533248,"d":"105,603"},{"$nulls":4},{"v":6409.64135175,"d":"6,410"}]
[]
[null,null,1,"KEY GRIP",{"v":11330.31,"d":"11,330.31"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":11330.31,"d":"11,330.31"},{"v":0.5999999999999996,"d":"0.6"},{"v":6798.185999999996,"d":"6,798"},{"$nulls":4},{"v":6798.185999999996,"d":"6,798"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":11330.31,"d":"11,330.31"},6,{"v":67981.86,"d":"67,982"},{"$nulls":5},{"v":67981.86,"d":"67,982"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":386.26056818181814,"d":"386.26"},6,{"v":31866.496874999997,"d":"31,866"},{"$nulls":5},{"v":31866.496874999997,"d":"31,866"}]
[{"$nulls":3},"Sábados","Días ",{"v":3399.093,"d":"3,399.09"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4532.124,"d":"4,532.12"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":11330.31,"d":"11,330.31"},{"v":0.20000000000000018,"d":"0.2"},{"v":2266.0620000000017,"d":"2,266"},{"$nulls":6},{"v":2266.0620000000017,"d":"2,266"}]
[{"$nulls":3},"Semanas trabajadas","Total ",6.8,"Remun. Bruta",{"v":108912.604875,"d":"108,913"}]
[{"$nulls":3},"SAC","Total ",{"v":108912.604875,"d":"108,912.60"},{"v":0.0833,"d":"8.33 %"},{"v":9072.4199860875,"d":"9,072"},{"$nulls":6},{"v":9072.4199860875,"d":"9,072"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3203.311908088235,"d":"3,203.31"},{"v":152477.646825,"d":"152,477.65"},20,{"v":7623.8823412500005,"d":"7,624"},0,{"v":125608.9072023375,"d":"125,609"},{"$nulls":4},{"v":7623.8823412500005,"d":"7,624"}]
[]
[null,null,1,"GRIP",{"v":10348.94,"d":"10,348.94"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":10348.94,"d":"10,348.94"},{"v":0.5999999999999996,"d":"0.6"},{"v":6209.363999999997,"d":"6,209"},{"$nulls":4},{"v":6209.363999999997,"d":"6,209"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":10348.94,"d":"10,348.94"},6,{"v":62093.64,"d":"62,094"},{"$nulls":5},{"v":62093.64,"d":"62,094"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":352.80477272727273,"d":"352.80"},6,{"v":29106.393749999996,"d":"29,106"},{"$nulls":5},{"v":29106.393749999996,"d":"29,106"}]
[{"$nulls":3},"Sábados","Días ",{"v":3104.682,"d":"3,104.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4139.576,"d":"4,139.58"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":10348.94,"d":"10,348.94"},{"v":0.20000000000000018,"d":"0.2"},{"v":2069.788000000002,"d":"2,070"},{"$nulls":6},{"v":2069.788000000002,"d":"2,070"}]
[{"$nulls":3},"Semanas trabajadas","Total ",6.8,"Remun. Bruta",{"v":99479.18575,"d":"99,479"}]
[{"$nulls":3},"SAC","Total ",{"v":99479.18575,"d":"99,479.19"},{"v":0.0833,"d":"8.33 %"},{"v":8286.616172975,"d":"8,287"},{"$nulls":6},{"v":8286.616172975,"d":"8,287"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2925.8584044117647,"d":"2,925.86"},{"v":139270.86005000002,"d":"139,270.86"},20,{"v":6963.5430025000005,"d":"6,964"},0,{"v":114729.344925475,"d":"114,729"},{"$nulls":4},{"v":6963.5430025000005,"d":"6,964"}]
[]
[null,null,1,"ASISTENTE DE GRIP",{"v":7875.68,"d":"7,875.68"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":7875.68,"d":"7,875.68"},{"v":0.5999999999999996,"d":"0.6"},{"v":4725.407999999998,"d":"4,725"},{"$nulls":4},{"v":4725.407999999998,"d":"4,725"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":7875.68,"d":"7,875.68"},{"v":6,"d":"6.0"},{"v":47254.08,"d":"47,254"},{"$nulls":5},{"v":47254.08,"d":"47,254"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":268.4890909090909,"d":"268.49"},6,{"v":22150.350000000002,"d":"22,150"},{"$nulls":5},{"v":22150.350000000002,"d":"22,150"}]
[{"$nulls":3},"Sábados","Días ",{"v":2362.7039999999997,"d":"2,362.70"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":3150.272,"d":"3,150.27"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":7875.68,"d":"7,875.68"},{"v":0.20000000000000018,"d":"0.2"},{"v":1575.1360000000016,"d":"1,575"},{"$nulls":6},{"v":1575.1360000000016,"d":"1,575"}]
[{"$nulls":3},"Semanas trabajadas","Total ",6.8,"Remun. Bruta",{"v":75704.974,"d":"75,705"}]
[{"$nulls":3},"SAC","Total ",{"v":75704.974,"d":"75,704.97"},{"v":0.0833,"d":"8.33 %"},{"v":6306.2243342,"d":"6,306"},{"$nulls":6},{"v":6306.2243342,"d":"6,306"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2226.616882352941,"d":"2,226.62"},{"v":105986.9636,"d":"105,986.96"},20,{"v":5299.34818,"d":"5,299"},0,{"v":87310.5465142,"d":"87,311"},{"$nulls":4},{"v":5299.34818,"d":"5,299"}]
[]
[null,null,1,"VIDEO ASSIST",{"v":5969.93,"d":"5,969.93"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":5969.93,"d":"5,969.93"},{"v":0.5999999999999996,"d":"0.6"},{"v":3581.9579999999983,"d":"3,582"},{"$nulls":4},{"v":3581.9579999999983,"d":"3,582"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":5969.93,"d":"5,969.93"},6,{"v":35819.58,"d":"35,820"},{"$nulls":5},{"v":35819.58,"d":"35,820"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":203.52034090909092,"d":"203.52"},6,{"v":16790.428125000002,"d":"16,790"},{"$nulls":5},{"v":16790.428125000002,"d":"16,790"}]
[{"$nulls":3},"Sábados","Días ",{"v":1790.9790000000003,"d":"1,790.98"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":2387.972,"d":"2,387.97"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":5969.93,"d":"5,969.93"},{"v":0.20000000000000018,"d":"0.2"},{"v":1193.986000000001,"d":"1,194"},{"$nulls":6},{"v":1193.986000000001,"d":"1,194"}]
[{"$nulls":3},"Semanas trabajadas","Total ",6.8,"Remun. Bruta",{"v":57385.95212500001,"d":"57,386"}]
[{"$nulls":3},"SAC","Total ",{"v":57385.95212500001,"d":"57,385.95"},{"v":0.0833,"d":"8.33 %"},{"v":4780.249812012501,"d":"4,780"},{"$nulls":6},{"v":4780.249812012501,"d":"4,780"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":1687.8221213235297,"d":"1,687.82"},{"v":80340.33297500001,"d":"80,340.33"},20,{"v":4017.0166487500005,"d":"4,017"},0,{"v":66183.21858576252,"d":"66,183"},{"$nulls":4},{"v":4017.0166487500005,"d":"4,017"}]
[]
[null,null,1,"FOTOGRAFO DE FILMACION",{"v":8861.97,"d":"8,861.97"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":8861.97,"d":"8,861.97"},{"v":0,"d":"0.0"},0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":8861.97,"d":"8,861.97"},3,{"v":26585.909999999996,"d":"26,586"},{"$nulls":5},{"v":26585.909999999996,"d":"26,586"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":302.1126136363636,"d":"302.11"},3,{"v":10196.300710227271,"d":"10,196"},{"$nulls":5},{"v":10196.300710227271,"d":"10,196"}]
[{"$nulls":3},"Sábados","Días ",{"v":2658.5909999999994,"d":"2,658.59"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":3544.7879999999996,"d":"3,544.79"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":8861.97,"d":"8,861.97"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":3,"d":"3.0"},"Remun. Bruta",{"v":36782.21071022727,"d":"36,782"}]
[{"$nulls":3},"SAC","Total ",{"v":36782.21071022727,"d":"36,782.21"},{"v":0.0833,"d":"8.33 %"},{"v":3063.9581521619316,"d":"3,064"},{"$nulls":6},{"v":3063.9581521619316,"d":"3,064"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2452.147380681818,"d":"2,452.15"},{"v":51495.09499431818,"d":"51,495.09"},20,{"v":2574.754749715909,"d":"2,575"},0,{"v":42420.923612105114,"d":"42,421"},{"$nulls":4},{"v":2574.754749715909,"d":"2,575"}]
[]
[null,null,1,"GAFFER",{"v":11330.31,"d":"11,330.31"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":11330.31,"d":"11,330.31"},1,{"v":11330.31,"d":"11,330"},{"$nulls":4},{"v":11330.31,"d":"11,330"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":11330.31,"d":"11,330.31"},6,{"v":67981.86,"d":"67,982"},{"$nulls":5},{"v":67981.86,"d":"67,982"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":386.26056818181814,"d":"386.26"},6,{"v":31866.496874999997,"d":"31,866"},{"$nulls":5},{"v":31866.496874999997,"d":"31,866"}]
[{"$nulls":3},"Sábados","Días ",{"v":3399.093,"d":"3,399.09"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4532.124,"d":"4,532.12"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":11330.31,"d":"11,330.31"},{"v":0.20000000000000018,"d":"0.2"},{"v":2266.0620000000017,"d":"2,266"},{"$nulls":6},{"v":2266.0620000000017,"d":"2,266"}]
[{"$nulls":3},"Semanas trabajadas","Total ",7.2,"Remun. Bruta",{"v":113444.728875,"d":"113,445"}]
[{"$nulls":3},"SAC","Total ",{"v":113444.728875,"d":"113,444.73"},{"v":0.0833,"d":"8.33 %"},{"v":9449.9459152875,"d":"9,450"},{"$nulls":6},{"v":9449.9459152875,"d":"9,450"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3151.24246875,"d":"3,151.24"},{"v":158822.620425,"d":"158,822.62"},20,{"v":7941.13102125,"d":"7,941"},0,{"v":130835.8058115375,"d":"130,836"},{"$nulls":4},{"v":7941.13102125,"d":"7,941"}]
[]
[null,null,1,"JEFE REFLECTORISTA",{"v":10348.94,"d":"10,348.94"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":10348.94,"d":"10,348.94"},{"v":0.40000000000000036,"d":"0.4"},{"v":4139.576000000004,"d":"4,140"},{"$nulls":4},{"v":4139.576000000004,"d":"4,140"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":10348.94,"d":"10,348.94"},6,{"v":62093.64,"d":"62,094"},{"$nulls":5},{"v":62093.64,"d":"62,094"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":352.80477272727273,"d":"352.80"},6,{"v":29106.393749999996,"d":"29,106"},{"$nulls":5},{"v":29106.393749999996,"d":"29,106"}]
[{"$nulls":3},"Sábados","Días ",{"v":3104.682,"d":"3,104.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4139.576,"d":"4,139.58"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":10348.94,"d":"10,348.94"},{"v":0.20000000000000018,"d":"0.2"},{"v":2069.788000000002,"d":"2,070"},{"$nulls":6},{"v":2069.788000000002,"d":"2,070"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":6.6000000000000005,"d":"6.6"},"Remun. Bruta",{"v":97409.39775,"d":"97,409"}]
[{"$nulls":3},"SAC","Total ",{"v":97409.39775,"d":"97,409.40"},{"v":0.0833,"d":"8.33 %"},{"v":8114.202832575,"d":"8,114"},{"$nulls":6},{"v":8114.202832575,"d":"8,114"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2951.799931818182,"d":"2,951.80"},{"v":136373.15685,"d":"136,373.16"},20,{"v":6818.6578425,"d":"6,819"},0,{"v":112342.25842507501,"d":"112,342"},{"$nulls":4},{"v":6818.6578425,"d":"6,819"}]
[]
[null,null,1,"CAPATAZ REFLECTORISTA",{"v":9362.62,"d":"9,362.62"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":9362.62,"d":"9,362.62"},{"v":0.40000000000000036,"d":"0.4"},{"v":3745.048000000004,"d":"3,745"},{"$nulls":4},{"v":3745.048000000004,"d":"3,745"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":9362.62,"d":"9,362.62"},6,{"v":56175.72,"d":"56,176"},{"$nulls":5},{"v":56175.72,"d":"56,176"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":319.1802272727273,"d":"319.18"},6,{"v":26332.36875,"d":"26,332"},{"$nulls":5},{"v":26332.36875,"d":"26,332"}]
[{"$nulls":3},"Sábados","Días ",{"v":2808.786,"d":"2,808.79"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":3745.0480000000002,"d":"3,745.05"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":9362.62,"d":"9,362.62"},{"v":0.20000000000000018,"d":"0.2"},{"v":1872.524000000002,"d":"1,873"},{"$nulls":6},{"v":1872.524000000002,"d":"1,873"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":6.6000000000000005,"d":"6.6"},"Remun. Bruta",{"v":88125.66075000001,"d":"88,126"}]
[{"$nulls":3},"SAC","Total ",{"v":88125.66075000001,"d":"88,125.66"},{"v":0.0833,"d":"8.33 %"},{"v":7340.867540475001,"d":"7,341"},{"$nulls":6},{"v":7340.867540475001,"d":"7,341"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2670.4745681818185,"d":"2,670.47"},{"v":123375.92505000002,"d":"123,375.93"},20,{"v":6168.796252500001,"d":"6,169"},0,{"v":101635.32454297501,"d":"101,635"},{"$nulls":4},{"v":6168.796252500001,"d":"6,169"}]
[]
[null,null,1,"REFLECTORISTA",{"v":8376.31,"d":"8,376.31"},{"v":8376.31,"d":"8,376.31"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":8376.31,"d":"8,376.31"},{"v":0.40000000000000036,"d":"0.4"},{"v":3350.5240000000026,"d":"3,351"},{"$nulls":4},{"v":3350.5240000000026,"d":"3,351"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":8376.31,"d":"8,376.31"},6,{"v":50257.86,"d":"50,258"},{"$nulls":5},{"v":50257.86,"d":"50,258"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":285.5560227272727,"d":"285.56"},6,{"v":23558.371875,"d":"23,558"},{"$nulls":5},{"v":23558.371875,"d":"23,558"}]
[{"$nulls":3},"Sábados","Días ",{"v":2512.893,"d":"2,512.89"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":3350.524,"d":"3,350.52"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":8376.31,"d":"8,376.31"},{"v":0.20000000000000018,"d":"0.2"},{"v":1675.2620000000013,"d":"1,675"},{"$nulls":6},{"v":1675.2620000000013,"d":"1,675"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":6.6000000000000005,"d":"6.6"},"Remun. Bruta",{"v":78842.017875,"d":"78,842"}]
[{"$nulls":3},"SAC","Total ",{"v":78842.017875,"d":"78,842.02"},{"v":0.0833,"d":"8.33 %"},{"v":6567.5400889875,"d":"6,568"},{"$nulls":6},{"v":6567.5400889875,"d":"6,568"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2389.152056818182,"d":"2,389.15"},{"v":110378.825025,"d":"110,378.83"},20,{"v":5518.94125125,"d":"5,519"},0,{"v":90928.4992152375,"d":"90,928"},{"$nulls":4},{"v":5518.94125125,"d":"5,519"}]
[]
[null,null,1,"OPERADOR DE GENERADOR",{"v":7875.68,"d":"7,875.68"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":7875.68,"d":"7,875.68"},{"v":0,"d":"0.0"},0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":7875.68,"d":"7,875.68"},6,{"v":47254.08,"d":"47,254"},{"$nulls":5},{"v":47254.08,"d":"47,254"}]
[{"$nulls":3},"Hs Extras x sem.",18.75,{"v":268.4890909090909,"d":"268.49"},6,{"v":30205.022727272728,"d":"30,205"},{"$nulls":5},{"v":30205.022727272728,"d":"30,205"}]
[{"$nulls":3},"Sábados","Días ",{"v":2362.7039999999997,"d":"2,362.70"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":3150.272,"d":"3,150.27"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":7875.68,"d":"7,875.68"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":6,"d":"6.0"},"Remun. Bruta",{"v":77459.10272727272,"d":"77,459"}]
[{"$nulls":3},"SAC","Total ",{"v":77459.10272727272,"d":"77,459.10"},{"v":0.0833,"d":"8.33 %"},{"v":6452.3432571818175,"d":"6,452"},{"$nulls":6},{"v":6452.3432571818175,"d":"6,452"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2581.9700909090907,"d":"2,581.97"},{"v":108442.74381818181,"d":"108,442.74"},20,{"v":5422.13719090909,"d":"5,422"},0,{"v":89333.58317536363,"d":"89,334"},{"$nulls":4},{"v":5422.13719090909,"d":"5,422"}]
[]
[null,null,1,"DIRECTOR DE ARTE",{"v":16742.65,"d":"16,742.65"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":16742.65,"d":"16,742.65"},6,{"v":100455.90000000001,"d":"100,456"},{"$nulls":4},{"v":100455.90000000001,"d":"100,456"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":16742.65,"d":"16,742.65"},6,{"v":100455.90000000001,"d":"100,456"},{"$nulls":5},{"v":100455.90000000001,"d":"100,456"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":570.7721590909091,"d":"570.77"},6,{"v":38527.12073863637,"d":"38,527"},{"$nulls":5},{"v":38527.12073863637,"d":"38,527"}]
[{"$nulls":3},"Sábados","Días",{"v":5022.795,"d":"5,022.80"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días",{"v":6697.06,"d":"6,697.06"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":16742.65,"d":"16,742.65"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",12,"Remun. Bruta",{"v":239438.9207386364,"d":"239,439"}]
[{"$nulls":3},"SAC","Total ",{"v":239438.9207386364,"d":"239,438.92"},{"v":0.0833,"d":"8.33 %"},{"v":19945.26209752841,"d":"19,945"},{"$nulls":6},{"v":19945.26209752841,"d":"19,945"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3990.6486789772734,"d":"3,990.65"},{"v":335214.48903409095,"d":"335,214.49"},20,{"v":16760.724451704547,"d":"16,761"},0,{"v":276144.90728786937,"d":"276,145"},{"$nulls":4},{"v":16760.724451704547,"d":"16,761"}]
[]
[null,null,1,"ESCENOGRAFO",{"v":14289.25,"d":"14,289.25"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":14289.25,"d":"14,289.25"},6,{"v":85735.5,"d":"85,736"},{"$nulls":4},{"v":85735.5,"d":"85,736"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":14289.25,"d":"14,289.25"},6,{"v":85735.5,"d":"85,736"},{"$nulls":5},{"v":85735.5,"d":"85,736"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":487.13352272727275,"d":"487.13"},6,{"v":32881.51278409091,"d":"32,882"},{"$nulls":5},{"v":32881.51278409091,"d":"32,882"}]
[{"$nulls":3},"Sábados","Días ",{"v":4286.775,"d":"4,286.78"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5715.7,"d":"5,715.70"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":14289.25,"d":"14,289.25"},1,{"v":14289.25,"d":"14,289"},{"$nulls":6},{"v":14289.25,"d":"14,289"}]
[{"$nulls":3},"Semanas trabajadas","Total ",13,"Remun. Bruta",{"v":218641.7627840909,"d":"218,642"}]
[{"$nulls":3},"SAC","Total ",{"v":218641.7627840909,"d":"218,641.76"},{"v":0.0833,"d":"8.33 %"},{"v":18212.858839914774,"d":"18,213"},{"$nulls":6},{"v":18212.858839914774,"d":"18,213"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3363.7194274475523,"d":"3,363.72"},{"v":306098.46789772727,"d":"306,098.47"},20,{"v":15304.923394886364,"d":"15,305"},0,{"v":252159.54501889207,"d":"252,160"},{"$nulls":4},{"v":15304.923394886364,"d":"15,305"}]
[]
[null,null,1,"AMBIENTADOR/A",{"v":11330.31,"d":"11,330.31"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":11330.31,"d":"11,330.31"},5,{"v":56651.549999999996,"d":"56,652"},{"$nulls":4},{"v":56651.549999999996,"d":"56,652"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":11330.31,"d":"11,330.31"},6,{"v":67981.86,"d":"67,982"},{"$nulls":5},{"v":67981.86,"d":"67,982"}]
[{"$nulls":3},"Hs Extras x sem.",16.25,{"v":386.26056818181814,"d":"386.26"},6,{"v":37660.40539772727,"d":"37,660"},{"$nulls":5},{"v":37660.40539772727,"d":"37,660"}]
[{"$nulls":3},"Sábados","Días ",{"v":3399.093,"d":"3,399.09"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4532.124,"d":"4,532.12"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":11330.31,"d":"11,330.31"},1,{"v":11330.31,"d":"11,330"},{"$nulls":6},{"v":11330.31,"d":"11,330"}]
[{"$nulls":3},"Semanas trabajadas","Total ",12,"Remun. Bruta",{"v":173624.12539772727,"d":"173,624"}]
[{"$nulls":3},"SAC","Total ",{"v":173624.12539772727,"d":"173,624.13"},{"v":0.0833,"d":"8.33 %"},{"v":14462.889645630681,"d":"14,463"},{"$nulls":6},{"v":14462.889645630681,"d":"14,463"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2893.7354232954544,"d":"2,893.74"},{"v":243073.77555681817,"d":"243,073.78"},20,{"v":12153.68877784091,"d":"12,154"},0,{"v":200240.70382119884,"d":"200,241"},{"$nulls":4},{"v":12153.68877784091,"d":"12,154"}]
[]
[null,null,1,"AYUDANTE ESCENOGRAFIA",{"v":10348.94,"d":"10,348.94"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":10348.94,"d":"10,348.94"},5,{"v":51744.700000000004,"d":"51,745"},{"$nulls":4},{"v":51744.700000000004,"d":"51,745"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":10348.94,"d":"10,348.94"},6,{"v":62093.64,"d":"62,094"},{"$nulls":5},{"v":62093.64,"d":"62,094"}]
[{"$nulls":3},"Hs Extras x sem.",16.25,{"v":352.80477272727273,"d":"352.80"},6,{"v":34398.46534090909,"d":"34,398"},{"$nulls":5},{"v":34398.46534090909,"d":"34,398"}]
[{"$nulls":3},"Sábados","Días ",{"v":3104.682,"d":"3,104.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4139.576,"d":"4,139.58"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":10348.94,"d":"10,348.94"},1,{"v":10348.94,"d":"10,349"},{"$nulls":6},{"v":10348.94,"d":"10,349"}]
[{"$nulls":3},"Semanas trabajadas","Total ",12,"Remun. Bruta",{"v":158585.74534090908,"d":"158,586"}]
[{"$nulls":3},"SAC","Total ",{"v":158585.74534090908,"d":"158,585.75"},{"v":0.0833,"d":"8.33 %"},{"v":13210.192586897727,"d":"13,210"},{"$nulls":6},{"v":13210.192586897727,"d":"13,210"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2643.095755681818,"d":"2,643.10"},{"v":222020.0434772727,"d":"222,020.04"},20,{"v":11101.002173863635,"d":"11,101"},0,{"v":182896.94010167045,"d":"182,897"},{"$nulls":4},{"v":11101.002173863635,"d":"11,101"}]
[]
[null,null,1,"VESTUARISTA",{"v":14289.25,"d":"14,289.25"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":14289.25,"d":"14,289.25"},6,{"v":85735.5,"d":"85,736"},{"$nulls":4},{"v":85735.5,"d":"85,736"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":14289.25,"d":"14,289.25"},6,{"v":85735.5,"d":"85,736"},{"$nulls":5},{"v":85735.5,"d":"85,736"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":487.13352272727275,"d":"487.13"},6,{"v":32881.51278409091,"d":"32,882"},{"$nulls":5},{"v":32881.51278409091,"d":"32,882"}]
[{"$nulls":3},"Sábados","Días ",{"v":4286.775,"d":"4,286.78"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5715.7,"d":"5,715.70"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":14289.25,"d":"14,289.25"},{"v":0.40000000000000036,"d":"0.4"},{"v":5715.700000000005,"d":"5,716"},{"$nulls":6},{"v":5715.700000000005,"d":"5,716"}]
[{"$nulls":3},"Semanas trabajadas","Total ",12.4,"Remun. Bruta",{"v":210068.21278409092,"d":"210,068"}]
[{"$nulls":3},"SAC","Total ",{"v":210068.21278409092,"d":"210,068.21"},{"v":0.0833,"d":"8.33 %"},{"v":17498.682124914772,"d":"17,499"},{"$nulls":6},{"v":17498.682124914772,"d":"17,499"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3388.196980388563,"d":"3,388.20"},{"v":294095.4978977273,"d":"294,095.50"},20,{"v":14704.774894886365,"d":"14,705"},0,{"v":242271.66980389206,"d":"242,272"},{"$nulls":4},{"v":14704.774894886365,"d":"14,705"}]
[]
[null,null,1,"AYUDANTE DE VESTUARIO",{"v":10348.94,"d":"10,348.94"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":10348.94,"d":"10,348.94"},5,{"v":51744.700000000004,"d":"51,745"},{"$nulls":4},{"v":51744.700000000004,"d":"51,745"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":10348.94,"d":"10,348.94"},6,{"v":62093.64,"d":"62,094"},{"$nulls":5},{"v":62093.64,"d":"62,094"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":352.80477272727273,"d":"352.80"},6,{"v":29106.393749999996,"d":"29,106"},{"$nulls":5},{"v":29106.393749999996,"d":"29,106"}]
[{"$nulls":3},"Sábados","Días ",{"v":3104.682,"d":"3,104.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4139.576,"d":"4,139.58"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":10348.94,"d":"10,348.94"},1,{"v":10348.94,"d":"10,349"},{"$nulls":6},{"v":10348.94,"d":"10,349"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":12,"d":"12.0"},"Remun. Bruta",{"v":153293.67375,"d":"153,294"}]
[{"$nulls":3},"SAC","Total ",{"v":153293.67375,"d":"153,293.67"},{"v":0.0833,"d":"8.33 %"},{"v":12769.363023375,"d":"12,769"},{"$nulls":6},{"v":12769.363023375,"d":"12,769"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2554.8945624999997,"d":"2,554.89"},{"v":214611.14324999996,"d":"214,611.14"},20,{"v":10730.557162499998,"d":"10,731"},0,{"v":176793.59393587496,"d":"176,794"},{"$nulls":4},{"v":10730.557162499998,"d":"10,731"}]
[]
[null,null,1,"MODISTA",{"v":7786.41,"d":"7,786.41"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":7786.41,"d":"7,786.41"},5,{"v":38932.05,"d":"38,932"},{"$nulls":4},{"v":38932.05,"d":"38,932"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":7786.41,"d":"7,786.41"},6,{"v":46718.46,"d":"46,718"},{"$nulls":5},{"v":46718.46,"d":"46,718"}]
[{"$nulls":3},"Hs Extras x sem.",{"v":14.25,"d":"14"},{"v":265.4457954545455,"d":"265.45"},6,{"v":22695.615511363638,"d":"22,696"},{"$nulls":5},{"v":22695.615511363638,"d":"22,696"}]
[{"$nulls":3},"Sábados","Días ",{"v":2335.923,"d":"2,335.92"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":3114.564,"d":"3,114.56"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":7786.41,"d":"7,786.41"},1,{"v":7786.41,"d":"7,786"},{"$nulls":6},{"v":7786.41,"d":"7,786"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":12,"d":"12.0"},"Remun. Bruta",{"v":116132.53551136365,"d":"116,133"}]
[{"$nulls":3},"SAC","Total ",{"v":116132.53551136365,"d":"116,132.54"},{"v":0.0833,"d":"8.33 %"},{"v":9673.840208096592,"d":"9,674"},{"$nulls":6},{"v":9673.840208096592,"d":"9,674"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":1935.5422585227275,"d":"1,935.54"},{"v":162585.54971590912,"d":"162,585.55"},20,{"v":8129.2774857954555,"d":"8,129"},0,{"v":133935.6532052557,"d":"133,936"},{"$nulls":4},{"v":8129.2774857954555,"d":"8,129"}]
[]
[null,null,1,"UTILERO / CARPINTERO",{"v":10348.94,"d":"10,348.94"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":10348.94,"d":"10,348.94"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":10348.94,"d":"10,348.94"},6,{"v":62093.64,"d":"62,094"},{"$nulls":5},{"v":62093.64,"d":"62,094"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":352.80477272727273,"d":"352.80"},6,{"v":29106.393749999996,"d":"29,106"},{"$nulls":5},{"v":29106.393749999996,"d":"29,106"}]
[{"$nulls":3},"Sábados","Días ",{"v":3104.682,"d":"3,104.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4139.576,"d":"4,139.58"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":10348.94,"d":"10,348.94"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":6,"d":"6.0"},"Remun. Bruta",{"v":91200.03375,"d":"91,200"}]
[{"$nulls":3},"SAC","Total ",{"v":91200.03375,"d":"91,200.03"},{"v":0.0833,"d":"8.33 %"},{"v":7596.9628113750005,"d":"7,597"},{"$nulls":6},{"v":7596.9628113750005,"d":"7,597"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3040.0011250000002,"d":"3,040.00"},{"v":127680.04725,"d":"127,680.05"},20,{"v":6384.0023625,"d":"6,384"},0,{"v":105180.99892387501,"d":"105,181"},{"$nulls":4},{"v":6384.0023625,"d":"6,384"}]
[]
[null,null,1,"UTILERO / CARPINTERO (para avanzada y desarme)",{"v":10348.94,"d":"10,348.94"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":10348.94,"d":"10,348.94"},1,{"v":10348.94,"d":"10,349"},{"$nulls":4},{"v":10348.94,"d":"10,349"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":10348.94,"d":"10,348.94"},6,{"v":62093.64,"d":"62,094"},{"$nulls":5},{"v":62093.64,"d":"62,094"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":352.80477272727273,"d":"352.80"},6,{"v":23814.32215909091,"d":"23,814"},{"$nulls":5},{"v":23814.32215909091,"d":"23,814"}]
[{"$nulls":3},"Sábados","Días ",{"v":3104.682,"d":"3,104.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4139.576,"d":"4,139.58"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":10348.94,"d":"10,348.94"},1,{"v":10348.94,"d":"10,349"},{"$nulls":6},{"v":10348.94,"d":"10,349"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":8,"d":"8.0"},"Remun. Bruta",{"v":106605.84215909091,"d":"106,606"}]
[{"$nulls":3},"SAC","Total ",{"v":106605.84215909091,"d":"106,605.84"},{"v":0.0833,"d":"8.33 %"},{"v":8880.266651852273,"d":"8,880"},{"$nulls":6},{"v":8880.266651852273,"d":"8,880"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2665.146053977273,"d":"2,665.15"},{"v":149248.17902272727,"d":"149,248.18"},20,{"v":7462.408951136364,"d":"7,462"},0,{"v":122948.51776207954,"d":"122,949"},{"$nulls":4},{"v":7462.408951136364,"d":"7,462"}]
[]
[null,null,1,"ASISTENTE DE UTILERO / CARPINTERO",{"v":7875.68,"d":"7,875.68"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":7875.68,"d":"7,875.68"},1,{"v":7875.68,"d":"7,876"},{"$nulls":4},{"v":7875.68,"d":"7,876"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":7875.68,"d":"7,875.68"},6,{"v":47254.08,"d":"47,254"},{"$nulls":5},{"v":47254.08,"d":"47,254"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":268.4890909090909,"d":"268.49"},6,{"v":18123.013636363637,"d":"18,123"},{"$nulls":5},{"v":18123.013636363637,"d":"18,123"}]
[{"$nulls":3},"Sábados","Días ",{"v":2362.7039999999997,"d":"2,362.70"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":3150.272,"d":"3,150.27"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":7875.68,"d":"7,875.68"},1,{"v":7875.68,"d":"7,876"},{"$nulls":6},{"v":7875.68,"d":"7,876"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":8,"d":"8.0"},"Remun. Bruta",{"v":81128.45363636364,"d":"81,128"}]
[{"$nulls":3},"SAC","Total ",{"v":81128.45363636364,"d":"81,128.45"},{"v":0.0833,"d":"8.33 %"},{"v":6758.000187909091,"d":"6,758"},{"$nulls":6},{"v":6758.000187909091,"d":"6,758"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2028.2113409090912,"d":"2,028.21"},{"v":113579.83509090911,"d":"113,579.84"},20,{"v":5678.9917545454555,"d":"5,679"},0,{"v":93565.44557881818,"d":"93,565"},{"$nulls":4},{"v":5678.9917545454555,"d":"5,679"}]
[]
[null,null,1,"REALIZADOR",{"v":10348.94,"d":"10,348.94"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":10348.94,"d":"10,348.94"},1,{"v":10348.94,"d":"10,349"},{"$nulls":4},{"v":10348.94,"d":"10,349"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":10348.94,"d":"10,348.94"},6,{"v":62093.64,"d":"62,094"},{"$nulls":5},{"v":62093.64,"d":"62,094"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":352.80477272727273,"d":"352.80"},6,{"v":23814.32215909091,"d":"23,814"},{"$nulls":5},{"v":23814.32215909091,"d":"23,814"}]
[{"$nulls":3},"Sábados","Días ",{"v":3104.682,"d":"3,104.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4139.576,"d":"4,139.58"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":10348.94,"d":"10,348.94"},1,{"v":10348.94,"d":"10,349"},{"$nulls":6},{"v":10348.94,"d":"10,349"}]
[{"$nulls":3},"Semanas trabajadas","Total ",8,"Remun. Bruta",{"v":106605.84215909091,"d":"106,606"}]
[{"$nulls":3},"SAC","Total ",{"v":106605.84215909091,"d":"106,605.84"},{"v":0.0833,"d":"8.33 %"},{"v":8880.266651852273,"d":"8,880"},{"$nulls":6},{"v":8880.266651852273,"d":"8,880"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2665.146053977273,"d":"2,665.15"},{"v":149248.17902272727,"d":"149,248.18"},20,{"v":7462.408951136364,"d":"7,462"},0,{"v":122948.51776207954,"d":"122,949"},{"$nulls":4},{"v":7462.408951136364,"d":"7,462"}]
[]
[null,null,1,"JEFE MAQUILLAJE",{"v":11330.31,"d":"11,330.31"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":11330.31,"d":"11,330.31"},{"v":0.5999999999999996,"d":"0.6"},{"v":6798.185999999996,"d":"6,798"},{"$nulls":4},{"v":6798.185999999996,"d":"6,798"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":11330.31,"d":"11,330.31"},6,{"v":67981.86,"d":"67,982"},{"$nulls":5},{"v":67981.86,"d":"67,982"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":386.26056818181814,"d":"386.26"},6,{"v":31866.496874999997,"d":"31,866"},{"$nulls":5},{"v":31866.496874999997,"d":"31,866"}]
[{"$nulls":3},"Sábados","Días ",{"v":3399.093,"d":"3,399.09"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4532.124,"d":"4,532.12"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":11330.31,"d":"11,330.31"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",6.6,"Remun. Bruta",{"v":106646.542875,"d":"106,647"}]
[{"$nulls":3},"SAC","Total ",{"v":106646.542875,"d":"106,646.54"},{"v":0.0833,"d":"8.33 %"},{"v":8883.6570214875,"d":"8,884"},{"$nulls":6},{"v":8883.6570214875,"d":"8,884"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3231.7134204545455,"d":"3,231.71"},{"v":149305.160025,"d":"149,305.16"},20,{"v":7465.258001249999,"d":"7,465"},0,{"v":122995.45789773749,"d":"122,995"},{"$nulls":4},{"v":7465.258001249999,"d":"7,465"}]
[]
[null,null,1,"PEINADOR",{"v":9853.25,"d":"9,853.25"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":9853.25,"d":"9,853.25"},{"v":0.5999999999999996,"d":"0.6"},{"v":5911.949999999996,"d":"5,912"},{"$nulls":4},{"v":5911.949999999996,"d":"5,912"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":9853.25,"d":"9,853.25"},6,{"v":59119.5,"d":"59,120"},{"$nulls":5},{"v":59119.5,"d":"59,120"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":335.90625,"d":"335.91"},6,{"v":22673.671875,"d":"22,674"},{"$nulls":5},{"v":22673.671875,"d":"22,674"}]
[{"$nulls":3},"Sábados","Días ",{"v":2955.9750000000004,"d":"2,955.98"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":3941.3,"d":"3,941.30"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":9853.25,"d":"9,853.25"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",6.6,"Remun. Bruta",{"v":87705.121875,"d":"87,705"}]
[{"$nulls":3},"SAC","Total ",{"v":87705.121875,"d":"87,705.12"},{"v":0.0833,"d":"8.33 %"},{"v":7305.8366521875,"d":"7,306"},{"$nulls":6},{"v":7305.8366521875,"d":"7,306"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2657.7309659090906,"d":"2,657.73"},{"v":122787.17062499997,"d":"122,787.17"},20,{"v":6139.358531249998,"d":"6,139"},0,{"v":101150.31705843749,"d":"101,150"},{"$nulls":4},{"v":6139.358531249998,"d":"6,139"}]
[]
[null,null,1,"AYUDANTE DE MAQUILLAJE / PEINADO",{"v":7394.92,"d":"7,394.92"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":7394.92,"d":"7,394.92"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":7394.92,"d":"7,394.92"},6,{"v":44369.520000000004,"d":"44,370"},{"$nulls":5},{"v":44369.520000000004,"d":"44,370"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":252.09954545454545,"d":"252.10"},6,{"v":17016.71931818182,"d":"17,017"},{"$nulls":5},{"v":17016.71931818182,"d":"17,017"}]
[{"$nulls":3},"Sábados","Días ",{"v":2218.4759999999997,"d":"2,218.48"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":2957.968,"d":"2,957.97"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":7394.92,"d":"7,394.92"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":6,"d":"6.0"},"Remun. Bruta",{"v":61386.23931818182,"d":"61,386"}]
[{"$nulls":3},"SAC","Total ",{"v":61386.23931818182,"d":"61,386.24"},{"v":0.0833,"d":"8.33 %"},{"v":5113.473735204546,"d":"5,113"},{"$nulls":6},{"v":5113.473735204546,"d":"5,113"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2046.2079772727272,"d":"2,046.21"},{"v":85940.73504545454,"d":"85,940.74"},20,{"v":4297.0367522727265,"d":"4,297"},0,{"v":70796.7498056591,"d":"70,797"},{"$nulls":4},{"v":4297.0367522727265,"d":"4,297"}]
[]
[null,null,1,"SONIDISTA (Registro en RODAJE)",{"v":14289.25,"d":"14,289.25"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":14289.25,"d":"14,289.25"},2,{"v":28578.5,"d":"28,579"},{"$nulls":4},{"v":28578.5,"d":"28,579"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":14289.25,"d":"14,289.25"},6,{"v":85735.5,"d":"85,736"},{"$nulls":5},{"v":85735.5,"d":"85,736"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":487.13352272727275,"d":"487.13"},6,{"v":32881.51278409091,"d":"32,882"},{"$nulls":5},{"v":32881.51278409091,"d":"32,882"}]
[{"$nulls":3},"Sábados","Días",{"v":4286.775,"d":"4,286.78"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días",{"v":5715.7,"d":"5,715.70"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":14289.25,"d":"14,289.25"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",8,"Remun. Bruta",{"v":147195.5127840909,"d":"147,196"}]
[{"$nulls":3},"SAC","Total ",{"v":147195.5127840909,"d":"147,195.51"},{"v":0.0833,"d":"8.33 %"},{"v":12261.386214914774,"d":"12,261"},{"$nulls":6},{"v":12261.386214914774,"d":"12,261"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3679.887819602273,"d":"3,679.89"},{"v":206073.71789772727,"d":"206,073.72"},20,{"v":10303.685894886363,"d":"10,304"},0,{"v":169760.58489389202,"d":"169,761"},{"$nulls":4},{"v":10303.685894886363,"d":"10,304"}]
[]
[null,null,1,"AYUDANTE DE SONIDO (RODAJE)",{"v":11330.31,"d":"11,330.31"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":11330.31,"d":"11,330.31"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":11330.31,"d":"11,330.31"},6,{"v":67981.86,"d":"67,982"},{"$nulls":5},{"v":67981.86,"d":"67,982"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":386.26056818181814,"d":"386.26"},6,{"v":26072.588352272724,"d":"26,073"},{"$nulls":5},{"v":26072.588352272724,"d":"26,073"}]
[{"$nulls":3},"Sábados","Días ",{"v":3399.093,"d":"3,399.09"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4532.124,"d":"4,532.12"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":11330.31,"d":"11,330.31"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",6,"Remun. Bruta",{"v":94054.44835227272,"d":"94,054"}]
[{"$nulls":3},"SAC","Total ",{"v":94054.44835227272,"d":"94,054.45"},{"v":0.0833,"d":"8.33 %"},{"v":7834.735547744318,"d":"7,835"},{"$nulls":6},{"v":7834.735547744318,"d":"7,835"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3135.148278409091,"d":"3,135.15"},{"v":131676.2276931818,"d":"131,676.23"},20,{"v":6583.81138465909,"d":"6,584"},0,{"v":108472.99528467613,"d":"108,473"},{"$nulls":4},{"v":6583.81138465909,"d":"6,584"}]
[]
[null,null,1,"DIRECTOR DE SONIDO (POSPRODUCCION) ",{"v":14289.25,"d":"14,289.25"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":14289.25,"d":"14,289.25"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":14289.25,"d":"14,289.25"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Hs Extras x sem.",{"v":0,"d":"0.00"},{"v":487.13352272727275,"d":"487.13"},6,0,{"$nulls":5},0]
[{"$nulls":3},"Sábados","Días ",{"v":4286.775,"d":"4,286.78"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5715.7,"d":"5,715.70"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":14289.25,"d":"14,289.25"},8,{"v":114314,"d":"114,314"},{"$nulls":6},{"v":114314,"d":"114,314"}]
[{"$nulls":3},"Semanas trabajadas","Total ",8,"Remun. Bruta",{"v":114314,"d":"114,314"}]
[{"$nulls":3},"SAC","Total ",{"v":114314,"d":"114,314.00"},{"v":0.0833,"d":"8.33 %"},{"v":9522.3562,"d":"9,522"},{"$nulls":6},{"v":9522.3562,"d":"9,522"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2857.85,"d":"2,857.85"},{"v":160039.6,"d":"160,039.60"},20,{"v":8001.9800000000005,"d":"8,002"},0,{"v":131838.3362,"d":"131,838"},{"$nulls":4},{"v":8001.9800000000005,"d":"8,002"}]
[]
[{"$nulls":3},"EDITORES DE DIALOGOS / AMBIENTES / EFECTOS ",{"v":11330.31,"d":"11,330.31"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":11330.31,"d":"11,330.31"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":11330.31,"d":"11,330.31"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":386.26056818181814,"d":"386.26"},6,{"v":26072.588352272724,"d":"26,073"},{"$nulls":5},{"v":26072.588352272724,"d":"26,073"}]
[{"$nulls":3},"Sábados","Días ",{"v":3399.093,"d":"3,399.09"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4532.124,"d":"4,532.12"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":11330.31,"d":"11,330.31"},7,{"v":79312.17,"d":"79,312"},{"$nulls":6},{"v":79312.17,"d":"79,312"}]
[{"$nulls":3},"Semanas trabajadas","Total ",7,"Remun. Bruta",{"v":105384.75835227272,"d":"105,385"}]
[{"$nulls":3},"SAC","Total ",{"v":105384.75835227272,"d":"105,384.76"},{"v":0.0833,"d":"8.33 %"},{"v":8778.550370744317,"d":"8,779"},{"$nulls":6},{"v":8778.550370744317,"d":"8,779"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3010.9930957792208,"d":"3,010.99"},{"v":147538.6616931818,"d":"147,538.66"},20,{"v":7376.933084659091,"d":"7,377"},0,{"v":121540.24180767612,"d":"121,540"},{"$nulls":4},{"v":7376.933084659091,"d":"7,377"}]
[]
[{"$nulls":3},"COMPAGINADOR",{"v":16742.65,"d":"16,742.65"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":16742.65,"d":"16,742.65"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":16742.65,"d":"16,742.65"},4,{"v":66970.6,"d":"66,971"},{"$nulls":5},{"v":66970.6,"d":"66,971"}]
[{"$nulls":3},"Hs Extras x sem.",{"v":0,"d":"0.00"},{"v":570.7721590909091,"d":"570.77"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Sábados","Días",{"v":5022.795,"d":"5,022.80"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días",{"v":6697.06,"d":"6,697.06"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":16742.65,"d":"16,742.65"},8,{"v":133941.2,"d":"133,941"},{"$nulls":6},{"v":133941.2,"d":"133,941"}]
[{"$nulls":3},"Semanas trabajadas","Total ",12,"Remun. Bruta",{"v":200911.80000000002,"d":"200,912"}]
[{"$nulls":3},"SAC","Total ",{"v":200911.80000000002,"d":"200,911.80"},{"v":0.0833,"d":"8.33 %"},{"v":16735.952940000003,"d":"16,736"},{"$nulls":6},{"v":16735.952940000003,"d":"16,736"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3348.53,"d":"3,348.53"},{"v":281276.52,"d":"281,276.52"},20,{"v":14063.826000000001,"d":"14,064"},0,{"v":231711.57894000004,"d":"231,712"},{"$nulls":4},{"v":14063.826000000001,"d":"14,064"}]
[]
[{"$nulls":3},"AYUDANTE DE COMPAGINACION",{"v":11487.27,"d":"11,487.27"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":11487.27,"d":"11,487.27"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":11487.27,"d":"11,487.27"},6,{"v":68923.62,"d":"68,924"},{"$nulls":5},{"v":68923.62,"d":"68,924"}]
[{"$nulls":3},"Hs Extras x sem.",{"v":0,"d":"0.00"},{"v":391.61147727272726,"d":"391.61"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Sábados","Días",{"v":3446.1810000000005,"d":"3,446.18"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días",{"v":4594.908,"d":"4,594.91"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":11487.27,"d":"11,487.27"},8,{"v":91898.16,"d":"91,898"},{"$nulls":6},{"v":91898.16,"d":"91,898"}]
[{"$nulls":3},"Semanas trabajadas","Total ",14,"Remun. Bruta",{"v":160821.78,"d":"160,822"}]
[{"$nulls":3},"SAC","Total ",{"v":160821.78,"d":"160,821.78"},{"v":0.0833,"d":"8.33 %"},{"v":13396.454274,"d":"13,396"},{"$nulls":6},{"v":13396.454274,"d":"13,396"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2297.454,"d":"2,297.45"},{"v":225150.49200000003,"d":"225,150.49"},20,{"v":11257.5246,"d":"11,258"},0,{"v":185475.758874,"d":"185,476"},{"$nulls":4},{"v":11257.5246,"d":"11,258"}]
[]
[null,null,2,"APRENDIZ (2)  Resol. INCAA (dif. AREAS)",{"v":4018.96,"d":"4,018.96"},{"v":8037.92,"d":"8,037.92"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":8037.92,"d":"8,037.92"},2,{"v":16075.84,"d":"16,076"},{"$nulls":4},{"v":16075.84,"d":"16,076"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":8037.92,"d":"8,037.92"},6,{"v":48227.520000000004,"d":"48,228"},{"$nulls":5},{"v":48227.520000000004,"d":"48,228"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,274.02,6,{"v":18496.35,"d":"18,496"},{"$nulls":5},{"v":18496.35,"d":"18,496"}]
[{"$nulls":3},"Sábados","Días",{"v":2411.376,"d":"2,411.38"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días",{"v":3215.168,"d":"3,215.17"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":8037.92,"d":"8,037.92"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",8,"Remun. Bruta",{"v":82799.70999999999,"d":"82,800"}]
[{"$nulls":3},"SAC","Total ",{"v":82799.70999999999,"d":"82,799.71"},{"v":0.0833,"d":"8.33 %"},{"v":6897.215842999999,"d":"6,897"},{"$nulls":6},{"v":6897.215842999999,"d":"6,897"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2069.99275,"d":"2,069.99"},{"v":115919.594,"d":"115,919.59"},20,{"v":5795.9797,"d":"5,796"},0,{"v":95492.90554299999,"d":"95,493"},{"$nulls":4},{"v":5795.9797,"d":"5,796"}]
[null,null,44,null,null,"TOTAL RUBRO 4",null,{"v":6724428.278744672,"d":"6,724,428"},0,{"v":6724428.278744672,"d":"6,724,428"},null,null,{"v":1280973.2139999997,"d":"1,280,973"},{"v":3935334.20940341,"d":"3,935,334"},{"v":3189227.855341262,"d":"3,189,228"},{"v":8405535.278744671,"d":"8,405,535"}]
[{"$nulls":3},"SUBTOTAL CON CALCULO DE AUMENTO POR PARITARIAS (25%)",{"$nulls":3},{"v":8405535.34843084,"d":"8,405,535.35"},null,{"v":8405535.34843084,"d":"8,405,535.35"}]
[null,null,5,"ELENCO","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[null,null,2,"ELENCO PRINCIPAL"]
[{"$nulls":3},"Protagónico 1ra Categoría (Mínimo AAA x 8 semanas  $ 86.208.-)","Total ",{"v":600000,"d":"600,000"},1,{"v":600000,"d":"600,000"}]
[{"$nulls":3},"Protagónico 1ra Categoría (Mínimo AAA x 8 semanas  $ 86.209.-)","Total ",{"v":500000,"d":"500,000"},1,{"v":500000,"d":"500,000"}]
[{"$nulls":3},"Semanas Contrato AAA","Total ",8,"Remun. Bruta",{"v":1100000,"d":"1,100,000"}]
[{"$nulls":3},"SAC","Total ",{"v":1100000,"d":"1,100,000.00"},{"v":0.0833,"d":"8.33 %"},{"v":91630,"d":"91,630"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":27500,"d":"27,500.00"},{"v":1540000,"d":"1,540,000.00"},20,{"v":77000,"d":"77,000"},0,{"v":1268630,"d":"1,268,630"},null,null,{"v":418647.9,"d":"418,648"},{"v":849982.1,"d":"849,982"},0]
[null,null,1,"ELENCO SECUNDARIO"]
[{"$nulls":3},"Secundario 2da. Categoría (Mínimo AAA x 8 semanas  $67.727.-)","Total ",{"v":162000,"d":"162,000"},1,{"v":162000,"d":"162,000"}]
[{"$nulls":3},"Secundario 2da. Categoría (Mínimo AAA x 8 semanas  $67.727.-)","Total ",{"v":137700,"d":"137,700"},1,{"v":137700,"d":"137,700"}]
[{"$nulls":3},"Secundario 3ra. Categoría (Mínimo AAA x 8 semanas  $ 55.410.-)","Total ",{"v":121500.00000000001,"d":"121,500"},1,{"v":121500.00000000001,"d":"121,500"}]
[{"$nulls":3},"Semanas Contrato AAA","Total ",8,"Remun. Bruta",{"v":421200,"d":"421,200"}]
[{"$nulls":3},"SAC","Total ",{"v":421200,"d":"421,200.00"},{"v":0.0833,"d":"8.33 %"},{"v":35085.96,"d":"35,086"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":10530,"d":"10,530.00"},{"v":589680,"d":"589,680.00"},20,{"v":29484,"d":"29,484"},0,{"v":485769.96,"d":"485,770"},null,null,{"v":160304.08680000002,"d":"160,304"},{"v":325465.87320000003,"d":"325,466"},0]
[null,null,2,"BOLOS MAYORES y MENORES"]
[{"$nulls":3},"Bolos mayores (20) CON CALCULO DE AUMENTO X PARITARIAS (35%)","Días",{"v":8540.1,"d":"8,540"},20,{"v":170802,"d":"170,802"}]
[{"$nulls":3},"Bolos Menores (20) CON CALCULO DE AUMENTO X PARITARIAS (35%)","Días",{"v":7117.200000000001,"d":"7,117"},20,{"v":142344,"d":"142,344"}]
[{"$nulls":6},"SUB TOTAL ",{"v":313146,"d":"313,146"}]
[{"$nulls":3},"Porcentual por Pruebas Vestuario y Ensayos",{"v":0.15,"d":"15 %"},{"v":313146,"d":"313,146"},1,{"v":46971.9,"d":"46,972"}]
[{"$nulls":3},"Porcentual por Hs.Extras",{"v":0.1,"d":"10 %"},{"v":313146,"d":"313,146"},1,{"v":31314.600000000002,"d":"31,315"}]
[{"$nulls":3},"SAC","Total ",{"v":391432.5,"d":"391,432.50"},{"v":0.0833,"d":"8.33 %"},{"v":32606.32725,"d":"32,606"},0,{"v":424038.82725,"d":"424,039"},{"$nulls":3},{"v":424038.82725,"d":"424,039"}]
[null,null,5,"EXTRAS - TOTAL 150"]
[{"$nulls":3},"Bolo ESPECIAL"]
[{"$nulls":3},"Por la película (30)","Extras ",{"v":3387,"d":"3,387"},30,{"v":101610,"d":"101,610"}]
[{"$nulls":3},"Hs. Extras Diurnas (3hs x Extra)","Hs. Extras ",637,90,{"v":57330,"d":"57,330"}]
[{"$nulls":3},"Bolo CALIFICADO"]
[{"$nulls":3},"Por la película (120)","Extras ",{"v":2750,"d":"2,750"},120,{"v":330000,"d":"330,000"}]
[{"$nulls":3},"Hs. Extras Diurnas (3hs x Extra)","Hs. Extras ",517,360,{"v":186120,"d":"186,120"}]
[{"$nulls":3},"PLANILLERO"]
[{"$nulls":3},"Por la película (estimado 15 días citacion de extras)","Días ",{"v":3250,"d":"3,250"},15,{"v":48750,"d":"48,750"}]
[{"$nulls":3},"Hs. Extras Diurnas (3hs x día)","Hs. Extras ",613,45,{"v":27585,"d":"27,585"}]
[{"$nulls":8},0,{"v":751395,"d":"751,395"},{"$nulls":3},{"v":751395,"d":"751,395"}]
[{"$nulls":3},"OTROS - DOBLES DE ACCION / LUCES"]
[{"$nulls":3},"BAILARINES","Total ",0,1,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"Músicos/ Orquesta","Total ",0,1,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"DOBLE DE LUCES - Actores principales","Total ",0,1,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"DOBLES DE ACCION","Actores ",0,1,0,0,0,{"$nulls":3},0]
[null,null,10,null,null,"TOTAL RUBRO 5","TOTALES",{"v":2929833.78725,"d":"2,929,834"},0,{"v":2929833.78725,"d":"2,929,834"},null,null,{"v":578951.9868000001,"d":"578,952"},{"v":2350881.80045,"d":"2,350,882"},0,{"v":2929833.78725,"d":"2,929,834"}]
[]
[null,null,6,"CARGAS SOCIALES","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"AAA ",{"v":0.23,"d":"23.00 %"},{"v":2178438.78725,"d":"2,178,439"},1,{"v":501040.9210675,"d":"501,041"},0,{"v":501040.9210675,"d":"501,041"},null,null,{"v":150312.27632025,"d":"150,312"},{"v":350728.64474725,"d":"350,729"}]
[{"$nulls":3},"SICA (AFIP + ART) ",{"v":0.257,"d":"25.70 %"},{"v":7997393.512384602,"d":"7,997,394"},1,{"v":2055330.1326828427,"d":"2,055,330"},0,{"v":2055330.1326828427,"d":"2,055,330"},null,null,{"v":616599.0398048528,"d":"616,599"},{"v":1027665.0663414213,"d":"1,027,665"},{"v":411066.02653656853,"d":"411,066"}]
[{"$nulls":3},"SADEM (Música Original + Músicos)",{"v":0.13,"d":"13.00 %"},{"v":231434.984,"d":"231,435"},1,{"v":30086.54792,"d":"30,087"},0,{"v":30086.54792,"d":"30,087"},{"$nulls":4},{"v":30086.54792,"d":"30,087"}]
[{"$nulls":3},"SUTEP",{"v":0.15,"d":"15.00 %"},{"v":751395,"d":"751,395"},1,{"v":112709.25,"d":"112,709"},0,{"v":112709.25,"d":"112,709"},{"$nulls":3},{"v":112709.25,"d":"112,709"}]
[null,null,0,null,null,"TOTAL RUBRO 6","TOTALES",{"v":2699166.8516703425,"d":"2,699,167"},0,{"v":2198125.930602843,"d":"2,198,126"},null,null,{"v":766911.3161251028,"d":"766,911"},{"v":1491102.9610886713,"d":"1,491,103"},{"v":441152.5744565685,"d":"441,153"},{"v":2699166.8516703425,"d":"2,699,167"}]
[]
[null,null,7,"VESTUARIO","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"COMPRA MATERIALES (Realizaciones)"]
[{"$nulls":3}," 2 Protagónicos (3 cambios c/u)","Cambios ",{"v":12420,"d":"12,420"},6,{"v":74520,"d":"74,520"},{"v":15649.199999999999,"d":"15,649"},{"v":90169.2,"d":"90,169"},null,null,{"v":59616,"d":"59,616"},{"v":14904,"d":"14,904"}]
[{"$nulls":3},"3 Secundarios (2 cambios c/u)","Cambios ",{"v":9315,"d":"9,315"},6,{"v":55890,"d":"55,890"},{"v":11736.9,"d":"11,737"},{"v":67626.9,"d":"67,627"},null,null,{"v":44712,"d":"44,712"},{"v":11178,"d":"11,178"}]
[{"$nulls":3},"………","Total ",0,0,0,0,0,null,null,0,0]
[{"$nulls":3},"ACCESORIOS"]
[{"$nulls":3},"Por la película","Total ",{"v":23287.5,"d":"23,288"},1,{"v":23287.5,"d":"23,288"},{"v":4890.375,"d":"4,890"},{"v":28177.875,"d":"28,178"},null,null,{"v":18630,"d":"18,630"},{"v":4657.5,"d":"4,658"}]
[{"$nulls":3},"ALQUILERES"]
[{"$nulls":3},"Bolos Mayores y Menores","Total ",{"v":1788.7500000000002,"d":"1,789"},40,{"v":71550.00000000001,"d":"71,550"},{"v":15025.500000000002,"d":"15,026"},{"v":86575.50000000001,"d":"86,576"},null,null,{"v":57240.000000000015,"d":"57,240"},{"v":14310.000000000004,"d":"14,310"}]
[{"$nulls":3},"………..","Total ",0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"MANTENIMIENTO Y LIMPIEZA"]
[{"$nulls":3},"LAVANDERIA, TINTORERIA, ARREGLOS, etc.","Total ",{"v":9315,"d":"9,315"},1,{"v":9315,"d":"9,315"},0,{"v":9315,"d":"9,315"},{"$nulls":3},{"v":4657.5,"d":"4,658"},{"v":4657.5,"d":"4,658"}]
[{"$nulls":3},"OTROS COSTOS"]
[{"$nulls":3},"ALQUILER TALLER VESTUARIO","Meses",0,1,0,0,0]
[{"$nulls":3},"COMPRAS INSUMOS VESTUARIO (Percheros, etiquetas, fundas,  vs.)","Total ",{"v":15525.000000000002,"d":"15,525"},1,{"v":15525.000000000002,"d":"15,525"},{"v":3260.2500000000005,"d":"3,260"},{"v":18785.250000000004,"d":"18,785"},null,null,{"v":12420.000000000002,"d":"12,420"},{"v":3105.0000000000005,"d":"3,105"}]
[null,null,0,null,null,"TOTAL RUBRO 7",null,{"v":250087.5,"d":"250,088"},{"v":50562.225,"d":"50,562"},{"v":300649.725,"d":"300,650"},null,null,{"v":192618,"d":"192,618"},{"v":52812,"d":"52,812"},{"v":4657.5,"d":"4,658"},{"v":250087.5,"d":"250,088"}]
[]
[null,null,8,"MAQUILLAJE","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"COMPRA MATERIALES","Total ",{"v":20958.75,"d":"20,959"},1,{"v":20958.75,"d":"20,959"},{"v":4401.3375,"d":"4,401"},{"v":25360.0875,"d":"25,360"},null,null,{"v":16767,"d":"16,767"},{"v":4191.75,"d":"4,192"}]
[{"$nulls":3},"REALIZACIONES Y EFECTOS","Total ",0,1,0,0,0]
[{"$nulls":3},"ALQUILERES"]
[{"$nulls":3},"SET MAQUILLAJE y Peinado","Sem.",{"v":7762.500000000001,"d":"7,763"},6,{"v":46575.00000000001,"d":"46,575"},0,{"v":46575.00000000001,"d":"46,575"},{"$nulls":3},{"v":46575.00000000001,"d":"46,575"}]
[{"$nulls":3},"SET especial para Efectos","Sem.",0,6,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"OTROS (postizos, tatuajes, etc)","Sem.",0,0,0,0,0,{"$nulls":3},0]
[null,null,0,null,null,"TOTAL RUBRO 8",null,{"v":67533.75,"d":"67,534"},{"v":4401.3375,"d":"4,401"},{"v":71935.08750000001,"d":"71,935"},null,null,{"v":16767,"d":"16,767"},{"v":50766.75000000001,"d":"50,767"},0,{"v":67533.75,"d":"67,534"}]
[]
[null,null,9,"UTILERIA","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"COMPRA / REALIZACIONES","Total ",{"v":232875.00000000003,"d":"232,875"},1,{"v":232875.00000000003,"d":"232,875"},{"v":48903.75000000001,"d":"48,904"},{"v":281778.75000000006,"d":"281,779"},null,null,{"v":116437.50000000001,"d":"116,438"},{"v":116437.50000000001,"d":"116,438"}]
[{"$nulls":3},"OTROS, ALQUILERES,  Ambientación, ..etc.","Total ",{"v":310500,"d":"310,500"},1,{"v":310500,"d":"310,500"},0,{"v":310500,"d":"310,500"},null,null,{"v":248400,"d":"248,400"},{"v":62100,"d":"62,100"}]
[null,null,0,null,null,"TOTAL RUBRO 9",null,{"v":543375,"d":"543,375"},{"v":48903.75000000001,"d":"48,904"},{"v":592278.75,"d":"592,279"},null,null,{"v":364837.5,"d":"364,838"},{"v":178537.5,"d":"178,538"},0,{"v":543375,"d":"543,375"}]
[]
[null,null,10,"ESCENOGRAFIA","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"COMPRA MATERIALES","Total ",{"v":232875.00000000003,"d":"232,875"},1,{"v":232875.00000000003,"d":"232,875"},{"v":48903.75000000001,"d":"48,904"},{"v":281778.75000000006,"d":"281,779"},null,null,{"v":163012.5,"d":"163,013"},{"v":69862.5,"d":"69,863"}]
[{"$nulls":3},"REALIZACIONES / MODIFICACIONES DECORADOS, pinturas, jardindría, herrería, etc.","Total ",{"v":388125,"d":"388,125"},1,{"v":388125,"d":"388,125"},{"v":81506.25,"d":"81,506"},{"v":469631.25,"d":"469,631"},null,null,{"v":271687.5,"d":"271,688"},{"v":116437.5,"d":"116,438"}]
[{"$nulls":3},"OTROS, reparaciones, arreglos, etc.","Total ",{"v":77625,"d":"77,625"},1,{"v":77625,"d":"77,625"},null,{"v":77625,"d":"77,625"},{"$nulls":3},{"v":38812.5,"d":"38,813"},{"v":38812.5,"d":"38,813"}]
[null,null,0,null,null,"TOTAL RUBRO 10",null,{"v":698625,"d":"698,625"},{"v":130410,"d":"130,410"},{"v":829035,"d":"829,035"},null,null,{"v":434700,"d":"434,700"},{"v":225112.5,"d":"225,113"},{"v":38812.5,"d":"38,813"},{"v":698625,"d":"698,625"}]
[]
[null,null,11,"LOCACIONES","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[null,null,2,"ALQUILERES"]
[{"$nulls":3},"Locación Principal 1","Total ",{"v":178875,"d":"178,875"},1,{"v":178875,"d":"178,875"}]
[{"$nulls":3},"Locación Principal 2","Total ",{"v":108675,"d":"108,675"},1,{"v":108675,"d":"108,675"}]
[{"$nulls":3},"Locación Secundaria 1","Total ",{"v":54337.5,"d":"54,338"},1,{"v":54337.5,"d":"54,338"}]
[{"$nulls":3},"Locación Secundaria 2","Total ",{"v":54337.5,"d":"54,338"},1,{"v":54337.5,"d":"54,338"}]
[{"$nulls":3},"Locación Secundaria 3","Total ",{"v":35707.5,"d":"35,708"},1,{"v":35707.5,"d":"35,708"}]
[{"$nulls":3},"Locación Secundaria 4","Total ",{"v":31050.000000000004,"d":"31,050"},1,{"v":31050.000000000004,"d":"31,050"}]
[{"$nulls":3},"Otras Locaciones","Días",{"v":18630,"d":"18,630"},5,{"v":93150,"d":"93,150"}]
[{"$nulls":4},"SUB TOTAL ",{"v":556132.5,"d":"556,133"}]
[{"$nulls":3},"Porcentual por días de ARMADO y DESARME",{"v":0.3,"d":"30 %"},{"v":556132.5,"d":"556,133"},1,{"v":166839.75,"d":"166,840"},0,{"v":722972.25,"d":"722,972"},null,null,{"v":289188.9,"d":"289,189"},{"v":433783.35,"d":"433,783"}]
[{"$nulls":3},"ALQUILER LOCACIONES PARA CATERING","Días",{"v":10091.25,"d":"10,091"},15,{"v":151368.75,"d":"151,369"},0,{"v":151368.75,"d":"151,369"},null,null,45410.625,105958.125]
[{"$nulls":3},"PERMISOS DE RODAJE (20% de lista por película INCAA)"]
[{"$nulls":3},"BASET - Habilitación Vía Pública (semestral) ","Total ",{"v":5150,"d":"5,150"},1,{"v":5150,"d":"5,150"}]
[{"$nulls":3},"BASET - Cortes de Calle \"Resto de la Ciudad\" 50% Diurno y 50 % Nocturno","Días ",{"v":1040,"d":"1,040"},20,{"v":20800,"d":"20,800"}]
[{"$nulls":3},"BASET - Reducción Carril para despeje \"Resto de la Ciudad\" 50% D y 50 % N","Días ",550,10,{"v":5500,"d":"5,500"}]
[{"$nulls":3},"BASET - Jornada con Bocacalle \"Resto de la Ciudad\" 50% D y 50 % N","Días ",{"v":4160,"d":"4,160"},2,{"v":8320,"d":"8,320"}]
[{"$nulls":3},"BASET - Estacionamiento vehiculos Recorrido con Base","Días ",485,10,{"v":4850,"d":"4,850"}]
[{"$nulls":3},"BASET - Espacios Verdes, jornadas de rodaje ","Días ",{"v":11370,"d":"11,370"},1,{"v":11370,"d":"11,370"}]
[{"$nulls":3},"Otros, GESTOR, Formularios ","Sem.",{"v":6210,"d":"6,210"},7,{"v":43470,"d":"43,470"},0,{"v":99460,"d":"99,460"},null,null,{"v":29838,"d":"29,838"},{"v":69622,"d":"69,622"}]
[{"$nulls":3},"AUTOS DE ACCION / AMBIENTACION"]
[{"$nulls":3},"Autos personajes Principales","Días ",{"v":7762.500000000001,"d":"7,763"},5,{"v":38812.50000000001,"d":"38,813"},0,{"v":38812.50000000001,"d":"38,813"},null,null,{"v":11643.750000000002,"d":"11,644"},{"v":27168.750000000004,"d":"27,169"}]
[{"$nulls":3},"Autos Personajes Secundarios","Días ",{"v":6986.250000000001,"d":"6,986"},3,{"v":20958.750000000004,"d":"20,959"},0,{"v":20958.750000000004,"d":"20,959"},null,null,{"v":6287.625000000001,"d":"6,288"},{"v":14671.125000000002,"d":"14,671"}]
[{"$nulls":3},"Autos ambiente, Cruces, etc.","Total ",{"v":3105,"d":"3,105"},20,{"v":62100,"d":"62,100"},0,{"v":62100,"d":"62,100"},{"$nulls":3},{"v":62100,"d":"62,100"}]
[{"$nulls":3},"OTROS"]
[{"$nulls":3},"ANIMALES","Total ",0,1,0]
[{"$nulls":3},"……………(a definir)","Total ",0,1,0]
[null,null,2,null,null,"TOTAL RUBRO 11",null,{"v":1095672.25,"d":"1,095,672"},0,{"v":1095672.25,"d":"1,095,672"},null,null,{"v":382368.9,"d":"382,369"},{"v":713303.35,"d":"713,303"},0,{"v":1095672.25,"d":"1,095,672"}]
[]
[null,null,12,"MATERIAL DE ARCHIVO","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"CONTRATACIONES DE MATERIAL DE ARCHIVO (gráfico, filmico, TV, radial, etc)","Total ",{"v":0,"d":"0.00"},1,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"OTROS (permisos, licencias, autorizaciones, cesiones)","Total ",{"v":0,"d":"0.00"},1,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,0,null,null,"TOTAL RUBRO 12",null,0,0,0,null,null,0,0,0,0]
[]
[null,null,13,"MUSICA","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"COMPOSITOR (Música fondo, leit-motiv, etc.) AUTORIA INTEGRAL (SADAIC. Mín Valor P $ 330.000.- enero 2019) + 40%","Total ",{"v":461999.99999999994,"d":"462,000"},1,{"v":461999.99999999994,"d":"462,000"},0,{"v":461999.99999999994,"d":"462,000"},{"$nulls":4},{"v":461999.99999999994,"d":"462,000"}]
[{"$nulls":3},"MUSICA ORIGINAL INCIDENTAL con UN Leimotiv (SADEM. Mínimo $ 120953,56.- .- tarifas 2019) + 40%","Total ",{"v":169334.984,"d":"169,335"},1,{"v":169334.984,"d":"169,335"},0,{"v":169334.984,"d":"169,335"},{"$nulls":4},{"v":169334.984,"d":"169,335"}]
[{"$nulls":3},"MUSICOS (SADEM) Por la pelicula ","Total ",{"v":62100.00000000001,"d":"62,100"},1,{"v":62100.00000000001,"d":"62,100"},0,{"v":62100.00000000001,"d":"62,100"},{"$nulls":4},{"v":62100.00000000001,"d":"62,100"}]
[{"$nulls":3},"DERECHOS - INCLUSIONES (SADAIC) ","Temas ",{"v":65400,"d":"65,400"},2,{"v":130800,"d":"130,800"},0,{"v":130800,"d":"130,800"},{"$nulls":4},{"v":130800,"d":"130,800"}]
[{"$nulls":3},"SALA DE GRABACION / PRODUCCION MUSICAL","Total ",{"v":46575,"d":"46,575"},1,{"v":46575,"d":"46,575"},{"v":9780.75,"d":"9,781"},{"v":56355.75,"d":"56,356"},{"$nulls":4},{"v":46575,"d":"46,575"}]
[{"$nulls":3},"OTROS COSTOS","Total ",0,1,0,0,0,{"$nulls":4},0]
[null,null,0,null,null,"TOTAL RUBRO 13",null,{"v":870809.9839999999,"d":"870,810"},{"v":9780.75,"d":"9,781"},{"v":880590.7339999999,"d":"880,591"},null,null,0,0,{"v":870809.9839999999,"d":"870,810"},{"v":870809.9839999999,"d":"870,810"}]
[]
[null,null,14,"MATERIAL VIRGEN","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"NEGATIVO 35mm / POSITIVO  35 mm",null,0,0,0,0,0]
[{"$nulls":3},"DISCOS DUROS EXTERNOS"]
[{"$nulls":3},"Para Material Crudo y Back Up + entrega de Materiales + Tránsito y Edición Offline","Total ",{"v":70200,"d":"70,200"},1,{"v":70200,"d":"70,200"},{"v":7371,"d":"7,371"},{"v":77571,"d":"77,571"},null,null,{"v":35100,"d":"35,100"},null,{"v":35100,"d":"35,100"}]
[{"$nulls":3},"MATERIAL PARA SONIDO (registro directo) ","Total ",{"v":8775,"d":"8,775"},1,{"v":8775,"d":"8,775"},{"v":1842.75,"d":"1,843"},{"v":10617.75,"d":"10,618"},null,null,{"v":7020,"d":"7,020"},{"v":1755,"d":"1,755"}]
[{"$nulls":3},"OTROS MATERIALES","Total ",{"v":8775,"d":"8,775"},1,{"v":8775,"d":"8,775"},{"v":1842.75,"d":"1,843"},{"v":10617.75,"d":"10,618"},null,null,{"v":7020,"d":"7,020"},{"v":1755,"d":"1,755"}]
[null,null,0,null,null,"TOTAL RUBRO 14",null,{"v":87750,"d":"87,750"},{"v":11056.5,"d":"11,057"},{"v":98806.5,"d":"98,807"},null,null,{"v":49140,"d":"49,140"},{"v":3510,"d":"3,510"},{"v":35100,"d":"35,100"},{"v":87750,"d":"87,750"}]
[]
[null,null,15,"PROCESO DE LABORATORIO","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"PROCESOS - POST PRODUCCION On-Line  2K/4K"]
[{"$nulls":3},"Transferencia data. 2K/4K Conforming. Dosificación digital de color en Assimilate SCRATCH 8,5"]
[{"$nulls":3},"Proyección 2K en tiempo real Christie Solaria DLP Cinema"]
[{"$nulls":3},"Inserción de Gráfica, VFX y Audio (provistos por el cliente)."]
[{"$nulls":3},"Secuencia de Cuadros DPX para DCP."]
[{"$nulls":3},"MASTER  2k en formato digital"]
[{"$nulls":3},"(3 jornadas de Conforming, 6 Jornadas de Corrección de Color, 2 Jornadas Online).","Total ",{"v":310500,"d":"310,500"},1,{"v":310500,"d":"310,500"},{"v":65205,"d":"65,205"},{"v":375705,"d":"375,705"},{"$nulls":4},{"v":310500,"d":"310,500"}]
[{"$nulls":3},"GENERACION DE DCP"]
[{"$nulls":3},"Secuencia de Cuadros Tiff/ Dpx para DCP"]
[{"$nulls":3},"Generación Master DCP QUBE para Proyección Digital "]
[{"$nulls":3},"INCLUYE - Copia DCP a disco rígido ","Total ",{"v":34155,"d":"34,155"},1,{"v":34155,"d":"34,155"},{"v":7172.55,"d":"7,173"},{"v":41327.55,"d":"41,328"},{"$nulls":4},{"v":34155,"d":"34,155"}]
[{"$nulls":3},"LTO"]
[{"$nulls":3},"Back up en soporte LTO6 (2,5TB)","Total ",{"v":12420,"d":"12,420"},1,{"v":12420,"d":"12,420"},{"v":2608.2,"d":"2,608"},{"v":15028.2,"d":"15,028"},{"$nulls":4},{"v":12420,"d":"12,420"}]
[{"$nulls":3},"TRANSCRIPCION DE IMAGEN DATA a FILMICO (Incluye mat. Virgen)"]
[{"$nulls":3},"Largometraje de 90 minutos en impresora ARRI LASER + Transfer de Audio"]
[{"$nulls":3}," + Transcripción sonido (2600 mts. Aprox) + Copia Rectificada de 2600 mts. Aprox. ","Total ",0,1,0,0,0,{"$nulls":4},0]
[{"$nulls":3},"FOTO FIJA","Total ",{"v":10000,"d":"10,000"},1,{"v":10000,"d":"10,000"},{"v":2100,"d":"2,100"},{"v":12100,"d":"12,100"},null,null,0,{"v":2000,"d":"2,000"},{"v":8000,"d":"8,000"}]
[{"$nulls":3},"OTROS - Bajada de Material - Dailis (incluído en alq. Equipos)","Total ",0,6,0,0,0,null,null,0,0]
[null,null,0,null,null,"TOTAL RUBRO 15",null,{"v":367075,"d":"367,075"},{"v":77085.75,"d":"77,086"},{"v":444160.75,"d":"444,161"},null,null,0,{"v":2000,"d":"2,000"},{"v":365075,"d":"365,075"},{"v":367075,"d":"367,075"}]
[]
[null,null,16,"EDICION","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"SALA DE EDICION (Post Producción Offline HD)"]
[{"$nulls":3},"NO INCLUYE EDITOR / ASISTENTE (Contemplado en Pnal TECNICO)"]
[{"$nulls":3},"Islas edición Offline. Software de Edición: Final Cut 7.0 / Avid Symphony 6.0.3."]
[{"$nulls":3},"Digitalización de material. Plataforma: Apple Intel – 2 Monitores HD 23”."]
[{"$nulls":3},"Almacenaje: Raid 4TB +Instalaciones:  (Lunes a Viernes de 10 a 19hs).","Sem.",{"v":17853.75,"d":"17,854"},10,{"v":178537.5,"d":"178,538"},{"v":37492.875,"d":"37,493"},{"v":216030.375,"d":"216,030"},{"$nulls":3},{"v":53561.25,"d":"53,561"},{"v":124976.25,"d":"124,976"}]
[{"$nulls":3},"OTROS"]
[{"$nulls":3},"PAQUETE GRAFICO - DISEÑO de TITULOS, rodante, placas, etc.","Total ",{"v":100000,"d":"100,000"},1,{"v":100000,"d":"100,000"},{"v":21000,"d":"21,000"},{"v":121000,"d":"121,000"},{"$nulls":4},{"v":100000,"d":"100,000"}]
[{"$nulls":3},"MATERIALES VARIOS EDICION.","Total ",{"v":6750,"d":"6,750"},1,{"v":6750,"d":"6,750"},null,{"v":6750,"d":"6,750"},{"$nulls":3},{"v":3375,"d":"3,375"},{"v":3375,"d":"3,375"}]
[null,null,0,null,null,"TOTAL RUBRO 16",null,{"v":285287.5,"d":"285,288"},{"v":58492.875,"d":"58,493"},{"v":343780.375,"d":"343,780"},null,null,0,{"v":56936.25,"d":"56,936"},{"v":228351.25,"d":"228,351"},{"v":285287.5,"d":"285,288"}]
[]
[null,null,17,"PROCESOS DE SONIDO"," Unidad","Importe","Cantidad","SUB TOTAL","IVA","TOTAL",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"PROCESO DE POST INTEGRAL"]
[{"$nulls":3},"LOS TECNICOS afectados a los porcesos de post de sonido estan incluídos y considerados cn contratos de SICA "]
[{"$nulls":3},"x Ejemplo: Artista de Foley, Ing. Grabación, Técnicos  y asistentes de Edición, Mezclador, etc"]
[{"$nulls":3},"No incluye Director de Sonido  el cual esta en personal Técnico"]
[{"$nulls":3},"GRABACION"]
[{"$nulls":3},"Digitalización , Grabación Doblajes, Grabación Foley o Sonorización, Estudio "]
[{"$nulls":3},"Selección y Sincronización, Materiales e insumos. Honorarios Ing. Grabación "]
[{"$nulls":3},"EDICION"]
[{"$nulls":3},"Digitalización , Transferencia del material a disco duro, Sincronización vía OMF"]
[{"$nulls":3},"Limpieza / Edición y Armado Diálogos,FX Especiales, Ambientes y ruidos"]
[{"$nulls":3},"Edición y Armado de Foley, de M+E del Film, de Trailer para Cine"]
[{"$nulls":3},"Diseño Integral Banda Sonora, Materiales, Honorarios Técnicos de Edicion "]
[{"$nulls":3},"MIX FINAL FORMATO 5.1"]
[{"$nulls":3},"Transferencia del material a disco duro, Mix Film Formato 5.1, Mix Trailer Cine Formato 5.1"]
[{"$nulls":3},"Mix Banda Internacional 5.1 Film (M+E), Mix Spot TV y/o Radio del Film Formato Stereo"]
[{"$nulls":3},"Transfer Mix Audio Film para versión PAL, Transfer Mix Audio Film para versión DVD / BLURAY"]
[{"$nulls":3},"Estudio de Mezcla de Sonido (8 jornadas)"]
[{"$nulls":3},"Jornada Print – Master Film DCP, Materiales de audio e insumos necesarios"]
[{"$nulls":3},"Por todos estos servicios se cotiza la suma global de:","Total ",{"v":884250,"d":"884,250"},1,{"v":884250,"d":"884,250"},{"v":185692.5,"d":"185,693"},{"v":1069942.5,"d":"1,069,943"},{"$nulls":3},{"v":265275,"d":"265,275"},{"v":618975,"d":"618,975"}]
[{"$nulls":3},"SALA DE MEZCLAS - INCLUIDO EN PROCESO DE POST INTEGRAL - 8 jornadas","Días ",0,10,0,0,0,{"$nulls":4},0]
[{"$nulls":3},"DERECHOS DOLBY (+ Gastos Consultor ) - No se INCLUYE - Finalización en DCP",null,0,1,0,0,0,{"$nulls":4},0]
[null,null,0,null,null,"TOTAL RUBRO 17",null,{"v":884250,"d":"884,250"},{"v":185692.5,"d":"185,693"},{"v":1069942.5,"d":"1,069,943"},null,null,0,{"v":265275,"d":"265,275"},{"v":618975,"d":"618,975"},{"v":884250,"d":"884,250"}]
[]
[null,null,18,"EQUIPOS DE CAMARAS Y LUCES","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"CAMARA"]
[{"$nulls":3},"1 Cámara ARRI Alexa Mini / ALEXA Mini ARRIRAW License Key / ALEXA Mini 4:3 License Key"]
[{"$nulls":3},"3 Tarjetas Cfast 2.0 de 256 Gb/ 1 ARRI CFast 2.0 Card Reader / 1 Follow Focus ARRI FF-5 "]
[{"$nulls":3},"1 Monitor On Board HD 5.6\".Tv Logic VFM-056. / 1 Cabezal Sachtler 7&7 Video 25 (150mm)."]
[{"$nulls":3},"Set de Lentes Cooke S4 T 2.0 / (18mm, 25mm, 35mm, 50mm, 75mm, 135mm) Montura PL."]
[{"$nulls":3},"VTR (Monitores, soportes, Etc) + Accesorios (Cabezal, Trípodes, filtros, baterías etc.)","Sem.",{"v":140940,"d":"140,940"},6,{"v":845640,"d":"845,640"},{"v":177584.4,"d":"177,584"},{"v":1023224.4,"d":"1,023,224"},null,null,{"v":140940,"d":"140,940"},{"v":704700,"d":"704,700"}]
[{"$nulls":3},"VIDEO ASSIST DIGITAL y ESTACION DE BAJADA"]
[{"$nulls":3},"Recorder HD Sound & Devices Pix 240, Apple ProRes 422 HQ - 10 Bit"]
[{"$nulls":3},"Monitor HD 5”., Lector de Discos, 2 Discos Rígido 300 GB c/u."]
[{"$nulls":3},"1 Mac Mini (Puerto Thunderboldt), Software (Final Cut Pro, RED Cine X, XDCAM Clip Browser)."]
[{"$nulls":3},"1 Monitor HD. Cables y Accesorios periféricos.","Sem.",{"v":25920,"d":"25,920"},6,{"v":155520,"d":"155,520"},{"v":32659.199999999997,"d":"32,659"},{"v":188179.2,"d":"188,179"},null,null,{"v":25920,"d":"25,920"},{"v":129600,"d":"129,600"}]
[{"$nulls":3},"LUCES"]
[{"$nulls":3},"Faroles: H.M.I. - Par light -  Tungsteno"]
[{"$nulls":3},"Accesorios (Trípodes, líneas, tableros, zapatillas, Etc.)","Sem.",{"v":129600.00000000001,"d":"129,600"},6,{"v":777600.0000000001,"d":"777,600"},{"v":163296.00000000003,"d":"163,296"},{"v":940896.0000000001,"d":"940,896"},null,null,{"v":129600.00000000001,"d":"129,600"},{"v":648000.0000000001,"d":"648,000"}]
[{"$nulls":3},"GRIP"]
[{"$nulls":3},"Dolly (LIGHTWEIGHT DOLLY PANTHER)"]
[{"$nulls":3},"Accesorios ( Vías rectas y curvas, escaleras, bolsas, 3 medidas, Tamizadores , Etc)","Sem.",{"v":40500,"d":"40,500"},6,{"v":243000,"d":"243,000"},{"v":51030,"d":"51,030"},{"v":294030,"d":"294,030"},null,null,{"v":40500,"d":"40,500"},{"v":202500,"d":"202,500"}]
[{"$nulls":3},"CONSUMOS, REPOSICIONES, ROTURAS"]
[{"$nulls":3}," % sobre TOTAL de  Alquiler de: Cámaras, Luces, Usinas, Grip","% sobre Total",{"v":2152170,"d":"2,152,170"},{"v":0.1,"d":"10.00 %"},{"v":215217,"d":"215,217"},{"v":45195.57,"d":"45,196"},{"v":260412.57,"d":"260,413"},{"$nulls":4},{"v":215217,"d":"215,217"}]
[{"$nulls":3},"EQUIPOS DE SONIDO"]
[{"$nulls":3},"Grabador Digital Hard Drive FOSTEX FR-2 / TASCAM HD"]
[{"$nulls":3},"Sist. Inalámbrico Lectrosonic, Sanken UHF / Sennheizer Serie EW100 UHF"]
[{"$nulls":3},"Micrófonos de boom Sennheizer 416 Phantom  / Shure VP88 Stereo"]
[{"$nulls":3},"Consolas, Auriculares, carro portaequipos, accesorios, etc. TOTAL.","Sem.",{"v":31050.000000000004,"d":"31,050"},6,{"v":186300.00000000003,"d":"186,300"},{"v":39123.00000000001,"d":"39,123"},{"v":225423.00000000003,"d":"225,423"},{"$nulls":3},{"v":186300.00000000003,"d":"186,300"}]
[{"$nulls":3},"EQUIPOS DE COMUNICACIÓN (Handies)"]
[{"$nulls":3},"20 equipos Motorola ep-450 + Accesorios, cargadores, Baterías, "]
[{"$nulls":3},"Zapatilla múltiples, Caja de traslado, TOTAL.","Total ",{"v":8849.25,"d":"8,849"},6,{"v":53095.5,"d":"53,096"},{"v":11150.055,"d":"11,150"},{"v":64245.555,"d":"64,246"},{"$nulls":3},{"v":53095.5,"d":"53,096"}]
[{"$nulls":3},"OTROS"]
[{"$nulls":3},"STEADYCAM con Operador y Asistente","Días",{"v":44000,"d":"44,000"},1,{"v":44000,"d":"44,000"},{"v":9240,"d":"9,240"},{"v":53240,"d":"53,240"},{"$nulls":3},{"v":44000,"d":"44,000"}]
[{"$nulls":3},"GRIPS Para Autos (lateral y Frontal) / CAMARA CAR y FLAT CAR - Con Operadores","Días",{"v":32000,"d":"32,000"},1,{"v":32000,"d":"32,000"},{"v":6720,"d":"6,720"},{"v":38720,"d":"38,720"},{"$nulls":3},{"v":32000,"d":"32,000"}]
[{"$nulls":3},"Easy Rig","Sem.",{"v":16000,"d":"16,000"},1,{"v":16000,"d":"16,000"},{"v":3360,"d":"3,360"},{"v":19360,"d":"19,360"},{"$nulls":3},{"v":16000,"d":"16,000"}]
[{"$nulls":3},"GRUA ","Días",0,1,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"ALQUILER EQUIPAMIENTO ESPECIAL para LUCES (Grúas, etc.)","Días",0,2,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"COMPRAS VARIAS - para CAMARA, LUCES, GRIP Y SONIDO","Total ",{"v":186300,"d":"186,300"},1,{"v":186300,"d":"186,300"},{"v":39123,"d":"39,123"},{"v":225423,"d":"225,423"},null,null,{"v":186300,"d":"186,300"}]
[null,null,0,null,null,"TOTAL RUBRO 18",null,{"v":2754672.5,"d":"2,754,673"},{"v":578481.225,"d":"578,481"},{"v":3333153.725,"d":"3,333,154"},null,null,{"v":523260,"d":"523,260"},{"v":2016195.5,"d":"2,016,196"},{"v":215217,"d":"215,217"},{"v":2754672.5,"d":"2,754,673"}]
[]
[null,null,19,"EFECTOS ESPECIALES","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"CONTRATACION EFECTOS ESPECIALES - Por la película","Total ",{"v":162000,"d":"162,000"},1,{"v":162000,"d":"162,000"},{"v":34020,"d":"34,020"},{"v":196020,"d":"196,020"},null,null,{"v":48600,"d":"48,600"},{"v":113400,"d":"113,400"}]
[{"$nulls":3},"OTROS - MATERIALES","Total ",0,1,0,0,0,null,null,0,0]
[null,null,0,null,null,"TOTAL RUBRO 19",null,{"v":162000,"d":"162,000"},{"v":34020,"d":"34,020"},{"v":196020,"d":"196,020"},null,null,{"v":48600,"d":"48,600"},{"v":113400,"d":"113,400"},0,{"v":162000,"d":"162,000"}]
[]
[null,null,20,"MOVILIDAD","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[null,null,2,"VEHICULOS DE PRODUCCION"]
[{"$nulls":3},"Departamento de Producción  (S/Chofer) Incluye KM","Sem.",{"v":8100.000000000001,"d":"8,100"},12,{"v":97200.00000000001,"d":"97,200"},null,{"v":97200.00000000001,"d":"97,200"},null,null,{"v":48600.00000000001,"d":"48,600"},{"v":48600.00000000001,"d":"48,600"},0]
[{"$nulls":3},"Actores  (con chofer)","Sem.",{"v":8100,"d":"8,100"},6,{"v":48600,"d":"48,600"},null,{"v":48600,"d":"48,600"},null,null,0,{"v":48600,"d":"48,600"},0]
[{"$nulls":3},"Locaciones (S/Chofer) Incluye KM","Sem.",{"v":8100.000000000001,"d":"8,100"},12,{"v":97200.00000000001,"d":"97,200"},null,{"v":97200.00000000001,"d":"97,200"},null,null,{"v":48600.00000000001,"d":"48,600"},{"v":48600.00000000001,"d":"48,600"},0]
[{"$nulls":3},"Departamento de Arte y Vestuario (con Chofer)","Sem.",{"v":16200.000000000002,"d":"16,200"},10,{"v":162000.00000000003,"d":"162,000"},null,{"v":162000.00000000003,"d":"162,000"},null,null,{"v":48600.00000000001,"d":"48,600"},{"v":97200.00000000001,"d":"97,200"},{"v":16200.000000000015,"d":"16,200"}]
[{"$nulls":3},"VAN Scouting y traslados X 2 - 100 km. Libres","Días",{"v":9720,"d":"9,720"},3,{"v":29160,"d":"29,160"},null,{"v":29160,"d":"29,160"},null,null,{"v":29160,"d":"29,160"},0,0]
[{"$nulls":3},"otros…..","Sem.",0,1,0,null,0,null,null,0,null,0]
[{"$nulls":3},"TAXIS - REMISES - TRENES - SUBTERRANEOS - Etc.","Sem.",{"v":16200.000000000002,"d":"16,200"},12,{"v":194400.00000000003,"d":"194,400"},null,{"v":194400.00000000003,"d":"194,400"},null,null,{"v":58320.00000000001,"d":"58,320"},{"v":116640.00000000001,"d":"116,640"},{"v":19440.000000000015,"d":"19,440"}]
[{"$nulls":3},"PEAJES, GARAGES, ESTACIONAMIENTOS Y LAVADO DE RODADOS","Sem.",{"v":9720,"d":"9,720"},12,{"v":116640,"d":"116,640"},null,{"v":116640,"d":"116,640"},null,null,{"v":34992,"d":"34,992"},{"v":69984,"d":"69,984"},{"v":11664,"d":"11,664"}]
[null,null,4,"MOTORHOMES, TRAILERS Y CAMIONES DE CARGA"]
[{"$nulls":3},"CAMARA Y SONIDO (Chico)","Sem.",{"v":32400.000000000004,"d":"32,400"},6,{"v":194400.00000000003,"d":"194,400"}]
[{"$nulls":3},"MATERIAL ELECTRICO y GRIP (8 mts.)","Sem.",{"v":38880,"d":"38,880"},6,{"v":233280,"d":"233,280"}]
[{"$nulls":3},"UTILERIA / PRODUCCION (6 mts","Sem.",{"v":35640,"d":"35,640"},6.5,{"v":231660,"d":"231,660"}]
[{"$nulls":3},"MOTOR HOME VESTUARIO/ Maquillaje","Sem.",{"v":32400.000000000004,"d":"32,400"},6.5,{"v":210600.00000000003,"d":"210,600"}]
[{"$nulls":3},"MOTOR HOME - ACTORES PRINCIPALES","Sem.",{"v":32400.000000000004,"d":"32,400"},6.5,{"v":210600.00000000003,"d":"210,600"}]
[{"$nulls":4},"Sem.",0,0,0,{"v":226913.4,"d":"226,913"},{"v":1307453.4,"d":"1,307,453"},null,null,{"v":108054,"d":"108,054"},{"v":972486,"d":"972,486"}]
[{"$nulls":3},"PASAJES AL INTERIOR"]
[{"$nulls":3},"Aereos","Cant.",0,0,0]
[{"$nulls":3},"Micro","Cant.",0,0,0,null,0]
[{"$nulls":3},"PASAJES AL EXTERIOR"]
[{"$nulls":3},"Gastos transporte aeropuertos","Total ",0,0,0]
[{"$nulls":3},"Tickets aéreos","Cant.",0,0,0,null,0]
[{"$nulls":3},"FLETES DE EQUIPOS Y UTILERA (Mínimo 3 hs por jornada)"]
[{"$nulls":3},"FLETES (Camión Mediano)  - 3 hsx día a $ 945x Hora","Días",{"v":2835,"d":"2,835"},12,{"v":34020,"d":"34,020"},{"v":7144.2,"d":"7,144"},{"v":41164.2,"d":"41,164"},null,null,{"v":10206,"d":"10,206"},{"v":20412,"d":"20,412"},{"v":3402,"d":"3,402"}]
[{"$nulls":3},"Pnal. (carga y descarga) 2 personas - Mínimo 3 hs x día a $ 243.- x Hora","Días",{"v":1458,"d":"1,458"},12,{"v":17496,"d":"17,496"},{"v":3674.16,"d":"3,674"},{"v":21170.16,"d":"21,170"},null,null,{"v":5248.8,"d":"5,249"},{"v":10497.6,"d":"10,498"},{"v":1749.6000000000004,"d":"1,750"}]
[{"$nulls":3},"OTROS"]
[{"$nulls":3},"Transporte vehículos de acción","Total ",0,0,0]
[{"$nulls":3},"Transporte equipos especiales (gruas, construcciones luces, etc)","Total ",0,0,0,0,0,{"$nulls":3},0]
[null,null,6,null,null,"TOTAL RUBRO 20",null,{"v":1877256,"d":"1,877,256"},{"v":237731.76,"d":"237,732"},{"v":2114987.76,"d":"2,114,988"},null,null,{"v":391780.8,"d":"391,781"},{"v":1433019.6,"d":"1,433,020"},{"v":52455.60000000003,"d":"52,456"},{"v":1877256.0000000002,"d":"1,877,256"}]
[]
[null,null,21,"FUERZA MOTRIZ","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"ALQUILER GENERADOR"]
[{"$nulls":3},"Generador Principal y Generador Pórtatil","Sub Total",{"v":21735,"d":"21,735"},6,{"v":130410,"d":"130,410"},{"v":27386.1,"d":"27,386"},{"v":157796.1,"d":"157,796"},null,null,{"v":21735,"d":"21,735"},{"v":108675,"d":"108,675"}]
[{"$nulls":3},"COMBUSTIBLE GENERADOR","Sem.",{"v":16875,"d":"16,875"},6,{"v":101250,"d":"101,250"},{"v":21262.5,"d":"21,263"},{"v":122512.5,"d":"122,513"},{"$nulls":3},{"v":101250,"d":"101,250"}]
[{"$nulls":3},"COMBUSTIBLE PARA RODADOS"," ",{"$nulls":8},0]
[{"$nulls":3},"AUTOS / COMBIS / CAMIONES / MOTORHOME","Total ",{"v":8437.5,"d":"8,438"},10,{"v":84375,"d":"84,375"},{"v":17718.75,"d":"17,719"},{"v":102093.75,"d":"102,094"},null,null,{"v":25312.5,"d":"25,313"},{"v":50625,"d":"50,625"},{"v":8437.5,"d":"8,438"}]
[null,null,0,null,null,"TOTAL RUBRO 21",null,{"v":316035,"d":"316,035"},{"v":66367.35,"d":"66,367"},{"v":382402.35,"d":"382,402"},null,null,{"v":47047.5,"d":"47,048"},{"v":260550,"d":"260,550"},{"v":8437.5,"d":"8,438"},{"v":316035,"d":"316,035"}]
[]
[null,null,22,"COMIDAS y ALOJAMIENTOS","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"SERVICIO DE CATERING  (Desayuno y Almuerzo ) ","Comidas x día",null,"Días rodaje"]
[{"$nulls":3},"PERSONAL TECNICO, ARTISTICO, CHOFERES, SEGURIDAD,  etc. ",67,700,30,{"v":1407000,"d":"1,407,000"}]
[{"$nulls":3},"EXTRAS por la película (Calificados, Comunes y Planillero)",165,600,1,{"v":99000,"d":"99,000"},{"v":316260,"d":"316,260"},{"v":1822260,"d":"1,822,260"},null,null,{"v":301200,"d":"301,200"},{"v":1204800,"d":"1,204,800"}]
[{"$nulls":3},"COMIDAS EN COMISIONES DIVERSAS -"]
[{"$nulls":3},"DIETAS en ………………...(nombre de la Ciudad / ciudades) "]
[{"$nulls":3},"PREPRODUCCION "]
[{"$nulls":3},"Pnal. Técnico / Realizadores","Total ",0,0,0,0,0,null,null,0]
[{"$nulls":3},"Otros","Total ",0,0,0,0,0,null,null,0]
[{"$nulls":3},"RODAJE"]
[{"$nulls":3},"Pnal. Técnico","Total ",0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"Personal Artístico","Total ",0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"Otros (prensa, pnal. seguros, onvitados, etc)","Total ",0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"POSPRODUCCION"]
[{"$nulls":3},"Pnal. Técnico / Realizadores","Total ",0,0,0,0,0,{"$nulls":4},0]
[{"$nulls":3},"Otros","Total ",0,0,0,0,0,{"$nulls":4},0]
[{"$nulls":3},"ALOJAMIENTO en ………………...(nombre de la Ciudad / ciudades) "]
[{"$nulls":3},"PREPRODUCCION "]
[{"$nulls":3},"Pnal. Técnico / Realizadores","Total ",0,0,0,0,0,null,null,0]
[{"$nulls":3},"Otros","Total ",0,0,0,0,0,null,null,0]
[{"$nulls":3},"RODAJE"]
[{"$nulls":3},"Pnal. Técnico","Total ",0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"Personal Artístico","Total ",0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"Otros (prensa, pnal. seguros, onvitados, etc)","Total ",0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"POSPRODUCCION"]
[{"$nulls":3},"Pnal. Técnico / Realizadores","Total ",0,0,0,0,0,{"$nulls":4},0]
[{"$nulls":3},"Otros","Total ",0,0,0,0,0,{"$nulls":4},0]
[{"$nulls":3},"OTROS"]
[{"$nulls":3},"AGASAJOS, PRENSA, INVITADOS","Total ",{"v":31050.000000000004,"d":"31,050"},1,{"v":31050.000000000004,"d":"31,050"},{"v":6520.500000000001,"d":"6,521"},{"v":37570.50000000001,"d":"37,571"},{"$nulls":3},{"v":31050.000000000004,"d":"31,050"}]
[{"$nulls":3},"ALQUILER/COMPRAS CARPAS /GAZEBOS Rodaje en Exteriores","Total ",{"v":35640,"d":"35,640"},1,{"v":35640,"d":"35,640"},{"v":7484.4,"d":"7,484"},{"v":43124.4,"d":"43,124"},null,null,{"v":35640,"d":"35,640"}]
[{"$nulls":3},"PERSONAL LIMPIEZA Y REACONDICIONAMIENTOS DE ESPACIOS","Sem. ",{"v":9315,"d":"9,315"},6,{"v":55890,"d":"55,890"},0,{"v":55890,"d":"55,890"},{"$nulls":3},{"v":55890,"d":"55,890"}]
[null,null,0,null,null,"TOTAL RUBRO 22",null,{"v":1628580,"d":"1,628,580"},{"v":330264.9,"d":"330,265"},{"v":1958844.9,"d":"1,958,845"},null,null,{"v":336840,"d":"336,840"},{"v":1291740,"d":"1,291,740"},0,{"v":1628580,"d":"1,628,580"}]
[]
[null,null,23,"ADMINISTRACION","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"ALQUILER DE OFICINAS ","Mes",{"v":35000,"d":"35,000"},8,{"v":280000,"d":"280,000"},{"v":58800,"d":"58,800"},{"v":338800,"d":"338,800"},null,null,{"v":92400,"d":"92,400"},{"v":95200,"d":"95,200"},{"v":92400,"d":"92,400"}]
[null,null,1,"ADMINISTRACION. Control de Costos. ","Mes",{"v":25000,"d":"25,000"},6,{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},null,null,{"v":49500,"d":"49,500"},{"v":51000.00000000001,"d":"51,000"},{"v":49499.99999999999,"d":"49,500"}]
[{"$nulls":3},"CADETERIA Y MENSAJERIA ","Mes",{"v":4657.5,"d":"4,658"},8,{"v":37260,"d":"37,260"},0,{"v":37260,"d":"37,260"},null,null,{"v":12295.800000000001,"d":"12,296"},{"v":12668.400000000001,"d":"12,668"},{"v":12295.799999999996,"d":"12,296"}]
[{"$nulls":3},"UTILES DE OFICINA ","Mes",{"v":4657.5,"d":"4,658"},8,{"v":37260,"d":"37,260"},{"v":7824.599999999999,"d":"7,825"},{"v":45084.6,"d":"45,085"},null,null,{"v":12295.800000000001,"d":"12,296"},{"v":12668.400000000001,"d":"12,668"},{"v":12295.799999999996,"d":"12,296"}]
[{"$nulls":3},"TELEFONIA FIJA BASICA + TELEFONIA POR LOCUTORIOS","Mes",{"v":3881.2500000000005,"d":"3,881"},8,{"v":31050.000000000004,"d":"31,050"},{"v":6520.500000000001,"d":"6,521"},{"v":37570.50000000001,"d":"37,571"},null,null,{"v":10246.500000000002,"d":"10,247"},{"v":10557.000000000002,"d":"10,557"},{"v":10246.499999999998,"d":"10,247"}]
[{"$nulls":3},"TELEFONIA MOVIL (promedio mensual, incluye celurares en rodaje)","Sem. ",{"v":7762.500000000001,"d":"7,763"},8,{"v":62100.00000000001,"d":"62,100"},{"v":13041.000000000002,"d":"13,041"},{"v":75141.00000000001,"d":"75,141"},null,null,{"v":20493.000000000004,"d":"20,493"},{"v":21114.000000000004,"d":"21,114"},{"v":20492.999999999996,"d":"20,493"}]
[{"$nulls":3},"HONORARIOS LEGALES","Total ",{"v":240000,"d":"240,000"},1,{"v":240000,"d":"240,000"},0,{"v":240000,"d":"240,000"},null,null,{"v":79200,"d":"79,200"},{"v":81600,"d":"81,600"},{"v":79200,"d":"79,200"}]
[{"$nulls":3},"HONORARIOS PROFESIONAL CONTABLE","Total ",{"v":240000,"d":"240,000"},1,{"v":240000,"d":"240,000"},{"v":50400,"d":"50,400"},{"v":290400,"d":"290,400"},null,null,{"v":79200,"d":"79,200"},{"v":81600,"d":"81,600"},{"v":79200,"d":"79,200"}]
[{"$nulls":3},"OTROS - Varios Producción + Gastos Bancarios. Etc. (Contempla IVA x el  50% del Total)","Total ",{"v":776250,"d":"776,250"},1,{"v":776250,"d":"776,250"},{"v":81506.25,"d":"81,506"},{"v":857756.25,"d":"857,756"},null,null,{"v":256162.5,"d":"256,163"},{"v":263925,"d":"263,925"},{"v":256162.5,"d":"256,163"}]
[null,null,1,null,null,"TOTAL RUBRO 23",null,{"v":1853920,"d":"1,853,920"},{"v":218092.35,"d":"218,092"},{"v":2072012.35,"d":"2,072,012"},null,null,{"v":611793.6,"d":"611,794"},{"v":630332.8,"d":"630,333"},{"v":611793.6,"d":"611,794"},{"v":1853920,"d":"1,853,920"}]
[]
[null,null,24,"SEGUROS","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"SEGUROS EQUIPOS / LOCACIONES"]
[{"$nulls":3},"SEGURO INTEGRAL: Equipos, Locaciones, Vestuario, Utilería, etc. + RESPONSABILIDAD CIVIL",{"$nulls":8},0,0]
[{"$nulls":3}," 0,93 % del presupuesto TOTAL Sin IVA menos los honorarios de Musico y Guión - Aprox. $ 30.000.000.-","Total ",{"v":30000000,"d":"30,000,000"},{"v":0.0093,"d":"0.93 %"},{"v":279000,"d":"279,000"},{"v":58590,"d":"58,590"},{"v":337590,"d":"337,590"},null,null,{"v":139500,"d":"139,500"},{"v":139500,"d":"139,500"}]
[{"$nulls":3},"ACCIDENTES PERSONALES","Total ",{"v":16200.000000000002,"d":"16,200"},1,{"v":16200.000000000002,"d":"16,200"},{"v":3402.0000000000005,"d":"3,402"},{"v":19602.000000000004,"d":"19,602"},null,null,{"v":1620.0000000000002,"d":"1,620"},{"v":14580.000000000002,"d":"14,580"}]
[null,null,0,null,null,"TOTAL RUBRO 24",null,{"v":295200,"d":"295,200"},{"v":61992,"d":"61,992"},{"v":357192,"d":"357,192"},null,null,{"v":141120,"d":"141,120"},{"v":154080,"d":"154,080"},0,{"v":295200,"d":"295,200"}]
[]
[null,null,25,"SEGURIDAD","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[null,null,2,"SEGURIDAD PARA FILMACION (2 pnas.)","Sem.",{"v":20182.5,"d":"20,183"},6,{"v":121095,"d":"121,095"},0,{"v":121095,"d":"121,095"},{"$nulls":3},{"v":121095,"d":"121,095"}]
[{"$nulls":3},"SEGURIDAD en  BIENES","Total ",{"v":5000,"d":"5,000"},6,{"v":30000,"d":"30,000"},0,{"v":30000,"d":"30,000"},{"$nulls":3},{"v":30000,"d":"30,000"}]
[{"$nulls":3},"OTROS (AMBULANCIA, MEDICOS)","Días",{"v":25000,"d":"25,000"},6,{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},{"$nulls":3},{"v":150000,"d":"150,000"}]
[null,null,2,null,null,"TOTAL RUBRO 25",null,{"v":301095,"d":"301,095"},0,{"v":301095,"d":"301,095"},null,null,0,{"v":301095,"d":"301,095"},0,{"v":301095,"d":"301,095"}]