{"text_format":"3","workbook":"xls","n_sheets":6,"sheets":["TOP SHEET","PRESUPUESTO 2020 Oct","SICA","AAA","SUTEP","SADAIC"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"TOP SHEET","index":0,"n_rows":59,"n_cols":16,"rows_kept":59,"merged":[[3,2,5,2],[3,3,5,3],[3,12,5,15],[58,5,58,6]],"flags":["formulas_cached_only"]}
[]
[]
[]
[{"$nulls":3},"Presupuesto Medio - OCT 2020","Preproducción",6,"Sábados",0,"Días Rodaje",30,null,null,"FINANCIERO POR ETAPAS (sin IVA)"]
[{"$nulls":4},"Rodaje",6,"Domingos",0,"Cot. Dólar",{"v":77,"d":"$77.00"}]
[{"$nulls":4},"Posproducción",9,"Hs. Ex. (x sem)",11.25]
[{"$nulls":3},"RUBROS",{"$nulls":3},"TOTAL","IVA","Total c/IVA","%",null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"dac/ octubre 2020"]
[null,null,1,"LIBRO / ARGUMENTO / GUION",{"$nulls":3},{"v":2740000,"d":"2,740,000"},0,{"v":2740000,"d":"2,740,000"},{"v":0.04248882127007184,"d":"4.2%"},null,{"v":2740000,"d":"2,740,000"},0,0,{"v":2740000,"d":"2,740,000"}]
[]
[null,null,2,"DIRECCION",{"$nulls":3},{"v":4495000,"d":"4,495,000"},{"v":471975,"d":"471,975"},{"v":4966975,"d":"4,966,975"},{"v":0.06970337649962516,"d":"7.0%"},null,{"v":1483350,"d":"1,483,350"},{"v":1528300,"d":"1,528,300"},{"v":1483350,"d":"1,483,350"},{"v":4495000,"d":"4,495,000"}]
[]
[null,null,3,"PRODUCCION",{"$nulls":3},{"v":4560000,"d":"4,560,000"},{"v":798000,"d":"798,000"},{"v":5358000,"d":"5,358,000"},{"v":0.07071132298960861,"d":"7.1%"},null,{"v":1368000,"d":"1,368,000"},{"v":1824000,"d":"1,824,000"},{"v":1368000,"d":"1,368,000"},{"v":4560000,"d":"4,560,000"}]
[]
[null,null,4,"EQUIPO TECNICO (S/ lista Marzo/2020 + 23% indicado x SICA a Dic/2020)",{"$nulls":3},{"v":12136921.42964029,"d":"12,136,921"},0,{"v":12136921.429640295,"d":"12,136,921"},{"v":0.18820565160324493,"d":"18.8%"},null,{"v":2128738.1219999995,"d":"2,128,738"},{"v":6130636.438465911,"d":"6,130,636"},{"v":3877546.869174385,"d":"3,877,547"},{"v":12136921.429640295,"d":"12,136,921"}]
[]
[null,null,5,"ELENCO (AAA según salarial Diciembre 2019 + 30% - VER solapa AAA)",{"$nulls":3},{"v":4101921.4344860003,"d":"4,101,921"},0,{"v":4101921.4344860003,"d":"4,101,921"},{"v":0.06360795864735488,"d":"6.4%"},null,{"v":690743.6002371301,"d":"690,744"},{"v":3411177.83424887,"d":"3,411,178"},0,{"v":4101921.4344860003,"d":"4,101,921"}]
[]
[null,null,6,"CARGAS SOCIALES",{"$nulls":3},{"v":4080834.0511404565,"d":"4,080,834"},0,{"v":4080834.0511404565,"d":"4,080,834"},{"v":0.063280959354646,"d":"6.3%"},null,{"v":1157303.949774137,"d":"1,157,304"},{"v":2260800.4463228085,"d":"2,260,800"},{"v":662729.6550435107,"d":"662,730"},{"v":4080834.0511404565,"d":"4,080,834"}]
[]
[null,null,7,"VESTUARIO",{"$nulls":3},{"v":440500,"d":"440,500"},{"v":87465,"d":"87,465"},{"v":527965,"d":"527,965"},{"v":0.006830775828272499,"d":"0.7%"},null,{"v":333200,"d":"333,200"},{"v":95300,"d":"95,300"},{"v":12000,"d":"12,000"},{"v":440500,"d":"440,500"}]
[]
[null,null,8,"MAQUILLAJE",{"$nulls":3},{"v":101100,"d":"101,100"},{"v":6615,"d":"6,615"},{"v":107715,"d":"107,715"},{"v":0.001567744463651191,"d":"0.2%"},null,{"v":25200,"d":"25,200"},{"v":75900,"d":"75,900"},0,{"v":101100,"d":"101,100"}]
[]
[null,null,9,"UTILERIA",{"$nulls":3},{"v":815750,"d":"815,750"},{"v":73500,"d":"73,500"},{"v":889250,"d":"889,250"},{"v":0.012649728449292375,"d":"1.3%"},null,{"v":547600,"d":"547,600"},{"v":268150,"d":"268,150"},0,{"v":815750,"d":"815,750"}]
[]
[null,null,10,"ESCENOGRAFIA",{"$nulls":3},{"v":1050000,"d":"1,050,000"},{"v":195930,"d":"195,930"},{"v":1245930,"d":"1,245,930"},{"v":0.016282212530501983,"d":"1.6%"},null,{"v":653100,"d":"653,100"},{"v":338400,"d":"338,400"},{"v":58500,"d":"58,500"},{"v":1050000,"d":"1,050,000"}]
[]
[null,null,11,"LOCACIONES",{"$nulls":3},{"v":1496100,"d":"1,496,100"},0,{"v":1496100,"d":"1,496,100"},{"v":0.023199826825603825,"d":"2.3%"},null,{"v":514610,"d":"514,610"},{"v":981490,"d":"981,490"},0,{"v":1496100,"d":"1,496,100"}]
[]
[null,null,12,"MATERIAL DE ARCHIVO",{"$nulls":3},0,0,0,{"v":0,"d":"0.0%"},null,0,0,0,0]
[]
[null,null,13,"MUSICA",{"$nulls":3},{"v":1197543.412,"d":"1,197,543"},{"v":9780.75,"d":"9,781"},{"v":1207324.162,"d":"1,207,324"},{"v":0.01857014890351095,"d":"1.9%"},null,0,0,{"v":1197543.412,"d":"1,197,543"},{"v":1197543.412,"d":"1,197,543"}]
[]
[null,null,14,"MATERIAL VIRGEN",{"$nulls":3},{"v":420000,"d":"420,000"},{"v":58800,"d":"58,800"},{"v":478800,"d":"478,800"},{"v":0.006512885012200794,"d":"0.7%"},null,{"v":252000,"d":"252,000"},{"v":28000,"d":"28,000"},{"v":140000,"d":"140,000"},{"v":420000,"d":"420,000"}]
[]
[null,null,15,"PROCESO DE LABORATORIO",{"$nulls":3},{"v":935000,"d":"935,000"},{"v":196350,"d":"196,350"},{"v":1131350,"d":"1,131,350"},{"v":0.014498922586685099,"d":"1.4%"},null,0,{"v":6000,"d":"6,000"},{"v":929000,"d":"929,000"},{"v":935000,"d":"935,000"}]
[]
[null,null,16,"EDICION",{"$nulls":3},{"v":431000,"d":"431,000"},{"v":88200,"d":"88,200"},{"v":519200,"d":"519,200"},{"v":0.006683460572044148,"d":"0.7%"},null,0,{"v":86500,"d":"86,500"},{"v":344500,"d":"344,500"},{"v":431000,"d":"431,000"}]
[]
[null,null,17,"PROCESOS DE SONIDO",{"$nulls":3},{"v":1600000,"d":"1,600,000"},{"v":336000,"d":"336,000"},{"v":1936000,"d":"1,936,000"},{"v":0.02481099052266969,"d":"2.5%"},null,0,{"v":480000,"d":"480,000"},{"v":1120000,"d":"1,120,000"},{"v":1600000,"d":"1,600,000"}]
[]
[null,null,18,"EQUIPOS DE CAMARAS Y LUCES",{"$nulls":3},{"v":4190000,"d":"4,190,000"},{"v":879900,"d":"879,900"},{"v":5069900,"d":"5,069,900"},{"v":0.06497378143124125,"d":"6.5%"},null,{"v":805000,"d":"805,000"},{"v":3085000,"d":"3,085,000"},{"v":300000,"d":"300,000"},{"v":4190000,"d":"4,190,000"}]
[]
[null,null,19,"EFECTOS ESPECIALES",{"$nulls":3},{"v":443000,"d":"443,000"},{"v":93030,"d":"93,030"},{"v":536030,"d":"536,030"},{"v":0.00686954300096417,"d":"0.7%"},null,{"v":132900,"d":"132,900"},{"v":310100,"d":"310,100"},0,{"v":443000,"d":"443,000"}]
[]
[null,null,20,"MOVILIDAD",{"$nulls":3},{"v":2916180,"d":"2,916,180"},{"v":371800.8,"d":"371,801"},{"v":3287980.8,"d":"3,287,981"},{"v":0.045220821463999306,"d":"4.5%"},null,{"v":605808,"d":"605,808"},{"v":2231352,"d":"2,231,352"},{"v":79020,"d":"79,020"},{"v":2916180,"d":"2,916,180"}]
[]
[null,null,21,"FUERZA MOTRIZ",{"$nulls":3},{"v":475000,"d":"475,000"},{"v":99750,"d":"99,750"},{"v":574750,"d":"574,750"},{"v":0.007365762811417564,"d":"0.7%"},null,{"v":70700,"d":"70,700"},{"v":391600,"d":"391,600"},{"v":12700,"d":"12,700"},{"v":475000,"d":"475,000"}]
[]
[null,null,22,"COMIDAS y ALOJAMIENTOS",{"$nulls":3},{"v":2979500,"d":"2,979,500"},{"v":606795,"d":"606,795"},{"v":3586295,"d":"3,586,295"},{"v":0.04620271641393396,"d":"4.6%"},null,{"v":631900,"d":"631,900"},{"v":2347600,"d":"2,347,600"},0,{"v":2979500,"d":"2,979,500"}]
[]
[null,null,23,"ADMINISTRACION  // INCLUYE PROTOCOLO COVID-19",{"$nulls":3},{"v":11520400,"d":"11,520,400"},{"v":1318884,"d":"1,318,884"},{"v":12839284,"d":"12,839,284"},{"v":0.17864533451085243,"d":"17.9%"},null,{"v":3801732,"d":"3,801,732"},{"v":3916936,"d":"3,916,936"},{"v":3801732,"d":"3,801,732"},{"v":11520400,"d":"11,520,400"}]
[]
[null,null,24,"SEGUROS",{"$nulls":3},{"v":910000,"d":"910,000"},{"v":153300,"d":"153,300"},{"v":1063300,"d":"1,063,300"},{"v":0.014111250859768385,"d":"1.4%"},null,{"v":361000,"d":"361,000"},{"v":549000,"d":"549,000"},0,{"v":910000,"d":"910,000"}]
[]
[null,null,25,"SEGURIDAD",{"$nulls":3},{"v":451800,"d":"451,800"},0,{"v":451800,"d":"451,800"},{"v":0.0070060034488388535,"d":"0.7%"},null,0,{"v":451800,"d":"451,800"},0,{"v":451800,"d":"451,800"}]
[]
[null,null,"DAC2020",null,null,"TOTALES",null,{"v":64487550.32726675,"d":"64,487,550"},{"v":5846075.55,"d":"5,846,076"},{"v":70333625.87726675,"d":"70,333,626"},{"v":0.9999999999999997,"d":"100.0%"},null,{"v":18302885.672011264,"d":"18,302,886"},{"v":30798042.719037592,"d":"30,798,043"},{"v":15386621.936217897,"d":"15,386,622"},{"v":64487550.32726675,"d":"64,487,550"}]

{"sheet":"PRESUPUESTO 2020 Oct","index":1,"n_rows":882,"n_cols":18,"rows_kept":882,"merged":[[2,2,4,2],[2,3,4,3],[2,12,4,15],[7,12,7,15],[16,5,16,6],[22,5,22,6],[29,5,29,6],[538,5,538,6],[582,5,582,6],[593,5,593,6],[610,5,610,6],[619,5,619,6],[624,5,624,6],[630,5,630,6],[659,5,659,6],[664,5,664,6],[673,5,673,6],[681,5,681,6],[702,5,702,6],[713,5,713,6],[737,5,737,6],[774,5,774,6],[779,5,779,6],[810,5,810,6],[818,5,818,6],[851,5,851,6],[864,5,864,6],[872,5,872,6],[878,5,878,6]],"flags":["formulas_cached_only"]}
[]
[]
[{"$nulls":3},"Presupuesto Medio - OCTUBRE 2020","Preproducción",6,"Sábados",0,"Días Rodaje",30,null,null,"FINANCIERO POR ETAPAS (sin IVA)"]
[{"$nulls":4},"Rodaje",6,"Domingos",0,"Cot. Dólar",{"v":77,"d":"$77.00"}]
[{"$nulls":4},"Posproducción",9,"HsEx. (x sem)",11.25]
[{"$nulls":3},"RUBROS",{"$nulls":3},"TOTAL","IVA","Total c/IVA","%",null,"PRE","RODAJE","POS","TOTAL"]
[]
[{"$nulls":3},"DESGLOSE POR RUBROS",{"$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"]
[{"$nulls":3},"LIBRO ORIGINAL (se estima un promedio por la adquisición de una Novela preexistente al Guion)","Total ",{"v":1250000,"d":"1,250,000"},1,{"v":1250000,"d":"1,250,000"},0,{"v":1250000,"d":"1,250,000"},null,null,{"v":1250000,"d":"1,250,000"}]
[{"$nulls":3},"GUION (Argentores  2020 para proyectos por encima del Costo Medio)","Total ",{"v":1250000,"d":"1,250,000"},1,{"v":1250000,"d":"1,250,000"},0,{"v":1250000,"d":"1,250,000"},null,null,{"v":1250000,"d":"1,250,000"},{"$nulls":4},"https://argentores.org.ar/cine/nuevos-minimo-contrato/"]
[{"$nulls":3},"STORY BOARD","Total ",0,1,0,0,0,null,null,0]
[{"$nulls":3},"TRADUCCIONES","Total ",{"v":150000,"d":"150,000"},1,{"v":150000,"d":"150,000"},0,{"v":150000,"d":"150,000"},null,null,{"v":150000,"d":"150,000"}]
[{"$nulls":3},"COPISTERIA","Copias ",{"v":90000,"d":"90,000"},1,{"v":90000,"d":"90,000"},0,{"v":90000,"d":"90,000"},null,null,{"v":90000,"d":"90,000"}]
[{"$nulls":3},"OTROS - Desarrollo","Total ",0,1,0,0,0,null,null,0]
[null,null,0,"<<<< Estos numeros suman para TOTAL comidas x día -  catering - RUBRO 22",null,"TOTAL RUBRO 1","TOTALES",{"v":2740000,"d":"2,740,000"},0,{"v":2740000,"d":"2,740,000"},null,null,{"v":2740000,"d":"2,740,000"},0,0,{"v":2740000,"d":"2,740,000"}]
[]
[null,null,2,"DIRECCION","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[null,null,1,"DIRECTOR (aprox. 10% sobre total de presup excepto rubro guión, productor // SIN Protocolo COVID) ","Total ",{"v":4450000,"d":"4,450,000"},1,{"v":4495000,"d":"4,495,000"},{"v":471975,"d":"471,975"},{"v":4966975,"d":"4,966,975"},null,null,{"v":1483350,"d":"1,483,350"},{"v":1528300,"d":"1,528,300"},{"v":1483350,"d":"1,483,350"},null,null,{"v":44950000,"d":"44,950,000"}]
[{"$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":4495000,"d":"4,495,000"},{"v":471975,"d":"471,975"},{"v":4966975,"d":"4,966,975"},null,null,{"v":1483350,"d":"1,483,350"},{"v":1528300,"d":"1,528,300"},{"v":1483350,"d":"1,483,350"},{"v":4495000,"d":"4,495,000"}]
[]
[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 presup excepto rubro director, guión e imprevistos) ","Total ",{"v":3300000,"d":"3,300,000"},1,{"v":3300000,"d":"3,300,000"},{"v":693000,"d":"693,000"},{"v":3993000,"d":"3,993,000"},null,null,{"v":990000,"d":"990,000"},{"v":1320000,"d":"1,320,000"},{"v":990000,"d":"990,000"}]
[{"$nulls":3},"DIRECTOR DE PRODUCCION","Total ",{"v":500000,"d":"500,000"},1,{"v":500000,"d":"500,000"},{"v":105000,"d":"105,000"},{"v":605000,"d":"605,000"},null,null,{"v":150000,"d":"150,000"},{"v":200000,"d":"200,000"},{"v":150000,"d":"150,000"}]
[{"$nulls":3},"COORDINADOR DE POST","Mes ",{"v":60000,"d":"60,000"},6,{"v":360000,"d":"360,000"},0,{"v":360000,"d":"360,000"},null,null,{"v":108000,"d":"108,000"},{"v":144000,"d":"144,000"},{"v":108000,"d":"108,000"}]
[{"$nulls":3},"SECRETARIA PRODUCCION","Mes ",{"v":50000,"d":"50,000"},8,{"v":400000,"d":"400,000"},0,{"v":400000,"d":"400,000"},null,null,{"v":120000,"d":"120,000"},{"v":160000,"d":"160,000"},{"v":120000,"d":"120,000"}]
[null,null,1,null,null,"TOTAL RUBRO 3","TOTALES",{"v":4560000,"d":"4,560,000"},{"v":798000,"d":"798,000"},{"v":5358000,"d":"5,358,000"},null,null,{"v":1368000,"d":"1,368,000"},{"v":1824000,"d":"1,824,000"},{"v":1368000,"d":"1,368,000"},{"v":4560000,"d":"4,560,000"}]
[]
[null,null,4,"EQUIPO TECNICO (S/ lista Marzo/2020 + 23% indicado x SICA a Dic/2020)","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$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,1,1,"JEFE DE PRODUCCION",{"v":25877.97,"d":"25,877.97"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":25877.97,"d":"25,877.97"},6,{"v":155267.82,"d":"155,268"},{"$nulls":4},{"v":155267.82,"d":"155,268"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":25877.97,"d":"25,877.97"},6,{"v":155267.82,"d":"155,268"},{"$nulls":5},{"v":155267.82,"d":"155,268"}]
[{"$nulls":3},"Hs Extras x sem.",16.25,{"v":882.2035227272728,"d":"882.20"},6,{"v":86014.8434659091,"d":"86,015"},{"$nulls":5},{"v":86014.8434659091,"d":"86,015"}]
[{"$nulls":3},"Sábados","Días ",{"v":7763.391,"d":"7,763.39"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":10351.188,"d":"10,351.19"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":25877.97,"d":"25,877.97"},4,{"v":103511.88,"d":"103,512"},{"$nulls":6},{"v":103511.88,"d":"103,512"}]
[{"$nulls":3},"Semanas trabajadas","Total ",16,"Remun. Bruta",{"v":500062.36346590915,"d":"500,062"}]
[{"$nulls":3},"SAC","Total ",{"v":500062.36346590915,"d":"500,062.36"},{"v":0.0833,"d":"8.33 %"},{"v":41655.19487671023,"d":"41,655"},{"$nulls":6},{"v":41655.19487671023,"d":"41,655"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":6250.779543323864,"d":"6,250.78"},{"v":700087.3088522728,"d":"700,087.31"},20,{"v":35004.36544261364,"d":"35,004"},0,{"v":576721.9237852329,"d":"576,722"},{"$nulls":4},{"v":35004.36544261364,"d":"35,004"}]
[]
[null,2,1,"ASISTENTE DE PRODUCCION ",{"v":19510.260000000002,"d":"19,510.26"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},5,{"v":97551.30000000002,"d":"97,551"},{"$nulls":4},{"v":97551.30000000002,"d":"97,551"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":19510.260000000002,"d":"19,510.26"},6,{"v":117061.56000000001,"d":"117,062"},{"$nulls":5},{"v":117061.56000000001,"d":"117,062"}]
[{"$nulls":3},"Hs Extras x sem.",15.25,{"v":665.1225000000001,"d":"665.12"},6,{"v":60858.708750000005,"d":"60,859"},{"$nulls":5},{"v":60858.708750000005,"d":"60,859"}]
[{"$nulls":3},"Sábados","Días ",{"v":5853.078000000001,"d":"5,853.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7804.104000000001,"d":"7,804.10"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},4,{"v":78041.04000000001,"d":"78,041"},{"$nulls":6},{"v":78041.04000000001,"d":"78,041"}]
[{"$nulls":3},"Semanas trabajadas","Total ",15,"Remun. Bruta",{"v":353512.60875,"d":"353,513"}]
[{"$nulls":3},"SAC","Total ",{"v":353512.60875,"d":"353,512.61"},{"v":0.0833,"d":"8.33 %"},{"v":29447.600308875,"d":"29,448"},{"$nulls":6},{"v":29447.600308875,"d":"29,448"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4713.50145,"d":"4,713.50"},{"v":494917.65225,"d":"494,917.65"},20,{"v":24745.882612499998,"d":"24,746"},0,{"v":407706.091671375,"d":"407,706"},{"$nulls":4},{"v":24745.882612499998,"d":"24,746"}]
[]
[null,3,1,"AYUDANTE de PRODUCCION",{"v":13561.98,"d":"13,561.98"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":13561.98,"d":"13,561.98"},4,{"v":54247.92,"d":"54,248"},{"$nulls":4},{"v":54247.92,"d":"54,248"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":13561.98,"d":"13,561.98"},6,{"v":81371.88,"d":"81,372"},{"$nulls":5},{"v":81371.88,"d":"81,372"}]
[{"$nulls":3},"Hs Extras x sem.",15.25,{"v":462.34022727272725,"d":"462.34"},6,{"v":42304.13079545455,"d":"42,304"},{"$nulls":5},{"v":42304.13079545455,"d":"42,304"}]
[{"$nulls":3},"Sábados","Días ",{"v":4068.5939999999996,"d":"4,068.59"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5424.7919999999995,"d":"5,424.79"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":13561.98,"d":"13,561.98"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",10,"Remun. Bruta",{"v":177923.93079545454,"d":"177,924"}]
[{"$nulls":3},"SAC","Total ",{"v":177923.93079545454,"d":"177,923.93"},{"v":0.0833,"d":"8.33 %"},{"v":14821.063435261363,"d":"14,821"},{"$nulls":6},{"v":14821.063435261363,"d":"14,821"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3558.478615909091,"d":"3,558.48"},{"v":249093.50311363637,"d":"249,093.50"},20,{"v":12454.675155681818,"d":"12,455"},0,{"v":205199.66938639773,"d":"205,200"},{"$nulls":4},{"v":12454.675155681818,"d":"12,455"}]
[]
[null,4,1,"JEFE DE LOCACIONES",{"v":24255.6,"d":"24,255.60"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":24255.6,"d":"24,255.60"},6,{"v":145533.59999999998,"d":"145,534"},{"$nulls":4},{"v":145533.59999999998,"d":"145,534"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":24255.6,"d":"24,255.60"},6,{"v":145533.59999999998,"d":"145,534"},{"$nulls":5},{"v":145533.59999999998,"d":"145,534"}]
[{"$nulls":3},"Hs Extras x sem.",16.25,{"v":826.8954545454545,"d":"826.90"},6,{"v":80622.30681818182,"d":"80,622"},{"$nulls":5},{"v":80622.30681818182,"d":"80,622"}]
[{"$nulls":3},"Sábados","Días ",{"v":7276.68,"d":"7,276.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":9702.24,"d":"9,702.24"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":24255.6,"d":"24,255.60"},4,{"v":97022.4,"d":"97,022"},{"$nulls":6},{"v":97022.4,"d":"97,022"}]
[{"$nulls":3},"Semanas trabajadas","Total ",16,"Remun. Bruta",{"v":468711.90681818174,"d":"468,712"}]
[{"$nulls":3},"SAC","Total ",{"v":468711.90681818174,"d":"468,711.91"},{"v":0.0833,"d":"8.33 %"},{"v":39043.70183795454,"d":"39,044"},{"$nulls":6},{"v":39043.70183795454,"d":"39,044"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5858.898835227272,"d":"5,858.90"},{"v":656196.6695454544,"d":"656,196.67"},20,{"v":32809.833477272725,"d":"32,810"},0,{"v":540565.442133409,"d":"540,565"},{"$nulls":4},{"v":32809.833477272725,"d":"32,810"}]
[]
[null,5,1,"ASISTENTE DE LOCACIONES",{"v":17821.47,"d":"17,821.47"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":17821.47,"d":"17,821.47"},4,{"v":71285.88,"d":"71,286"},{"$nulls":4},{"v":71285.88,"d":"71,286"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":17821.47,"d":"17,821.47"},6,{"v":106928.82,"d":"106,929"},{"$nulls":5},{"v":106928.82,"d":"106,929"}]
[{"$nulls":3},"Hs Extras x sem.",16.25,{"v":607.5501136363637,"d":"607.55"},6,{"v":59236.13607954546,"d":"59,236"},{"$nulls":5},{"v":59236.13607954546,"d":"59,236"}]
[{"$nulls":3},"Sábados","Días ",{"v":5346.441000000001,"d":"5,346.44"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7128.588000000001,"d":"7,128.59"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":17821.47,"d":"17,821.47"},{"v":3.4000000000000004,"d":"3.4"},{"v":60592.99800000001,"d":"60,593"},{"$nulls":6},{"v":60592.99800000001,"d":"60,593"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":13.4,"d":"13"},"Remun. Bruta",{"v":298043.83407954546,"d":"298,044"}]
[{"$nulls":3},"SAC","Total ",{"v":298043.83407954546,"d":"298,043.83"},{"v":0.0833,"d":"8.33 %"},{"v":24827.051378826138,"d":"24,827"},{"$nulls":6},{"v":24827.051378826138,"d":"24,827"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4448.415434023066,"d":"4,448.42"},{"v":417261.3677113636,"d":"417,261.37"},20,{"v":20863.06838556818,"d":"20,863"},0,{"v":343733.95384393976,"d":"343,734"},{"$nulls":4},{"v":20863.06838556818,"d":"20,863"}]
[]
[null,6,1,"ASISTENTE DE DIRECCION",{"v":25877.97,"d":"25,877.97"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":25877.97,"d":"25,877.97"},6,{"v":155267.82,"d":"155,268"},{"$nulls":4},{"v":155267.82,"d":"155,268"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":25877.97,"d":"25,877.97"},6,{"v":155267.82,"d":"155,268"},{"$nulls":5},{"v":155267.82,"d":"155,268"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":882.2035227272728,"d":"882.20"},6,{"v":59548.73778409092,"d":"59,549"},{"$nulls":5},{"v":59548.73778409092,"d":"59,549"}]
[{"$nulls":3},"Sábados","Días ",{"v":7763.391,"d":"7,763.39"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":10351.188,"d":"10,351.19"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":25877.97,"d":"25,877.97"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",12,"Remun. Bruta",{"v":370084.37778409093,"d":"370,084"}]
[{"$nulls":3},"SAC","Total ",{"v":370084.37778409093,"d":"370,084.38"},{"v":0.0833,"d":"8.33 %"},{"v":30828.028669414773,"d":"30,828"},{"$nulls":6},{"v":30828.028669414773,"d":"30,828"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":6168.072963068183,"d":"6,168.07"},{"v":518118.12889772735,"d":"518,118.13"},20,{"v":25905.90644488637,"d":"25,906"},0,{"v":426818.31289839203,"d":"426,818"},{"$nulls":4},{"v":25905.90644488637,"d":"25,906"}]
[]
[null,7,1,"PRIMERO DE DIRECCION / CONTINUISTA",{"v":19510.260000000002,"d":"19,510.26"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},3,{"v":58530.780000000006,"d":"58,531"},{"$nulls":4},{"v":58530.780000000006,"d":"58,531"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":19510.260000000002,"d":"19,510.26"},6,{"v":117061.56000000001,"d":"117,062"},{"$nulls":5},{"v":117061.56000000001,"d":"117,062"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":665.1225000000001,"d":"665.12"},6,{"v":44895.76875,"d":"44,896"},{"$nulls":5},{"v":44895.76875,"d":"44,896"}]
[{"$nulls":3},"Sábados","Días ",{"v":5853.078000000001,"d":"5,853.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7804.104000000001,"d":"7,804.10"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",9,"Remun. Bruta",{"v":220488.10875,"d":"220,488"}]
[{"$nulls":3},"SAC","Total ",{"v":220488.10875,"d":"220,488.11"},{"v":0.0833,"d":"8.33 %"},{"v":18366.659458875,"d":"18,367"},{"$nulls":6},{"v":18366.659458875,"d":"18,367"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4899.735750000001,"d":"4,899.74"},{"v":308683.35225000005,"d":"308,683.35"},20,{"v":15434.167612500003,"d":"15,434"},0,{"v":254288.93582137502,"d":"254,289"},{"$nulls":4},{"v":15434.167612500003,"d":"15,434"}]
[]
[null,8,1,"SEGUNDO AYUDANTE DE DIRECCION",{"v":12734.19,"d":"12,734.19"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":12734.19,"d":"12,734.19"},5,{"v":63670.950000000004,"d":"63,671"},{"$nulls":4},{"v":63670.950000000004,"d":"63,671"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":12734.19,"d":"12,734.19"},6,{"v":76405.14,"d":"76,405"},{"$nulls":5},{"v":76405.14,"d":"76,405"}]
[{"$nulls":3},"Hs Extras x sem.",13.25,{"v":434.12011363636367,"d":"434.12"},6,{"v":2604.720681818182,"d":"2,605"},{"$nulls":5},{"v":2604.720681818182,"d":"2,605"}]
[{"$nulls":3},"Sábados","Días ",{"v":3820.2570000000005,"d":"3,820.26"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5093.676,"d":"5,093.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":12734.19,"d":"12,734.19"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",11,"Remun. Bruta",{"v":142680.81068181817,"d":"142,681"}]
[{"$nulls":3},"SAC","Total ",{"v":142680.81068181817,"d":"142,680.81"},{"v":0.0833,"d":"8.33 %"},{"v":11885.311529795454,"d":"11,885"},{"$nulls":6},{"v":11885.311529795454,"d":"11,885"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":2594.1965578512395,"d":"2,594.20"},{"v":199753.13495454544,"d":"199,753.13"},20,{"v":9987.656747727273,"d":"9,988"},0,{"v":164553.7789593409,"d":"164,554"},{"$nulls":4},{"v":9987.656747727273,"d":"9,988"}]
[]
[null,9,1,"DIRECTOR DE CASTING",{"v":25877.97,"d":"25,877.97"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":25877.97,"d":"25,877.97"},6,{"v":155267.82,"d":"155,268"},{"$nulls":4},{"v":155267.82,"d":"155,268"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":25877.97,"d":"25,877.97"},6,{"v":155267.82,"d":"155,268"},{"$nulls":5},{"v":155267.82,"d":"155,268"}]
[{"$nulls":3},"Hs Extras x sem.",{"v":0,"d":"0.00"},{"v":882.2035227272728,"d":"882.20"},6,{"v":5293.221136363637,"d":"5,293"},{"$nulls":5},{"v":5293.221136363637,"d":"5,293"}]
[{"$nulls":3},"Sábados","Días ",{"v":7763.391,"d":"7,763.39"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":10351.188,"d":"10,351.19"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":25877.97,"d":"25,877.97"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",12,"Remun. Bruta",{"v":315828.86113636364,"d":"315,829"}]
[{"$nulls":3},"SAC","Total ",{"v":315828.86113636364,"d":"315,828.86"},{"v":0.0833,"d":"8.33 %"},{"v":26308.54413265909,"d":"26,309"},{"$nulls":6},{"v":26308.54413265909,"d":"26,309"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5263.814352272728,"d":"5,263.81"},{"v":442160.4055909091,"d":"442,160.41"},20,{"v":22108.020279545457,"d":"22,108"},0,{"v":364245.4255485682,"d":"364,245"},{"$nulls":4},{"v":22108.020279545457,"d":"22,108"}]
[]
[{"$nulls":3},"ASISTENTE DE CASTING",{"v":17821.47,"d":"17,821.47"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":17821.47,"d":"17,821.47"},6,{"v":106928.82,"d":"106,929"},{"$nulls":4},{"v":106928.82,"d":"106,929"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":17821.47,"d":"17,821.47"},1,{"v":17821.47,"d":"17,821"},{"$nulls":5},{"v":17821.47,"d":"17,821"}]
[{"$nulls":3},"Hs Extras x sem.",{"v":0,"d":"0.00"},{"v":607.5501136363637,"d":"607.55"},6,{"v":3645.300681818182,"d":"3,645"},{"$nulls":5},{"v":3645.300681818182,"d":"3,645"}]
[{"$nulls":3},"Sábados","Días ",{"v":5346.441000000001,"d":"5,346.44"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7128.588000000001,"d":"7,128.59"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":17821.47,"d":"17,821.47"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",7,"Remun. Bruta",{"v":128395.5906818182,"d":"128,396"}]
[{"$nulls":3},"SAC","Total ",{"v":128395.5906818182,"d":"128,395.59"},{"v":0.0833,"d":"8.33 %"},{"v":10695.352703795455,"d":"10,695"},{"$nulls":6},{"v":10695.352703795455,"d":"10,695"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3668.4454480519485,"d":"3,668.45"},{"v":179753.82695454548,"d":"179,753.83"},20,{"v":8987.691347727274,"d":"8,988"},0,{"v":148078.6347333409,"d":"148,079"},{"$nulls":4},{"v":8987.691347727274,"d":"8,988"}]
[]
[null,10,1,"DIRECTOR DE FOTOGRAFIA",{"v":28831.2,"d":"28,831.20"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":28831.2,"d":"28,831.20"},2,{"v":57662.4,"d":"57,662"},{"$nulls":4},{"v":57662.4,"d":"57,662"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":28831.2,"d":"28,831.20"},6,{"v":172987.2,"d":"172,987"},{"$nulls":5},{"v":172987.2,"d":"172,987"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":982.8818181818182,"d":"982.88"},6,{"v":5897.290909090909,"d":"5,897"},{"$nulls":5},{"v":5897.290909090909,"d":"5,897"}]
[{"$nulls":3},"Sábados","Días ",{"v":8649.36,"d":"8,649.36"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":11532.48,"d":"11,532.48"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":28831.2,"d":"28,831.20"},5,{"v":144156,"d":"144,156"},{"$nulls":6},{"v":144156,"d":"144,156"}]
[{"$nulls":3},"Semanas trabajadas","Total ",13,"Remun. Bruta",{"v":380702.89090909093,"d":"380,703"}]
[{"$nulls":3},"SAC","Total ",{"v":380702.89090909093,"d":"380,702.89"},{"v":0.0833,"d":"8.33 %"},{"v":31712.550812727273,"d":"31,713"},{"$nulls":6},{"v":31712.550812727273,"d":"31,713"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5856.967552447552,"d":"5,856.97"},{"v":532984.0472727272,"d":"532,984.05"},20,{"v":26649.202363636363,"d":"26,649"},0,{"v":439064.6440854545,"d":"439,065"},{"$nulls":4},{"v":26649.202363636363,"d":"26,649"}]
[]
[null,11,1,"TECNICO HD",{"v":25442.55,"d":"25,442.55"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":25442.55,"d":"25,442.55"},{"v":0.5999999999999996,"d":"0.6"},{"v":15265.52999999999,"d":"15,266"},{"$nulls":4},{"v":15265.52999999999,"d":"15,266"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":25442.55,"d":"25,442.55"},6,{"v":152655.3,"d":"152,655"},{"$nulls":5},{"v":152655.3,"d":"152,655"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":867.359659090909,"d":"867.36"},6,{"v":71557.17187499999,"d":"71,557"},{"$nulls":5},{"v":71557.17187499999,"d":"71,557"}]
[{"$nulls":3},"Sábados","Días ",{"v":7632.765,"d":"7,632.77"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":10177.02,"d":"10,177.02"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":25442.55,"d":"25,442.55"},3.2,{"v":81416.16,"d":"81,416"},{"$nulls":6},{"v":81416.16,"d":"81,416"}]
[{"$nulls":3},"Semanas trabajadas","Total ",9.8,"Remun. Bruta",{"v":320894.161875,"d":"320,894"}]
[{"$nulls":3},"SAC","Total ",{"v":320894.161875,"d":"320,894.16"},{"v":0.0833,"d":"8.33 %"},{"v":26730.4836841875,"d":"26,730"},{"$nulls":6},{"v":26730.4836841875,"d":"26,730"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":6548.860446428571,"d":"6,548.86"},{"v":449251.82662500005,"d":"449,251.83"},20,{"v":22462.59133125,"d":"22,463"},0,{"v":370087.2368904375,"d":"370,087"},{"$nulls":4},{"v":22462.59133125,"d":"22,463"}]
[]
[null,12,1,"CAMAROGRAFO",{"v":23146.14,"d":"23,146.14"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":23146.14,"d":"23,146.14"},{"v":0.5999999999999996,"d":"0.6"},{"v":13887.683999999992,"d":"13,888"},{"$nulls":4},{"v":13887.683999999992,"d":"13,888"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":23146.14,"d":"23,146.14"},6,{"v":138876.84,"d":"138,877"},{"$nulls":5},{"v":138876.84,"d":"138,877"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":789.0729545454544,"d":"789.07"},6,{"v":4734.437727272727,"d":"4,734"},{"$nulls":5},{"v":4734.437727272727,"d":"4,734"}]
[{"$nulls":3},"Sábados","Días ",{"v":6943.842000000001,"d":"6,943.84"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":9258.456,"d":"9,258.46"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":23146.14,"d":"23,146.14"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",6.6,"Remun. Bruta",{"v":157498.9617272727,"d":"157,499"}]
[{"$nulls":3},"SAC","Total ",{"v":157498.9617272727,"d":"157,498.96"},{"v":0.0833,"d":"8.33 %"},{"v":13119.663511881816,"d":"13,120"},{"$nulls":6},{"v":13119.663511881816,"d":"13,120"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4772.695809917354,"d":"4,772.70"},{"v":220498.54641818177,"d":"220,498.55"},20,{"v":11024.927320909088,"d":"11,025"},0,{"v":181643.55256006357,"d":"181,644"},{"$nulls":4},{"v":11024.927320909088,"d":"11,025"}]
[]
[null,13,1,"PRIMER AYUDANTE DE CAMARA",{"v":19510.260000000002,"d":"19,510.26"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":19510.260000000002,"d":"19,510.26"},{"v":0.5999999999999996,"d":"0.6"},{"v":11706.155999999994,"d":"11,706"},{"$nulls":4},{"v":11706.155999999994,"d":"11,706"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":19510.260000000002,"d":"19,510.26"},6,{"v":117061.56000000001,"d":"117,062"},{"$nulls":5},{"v":117061.56000000001,"d":"117,062"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":665.1225000000001,"d":"665.12"},6,{"v":54872.60625000001,"d":"54,873"},{"$nulls":5},{"v":54872.60625000001,"d":"54,873"}]
[{"$nulls":3},"Sábados","Días ",{"v":5853.078000000001,"d":"5,853.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7804.104000000001,"d":"7,804.10"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":19510.260000000002,"d":"19,510.26"},3.2,{"v":62432.83200000001,"d":"62,433"},{"$nulls":6},{"v":62432.83200000001,"d":"62,433"}]
[{"$nulls":3},"Semanas trabajadas","Total ",9.8,"Remun. Bruta",{"v":246073.15425000002,"d":"246,073"}]
[{"$nulls":3},"SAC","Total ",{"v":246073.15425000002,"d":"246,073.15"},{"v":0.0833,"d":"8.33 %"},{"v":20497.893749025003,"d":"20,498"},{"$nulls":6},{"v":20497.893749025003,"d":"20,498"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5021.901107142858,"d":"5,021.90"},{"v":344502.41595000005,"d":"344,502.42"},20,{"v":17225.120797500003,"d":"17,225"},0,{"v":283796.16879652505,"d":"283,796"},{"$nulls":4},{"v":17225.120797500003,"d":"17,225"}]
[]
[null,14,1,"SEGUNDO AYUDANTE DE CAMARA",{"v":15260.61,"d":"15,260.61"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":15260.61,"d":"15,260.61"},{"v":0.5999999999999996,"d":"0.6"},{"v":9156.365999999995,"d":"9,156"},{"$nulls":4},{"v":9156.365999999995,"d":"9,156"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":15260.61,"d":"15,260.61"},6,{"v":91563.66,"d":"91,564"},{"$nulls":5},{"v":91563.66,"d":"91,564"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":520.2480681818182,"d":"520.25"},6,{"v":42920.465625,"d":"42,920"},{"$nulls":5},{"v":42920.465625,"d":"42,920"}]
[{"$nulls":3},"Sábados","Días ",{"v":4578.183000000001,"d":"4,578.18"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":6104.244000000001,"d":"6,104.24"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":15260.61,"d":"15,260.61"},3.92,{"v":59821.5912,"d":"59,822"},{"$nulls":6},{"v":59821.5912,"d":"59,822"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":10.52,"d":"10.5"},"Remun. Bruta",{"v":203462.082825,"d":"203,462"}]
[{"$nulls":3},"SAC","Total ",{"v":203462.082825,"d":"203,462.08"},{"v":0.0833,"d":"8.33 %"},{"v":16948.3914993225,"d":"16,948"},{"$nulls":6},{"v":16948.3914993225,"d":"16,948"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3868.1004339353613,"d":"3,868.10"},{"v":284846.91595500003,"d":"284,846.92"},20,{"v":14242.345797750002,"d":"14,242"},0,{"v":234652.82012207247,"d":"234,653"},{"$nulls":4},{"v":14242.345797750002,"d":"14,242"}]
[]
[null,15,1,"KEY GRIP",{"v":19510.260000000002,"d":"19,510.26"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":19510.260000000002,"d":"19,510.26"},{"v":0.5999999999999996,"d":"0.6"},{"v":11706.155999999994,"d":"11,706"},{"$nulls":4},{"v":11706.155999999994,"d":"11,706"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":19510.260000000002,"d":"19,510.26"},6,{"v":117061.56000000001,"d":"117,062"},{"$nulls":5},{"v":117061.56000000001,"d":"117,062"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":665.1225000000001,"d":"665.12"},6,{"v":54872.60625000001,"d":"54,873"},{"$nulls":5},{"v":54872.60625000001,"d":"54,873"}]
[{"$nulls":3},"Sábados","Días ",{"v":5853.078000000001,"d":"5,853.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7804.104000000001,"d":"7,804.10"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":19510.260000000002,"d":"19,510.26"},3.2,{"v":62432.83200000001,"d":"62,433"},{"$nulls":6},{"v":62432.83200000001,"d":"62,433"}]
[{"$nulls":3},"Semanas trabajadas","Total ",9.8,"Remun. Bruta",{"v":246073.15425000002,"d":"246,073"}]
[{"$nulls":3},"SAC","Total ",{"v":246073.15425000002,"d":"246,073.15"},{"v":0.0833,"d":"8.33 %"},{"v":20497.893749025003,"d":"20,498"},{"$nulls":6},{"v":20497.893749025003,"d":"20,498"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5021.901107142858,"d":"5,021.90"},{"v":344502.41595000005,"d":"344,502.42"},20,{"v":17225.120797500003,"d":"17,225"},0,{"v":283796.16879652505,"d":"283,796"},{"$nulls":4},{"v":17225.120797500003,"d":"17,225"}]
[]
[{"$nulls":3},"GRIP",null,{"v":17821.47,"d":"17,821.47"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":0,"d":"0.00"},{"v":0.5999999999999996,"d":"0.6"},0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":0,"d":"0.00"},6,0,{"$nulls":5},0]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":0,"d":"0.00"},6,0,{"$nulls":5},0]
[{"$nulls":3},"Sábados","Días ",{"v":0,"d":"0.00"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":0,"d":"0.00"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":0,"d":"0.00"},3.2,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",9.8,"Remun. Bruta",0]
[{"$nulls":3},"SAC","Total ",{"v":0,"d":"0.00"},{"v":0.0833,"d":"8.33 %"},0,{"$nulls":6},0]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20,0,0,0,{"$nulls":4},0]
[]
[{"$nulls":3},"ASISTENTE DE GRIP",null,{"v":13561.98,"d":"13,561.98"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":0,"d":"0.00"},{"v":0.5999999999999996,"d":"0.6"},0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":0,"d":"0.00"},{"v":6,"d":"6.0"},0,{"$nulls":5},0]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":0,"d":"0.00"},6,0,{"$nulls":5},0]
[{"$nulls":3},"Sábados","Días ",{"v":0,"d":"0.00"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":0,"d":"0.00"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":0,"d":"0.00"},3.2,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",9.8,"Remun. Bruta",0]
[{"$nulls":3},"SAC","Total ",{"v":0,"d":"0.00"},{"v":0.0833,"d":"8.33 %"},0,{"$nulls":6},0]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20,0,0,0,{"$nulls":4},0]
[]
[null,16,1,"VIDEO ASSIST",{"v":11748.96,"d":"11,748.96"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":11748.96,"d":"11,748.96"},{"v":0.5999999999999996,"d":"0.6"},{"v":7049.375999999996,"d":"7,049"},{"$nulls":4},{"v":7049.375999999996,"d":"7,049"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":11748.96,"d":"11,748.96"},6,{"v":70493.76,"d":"70,494"},{"$nulls":5},{"v":70493.76,"d":"70,494"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":400.53272727272724,"d":"400.53"},6,{"v":33043.95,"d":"33,044"},{"$nulls":5},{"v":33043.95,"d":"33,044"}]
[{"$nulls":3},"Sábados","Días ",{"v":3524.688,"d":"3,524.69"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":4699.584,"d":"4,699.58"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":11748.96,"d":"11,748.96"},3.2,{"v":37596.672,"d":"37,597"},{"$nulls":6},{"v":37596.672,"d":"37,597"}]
[{"$nulls":3},"Semanas trabajadas","Total ",9.8,"Remun. Bruta",{"v":148183.75799999997,"d":"148,184"}]
[{"$nulls":3},"SAC","Total ",{"v":148183.75799999997,"d":"148,183.76"},{"v":0.0833,"d":"8.33 %"},{"v":12343.707041399997,"d":"12,344"},{"$nulls":6},{"v":12343.707041399997,"d":"12,344"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3024.1583265306117,"d":"3,024.16"},{"v":207457.26119999998,"d":"207,457.26"},20,{"v":10372.86306,"d":"10,373"},0,{"v":170900.32810139997,"d":"170,900"},{"$nulls":4},{"v":10372.86306,"d":"10,373"}]
[]
[{"$nulls":3},"FOTOGRAFO DE FILMACION",null,{"v":15260.61,"d":"15,260.61"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":0,"d":"0.00"},3,0,{"$nulls":5},0]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":0,"d":"0.00"},3,0,{"$nulls":5},0]
[{"$nulls":3},"Sábados","Días ",{"v":0,"d":"0.00"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":0,"d":"0.00"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":0,"d":"0.00"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":3,"d":"3.0"},"Remun. Bruta",0]
[{"$nulls":3},"SAC","Total ",{"v":0,"d":"0.00"},{"v":0.0833,"d":"8.33 %"},0,{"$nulls":6},0]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20,0,0,0,{"$nulls":4},0]
[]
[null,17,1,"GAFFER",{"v":19510.260000000002,"d":"19,510.26"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":19510.260000000002,"d":"19,510.26"},1,{"v":19510.260000000002,"d":"19,510"},{"$nulls":4},{"v":19510.260000000002,"d":"19,510"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":19510.260000000002,"d":"19,510.26"},6,{"v":117061.56000000001,"d":"117,062"},{"$nulls":5},{"v":117061.56000000001,"d":"117,062"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":665.1225000000001,"d":"665.12"},6,{"v":54872.60625000001,"d":"54,873"},{"$nulls":5},{"v":54872.60625000001,"d":"54,873"}]
[{"$nulls":3},"Sábados","Días ",{"v":5853.078000000001,"d":"5,853.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7804.104000000001,"d":"7,804.10"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":19510.260000000002,"d":"19,510.26"},3.2,{"v":62432.83200000001,"d":"62,433"},{"$nulls":6},{"v":62432.83200000001,"d":"62,433"}]
[{"$nulls":3},"Semanas trabajadas","Total ",10.2,"Remun. Bruta",{"v":253877.25825,"d":"253,877"}]
[{"$nulls":3},"SAC","Total ",{"v":253877.25825,"d":"253,877.26"},{"v":0.0833,"d":"8.33 %"},{"v":21147.975612225,"d":"21,148"},{"$nulls":6},{"v":21147.975612225,"d":"21,148"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4977.985455882354,"d":"4,977.99"},{"v":355428.16155,"d":"355,428.16"},20,{"v":17771.4080775,"d":"17,771"},0,{"v":292796.641939725,"d":"292,797"},{"$nulls":4},{"v":17771.4080775,"d":"17,771"}]
[]
[null,18,1,"JEFE REFLECTORISTA",{"v":17821.47,"d":"17,821.47"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":17821.47,"d":"17,821.47"},{"v":0.40000000000000036,"d":"0.4"},{"v":7128.588000000007,"d":"7,129"},{"$nulls":4},{"v":7128.588000000007,"d":"7,129"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":17821.47,"d":"17,821.47"},6,{"v":106928.82,"d":"106,929"},{"$nulls":5},{"v":106928.82,"d":"106,929"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":607.5501136363637,"d":"607.55"},6,{"v":50122.884375,"d":"50,123"},{"$nulls":5},{"v":50122.884375,"d":"50,123"}]
[{"$nulls":3},"Sábados","Días ",{"v":5346.441000000001,"d":"5,346.44"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7128.588000000001,"d":"7,128.59"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":17821.47,"d":"17,821.47"},3.2,{"v":57028.704000000005,"d":"57,029"},{"$nulls":6},{"v":57028.704000000005,"d":"57,029"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":9.600000000000001,"d":"9.6"},"Remun. Bruta",{"v":221208.99637500002,"d":"221,209"}]
[{"$nulls":3},"SAC","Total ",{"v":221208.99637500002,"d":"221,209.00"},{"v":0.0833,"d":"8.33 %"},{"v":18426.709398037503,"d":"18,427"},{"$nulls":6},{"v":18426.709398037503,"d":"18,427"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4608.5207578125,"d":"4,608.52"},{"v":309692.5949250001,"d":"309,692.59"},20,{"v":15484.629746250004,"d":"15,485"},0,{"v":255120.3355192875,"d":"255,120"},{"$nulls":4},{"v":15484.629746250004,"d":"15,485"}]
[]
[null,19,1,"CAPATAZ REFLECTORISTA",{"v":16122.84,"d":"16,122.84"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":16122.84,"d":"16,122.84"},{"v":0.40000000000000036,"d":"0.4"},{"v":6449.136000000006,"d":"6,449"},{"$nulls":4},{"v":6449.136000000006,"d":"6,449"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":16122.84,"d":"16,122.84"},6,{"v":96737.04000000001,"d":"96,737"},{"$nulls":5},{"v":96737.04000000001,"d":"96,737"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":549.6422727272727,"d":"549.64"},6,{"v":45345.487499999996,"d":"45,345"},{"$nulls":5},{"v":45345.487499999996,"d":"45,345"}]
[{"$nulls":3},"Sábados","Días ",{"v":4836.852000000001,"d":"4,836.85"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":6449.136,"d":"6,449.14"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":16122.84,"d":"16,122.84"},3.2,{"v":51593.088,"d":"51,593"},{"$nulls":6},{"v":51593.088,"d":"51,593"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":9.600000000000001,"d":"9.6"},"Remun. Bruta",{"v":200124.7515,"d":"200,125"}]
[{"$nulls":3},"SAC","Total ",{"v":200124.7515,"d":"200,124.75"},{"v":0.0833,"d":"8.33 %"},{"v":16670.39179995,"d":"16,670"},{"$nulls":6},{"v":16670.39179995,"d":"16,670"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4169.26565625,"d":"4,169.27"},{"v":280174.65210000006,"d":"280,174.65"},20,{"v":14008.732605000003,"d":"14,009"},0,{"v":230803.87590495002,"d":"230,804"},{"$nulls":4},{"v":14008.732605000003,"d":"14,009"}]
[]
[null,20,1,"REFLECTORISTA",{"v":14424.21,"d":"14,424.21"},{"v":14424.21,"d":"14,424.21"}]
[{"$nulls":3},"Preproducción (Chequeo y Pruebas)","Sem.",{"v":14424.21,"d":"14,424.21"},{"v":0.40000000000000036,"d":"0.4"},{"v":5769.684000000005,"d":"5,770"},{"$nulls":4},{"v":5769.684000000005,"d":"5,770"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":14424.21,"d":"14,424.21"},6,{"v":86545.26,"d":"86,545"},{"$nulls":5},{"v":86545.26,"d":"86,545"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":491.7344318181818,"d":"491.73"},6,{"v":40568.090625,"d":"40,568"},{"$nulls":5},{"v":40568.090625,"d":"40,568"}]
[{"$nulls":3},"Sábados","Días ",{"v":4327.262999999999,"d":"4,327.26"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5769.683999999999,"d":"5,769.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción (Devoluciones)","Sem.",{"v":14424.21,"d":"14,424.21"},3.2,{"v":46157.472,"d":"46,157"},{"$nulls":6},{"v":46157.472,"d":"46,157"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":9.600000000000001,"d":"9.6"},"Remun. Bruta",{"v":179040.506625,"d":"179,041"}]
[{"$nulls":3},"SAC","Total ",{"v":179040.506625,"d":"179,040.51"},{"v":0.0833,"d":"8.33 %"},{"v":14914.0742018625,"d":"14,914"},{"$nulls":6},{"v":14914.0742018625,"d":"14,914"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3730.0105546874997,"d":"3,730.01"},{"v":250656.70927500006,"d":"250,656.71"},20,{"v":12532.835463750003,"d":"12,533"},0,{"v":206487.4162906125,"d":"206,487"},{"$nulls":4},{"v":12532.835463750003,"d":"12,533"}]
[]
[null,21,1,"OPERADOR DE GENERADOR",{"v":13561.98,"d":"13,561.98"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":13561.98,"d":"13,561.98"},{"v":0,"d":"0.0"},0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":13561.98,"d":"13,561.98"},6,{"v":81371.88,"d":"81,372"},{"$nulls":5},{"v":81371.88,"d":"81,372"}]
[{"$nulls":3},"Hs Extras x sem.",18.75,{"v":462.34022727272725,"d":"462.34"},6,{"v":52013.275568181816,"d":"52,013"},{"$nulls":5},{"v":52013.275568181816,"d":"52,013"}]
[{"$nulls":3},"Sábados","Días ",{"v":4068.5939999999996,"d":"4,068.59"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5424.7919999999995,"d":"5,424.79"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":13561.98,"d":"13,561.98"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":6,"d":"6.0"},"Remun. Bruta",{"v":133385.15556818183,"d":"133,385"}]
[{"$nulls":3},"SAC","Total ",{"v":133385.15556818183,"d":"133,385.16"},{"v":0.0833,"d":"8.33 %"},{"v":11110.983458829545,"d":"11,111"},{"$nulls":6},{"v":11110.983458829545,"d":"11,111"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4446.171852272728,"d":"4,446.17"},{"v":186739.21779545458,"d":"186,739.22"},20,{"v":9336.960889772728,"d":"9,337"},0,{"v":153833.0999167841,"d":"153,833"},{"$nulls":4},{"v":9336.960889772728,"d":"9,337"}]
[]
[null,22,1,"DIRECTOR DE ARTE",{"v":28831.2,"d":"28,831.20"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":28831.2,"d":"28,831.20"},6,{"v":172987.2,"d":"172,987"},{"$nulls":4},{"v":172987.2,"d":"172,987"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":28831.2,"d":"28,831.20"},6,{"v":172987.2,"d":"172,987"},{"$nulls":5},{"v":172987.2,"d":"172,987"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":982.8818181818182,"d":"982.88"},6,{"v":66344.52272727272,"d":"66,345"},{"$nulls":5},{"v":66344.52272727272,"d":"66,345"}]
[{"$nulls":3},"Sábados","Días",{"v":8649.36,"d":"8,649.36"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días",{"v":11532.48,"d":"11,532.48"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":28831.2,"d":"28,831.20"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",12,"Remun. Bruta",{"v":412318.92272727273,"d":"412,319"}]
[{"$nulls":3},"SAC","Total ",{"v":412318.92272727273,"d":"412,318.92"},{"v":0.0833,"d":"8.33 %"},{"v":34346.16626318182,"d":"34,346"},{"$nulls":6},{"v":34346.16626318182,"d":"34,346"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":6871.982045454545,"d":"6,871.98"},{"v":577246.4918181818,"d":"577,246.49"},20,{"v":28862.32459090909,"d":"28,862"},0,{"v":475527.4135813636,"d":"475,527"},{"$nulls":4},{"v":28862.32459090909,"d":"28,862"}]
[]
[null,23,1,"ESCENOGRAFO",{"v":24606.15,"d":"24,606.15"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":24606.15,"d":"24,606.15"},6,{"v":147636.90000000002,"d":"147,637"},{"$nulls":4},{"v":147636.90000000002,"d":"147,637"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":24606.15,"d":"24,606.15"},6,{"v":147636.90000000002,"d":"147,637"},{"$nulls":5},{"v":147636.90000000002,"d":"147,637"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":838.8460227272728,"d":"838.85"},6,{"v":56622.10653409092,"d":"56,622"},{"$nulls":5},{"v":56622.10653409092,"d":"56,622"}]
[{"$nulls":3},"Sábados","Días ",{"v":7381.845000000001,"d":"7,381.85"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":9842.460000000001,"d":"9,842.46"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":24606.15,"d":"24,606.15"},4,{"v":98424.6,"d":"98,425"},{"$nulls":6},{"v":98424.6,"d":"98,425"}]
[{"$nulls":3},"Semanas trabajadas","Total ",16,"Remun. Bruta",{"v":450320.50653409096,"d":"450,321"}]
[{"$nulls":3},"SAC","Total ",{"v":450320.50653409096,"d":"450,320.51"},{"v":0.0833,"d":"8.33 %"},{"v":37511.69819428978,"d":"37,512"},{"$nulls":6},{"v":37511.69819428978,"d":"37,512"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5629.006331676137,"d":"5,629.01"},{"v":630448.7091477273,"d":"630,448.71"},20,{"v":31522.435457386367,"d":"31,522"},0,{"v":519354.6401857671,"d":"519,355"},{"$nulls":4},{"v":31522.435457386367,"d":"31,522"}]
[]
[null,24,1,"AMBIENTADOR/A",{"v":19510.260000000002,"d":"19,510.26"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},5,{"v":97551.30000000002,"d":"97,551"},{"$nulls":4},{"v":97551.30000000002,"d":"97,551"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":19510.260000000002,"d":"19,510.26"},6,{"v":117061.56000000001,"d":"117,062"},{"$nulls":5},{"v":117061.56000000001,"d":"117,062"}]
[{"$nulls":3},"Hs Extras x sem.",16.25,{"v":665.1225000000001,"d":"665.12"},6,{"v":64849.443750000006,"d":"64,849"},{"$nulls":5},{"v":64849.443750000006,"d":"64,849"}]
[{"$nulls":3},"Sábados","Días ",{"v":5853.078000000001,"d":"5,853.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7804.104000000001,"d":"7,804.10"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},4,{"v":78041.04000000001,"d":"78,041"},{"$nulls":6},{"v":78041.04000000001,"d":"78,041"}]
[{"$nulls":3},"Semanas trabajadas","Total ",15,"Remun. Bruta",{"v":357503.3437500001,"d":"357,503"}]
[{"$nulls":3},"SAC","Total ",{"v":357503.3437500001,"d":"357,503.34"},{"v":0.0833,"d":"8.33 %"},{"v":29780.02853437501,"d":"29,780"},{"$nulls":6},{"v":29780.02853437501,"d":"29,780"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4766.711250000001,"d":"4,766.71"},{"v":500504.68125000014,"d":"500,504.68"},20,{"v":25025.234062500007,"d":"25,025"},0,{"v":412308.60634687514,"d":"412,309"},{"$nulls":4},{"v":25025.234062500007,"d":"25,025"}]
[]
[null,25,1,"AYUDANTE ESCENOGRAFIA",{"v":17821.47,"d":"17,821"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":0,"d":"0.00"},5,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":0,"d":"0.00"},6,0,{"$nulls":5},0]
[{"$nulls":3},"Hs Extras x sem.",16.25,{"v":0,"d":"0.00"},6,0,{"$nulls":5},0]
[{"$nulls":3},"Sábados","Días ",{"v":0,"d":"0.00"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":0,"d":"0.00"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":0,"d":"0.00"},4,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",15,"Remun. Bruta",0]
[{"$nulls":3},"SAC","Total ",{"v":0,"d":"0.00"},{"v":0.0833,"d":"8.33 %"},0,{"$nulls":6},0]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20,0,0,0,{"$nulls":4},0]
[]
[null,26,1,"VESTUARISTA",{"v":24606.15,"d":"24,606.15"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":24606.15,"d":"24,606.15"},6,{"v":147636.90000000002,"d":"147,637"},{"$nulls":4},{"v":147636.90000000002,"d":"147,637"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":24606.15,"d":"24,606.15"},6,{"v":147636.90000000002,"d":"147,637"},{"$nulls":5},{"v":147636.90000000002,"d":"147,637"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":838.8460227272728,"d":"838.85"},6,{"v":56622.10653409092,"d":"56,622"},{"$nulls":5},{"v":56622.10653409092,"d":"56,622"}]
[{"$nulls":3},"Sábados","Días ",{"v":7381.845000000001,"d":"7,381.85"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":9842.460000000001,"d":"9,842.46"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":24606.15,"d":"24,606.15"},{"v":3.4000000000000004,"d":"3.4"},{"v":83660.91000000002,"d":"83,661"},{"$nulls":6},{"v":83660.91000000002,"d":"83,661"}]
[{"$nulls":3},"Semanas trabajadas","Total ",15.4,"Remun. Bruta",{"v":435556.816534091,"d":"435,557"}]
[{"$nulls":3},"SAC","Total ",{"v":435556.816534091,"d":"435,556.82"},{"v":0.0833,"d":"8.33 %"},{"v":36281.882817289785,"d":"36,282"},{"$nulls":6},{"v":36281.882817289785,"d":"36,282"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5656.582032910273,"d":"5,656.58"},{"v":609779.5431477274,"d":"609,779.54"},20,{"v":30488.97715738637,"d":"30,489"},0,{"v":502327.6765087672,"d":"502,328"},{"$nulls":4},{"v":30488.97715738637,"d":"30,489"}]
[]
[null,27,1,"AYUDANTE DE VESTUARIO",{"v":24606.15,"d":"24,606.15"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":24606.15,"d":"24,606.15"},5,{"v":123030.75,"d":"123,031"},{"$nulls":4},{"v":123030.75,"d":"123,031"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":24606.15,"d":"24,606.15"},6,{"v":147636.90000000002,"d":"147,637"},{"$nulls":5},{"v":147636.90000000002,"d":"147,637"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":838.8460227272728,"d":"838.85"},6,{"v":69204.79687500001,"d":"69,205"},{"$nulls":5},{"v":69204.79687500001,"d":"69,205"}]
[{"$nulls":3},"Sábados","Días ",{"v":7381.845000000001,"d":"7,381.85"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":9842.460000000001,"d":"9,842.46"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":24606.15,"d":"24,606.15"},4,{"v":98424.6,"d":"98,425"},{"$nulls":6},{"v":98424.6,"d":"98,425"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":15,"d":"15.0"},"Remun. Bruta",{"v":438297.046875,"d":"438,297"}]
[{"$nulls":3},"SAC","Total ",{"v":438297.046875,"d":"438,297.05"},{"v":0.0833,"d":"8.33 %"},{"v":36510.1440046875,"d":"36,510"},{"$nulls":6},{"v":36510.1440046875,"d":"36,510"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5843.960625,"d":"5,843.96"},{"v":613615.865625,"d":"613,615.87"},20,{"v":30680.79328125,"d":"30,681"},0,{"v":505487.9841609375,"d":"505,488"},{"$nulls":4},{"v":30680.79328125,"d":"30,681"}]
[]
[null,28,1,"MODISTA",{"v":13408.23,"d":"13,408.23"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":13408.23,"d":"13,408.23"},5,{"v":67041.15,"d":"67,041"},{"$nulls":4},{"v":67041.15,"d":"67,041"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":13408.23,"d":"13,408.23"},6,{"v":80449.38,"d":"80,449"},{"$nulls":5},{"v":80449.38,"d":"80,449"}]
[{"$nulls":3},"Hs Extras x sem.",{"v":14.25,"d":"14"},{"v":457.09875,"d":"457.10"},6,{"v":39081.943125,"d":"39,082"},{"$nulls":5},{"v":39081.943125,"d":"39,082"}]
[{"$nulls":3},"Sábados","Días ",{"v":4022.4689999999996,"d":"4,022.47"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5363.2919999999995,"d":"5,363.29"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":13408.23,"d":"13,408.23"},4,{"v":53632.92,"d":"53,633"},{"$nulls":6},{"v":53632.92,"d":"53,633"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":15,"d":"15.0"},"Remun. Bruta",{"v":240205.393125,"d":"240,205"}]
[{"$nulls":3},"SAC","Total ",{"v":240205.393125,"d":"240,205.39"},{"v":0.0833,"d":"8.33 %"},{"v":20009.1092473125,"d":"20,009"},{"$nulls":6},{"v":20009.1092473125,"d":"20,009"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3202.738575,"d":"3,202.74"},{"v":336287.550375,"d":"336,287.55"},20,{"v":16814.37751875,"d":"16,814"},0,{"v":277028.8798910625,"d":"277,029"},{"$nulls":4},{"v":16814.37751875,"d":"16,814"}]
[]
[null,29,1,"UTILERO / CARPINTERO",{"v":17821.47,"d":"17,821.47"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":17821.47,"d":"17,821.47"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":17821.47,"d":"17,821.47"},6,{"v":106928.82,"d":"106,929"},{"$nulls":5},{"v":106928.82,"d":"106,929"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":607.5501136363637,"d":"607.55"},6,{"v":50122.884375,"d":"50,123"},{"$nulls":5},{"v":50122.884375,"d":"50,123"}]
[{"$nulls":3},"Sábados","Días ",{"v":5346.441000000001,"d":"5,346.44"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7128.588000000001,"d":"7,128.59"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":17821.47,"d":"17,821.47"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":6,"d":"6.0"},"Remun. Bruta",{"v":157051.704375,"d":"157,052"}]
[{"$nulls":3},"SAC","Total ",{"v":157051.704375,"d":"157,051.70"},{"v":0.0833,"d":"8.33 %"},{"v":13082.4069744375,"d":"13,082"},{"$nulls":6},{"v":13082.4069744375,"d":"13,082"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5235.0568125,"d":"5,235.06"},{"v":219872.386125,"d":"219,872.39"},20,{"v":10993.619306249999,"d":"10,994"},0,{"v":181127.7306556875,"d":"181,128"},{"$nulls":4},{"v":10993.619306249999,"d":"10,994"}]
[]
[null,30,1,"UTILERO / CARPINTERO (para avanzada y desarme)",{"v":17821.47,"d":"17,821.47"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":17821.47,"d":"17,821.47"},1,{"v":17821.47,"d":"17,821"},{"$nulls":4},{"v":17821.47,"d":"17,821"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":17821.47,"d":"17,821.47"},2,{"v":35642.94,"d":"35,643"},{"$nulls":5},{"v":35642.94,"d":"35,643"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":607.5501136363637,"d":"607.55"},6,{"v":41009.63267045455,"d":"41,010"},{"$nulls":5},{"v":41009.63267045455,"d":"41,010"}]
[{"$nulls":3},"Sábados","Días ",{"v":5346.441000000001,"d":"5,346.44"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7128.588000000001,"d":"7,128.59"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":17821.47,"d":"17,821.47"},4,{"v":71285.88,"d":"71,286"},{"$nulls":6},{"v":71285.88,"d":"71,286"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":7,"d":"7.0"},"Remun. Bruta",{"v":165759.92267045454,"d":"165,760"}]
[{"$nulls":3},"SAC","Total ",{"v":165759.92267045454,"d":"165,759.92"},{"v":0.0833,"d":"8.33 %"},{"v":13807.801558448864,"d":"13,808"},{"$nulls":6},{"v":13807.801558448864,"d":"13,808"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4735.997790584415,"d":"4,736.00"},{"v":232063.89173863636,"d":"232,063.89"},20,{"v":11603.194586931819,"d":"11,603"},0,{"v":191170.91881583523,"d":"191,171"},{"$nulls":4},{"v":11603.194586931819,"d":"11,603"}]
[]
[null,31,1,"ASISTENTE DE UTILERO / CARPINTERO",{"v":13561.98,"d":"13,561.98"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":13561.98,"d":"13,561.98"},1,{"v":13561.98,"d":"13,562"},{"$nulls":4},{"v":13561.98,"d":"13,562"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":13561.98,"d":"13,561.98"},6,{"v":81371.88,"d":"81,372"},{"$nulls":5},{"v":81371.88,"d":"81,372"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":462.34022727272725,"d":"462.34"},6,{"v":31207.965340909093,"d":"31,208"},{"$nulls":5},{"v":31207.965340909093,"d":"31,208"}]
[{"$nulls":3},"Sábados","Días ",{"v":4068.5939999999996,"d":"4,068.59"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5424.7919999999995,"d":"5,424.79"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":13561.98,"d":"13,561.98"},4,{"v":54247.92,"d":"54,248"},{"$nulls":6},{"v":54247.92,"d":"54,248"}]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":11,"d":"11.0"},"Remun. Bruta",{"v":180389.7453409091,"d":"180,390"}]
[{"$nulls":3},"SAC","Total ",{"v":180389.7453409091,"d":"180,389.75"},{"v":0.0833,"d":"8.33 %"},{"v":15026.465786897728,"d":"15,026"},{"$nulls":6},{"v":15026.465786897728,"d":"15,026"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3279.813551652893,"d":"3,279.81"},{"v":252545.64347727274,"d":"252,545.64"},20,{"v":12627.282173863638,"d":"12,627"},0,{"v":208043.49330167047,"d":"208,043"},{"$nulls":4},{"v":12627.282173863638,"d":"12,627"}]
[]
[{"$nulls":3},"REALIZADOR",null,{"v":17821.47,"d":"17,821.47"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":0,"d":"0.00"},1,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":0,"d":"0.00"},6,0,{"$nulls":5},0]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":0,"d":"0.00"},6,0,{"$nulls":5},0]
[{"$nulls":3},"Sábados","Días ",{"v":0,"d":"0.00"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":0,"d":"0.00"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":0,"d":"0.00"},4,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",11,"Remun. Bruta",0]
[{"$nulls":3},"SAC","Total ",{"v":0,"d":"0.00"},{"v":0.0833,"d":"8.33 %"},0,{"$nulls":6},0]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},20,0,0,0,{"$nulls":4},0]
[]
[null,32,1,"JEFE MAQUILLAJE",{"v":19510.260000000002,"d":"19,510.26"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},{"v":0.5999999999999996,"d":"0.6"},{"v":11706.155999999994,"d":"11,706"},{"$nulls":4},{"v":11706.155999999994,"d":"11,706"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":19510.260000000002,"d":"19,510.26"},6,{"v":117061.56000000001,"d":"117,062"},{"$nulls":5},{"v":117061.56000000001,"d":"117,062"}]
[{"$nulls":3},"Hs Extras x sem.",13.75,{"v":665.1225000000001,"d":"665.12"},6,{"v":54872.60625000001,"d":"54,873"},{"$nulls":5},{"v":54872.60625000001,"d":"54,873"}]
[{"$nulls":3},"Sábados","Días ",{"v":5853.078000000001,"d":"5,853.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7804.104000000001,"d":"7,804.10"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",6.6,"Remun. Bruta",{"v":183640.32225000003,"d":"183,640"}]
[{"$nulls":3},"SAC","Total ",{"v":183640.32225000003,"d":"183,640.32"},{"v":0.0833,"d":"8.33 %"},{"v":15297.238843425002,"d":"15,297"},{"$nulls":6},{"v":15297.238843425002,"d":"15,297"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5564.858250000001,"d":"5,564.86"},{"v":257096.45115000004,"d":"257,096.45"},20,{"v":12854.822557500001,"d":"12,855"},0,{"v":211792.38365092504,"d":"211,792"},{"$nulls":4},{"v":12854.822557500001,"d":"12,855"}]
[]
[null,33,1,"PEINADOR",{"v":16967.85,"d":"16,967.85"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":16967.85,"d":"16,967.85"},{"v":0.5999999999999996,"d":"0.6"},{"v":10180.709999999994,"d":"10,181"},{"$nulls":4},{"v":10180.709999999994,"d":"10,181"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":16967.85,"d":"16,967.85"},6,{"v":101807.09999999999,"d":"101,807"},{"$nulls":5},{"v":101807.09999999999,"d":"101,807"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":578.4494318181818,"d":"578.45"},6,{"v":39045.336647727265,"d":"39,045"},{"$nulls":5},{"v":39045.336647727265,"d":"39,045"}]
[{"$nulls":3},"Sábados","Días ",{"v":5090.355,"d":"5,090.36"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":6787.139999999999,"d":"6,787.14"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":16967.85,"d":"16,967.85"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",6.6,"Remun. Bruta",{"v":151033.14664772723,"d":"151,033"}]
[{"$nulls":3},"SAC","Total ",{"v":151033.14664772723,"d":"151,033.15"},{"v":0.0833,"d":"8.33 %"},{"v":12581.061115755678,"d":"12,581"},{"$nulls":6},{"v":12581.061115755678,"d":"12,581"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4576.762019628098,"d":"4,576.76"},{"v":211446.4053068181,"d":"211,446.41"},20,{"v":10572.320265340906,"d":"10,572"},0,{"v":174186.5280288238,"d":"174,187"},{"$nulls":4},{"v":10572.320265340906,"d":"10,572"}]
[]
[null,34,1,"AYUDANTE DE MAQUILLAJE / PEINADO",{"v":12734.19,"d":"12,734.19"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":12734.19,"d":"12,734.19"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":12734.19,"d":"12,734.19"},2,{"v":25468.38,"d":"25,468"},{"$nulls":5},{"v":25468.38,"d":"25,468"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":434.12011363636367,"d":"434.12"},6,{"v":29303.10767045455,"d":"29,303"},{"$nulls":5},{"v":29303.10767045455,"d":"29,303"}]
[{"$nulls":3},"Sábados","Días ",{"v":3820.2570000000005,"d":"3,820.26"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":5093.676,"d":"5,093.68"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":12734.19,"d":"12,734.19"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",{"v":2,"d":"2.0"},"Remun. Bruta",{"v":54771.487670454546,"d":"54,771"}]
[{"$nulls":3},"SAC","Total ",{"v":54771.487670454546,"d":"54,771.49"},{"v":0.0833,"d":"8.33 %"},{"v":4562.464922948863,"d":"4,562"},{"$nulls":6},{"v":4562.464922948863,"d":"4,562"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5477.148767045454,"d":"5,477.15"},{"v":76680.08273863637,"d":"76,680.08"},20,{"v":3834.0041369318183,"d":"3,834"},0,{"v":63167.95673033523,"d":"63,168"},{"$nulls":4},{"v":3834.0041369318183,"d":"3,834"}]
[]
[null,35,1,"SONIDISTA (en RODAJE)",{"v":24606.15,"d":"24,606.15"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":24606.15,"d":"24,606.15"},2,{"v":49212.3,"d":"49,212"},{"$nulls":4},{"v":49212.3,"d":"49,212"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":24606.15,"d":"24,606.15"},6,{"v":147636.90000000002,"d":"147,637"},{"$nulls":5},{"v":147636.90000000002,"d":"147,637"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":838.8460227272728,"d":"838.85"},6,{"v":56622.10653409092,"d":"56,622"},{"$nulls":5},{"v":56622.10653409092,"d":"56,622"}]
[{"$nulls":3},"Sábados","Días",{"v":7381.845000000001,"d":"7,381.85"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días",{"v":9842.460000000001,"d":"9,842.46"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":24606.15,"d":"24,606.15"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",8,"Remun. Bruta",{"v":253471.30653409092,"d":"253,471"}]
[{"$nulls":3},"SAC","Total ",{"v":253471.30653409092,"d":"253,471.31"},{"v":0.0833,"d":"8.33 %"},{"v":21114.159834289774,"d":"21,114"},{"$nulls":6},{"v":21114.159834289774,"d":"21,114"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":6336.782663352273,"d":"6,336.78"},{"v":354859.8291477273,"d":"354,859.83"},20,{"v":17742.991457386364,"d":"17,743"},0,{"v":292328.45782576705,"d":"292,328"},{"$nulls":4},{"v":17742.991457386364,"d":"17,743"}]
[]
[null,36,1,"AYUDANTE DE SONIDO (RODAJE)",{"v":19510.260000000002,"d":"19,510.26"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":19510.260000000002,"d":"19,510.26"},6,{"v":117061.56000000001,"d":"117,062"},{"$nulls":5},{"v":117061.56000000001,"d":"117,062"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":665.1225000000001,"d":"665.12"},6,{"v":44895.76875,"d":"44,896"},{"$nulls":5},{"v":44895.76875,"d":"44,896"}]
[{"$nulls":3},"Sábados","Días ",{"v":5853.078000000001,"d":"5,853.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7804.104000000001,"d":"7,804.10"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",6,"Remun. Bruta",{"v":161957.32875000002,"d":"161,957"}]
[{"$nulls":3},"SAC","Total ",{"v":161957.32875000002,"d":"161,957.33"},{"v":0.0833,"d":"8.33 %"},{"v":13491.045484875001,"d":"13,491"},{"$nulls":6},{"v":13491.045484875001,"d":"13,491"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5398.577625000001,"d":"5,398.58"},{"v":226740.26025000002,"d":"226,740.26"},20,{"v":11337.013012500001,"d":"11,337"},0,{"v":186785.38724737504,"d":"186,785"},{"$nulls":4},{"v":11337.013012500001,"d":"11,337"}]
[]
[{"$nulls":3},"DIRECTOR DE SONIDO (POSPRODUCCION) ",{"v":24606.15,"d":"24,606.15"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":24606.15,"d":"24,606.15"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":24606.15,"d":"24,606.15"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Hs Extras x sem.",{"v":0,"d":"0.00"},{"v":838.8460227272728,"d":"838.85"},6,0,{"$nulls":5},0]
[{"$nulls":3},"Sábados","Días ",{"v":7381.845000000001,"d":"7,381.85"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":9842.460000000001,"d":"9,842.46"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":24606.15,"d":"24,606.15"},8,{"v":196849.2,"d":"196,849"},{"$nulls":6},{"v":196849.2,"d":"196,849"}]
[{"$nulls":3},"Semanas trabajadas","Total ",8,"Remun. Bruta",{"v":196849.2,"d":"196,849"}]
[{"$nulls":3},"SAC","Total ",{"v":196849.2,"d":"196,849.20"},{"v":0.0833,"d":"8.33 %"},{"v":16397.538360000002,"d":"16,398"},{"$nulls":6},{"v":16397.538360000002,"d":"16,398"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":4921.2300000000005,"d":"4,921.23"},{"v":275588.88,"d":"275,588.88"},20,{"v":13779.444,"d":"13,779"},0,{"v":227026.18236,"d":"227,026"},{"$nulls":4},{"v":13779.444,"d":"13,779"}]
[]
[{"$nulls":3},"EDITORES DE DIALOGOS / AMBIENTES / EFECTOS ",{"v":19510.260000000002,"d":"19,510.26"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":19510.260000000002,"d":"19,510.26"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":665.1225000000001,"d":"665.12"},6,{"v":44895.76875,"d":"44,896"},{"$nulls":5},{"v":44895.76875,"d":"44,896"}]
[{"$nulls":3},"Sábados","Días ",{"v":5853.078000000001,"d":"5,853.08"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días ",{"v":7804.104000000001,"d":"7,804.10"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":19510.260000000002,"d":"19,510.26"},7,{"v":136571.82,"d":"136,572"},{"$nulls":6},{"v":136571.82,"d":"136,572"}]
[{"$nulls":3},"Semanas trabajadas","Total ",7,"Remun. Bruta",{"v":181467.58875,"d":"181,468"}]
[{"$nulls":3},"SAC","Total ",{"v":181467.58875,"d":"181,467.59"},{"v":0.0833,"d":"8.33 %"},{"v":15116.250142875,"d":"15,116"},{"$nulls":6},{"v":15116.250142875,"d":"15,116"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5184.78825,"d":"5,184.79"},{"v":254054.62425,"d":"254,054.62"},20,{"v":12702.731212499999,"d":"12,703"},0,{"v":209286.570105375,"d":"209,287"},{"$nulls":4},{"v":12702.731212499999,"d":"12,703"}]
[]
[{"$nulls":3},"COMPAGINADOR",{"v":28831.2,"d":"28,831.20"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":28831.2,"d":"28,831.20"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":28831.2,"d":"28,831.20"},4,{"v":115324.8,"d":"115,325"},{"$nulls":5},{"v":115324.8,"d":"115,325"}]
[{"$nulls":3},"Hs Extras x sem.",{"v":0,"d":"0.00"},{"v":982.8818181818182,"d":"982.88"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Sábados","Días",{"v":8649.36,"d":"8,649.36"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días",{"v":11532.48,"d":"11,532.48"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":28831.2,"d":"28,831.20"},8,{"v":230649.6,"d":"230,650"},{"$nulls":6},{"v":230649.6,"d":"230,650"}]
[{"$nulls":3},"Semanas trabajadas","Total ",12,"Remun. Bruta",{"v":345974.4,"d":"345,974"}]
[{"$nulls":3},"SAC","Total ",{"v":345974.4,"d":"345,974.40"},{"v":0.0833,"d":"8.33 %"},{"v":28819.667520000003,"d":"28,820"},{"$nulls":6},{"v":28819.667520000003,"d":"28,820"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5766.240000000001,"d":"5,766.24"},{"v":484364.16000000003,"d":"484,364.16"},20,{"v":24218.208000000002,"d":"24,218"},0,{"v":399012.27552,"d":"399,012"},{"$nulls":4},{"v":24218.208000000002,"d":"24,218"}]
[]
[{"$nulls":3},"AYUDANTE DE COMPAGINACION",{"v":19780.86,"d":"19,780.86"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":19780.86,"d":"19,780.86"},0,0,{"$nulls":4},0]
[{"$nulls":3},"Rodaje","Sem.",{"v":19780.86,"d":"19,780.86"},6,{"v":118685.16,"d":"118,685"},{"$nulls":5},{"v":118685.16,"d":"118,685"}]
[{"$nulls":3},"Hs Extras x sem.",{"v":0,"d":"0.00"},{"v":674.3475,"d":"674.35"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Sábados","Días",{"v":5934.258,"d":"5,934.26"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días",{"v":7912.344,"d":"7,912.34"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":19780.86,"d":"19,780.86"},8,{"v":158246.88,"d":"158,247"},{"$nulls":6},{"v":158246.88,"d":"158,247"}]
[{"$nulls":3},"Semanas trabajadas","Total ",14,"Remun. Bruta",{"v":276932.04000000004,"d":"276,932"}]
[{"$nulls":3},"SAC","Total ",{"v":276932.04000000004,"d":"276,932.04"},{"v":0.0833,"d":"8.33 %"},{"v":23068.438932000005,"d":"23,068"},{"$nulls":6},{"v":23068.438932000005,"d":"23,068"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":3956.1720000000005,"d":"3,956.17"},{"v":387704.856,"d":"387,704.86"},20,{"v":19385.2428,"d":"19,385"},0,{"v":319385.72173200006,"d":"319,386"},{"$nulls":4},{"v":19385.2428,"d":"19,385"}]
[]
[null,39,3,"APRENDIZ (3)  Resol. INCAA (dif. AREAS)",{"v":6921.21,"d":"6,921.21"},{"v":20763.63,"d":"20,763.63"}]
[{"$nulls":3},"Preproducción","Sem.",{"v":20763.63,"d":"20,763.63"},2,{"v":41527.26,"d":"41,527"},{"$nulls":4},{"v":41527.26,"d":"41,527"}]
[{"$nulls":3},"Rodaje","Sem.",{"v":20763.63,"d":"20,763.63"},6,{"v":124581.78,"d":"124,582"},{"$nulls":5},{"v":124581.78,"d":"124,582"}]
[{"$nulls":3},"Hs Extras x sem.",11.25,{"v":707.8510227272727,"d":"707.85"},6,{"v":47779.944034090906,"d":"47,780"},{"$nulls":5},{"v":47779.944034090906,"d":"47,780"}]
[{"$nulls":3},"Sábados","Días",{"v":6229.089000000001,"d":"6,229.09"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Domingos","Días",{"v":8305.452000000001,"d":"8,305.45"},0,0,{"$nulls":5},0]
[{"$nulls":3},"Posproducción","Sem.",{"v":20763.63,"d":"20,763.63"},0,0,{"$nulls":6},0]
[{"$nulls":3},"Semanas trabajadas","Total ",8,"Remun. Bruta",{"v":213888.9840340909,"d":"213,889"}]
[{"$nulls":3},"SAC","Total ",{"v":213888.9840340909,"d":"213,888.98"},{"v":0.0833,"d":"8.33 %"},{"v":17816.952370039773,"d":"17,817"},{"$nulls":6},{"v":17816.952370039773,"d":"17,817"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":5347.2246008522725,"d":"5,347.22"},{"v":299444.5776477273,"d":"299,444.58"},20,{"v":14972.228882386364,"d":"14,972"},0,{"v":246678.16528651706,"d":"246,678"},{"$nulls":4},{"v":14972.228882386364,"d":"14,972"}]
[null,null,39,"para comidas en rodaje",null,"TOTAL RUBRO 4",null,{"v":12136921.42964029,"d":"12,136,921"},0,{"v":12136921.429640295,"d":"12,136,921"},null,null,{"v":2128738.1219999995,"d":"2,128,738"},{"v":6130636.438465911,"d":"6,130,636"},{"v":3877546.869174385,"d":"3,877,547"},{"v":12136921.429640295,"d":"12,136,921"}]
[null,null,43,"total tecnicos (incluye Post)"]
[]
[]
[null,null,5,"ELENCO (AAA según salarial Diciembre 2019 + 30% - VER solapa AAA)","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[null,null,2,"ELENCO PRINCIPAL"]
[{"$nulls":3},"Protagónico 1ra Categoría (Mínimo AAA x 8 semanas) x 4 ","Total ",{"v":673120.32,"d":"673,120"},1]
[{"$nulls":3},"Protagónico 1ra Categoría (Mínimo AAA x 8 semanas) x 3 ","Total ",{"v":504840.24,"d":"504,840"},1]
[{"$nulls":3},"Semanas Contrato AAA","Total ",8,"Remun. Bruta",{"v":1177960.56,"d":"1,177,961"}]
[{"$nulls":3},"SAC","Total ",{"v":1177960.56,"d":"1,177,960.56"},{"v":0.0833,"d":"8.33 %"},{"v":98124.114648,"d":"98,124"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":29449.014000000003,"d":"29,449.01"},{"v":1649144.7840000002,"d":"1,649,144.78"},20,{"v":82457.23920000001,"d":"82,457"},0,{"v":1358541.913848,"d":"1,358,542"},null,null,{"v":448318.8315698401,"d":"448,319"},{"v":910223.08227816,"d":"910,223"},0]
[null,null,3,"ELENCO SECUNDARIO"]
[{"$nulls":3},"Secundario 2da. Categoría (Mínimo AAA x 8 semanas) x 2 ","Total ",{"v":264406.18,"d":"264,406"},1]
[{"$nulls":3},"Secundario 2da. Categoría (Mínimo AAA x 8 semanas) x 2 ","Total ",{"v":264406.18,"d":"264,406"},1]
[{"$nulls":3},"Secundario 3ra. Categoría (Mínimo AAA x 8 semanas)","Total ",{"v":108160.25,"d":"108,160"},1]
[{"$nulls":3},"Semanas Contrato AAA","Total ",8,"Remun. Bruta",{"v":636972.61,"d":"636,973"}]
[{"$nulls":3},"SAC","Total ",{"v":636972.61,"d":"636,972.61"},{"v":0.0833,"d":"8.33 %"},{"v":53059.818413,"d":"53,060"}]
[{"$nulls":3},"VAC (Total Bruto / cantidad de semanas / 5) x (días corridos de contrato / 20)",{"v":15924.31525,"d":"15,924.32"},{"v":891761.654,"d":"891,761.65"},20,{"v":44588.0827,"d":"44,588"},0,{"v":734620.511113,"d":"734,621"},null,null,{"v":242424.76866729002,"d":"242,425"},{"v":492195.74244571,"d":"492,196"},0]
[null,null,{"v":1.5,"d":"2"},"BOLOS MAYORES y MENORES "]
[{"$nulls":3},"Bolos Mayores (30)","Días",{"v":12348.52,"d":"12,349"},{"v":370455.60000000003,"d":"370,456"}]
[{"$nulls":3},"Bolos menores (20)","Días",{"v":10290.789999999999,"d":"10,291"},{"v":205815.8,"d":"205,816"}]
[{"$nulls":6},"SUB TOTAL ",{"v":576271.4,"d":"576,271"}]
[{"$nulls":3},"Porcentual por Pruebas Vestuario y Ensayos",{"v":0.15,"d":"15 %"},{"v":576271.4,"d":"576,271"},1,{"v":86440.71,"d":"86,441"}]
[{"$nulls":3},"Porcentual por Hs.Extras",{"v":0.1,"d":"10 %"},{"v":576271.4,"d":"576,271"},1,{"v":57627.14000000001,"d":"57,627"}]
[{"$nulls":3},"SAC","Total ",{"v":720339.25,"d":"720,339.25"},{"v":0.0833,"d":"8.33 %"},{"v":60004.259525,"d":"60,004"},0,{"v":780343.509525,"d":"780,344"},{"$nulls":3},{"v":780343.509525,"d":"780,344"}]
[null,null,{"v":3.75,"d":"4"},"EXTRAS - TOTAL 150  (según Escala Salarial Marzo 2020 +30%)"]
[{"$nulls":3},"Bolo COMUN"]
[{"$nulls":3},"Por la película (30)","Extras ",{"v":3186.3,"d":"3,186"},30,{"v":95589,"d":"95,589"}]
[{"$nulls":3},"Hs. Extras Diurnas (3hs x Extra)","Hs. Extras ",598,90,{"v":53820,"d":"53,820"}]
[{"$nulls":3},"Bolo CALIFICADO"]
[{"$nulls":3},"Por la película (100)","Extras ",{"v":5309.2,"d":"5,309"},100,{"v":530920,"d":"530,920"}]
[{"$nulls":3},"Hs. Extras Diurnas (3hs x Extra)","Hs. Extras ",{"v":995.8,"d":"996"},300,{"v":298740,"d":"298,740"}]
[{"$nulls":3},"Bolo ESPECIAL"]
[{"$nulls":3},"Por la película (10)","Extras ",{"v":6540.3,"d":"6,540"},10,{"v":65403,"d":"65,403"}]
[{"$nulls":3},"Hs. Extras Diurnas (3hs x Extra)","Hs. Extras ",{"v":1227.2,"d":"1,227"},30,{"v":36816,"d":"36,816"}]
[{"$nulls":3},"PLANILLERO"]
[{"$nulls":3},"Por la película (estimado 15 días citacion de extras)","Días ",{"v":6275.1,"d":"6,275"},15,{"v":94126.5,"d":"94,127"}]
[{"$nulls":3},"Hs. Extras Diurnas (3hs x día)","Hs. Extras ",{"v":1177.8,"d":"1,178"},45,{"v":53001,"d":"53,001"}]
[{"$nulls":8},0,{"v":1228415.5,"d":"1,228,416"},{"$nulls":3},{"v":1228415.5,"d":"1,228,416"}]
[{"$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,{"v":10.25,"d":"10"},null,null,"TOTAL RUBRO 5","TOTALES",{"v":4101921.4344860003,"d":"4,101,921"},0,{"v":4101921.4344860003,"d":"4,101,921"},null,null,{"v":690743.6002371301,"d":"690,744"},{"v":3411177.83424887,"d":"3,411,178"},0,{"v":4101921.4344860003,"d":"4,101,921"}]
[]
[]
[null,null,6,"CARGAS SOCIALES","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"AAA - Contribuciones  Patronales - 23,3%  + 2,4 % ART",{"v":0.257,"d":"25.70 %"},{"v":2873505.9344860003,"d":"2,873,506"},1,{"v":738491.0251629021,"d":"738,491"},0,{"v":738491.0251629021,"d":"738,491"},null,null,{"v":221547.30754887062,"d":"221,547"},{"v":516943.71761403146,"d":"516,944"}]
[{"$nulls":3},"AAA - Aportes sumados en el Bruto AAA  (p/ Elenco extranjero en Co-Prod. + 12% s/ el Contrato declarado)"]
[{"$nulls":3},"SICA - Contribuciones Patronales - 23,3% + 2,4% + ART",{"v":0.257,"d":"25.70 %"},{"v":12136921.42964029,"d":"12,136,921"},1,{"v":3119188.8074175543,"d":"3,119,189"},0,{"v":3119188.8074175543,"d":"3,119,189"},null,null,{"v":935756.6422252663,"d":"935,757"},{"v":1559594.4037087772,"d":"1,559,594"},{"v":623837.7614835107,"d":"623,838"}]
[{"$nulls":3},"SICA - Aportes sumados en el Bruto SICA "]
[{"$nulls":3},"SADEM -Música Original + Músicos- 6 % Aportes (Musicos) + 7% Contribuciones (Productor) ",{"v":0.13,"d":"13.00 %"},{"v":299168.41199999995,"d":"299,168"},1,{"v":38891.89356,"d":"38,892"},0,{"v":38891.89356,"d":"38,892"},{"$nulls":4},{"v":38891.89356,"d":"38,892"}]
[{"$nulls":3},"SUTEP 15% sobre el Total estimado para los Extras",{"v":0.15,"d":"15.00 %"},{"v":1228415.5,"d":"1,228,416"},1,{"v":184262.32499999998,"d":"184,262"},0,{"v":184262.32499999998,"d":"184,262"},{"$nulls":3},{"v":184262.32499999998,"d":"184,262"}]
[{"$nulls":3},"ASIMI (dobles de cuerpo) - VER si aplica"]
[null,null,0,null,null,"TOTAL RUBRO 6","TOTALES",{"v":4080834.0511404565,"d":"4,080,834"},0,{"v":4080834.0511404565,"d":"4,080,834"},null,null,{"v":1157303.949774137,"d":"1,157,304"},{"v":2260800.4463228085,"d":"2,260,800"},{"v":662729.6550435107,"d":"662,730"},{"v":4080834.0511404565,"d":"4,080,834"}]
[]
[null,null,7,"VESTUARIO","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"COMPRA MATERIALES (Realizaciones)"]
[{"$nulls":3}," 2 Protagónicos (3 cambios c/u)","Cambios ",{"v":18700,"d":"18,700"},6,{"v":112200,"d":"112,200"},{"v":23562,"d":"23,562"},{"v":135762,"d":"135,762"},null,null,{"v":89760,"d":"89,760"},{"v":22440,"d":"22,440"}]
[{"$nulls":3},"3 Secundarios (2 cambios c/u)","Cambios ",{"v":14000,"d":"14,000"},6,{"v":84000,"d":"84,000"},{"v":17640,"d":"17,640"},{"v":101640,"d":"101,640"},null,null,{"v":67200,"d":"67,200"},{"v":16800,"d":"16,800"}]
[{"$nulls":3},"………","Total ",0,0,0,0,0,null,null,0,0]
[{"$nulls":3},"ACCESORIOS"]
[{"$nulls":3},"Por la película","Total ",{"v":35000,"d":"35,000"},1,{"v":35000,"d":"35,000"},{"v":7350,"d":"7,350"},{"v":42350,"d":"42,350"},null,null,{"v":28000,"d":"28,000"},{"v":7000,"d":"7,000"}]
[{"$nulls":3},"ALQUILERES"]
[{"$nulls":3},"Bolos Mayores y Menores","Total ",{"v":2700,"d":"2,700"},60,{"v":162000,"d":"162,000"},{"v":34020,"d":"34,020"},{"v":196020,"d":"196,020"},null,null,{"v":129600,"d":"129,600"},{"v":32400,"d":"32,400"}]
[{"$nulls":3},"………..","Total ",0,0,0,0,0,{"$nulls":3},0]
[{"$nulls":3},"MANTENIMIENTO Y LIMPIEZA"]
[{"$nulls":3},"LAVANDERIA, TINTORERIA, ARREGLOS, etc.","Total ",{"v":24000,"d":"24,000"},1,{"v":24000,"d":"24,000"},0,{"v":24000,"d":"24,000"},{"$nulls":3},{"v":12000,"d":"12,000"},{"v":12000,"d":"12,000"}]
[{"$nulls":3},"OTROS COSTOS"]
[{"$nulls":3},"ALQUILER TALLER VESTUARIO","Meses",0,1,0,0,0]
[{"$nulls":3},"COMPRAS INSUMOS VESTUARIO (Percheros, etiquetas, fundas,  vs.)","Total ",{"v":23300,"d":"23,300"},1,{"v":23300,"d":"23,300"},{"v":4893,"d":"4,893"},{"v":28193,"d":"28,193"},null,null,{"v":18640,"d":"18,640"},{"v":4660,"d":"4,660"}]
[null,null,0,null,null,"TOTAL RUBRO 7",null,{"v":440500,"d":"440,500"},{"v":87465,"d":"87,465"},{"v":527965,"d":"527,965"},null,null,{"v":333200,"d":"333,200"},{"v":95300,"d":"95,300"},{"v":12000,"d":"12,000"},{"v":440500,"d":"440,500"}]
[" b"]
[null,null,8,"MAQUILLAJE","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"COMPRA MATERIALES","Total ",{"v":31500,"d":"31,500"},1,{"v":31500,"d":"31,500"},{"v":6615,"d":"6,615"},{"v":38115,"d":"38,115"},null,null,{"v":25200,"d":"25,200"},{"v":6300,"d":"6,300"}]
[{"$nulls":3},"REALIZACIONES Y EFECTOS","Total ",0,1,0,0,0]
[{"$nulls":3},"ALQUILERES"]
[{"$nulls":3},"SET MAQUILLAJE y Peinado","Sem.",{"v":11600,"d":"11,600"},6,{"v":69600,"d":"69,600"},0,{"v":69600,"d":"69,600"},{"$nulls":3},{"v":69600,"d":"69,600"}]
[{"$nulls":3},"SET especial para Efectos","Sem.",0,6,0,0,0,{"$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":101100,"d":"101,100"},{"v":6615,"d":"6,615"},{"v":107715,"d":"107,715"},null,null,{"v":25200,"d":"25,200"},{"v":75900,"d":"75,900"},0,{"v":101100,"d":"101,100"}]
[]
[null,null,9,"UTILERIA","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"COMPRA / REALIZACIONES","Total ",{"v":350000,"d":"350,000"},1,{"v":350000,"d":"350,000"},{"v":73500,"d":"73,500"},{"v":423500,"d":"423,500"},null,null,{"v":175000,"d":"175,000"},{"v":175000,"d":"175,000"}]
[{"$nulls":3},"OTROS, ALQUILERES,  Ambientación, ..etc.","Total ",{"v":465750,"d":"465,750"},1,{"v":465750,"d":"465,750"},0,{"v":465750,"d":"465,750"},null,null,{"v":372600,"d":"372,600"},{"v":93150,"d":"93,150"}]
[null,null,0,null,null,"TOTAL RUBRO 9",null,{"v":815750,"d":"815,750"},{"v":73500,"d":"73,500"},{"v":889250,"d":"889,250"},null,null,{"v":547600,"d":"547,600"},{"v":268150,"d":"268,150"},0,{"v":815750,"d":"815,750"}]
[]
[null,null,10,"ESCENOGRAFIA","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"COMPRA MATERIALES","Total ",{"v":350000,"d":"350,000"},1,{"v":350000,"d":"350,000"},{"v":73500,"d":"73,500"},{"v":423500,"d":"423,500"},null,null,{"v":244999.99999999997,"d":"245,000"},{"v":105000,"d":"105,000"}]
[{"$nulls":3},"REALIZACIONES / MODIFICACIONES DECORADOS, pinturas, jardindría, herrería, etc.","Total ",{"v":583000,"d":"583,000"},1,{"v":583000,"d":"583,000"},{"v":122430,"d":"122,430"},{"v":705430,"d":"705,430"},null,null,{"v":408100,"d":"408,100"},{"v":174900,"d":"174,900"}]
[{"$nulls":3},"OTROS, reparaciones, arreglos, etc.","Total ",{"v":117000,"d":"117,000"},1,{"v":117000,"d":"117,000"},null,{"v":117000,"d":"117,000"},{"$nulls":3},{"v":58500,"d":"58,500"},{"v":58500,"d":"58,500"}]
[null,null,0,null,null,"TOTAL RUBRO 10",null,{"v":1050000,"d":"1,050,000"},{"v":195930,"d":"195,930"},{"v":1245930,"d":"1,245,930"},null,null,{"v":653100,"d":"653,100"},{"v":338400,"d":"338,400"},{"v":58500,"d":"58,500"},{"v":1050000,"d":"1,050,000"}]
[]
[null,null,11,"LOCACIONES","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[null,null,2,"ALQUILERES"]
[{"$nulls":3},"Locación Principal 1","Total ",{"v":270000,"d":"270,000"},1,{"v":270000,"d":"270,000"}]
[{"$nulls":3},"Locación Principal 2","Total ",{"v":264000,"d":"264,000"},1,{"v":264000,"d":"264,000"}]
[{"$nulls":3},"Locación Secundaria 1","Total ",{"v":82000,"d":"82,000"},1,{"v":82000,"d":"82,000"}]
[{"$nulls":3},"Locación Secundaria 2","Total ",{"v":82000,"d":"82,000"},1,{"v":82000,"d":"82,000"}]
[{"$nulls":3},"Locación Secundaria 3","Total ",{"v":53500,"d":"53,500"},1,{"v":53500,"d":"53,500"}]
[{"$nulls":3},"Locación Secundaria 4","Total ",{"v":46500,"d":"46,500"},1,{"v":46500,"d":"46,500"}]
[{"$nulls":3},"Otras Locaciones","Días",{"v":28000,"d":"28,000"},5,{"v":140000,"d":"140,000"}]
[{"$nulls":4},"SUBTOTAL LOCACIONES ",11]
[{"$nulls":3},"Porcentual por días de ARMADO y DESARME",{"v":0.3,"d":"30 %"},11,null,null,0,{"v":938000,"d":"938,000"},null,null,{"v":375200,"d":"375,200"},{"v":562800,"d":"562,800"}]
[{"$nulls":3},"ALQUILER LOCACIONES PARA CATERING","Días",{"v":15000,"d":"15,000"},15,{"v":225000,"d":"225,000"},0,{"v":225000,"d":"225,000"},null,null,67500,157500]
[{"$nulls":3},"PERMISOS DE RODAJE (20% de lista por película INCAA)"]
[{"$nulls":3},"BASET - Habilitación Vía Pública (semestral) ","Total ",{"v":8000,"d":"8,000"},1,{"v":8000,"d":"8,000"}]
[{"$nulls":3},"BASET - Cortes de Calle \"Resto de la Ciudad\" 50% Diurno y 50 % Nocturno","Días ",{"v":1500,"d":"1,500"},20,{"v":30000,"d":"30,000"}]
[{"$nulls":3},"BASET - Reducción Carril para despeje \"Resto de la Ciudad\" 50% D y 50 % N","Días ",900,10,{"v":9000,"d":"9,000"}]
[{"$nulls":3},"BASET - Jornada con Bocacalle \"Resto de la Ciudad\" 50% D y 50 % N","Días ",{"v":6300,"d":"6,300"},2,{"v":12600,"d":"12,600"}]
[{"$nulls":3},"BASET - Estacionamiento vehiculos Recorrido con Base","Días ",800,10,{"v":8000,"d":"8,000"}]
[{"$nulls":3},"BASET - Espacios Verdes, jornadas de rodaje ","Días ",{"v":17000,"d":"17,000"},1,{"v":17000,"d":"17,000"}]
[{"$nulls":3},"Otros, GESTOR, Formularios ","Sem.",{"v":9300,"d":"9,300"},7,{"v":65100,"d":"65,100"},0,{"v":149700,"d":"149,700"},null,null,{"v":44910,"d":"44,910"},{"v":104790,"d":"104,790"}]
[{"$nulls":3},"AUTOS DE ACCION / AMBIENTACION"]
[{"$nulls":3},"Autos personajes Principales","Días ",{"v":11700,"d":"11,700"},5,{"v":58500,"d":"58,500"},0,{"v":58500,"d":"58,500"},null,null,{"v":17550,"d":"17,550"},{"v":40950,"d":"40,950"}]
[{"$nulls":3},"Autos Personajes Secundarios","Días ",{"v":10500,"d":"10,500"},3,{"v":31500,"d":"31,500"},0,{"v":31500,"d":"31,500"},null,null,{"v":9450,"d":"9,450"},{"v":22050,"d":"22,050"}]
[{"$nulls":3},"Autos ambiente, Cruces, etc.","Total ",{"v":4670,"d":"4,670"},20,{"v":93400,"d":"93,400"},0,{"v":93400,"d":"93,400"},{"$nulls":3},{"v":93400,"d":"93,400"}]
[{"$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":1496100,"d":"1,496,100"},0,{"v":1496100,"d":"1,496,100"},null,null,{"v":514610,"d":"514,610"},{"v":981490,"d":"981,490"},0,{"v":1496100,"d":"1,496,100"}]
[]
[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- AUTORIA INTEGRAL (SADAIC. Mín Valor P $ 515.000- FEB 2020) + 40%","Total ",{"v":721000,"d":"721,000"},1,{"v":721000,"d":"721,000"},0,{"v":721000,"d":"721,000"},{"$nulls":4},{"v":721000,"d":"721,000"}]
[{"$nulls":3},"MUSICA ORIGINAL INCIDENTAL con UN Leimotiv (SADEM. Mín $169.334,58  tarifas 2020) + 40%","Total ",{"v":237068.41199999995,"d":"237,068"},1,{"v":237068.41199999995,"d":"237,068"},0,{"v":237068.41199999995,"d":"237,068"},{"$nulls":4},{"v":237068.41199999995,"d":"237,068"}]
[{"$nulls":3},"MUSICOS (SADEM) Por la pelicula ","Total ",{"v":62100.00000000001,"d":"62,100"},1,{"v":62100.00000000001,"d":"62,100"},0,{"v":62100.00000000001,"d":"62,100"},{"$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":1197543.412,"d":"1,197,543"},{"v":9780.75,"d":"9,781"},{"v":1207324.162,"d":"1,207,324"},null,null,0,0,{"v":1197543.412,"d":"1,197,543"},{"v":1197543.412,"d":"1,197,543"}]
[]
[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"]
[{"$nulls":3},"Para Material Crudo y Back Up + entrega de Materiales + Tránsito y Edición Offline","Total ",{"v":280000,"d":"280,000"},1,{"v":280000,"d":"280,000"},{"v":29400,"d":"29,400"},{"v":309400,"d":"309,400"},null,null,{"v":140000,"d":"140,000"},null,{"v":140000,"d":"140,000"}]
[{"$nulls":3},"MATERIAL PARA SONIDO (registro directo) ","Total ",{"v":20000,"d":"20,000"},1,{"v":20000,"d":"20,000"},{"v":4200,"d":"4,200"},{"v":24200,"d":"24,200"},null,null,{"v":16000,"d":"16,000"},{"v":4000,"d":"4,000"}]
[{"$nulls":3},"OTROS MATERIALES / LTO","Total ",{"v":120000,"d":"120,000"},1,{"v":120000,"d":"120,000"},{"v":25200,"d":"25,200"},{"v":145200,"d":"145,200"},null,null,{"v":96000,"d":"96,000"},{"v":24000,"d":"24,000"}]
[null,null,0,null,null,"TOTAL RUBRO 14",null,{"v":420000,"d":"420,000"},{"v":58800,"d":"58,800"},{"v":478800,"d":"478,800"},null,null,{"v":252000,"d":"252,000"},{"v":28000,"d":"28,000"},{"v":140000,"d":"140,000"},{"v":420000,"d":"420,000"}]
[]
[null,null,15,"PROCESO DE LABORATORIO","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$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":800000,"d":"800,000"},1,{"v":800000,"d":"800,000"},{"v":168000,"d":"168,000"},{"v":968000,"d":"968,000"},{"$nulls":4},{"v":800000,"d":"800,000"}]
[{"$nulls":3},"GENERACION DE DCP"]
[{"$nulls":3},"Secuencia de Cuadros Tiff/ Dpx para DCP"]
[{"$nulls":3},"Generación Master DCP QUBE para Proyección Digital "]
[{"$nulls":3},"INCLUYE - Copia DCP a disco rígido ","Total ",{"v":75000,"d":"75,000"},1,{"v":75000,"d":"75,000"},{"v":15750,"d":"15,750"},{"v":90750,"d":"90,750"},{"$nulls":4},{"v":75000,"d":"75,000"}]
[{"$nulls":3},"LTO"]
[{"$nulls":3},"Back up en soporte LTO6 (2,5TB)","Total ",{"v":30000,"d":"30,000"},1,{"v":30000,"d":"30,000"},{"v":6300,"d":"6,300"},{"v":36300,"d":"36,300"},{"$nulls":4},{"v":30000,"d":"30,000"}]
[{"$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":30000,"d":"30,000"},1,{"v":30000,"d":"30,000"},{"v":6300,"d":"6,300"},{"v":36300,"d":"36,300"},null,null,0,{"v":6000,"d":"6,000"},{"v":24000,"d":"24,000"}]
[{"$nulls":3},"OTROS - Bajada de Material - Dailis (incluído en alq. Equipos)","Total ",0,6,0,0,0,null,null,0,0]
[null,null,0,null,null,"TOTAL RUBRO 15",null,{"v":935000,"d":"935,000"},{"v":196350,"d":"196,350"},{"v":1131350,"d":"1,131,350"},null,null,0,{"v":6000,"d":"6,000"},{"v":929000,"d":"929,000"},{"v":935000,"d":"935,000"}]
[]
[null,null,16,"EDICION","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$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":27000,"d":"27,000"},10,{"v":270000,"d":"270,000"},{"v":56700,"d":"56,700"},{"v":326700,"d":"326,700"},{"$nulls":3},{"v":81000,"d":"81,000"},{"v":189000,"d":"189,000"}]
[{"$nulls":3},"OTROS"]
[{"$nulls":3},"PAQUETE GRAFICO - DISEÑO de TITULOS, rodante, placas, etc.","Total ",{"v":150000,"d":"150,000"},1,{"v":150000,"d":"150,000"},{"v":31500,"d":"31,500"},{"v":181500,"d":"181,500"},{"$nulls":4},{"v":150000,"d":"150,000"}]
[{"$nulls":3},"MATERIALES VARIOS EDICION.","Total ",{"v":11000,"d":"11,000"},1,{"v":11000,"d":"11,000"},null,{"v":11000,"d":"11,000"},{"$nulls":3},{"v":5500,"d":"5,500"},{"v":5500,"d":"5,500"}]
[null,null,0,null,null,"TOTAL RUBRO 16",null,{"v":431000,"d":"431,000"},{"v":88200,"d":"88,200"},{"v":519200,"d":"519,200"},null,null,0,{"v":86500,"d":"86,500"},{"v":344500,"d":"344,500"},{"v":431000,"d":"431,000"}]
[]
[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"]
[{"$nulls":3},"Por todos estos servicios se cotiza la suma global de:","Total ",{"v":1600000,"d":"1,600,000"},1,{"v":1600000,"d":"1,600,000"},{"v":336000,"d":"336,000"},{"v":1936000,"d":"1,936,000"},{"$nulls":3},{"v":480000,"d":"480,000"},{"v":1120000,"d":"1,120,000"}]
[{"$nulls":3},"SALA DE MEZCLAS - INCLUIDO EN PROCESO DE POST INTEGRAL - 8 jornadas","Días ",0,10,0,0,0,{"$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":1600000,"d":"1,600,000"},{"v":336000,"d":"336,000"},{"v":1936000,"d":"1,936,000"},null,null,0,{"v":480000,"d":"480,000"},{"v":1120000,"d":"1,120,000"},{"v":1600000,"d":"1,600,000"}]
[]
[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":215000,"d":"215,000"},6,{"v":1290000,"d":"1,290,000"},{"v":270900,"d":"270,900"},{"v":1560900,"d":"1,560,900"},null,null,{"v":215000,"d":"215,000"},{"v":1075000,"d":"1,075,000"}]
[{"$nulls":3},"VIDEO ASSIST DIGITAL y ESTACION DE BAJADA"]
[{"$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)."]
[{"$nulls":3},"1 Monitor HD. Cables y Accesorios periféricos.","Sem.",{"v":40000,"d":"40,000"},6,{"v":240000,"d":"240,000"},{"v":50400,"d":"50,400"},{"v":290400,"d":"290,400"},null,null,{"v":40000,"d":"40,000"},{"v":200000,"d":"200,000"}]
[{"$nulls":3},"LUCES"]
[{"$nulls":3},"Faroles: H.M.I. - Par light -  Tungsteno"]
[{"$nulls":3},"Accesorios (Trípodes, líneas, tableros, zapatillas, Etc.)","Sem.",{"v":200000,"d":"200,000"},6,{"v":1200000,"d":"1,200,000"},{"v":252000,"d":"252,000"},{"v":1452000,"d":"1,452,000"},null,null,{"v":200000,"d":"200,000"},{"v":1000000,"d":"1,000,000"}]
[{"$nulls":3},"GRIP"]
[{"$nulls":3},"Dolly (LIGHTWEIGHT DOLLY PANTHER)"]
[{"$nulls":3},"Accesorios ( Vías rectas y curvas, escaleras, bolsas, 3 medidas, Tamizadores , Etc)","Sem.",{"v":60000,"d":"60,000"},6,{"v":360000,"d":"360,000"},{"v":75600,"d":"75,600"},{"v":435600,"d":"435,600"},null,null,{"v":60000,"d":"60,000"},{"v":300000,"d":"300,000"}]
[{"$nulls":3},"CONSUMOS, REPOSICIONES, ROTURAS"]
[{"$nulls":3}," % sobre TOTAL de  Alquiler de: Cámaras, Luces, Usinas, Grip","% sobre Total",{"v":3000000,"d":"3,000,000"},{"v":0.1,"d":"10.00 %"},{"v":300000,"d":"300,000"},{"v":63000,"d":"63,000"},{"v":363000,"d":"363,000"},{"$nulls":4},{"v":300000,"d":"300,000"}]
[{"$nulls":3},"EQUIPOS DE SONIDO"]
[{"$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"]
[{"$nulls":3},"Consolas, Auriculares, carro portaequipos, accesorios, etc. TOTAL.","Sem.",{"v":47000,"d":"47,000"},6,{"v":282000,"d":"282,000"},{"v":59220,"d":"59,220"},{"v":341220,"d":"341,220"},{"$nulls":3},{"v":282000,"d":"282,000"}]
[{"$nulls":3},"EQUIPOS DE COMUNICACIÓN (Handies)"]
[{"$nulls":3},"20 equipos Motorola ep-450 + Accesorios, cargadores, Baterías, "]
[{"$nulls":3},"Zapatilla múltiples, Caja de traslado, TOTAL.","Total ",{"v":14000,"d":"14,000"},6,{"v":84000,"d":"84,000"},{"v":17640,"d":"17,640"},{"v":101640,"d":"101,640"},{"$nulls":3},{"v":84000,"d":"84,000"}]
[{"$nulls":3},"OTROS"]
[{"$nulls":3},"STEADYCAM con Operador y Asistente","Días",{"v":70000,"d":"70,000"},1,{"v":70000,"d":"70,000"},{"v":14700,"d":"14,700"},{"v":84700,"d":"84,700"},{"$nulls":3},{"v":70000,"d":"70,000"}]
[{"$nulls":3},"GRIPS Para Autos (lateral y Frontal) / CAMARA CAR y FLAT CAR - Con Operadores","Días",{"v":50000,"d":"50,000"},1,{"v":50000,"d":"50,000"},{"v":10500,"d":"10,500"},{"v":60500,"d":"60,500"},{"$nulls":3},{"v":50000,"d":"50,000"}]
[{"$nulls":3},"Easy Rig","Sem.",{"v":24000,"d":"24,000"},1,{"v":24000,"d":"24,000"},{"v":5040,"d":"5,040"},{"v":29040,"d":"29,040"},{"$nulls":3},{"v":24000,"d":"24,000"}]
[{"$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":290000,"d":"290,000"},1,{"v":290000,"d":"290,000"},{"v":60900,"d":"60,900"},{"v":350900,"d":"350,900"},null,null,{"v":290000,"d":"290,000"}]
[null,null,0,null,null,"TOTAL RUBRO 18",null,{"v":4190000,"d":"4,190,000"},{"v":879900,"d":"879,900"},{"v":5069900,"d":"5,069,900"},null,null,{"v":805000,"d":"805,000"},{"v":3085000,"d":"3,085,000"},{"v":300000,"d":"300,000"},{"v":4190000,"d":"4,190,000"}]
[]
[null,null,19,"EFECTOS ESPECIALES","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"CONTRATACION EFECTOS ESPECIALES - Por toda la película","Total ",{"v":443000,"d":"443,000"},1,{"v":443000,"d":"443,000"},{"v":93030,"d":"93,030"},{"v":536030,"d":"536,030"},null,null,{"v":132900,"d":"132,900"},{"v":310100,"d":"310,100"}]
[{"$nulls":3},"OTROS ","Total ",null,1,0,0,0,null,null,0,0]
[null,null,0,null,null,"TOTAL RUBRO 19",null,{"v":443000,"d":"443,000"},{"v":93030,"d":"93,030"},{"v":536030,"d":"536,030"},null,null,{"v":132900,"d":"132,900"},{"v":310100,"d":"310,100"},0,{"v":443000,"d":"443,000"}]
[]
[null,null,20,"MOVILIDAD","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[null,null,2,"VEHICULOS DE PRODUCCION"]
[{"$nulls":3},"Departamento de Producción  (S/Chofer) Incluye KM","Sem.",{"v":13000,"d":"13,000"},12,{"v":156000,"d":"156,000"},null,{"v":156000,"d":"156,000"},null,null,{"v":78000,"d":"78,000"},{"v":78000,"d":"78,000"},0]
[{"$nulls":3},"Actores  (con chofer)","Sem.",{"v":13000,"d":"13,000"},6,{"v":78000,"d":"78,000"},null,{"v":78000,"d":"78,000"},null,null,0,{"v":78000,"d":"78,000"},0]
[{"$nulls":3},"Locaciones (S/Chofer) Incluye KM","Sem.",{"v":13000,"d":"13,000"},12,{"v":156000,"d":"156,000"},null,{"v":156000,"d":"156,000"},null,null,{"v":78000,"d":"78,000"},{"v":78000,"d":"78,000"},0]
[{"$nulls":3},"Departamento de Arte y Vestuario (con Chofer)","Sem.",{"v":24300,"d":"24,300"},10,{"v":243000,"d":"243,000"},null,{"v":243000,"d":"243,000"},null,null,{"v":72900,"d":"72,900"},{"v":145800,"d":"145,800"},{"v":24300,"d":"24,300"}]
[{"$nulls":3},"VAN Scouting y traslados X 2 - 100 km. Libres","Días",{"v":14500,"d":"14,500"},3,{"v":43500,"d":"43,500"},null,{"v":43500,"d":"43,500"},null,null,{"v":43500,"d":"43,500"},0,0]
[{"$nulls":3},"otros…..","Sem.",0,1,0,null,0,null,null,0,null,0]
[{"$nulls":3},"TAXIS - REMISES - TRENES - SUBTERRANEOS - Etc.","Sem.",{"v":24300,"d":"24,300"},12,{"v":291600,"d":"291,600"},null,{"v":291600,"d":"291,600"},null,null,{"v":87480,"d":"87,480"},{"v":174960,"d":"174,960"},{"v":29160,"d":"29,160"}]
[{"$nulls":3},"PEAJES, GARAGES, ESTACIONAMIENTOS Y LAVADO DE RODADOS","Sem.",{"v":14800,"d":"14,800"},12,{"v":177600,"d":"177,600"},null,{"v":177600,"d":"177,600"},null,null,{"v":53280,"d":"53,280"},{"v":106560,"d":"106,560"},{"v":17760,"d":"17,760"}]
[null,null,4,"MOTORHOMES, TRAILERS Y CAMIONES DE CARGA"]
[{"$nulls":3},"CAMARA Y SONIDO (Chico)","Sem.",{"v":48600,"d":"48,600"},6,{"v":291600,"d":"291,600"}]
[{"$nulls":3},"MATERIAL ELECTRICO y GRIP (8 mts.)","Sem.",{"v":65000,"d":"65,000"},6,{"v":390000,"d":"390,000"}]
[{"$nulls":3},"UTILERIA / PRODUCCION (6 mts","Sem.",{"v":58320,"d":"58,320"},6.5,{"v":379080,"d":"379,080"}]
[{"$nulls":3},"MOTOR HOME VESTUARIO/ Maquillaje","Sem.",{"v":48600,"d":"48,600"},6.5,{"v":315900,"d":"315,900"}]
[{"$nulls":3},"MOTOR HOME - ACTORES PRINCIPALES","Sem.",{"v":48600,"d":"48,600"},6.5,{"v":315900,"d":"315,900"}]
[{"$nulls":4},"Sem.",0,0,0,{"v":355420.8,"d":"355,421"},{"v":2047900.8,"d":"2,047,901"},null,null,{"v":169248,"d":"169,248"},{"v":1523232,"d":"1,523,232"}]
[{"$nulls":3},"PASAJES AL INTERIOR"]
[{"$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":4300,"d":"4,300"},12,{"v":51600,"d":"51,600"},{"v":10836,"d":"10,836"},{"v":62436,"d":"62,436"},null,null,{"v":15480,"d":"15,480"},{"v":30960,"d":"30,960"},{"v":5160,"d":"5,160"}]
[{"$nulls":3},"Pnal. (carga y descarga) 2 personas - Mínimo 3 hs x día a $ 243.- x Hora","Días",{"v":2200,"d":"2,200"},12,{"v":26400,"d":"26,400"},{"v":5544,"d":"5,544"},{"v":31944,"d":"31,944"},null,null,{"v":7920,"d":"7,920"},{"v":15840,"d":"15,840"},{"v":2640,"d":"2,640"}]
[{"$nulls":3},"OTROS"]
[{"$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":2916180,"d":"2,916,180"},{"v":371800.8,"d":"371,801"},{"v":3287980.8,"d":"3,287,981"},null,null,{"v":605808,"d":"605,808"},{"v":2231352,"d":"2,231,352"},{"v":79020,"d":"79,020"},{"v":2916180,"d":"2,916,180"}]
[]
[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":32600,"d":"32,600"},6,{"v":195600,"d":"195,600"},{"v":41076,"d":"41,076"},{"v":236676,"d":"236,676"},null,null,{"v":32600,"d":"32,600"},{"v":163000,"d":"163,000"}]
[{"$nulls":3},"COMBUSTIBLE GENERADOR","Sem.",{"v":25400,"d":"25,400"},6,{"v":152400,"d":"152,400"},{"v":32004,"d":"32,004"},{"v":184404,"d":"184,404"},{"$nulls":3},{"v":152400,"d":"152,400"}]
[{"$nulls":3},"COMBUSTIBLE PARA RODADOS"," ",{"$nulls":8},0]
[{"$nulls":3},"AUTOS / COMBIS / CAMIONES / MOTORHOME","Total ",{"v":12700,"d":"12,700"},10,{"v":127000,"d":"127,000"},{"v":26670,"d":"26,670"},{"v":153670,"d":"153,670"},null,null,{"v":38100,"d":"38,100"},{"v":76200,"d":"76,200"},{"v":12700,"d":"12,700"}]
[null,null,0,null,null,"TOTAL RUBRO 21",null,{"v":475000,"d":"475,000"},{"v":99750,"d":"99,750"},{"v":574750,"d":"574,750"},null,null,{"v":70700,"d":"70,700"},{"v":391600,"d":"391,600"},{"v":12700,"d":"12,700"},{"v":475000,"d":"475,000"}]
[]
[null,null,22,"COMIDAS y ALOJAMIENTOS","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"SERVICIO DE CATERING  (Desayuno y Almuerzo ) ","Comidas x día",null,"Días rodaje"]
[{"$nulls":3},"PERSONAL TECNICO, ARTISTICO, CHOFERES, SEGURIDAD,  etc. ",{"v":62.25,"d":"62"},{"v":1400,"d":"1,400"},30,{"v":2614500,"d":"2,614,500"}]
[{"$nulls":3},"EXTRAS por la película (Calificados, Comunes y Planillero) x Citación diferenciada ",145,{"v":1000,"d":"1,000"},1,{"v":145000,"d":"145,000"},{"v":579495,"d":"579,495"},{"v":3338995,"d":"3,338,995"},null,null,{"v":551900,"d":"551,900"},{"v":2207600,"d":"2,207,600"}]
[{"$nulls":3},"COMIDAS EN COMISIONES DIVERSAS -"]
[{"$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"]
[{"$nulls":3},"AGASAJOS, PRENSA, INVITADOS","Total ",{"v":50000,"d":"50,000"},1,{"v":50000,"d":"50,000"},{"v":10500,"d":"10,500"},{"v":60500,"d":"60,500"},{"$nulls":3},{"v":50000,"d":"50,000"}]
[{"$nulls":3},"ALQUILER/COMPRAS CARPAS /GAZEBOS Rodaje en Exteriores","Total ",{"v":80000,"d":"80,000"},1,{"v":80000,"d":"80,000"},{"v":16800,"d":"16,800"},{"v":96800,"d":"96,800"},null,null,{"v":80000,"d":"80,000"}]
[{"$nulls":3},"PERSONAL LIMPIEZA Y REACONDICIONAMIENTOS DE ESPACIOS","Sem. ",{"v":15000,"d":"15,000"},6,{"v":90000,"d":"90,000"},0,{"v":90000,"d":"90,000"},{"$nulls":3},{"v":90000,"d":"90,000"}]
[null,null,0,null,null,"TOTAL RUBRO 22",null,{"v":2979500,"d":"2,979,500"},{"v":606795,"d":"606,795"},{"v":3586295,"d":"3,586,295"},null,null,{"v":631900,"d":"631,900"},{"v":2347600,"d":"2,347,600"},0,{"v":2979500,"d":"2,979,500"}]
[]
[null,null,23,"ADMINISTRACION  // INCLUYE PROTOCOLO COVID-19","Unidad","Importe","Cantidad","TOTAL","IVA","Total c/IVA",null,null,"PRE","RODAJE","POS","TOTAL"]
[{"$nulls":3},"ALQUILER DE OFICINAS ","Mes",{"v":52500,"d":"52,500"},8,{"v":420000,"d":"420,000"},{"v":88200,"d":"88,200"},{"v":508200,"d":"508,200"},null,null,{"v":138600,"d":"138,600"},{"v":142800,"d":"142,800"},{"v":138600,"d":"138,600"}]
[null,null,1,"ADMINISTRACION. Control de Costos. ","Mes",{"v":37500,"d":"37,500"},8,{"v":300000,"d":"300,000"},0,{"v":300000,"d":"300,000"},null,null,{"v":99000,"d":"99,000"},{"v":102000.00000000001,"d":"102,000"},{"v":98999.99999999999,"d":"99,000"}]
[{"$nulls":3},"CADETERIA Y MENSAJERIA ","Mes",{"v":10000,"d":"10,000"},8,{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},null,null,{"v":26400,"d":"26,400"},{"v":27200.000000000004,"d":"27,200"},{"v":26399.999999999996,"d":"26,400"}]
[{"$nulls":3},"UTILES DE OFICINA ","Mes",{"v":90000,"d":"90,000"},8,{"v":720000,"d":"720,000"},{"v":151200,"d":"151,200"},{"v":871200,"d":"871,200"},null,null,{"v":237600,"d":"237,600"},{"v":244800.00000000003,"d":"244,800"},{"v":237599.99999999997,"d":"237,600"}]
[{"$nulls":3},"TELEFONIA FIJA BASICA + TELEFONIA POR LOCUTORIOS","Mes",{"v":5800,"d":"5,800"},8,{"v":46400,"d":"46,400"},{"v":9744,"d":"9,744"},{"v":56144,"d":"56,144"},null,null,{"v":15312,"d":"15,312"},{"v":15776.000000000002,"d":"15,776"},{"v":15311.999999999998,"d":"15,312"}]
[{"$nulls":3},"TELEFONIA MOVIL (promedio mensual, incluye celurares en rodaje)","Mes",{"v":18000,"d":"18,000"},8,{"v":144000,"d":"144,000"},{"v":30240,"d":"30,240"},{"v":174240,"d":"174,240"},null,null,{"v":47520,"d":"47,520"},{"v":48960,"d":"48,960"},{"v":47520,"d":"47,520"}]
[{"$nulls":3},"HONORARIOS LEGALES","Total ",{"v":360000,"d":"360,000"},1,{"v":360000,"d":"360,000"},0,{"v":360000,"d":"360,000"},null,null,{"v":118800,"d":"118,800"},{"v":122400.00000000001,"d":"122,400"},{"v":118799.99999999999,"d":"118,800"}]
[{"$nulls":3},"HONORARIOS PROFESIONAL CONTABLE","Total ",{"v":450000,"d":"450,000"},1,{"v":450000,"d":"450,000"},{"v":94500,"d":"94,500"},{"v":544500,"d":"544,500"},null,null,{"v":148500,"d":"148,500"},{"v":153000,"d":"153,000"},{"v":148500,"d":"148,500"}]
[{"$nulls":3},"OTROS - Varios Producción + Gastos Bancarios. Etc. (Contempla IVA x el  50% del Total)","Total ",{"v":1150000,"d":"1,150,000"},1,{"v":1150000,"d":"1,150,000"},{"v":120750,"d":"120,750"},{"v":1270750,"d":"1,270,750"},null,null,{"v":379500,"d":"379,500"},{"v":391000,"d":"391,000"},{"v":379500,"d":"379,500"}]
[{"$nulls":3},"COMPRAS DE INSUMOS POR PROTOCOLO COVID","Global",{"v":7850000,"d":"7,850,000"},1,{"v":7850000,"d":"7,850,000"},{"v":824250,"d":"824,250"},{"v":8674250,"d":"8,674,250"},null,null,{"v":2590500,"d":"2,590,500"},{"v":2669000,"d":"2,669,000"},{"v":2590500,"d":"2,590,500"}]
[null,null,1,null,null,"TOTAL RUBRO 23",null,{"v":11520400,"d":"11,520,400"},{"v":1318884,"d":"1,318,884"},{"v":12839284,"d":"12,839,284"},null,null,{"v":3801732,"d":"3,801,732"},{"v":3916936,"d":"3,916,936"},{"v":3801732,"d":"3,801,732"},{"v":11520400,"d":"11,520,400"}]
[]
[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 ","Total ",{"v":45000000,"d":"45,000,000"},{"v":0.015,"d":"1.50 %"},{"v":675000,"d":"675,000"},{"v":141750,"d":"141,750"},{"v":816750,"d":"816,750"},null,null,{"v":337500,"d":"337,500"},{"v":337500,"d":"337,500"}]
[{"$nulls":3},"ACCIDENTES PERSONALES","Total ",{"v":25000,"d":"25,000"},1,{"v":25000,"d":"25,000"},{"v":5250,"d":"5,250"},{"v":30250,"d":"30,250"},null,null,{"v":2500,"d":"2,500"},{"v":22500,"d":"22,500"}]
[{"$nulls":3},"SEGURO DE CAUCION","del adelanto otorgado x el INCAA",null,{"v":0.03,"d":"3.00 %"},{"v":210000,"d":"210,000"},{"v":6300,"d":"6,300"},{"v":216300,"d":"216,300"},null,null,{"v":21000,"d":"21,000"},{"v":189000,"d":"189,000"}]
[null,null,0,null,null,"TOTAL RUBRO 24",null,{"v":910000,"d":"910,000"},{"v":153300,"d":"153,300"},{"v":1063300,"d":"1,063,300"},null,null,{"v":361000,"d":"361,000"},{"v":549000,"d":"549,000"},0,{"v":910000,"d":"910,000"}]
[]
[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":30300,"d":"30,300"},6,{"v":181800,"d":"181,800"},0,{"v":181800,"d":"181,800"},{"$nulls":3},{"v":181800,"d":"181,800"}]
[{"$nulls":3},"SEGURIDAD en  BIENES","Total ",{"v":7500,"d":"7,500"},6,{"v":45000,"d":"45,000"},0,{"v":45000,"d":"45,000"},{"$nulls":3},{"v":45000,"d":"45,000"}]
[{"$nulls":3},"OTROS (AMBULANCIA, MEDICOS)","Días",{"v":37500,"d":"37,500"},6,{"v":225000,"d":"225,000"},0,{"v":225000,"d":"225,000"},{"$nulls":3},{"v":225000,"d":"225,000"}]
[null,null,2,null,null,"TOTAL RUBRO 25",null,{"v":451800,"d":"451,800"},0,{"v":451800,"d":"451,800"},null,null,0,{"v":451800,"d":"451,800"},0,{"v":451800,"d":"451,800"}]
[]
[{"$nulls":3},"TOTAL"]
[{"$nulls":6},"TOTAL",{"v":64487550.32726675,"d":"64,487,550"},{"v":5846075.55,"d":"5,846,076"},{"v":70333625.87726675,"d":"70,333,626"}]

{"sheet":"SICA","index":2,"n_rows":51,"n_cols":8,"rows_kept":51,"merged":[[1,0,1,2],[3,0,3,1],[4,0,4,1],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1],[12,0,12,1],[13,0,13,1],[14,0,14,1],[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[20,0,20,1],[21,0,21,1],[22,0,22,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[27,0,27,1],[28,0,28,1],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1],[44,0,44,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1]],"flags":["formulas_cached_only"]}
[{"$nulls":6},"mas","estimado"]
["SICA ACTUALIZADO",{"$nulls":3},"de DIC 2019  ",null,{"v":0.23,"d":"23%"},2020]
[{"$nulls":4},"a MARZO 2020"]
["JEFE/A DE PRODUCCIÓN",null,{"v":25877.97,"d":"25,878"},null,{"v":21039,"d":"21,039"},null,{"v":4838.97,"d":"4,839.0"},{"v":25877.97,"d":"25,878"}]
["ASISTENTE DE PRODUCCIÓN",null,{"v":19510.260000000002,"d":"19,510"},null,{"v":15862,"d":"15,862"},null,{"v":3648.26,"d":"3,648.3"},{"v":19510.260000000002,"d":"19,510"}]
["AYUDANTE DE PRODUCCIÓN",null,{"v":13561.98,"d":"13,562"},null,{"v":11026,"d":"11,026"},null,{"v":2535.98,"d":"2,536.0"},{"v":13561.98,"d":"13,562"}]
["JEFE/A DE LOCACIONES",null,{"v":24255.6,"d":"24,256"},null,{"v":19720,"d":"19,720"},null,{"v":4535.6,"d":"4,535.6"},{"v":24255.6,"d":"24,256"}]
["ASISTENTE DE LOCACIONES",null,{"v":17821.47,"d":"17,821"},null,{"v":14489,"d":"14,489"},null,{"v":3332.4700000000003,"d":"3,332.5"},{"v":17821.47,"d":"17,821"}]
["ASISTENTE DE DIRECCIÓN",null,{"v":25877.97,"d":"25,878"},null,{"v":21039,"d":"21,039"},null,{"v":4838.97,"d":"4,839.0"},{"v":25877.97,"d":"25,878"}]
["CONTINUISTA / SCRIPT",null,{"v":19510.260000000002,"d":"19,510"},null,{"v":15862,"d":"15,862"},null,{"v":3648.26,"d":"3,648.3"},{"v":19510.260000000002,"d":"19,510"}]
["1º AYUDANTE DE DIRECCIÓN",null,{"v":19510.260000000002,"d":"19,510"},null,{"v":15862,"d":"15,862"},null,{"v":3648.26,"d":"3,648.3"},{"v":19510.260000000002,"d":"19,510"}]
["2º AYUDANTE DE DIRECCIÓN",null,{"v":12734.19,"d":"12,734"},null,{"v":10353,"d":"10,353"},null,{"v":2381.19,"d":"2,381.2"},{"v":12734.19,"d":"12,734"}]
["DIRECCIÓN DE CASTING",null,{"v":25877.97,"d":"25,878"},null,{"v":21039,"d":"21,039"},null,{"v":4838.97,"d":"4,839.0"},{"v":25877.97,"d":"25,878"}]
["ASISTENTE DE CASTING",null,{"v":17821.47,"d":"17,821"},null,{"v":14489,"d":"14,489"},null,{"v":3332.4700000000003,"d":"3,332.5"},{"v":17821.47,"d":"17,821"}]
["DIRECCIÓN DE FOTOGRAFÍA",null,{"v":28831.2,"d":"28,831"},null,{"v":23440,"d":"23,440"},null,{"v":5391.2,"d":"5,391.2"},{"v":28831.2,"d":"28,831"}]
["TÉCNICO/A HD",null,{"v":25442.55,"d":"25,443"},null,{"v":20685,"d":"20,685"},null,{"v":4757.55,"d":"4,757.6"},{"v":25442.55,"d":"25,443"}]
["CAMARÓGRAFO/A",null,{"v":23146.14,"d":"23,146"},null,{"v":18818,"d":"18,818"},null,{"v":4328.14,"d":"4,328.1"},{"v":23146.14,"d":"23,146"}]
["1º AYUDANTE DE CÁMARA",null,{"v":19510.260000000002,"d":"19,510"},null,{"v":15862,"d":"15,862"},null,{"v":3648.26,"d":"3,648.3"},{"v":19510.260000000002,"d":"19,510"}]
["2º AYUDANTE DE CÁMARA",null,{"v":15260.61,"d":"15,261"},null,{"v":12407,"d":"12,407"},null,{"v":2853.61,"d":"2,853.6"},{"v":15260.61,"d":"15,261"}]
["KEY GRIP",null,{"v":19510.260000000002,"d":"19,510"},null,{"v":15862,"d":"15,862"},null,{"v":3648.26,"d":"3,648.3"},{"v":19510.260000000002,"d":"19,510"}]
["GRIP",null,{"v":17821.47,"d":"17,821"},null,{"v":14489,"d":"14,489"},null,{"v":3332.4700000000003,"d":"3,332.5"},{"v":17821.47,"d":"17,821"}]
["ASISTENTE DE GRIP",null,{"v":13561.98,"d":"13,562"},null,{"v":11026,"d":"11,026"},null,{"v":2535.98,"d":"2,536.0"},{"v":13561.98,"d":"13,562"}]
["VIDEO ASSIST",null,{"v":11748.96,"d":"11,749"},null,{"v":9552,"d":"9,552"},null,{"v":2196.96,"d":"2,197.0"},{"v":11748.96,"d":"11,749"}]
["FOTÓGRAFO/A DE FILMACIÓN",null,{"v":15260.61,"d":"15,261"},null,{"v":12407,"d":"12,407"},null,{"v":2853.61,"d":"2,853.6"},{"v":15260.61,"d":"15,261"}]
["GAFFER",null,{"v":19510.260000000002,"d":"19,510"},null,{"v":15862,"d":"15,862"},null,{"v":3648.26,"d":"3,648.3"},{"v":19510.260000000002,"d":"19,510"}]
["JEFE/A REFLECTORISTA",null,{"v":17821.47,"d":"17,821"},null,{"v":14489,"d":"14,489"},null,{"v":3332.4700000000003,"d":"3,332.5"},{"v":17821.47,"d":"17,821"}]
["CAPATAZ REFLECTORISTA",null,{"v":16122.84,"d":"16,123"},null,{"v":13108,"d":"13,108"},null,{"v":3014.84,"d":"3,014.8"},{"v":16122.84,"d":"16,123"}]
["REFLECTORISTA",null,{"v":14424.21,"d":"14,424"},null,{"v":11727,"d":"11,727"},null,{"v":2697.21,"d":"2,697.2"},{"v":14424.21,"d":"14,424"}]
["OPERADOR/A DE GENERADOR",null,{"v":13561.98,"d":"13,562"},null,{"v":11026,"d":"11,026"},null,{"v":2535.98,"d":"2,536.0"},{"v":13561.98,"d":"13,562"}]
["DIRECCIÓN DE ARTE",null,{"v":28831.2,"d":"28,831"},null,{"v":23440,"d":"23,440"},null,{"v":5391.2,"d":"5,391.2"},{"v":28831.2,"d":"28,831"}]
["ESCENÓGRAFO/A",null,{"v":24606.15,"d":"24,606"},null,{"v":20005,"d":"20,005"},null,{"v":4601.150000000001,"d":"4,601.2"},{"v":24606.15,"d":"24,606"}]
["AMBIENTADOR/A",null,{"v":19510.260000000002,"d":"19,510"},null,{"v":15862,"d":"15,862"},null,{"v":3648.26,"d":"3,648.3"},{"v":19510.260000000002,"d":"19,510"}]
["AYUDANTE DE ESCENOGRAFÍA",null,{"v":17821.47,"d":"17,821"},null,{"v":14489,"d":"14,489"},null,{"v":3332.4700000000003,"d":"3,332.5"},{"v":17821.47,"d":"17,821"}]
["VESTUARISTA",null,{"v":24606.15,"d":"24,606"},null,{"v":20005,"d":"20,005"},null,{"v":4601.150000000001,"d":"4,601.2"},{"v":24606.15,"d":"24,606"}]
["AYUDANTE DE VESTUARIO",null,{"v":17821.47,"d":"17,821"},null,{"v":14489,"d":"14,489"},null,{"v":3332.4700000000003,"d":"3,332.5"},{"v":17821.47,"d":"17,821"}]
["MODISTO/A",null,{"v":13408.23,"d":"13,408"},null,{"v":10901,"d":"10,901"},null,{"v":2507.23,"d":"2,507.2"},{"v":13408.23,"d":"13,408"}]
["UTILERO/A - CARPINTERO/A",null,{"v":17821.47,"d":"17,821"},null,{"v":14489,"d":"14,489"},null,{"v":3332.4700000000003,"d":"3,332.5"},{"v":17821.47,"d":"17,821"}]
["ASISTENTE DE UTILERO",null,{"v":13561.98,"d":"13,562"},null,{"v":11026,"d":"11,026"},null,{"v":2535.98,"d":"2,536.0"},{"v":13561.98,"d":"13,562"}]
["REALIZADOR/A",null,{"v":17821.47,"d":"17,821"},null,{"v":14489,"d":"14,489"},null,{"v":3332.4700000000003,"d":"3,332.5"},{"v":17821.47,"d":"17,821"}]
["JEFE/A DE MAQUILLAJE",null,{"v":19510.260000000002,"d":"19,510"},null,{"v":15862,"d":"15,862"},null,{"v":3648.26,"d":"3,648.3"},{"v":19510.260000000002,"d":"19,510"}]
["PEINADOR/A",null,{"v":16967.85,"d":"16,968"},null,{"v":13795,"d":"13,795"},null,{"v":3172.8500000000004,"d":"3,172.9"},{"v":16967.85,"d":"16,968"}]
["AYTE. DE MAQUILLAJE / PEINADO",null,{"v":12734.19,"d":"12,734"},null,{"v":10353,"d":"10,353"},null,{"v":2381.19,"d":"2,381.2"},{"v":12734.19,"d":"12,734"}]
["DIRECCIÓN DE SONIDO",null,{"v":24606.15,"d":"24,606"},null,{"v":20005,"d":"20,005"},null,{"v":4601.150000000001,"d":"4,601.2"},{"v":24606.15,"d":"24,606"}]
["AYUDANTE DE SONIDO",null,{"v":19510.260000000002,"d":"19,510"},null,{"v":15862,"d":"15,862"},null,{"v":3648.26,"d":"3,648.3"},{"v":19510.260000000002,"d":"19,510"}]
["DIRECCIÓN DE SONIDO POST / MEZCLADOR/A",null,{"v":24606.15,"d":"24,606"},null,{"v":20005,"d":"20,005"},null,{"v":4601.150000000001,"d":"4,601.2"},{"v":24606.15,"d":"24,606"}]
["EDITOR/A DE DIALOGOS",null,{"v":19510.260000000002,"d":"19,510"},null,{"v":15862,"d":"15,862"},null,{"v":3648.26,"d":"3,648.3"},{"v":19510.260000000002,"d":"19,510"}]
["EDITOR/A DE AMBIENTES Y EFECTOS",null,{"v":19510.260000000002,"d":"19,510"},null,{"v":15862,"d":"15,862"},null,{"v":3648.26,"d":"3,648.3"},{"v":19510.260000000002,"d":"19,510"}]
["COMPAGINADOR/A",null,{"v":28831.2,"d":"28,831"},null,{"v":23440,"d":"23,440"},null,{"v":5391.2,"d":"5,391.2"},{"v":28831.2,"d":"28,831"}]
["AYUDANTE DE COMPAGINACIÓN",null,{"v":19780.86,"d":"19,781"},null,{"v":16082,"d":"16,082"},null,{"v":3698.86,"d":"3,698.9"},{"v":19780.86,"d":"19,781"}]
["CORTADOR/A DE NEGATIVOS",null,{"v":14133.93,"d":"14,134"},null,{"v":11491,"d":"11,491"},null,{"v":2642.9300000000003,"d":"2,642.9"},{"v":14133.93,"d":"14,134"}]
["APRENDIZ",null,{"v":6921.21,"d":"6,921"},null,{"v":5627,"d":"5,627"},null,{"v":1294.21,"d":"1,294.2"},{"v":6921.21,"d":"6,921"}]

{"sheet":"AAA","index":3,"n_rows":25,"n_cols":8,"rows_kept":25,"flags":["formulas_cached_only"]}
[]
[null,"ESCALA AAA 2019 "]
[{"$nulls":3},"2019-04-01","2019-09-01","ACTUALIZADO",null,"mas"]
[{"$nulls":3},"al 31/8/19","al 31/12/19","al 31/12/19",{"v":0.35,"d":"35%"},{"v":0.35,"d":"35%"}]
[]
[null,"Director de puesta en escena (Equiparado a 1° Categoría (Contrato h/8 sem)",null,{"v":113795.87999999999,"d":"113,796"},{"v":122416.77999999998,"d":"122,417"},{"v":131038,"d":"131,038"},{"v":45863.299999999996,"d":"45,863"},{"v":168280.08,"d":"168,280"}]
[null,"Rol de 1° categoría (Contrato h/8sem.)",null,{"v":113795.87999999999,"d":"113,796"},{"v":122416.77999999998,"d":"122,417"},{"v":131038,"d":"131,038"},{"v":45863.299999999996,"d":"45,863"},{"v":168280.08,"d":"168,280"}]
[null,"Rol de 2° categoría (Contrato h/8sem.)",null,{"v":89399.64,"d":"89,400"},{"v":96172.34,"d":"96,172"},{"v":102945,"d":"102,945"},{"v":36030.75,"d":"36,031"},{"v":132203.09,"d":"132,203"}]
[null,"Rol de 3° categoría (Contrato h/8sem.)",null,{"v":73141.2,"d":"73,141"},{"v":78682.2,"d":"78,682"},{"v":84223,"d":"84,223"},{"v":29478.05,"d":"29,478"},{"v":108160.25,"d":"108,160"}]
[null,"Hs. extra al 100% s/contratos (por hora)",null,{"v":1962.84,"d":"1,963"},{"v":2111.54,"d":"2,112"},{"v":2261,"d":"2,261"},{"v":791.3499999999999,"d":"791"},{"v":2902.89,"d":"2,903"}]
[null,"Hs. extra al 50% s/contratos (por hora)",null,{"v":1420.32,"d":"1,420"},{"v":1527.9199999999998,"d":"1,528"},{"v":1636,"d":"1,636"},{"v":572.5999999999999,"d":"573"},{"v":2100.5199999999995,"d":"2,101"}]
[null,"Prueba ropa contrato de 3°",null,{"v":4169.88,"d":"4,170"},{"v":4485.78,"d":"4,486"},null,0,{"v":4485.78,"d":"4,486"}]
[null,"Bolo mayor de filmación por día",null,{"v":8350.32,"d":"8,350"},{"v":8982.92,"d":"8,983"},{"v":9616,"d":"9,616"},{"v":3365.6,"d":"3,366"},{"v":12348.52,"d":"12,349"}]
[null,"Bolo menor de filmación por día",null,{"v":6959.04,"d":"6,959"},{"v":7486.24,"d":"7,486"},{"v":8013,"d":"8,013"},{"v":2804.5499999999997,"d":"2,805"},{"v":10290.789999999999,"d":"10,291"}]
[null,"Bolo mayor de doblaje por día",null,{"v":6959.04,"d":"6,959"},{"v":7486.24,"d":"7,486"},{"v":8013,"d":"8,013"},{"v":2804.5499999999997,"d":"2,805"},{"v":10290.789999999999,"d":"10,291"}]
[null,"Bolo menor de doblaje por día",null,{"v":5559.84,"d":"5,560"},{"v":5981.04,"d":"5,981"},{"v":6402,"d":"6,402"},{"v":2240.7,"d":"2,241"},{"v":8221.74,"d":"8,222"}]
[null,"Bolo actor especialista/Bailarín profes.",null,{"v":8350.32,"d":"8,350"},{"v":8982.92,"d":"8,983"},null,0,{"v":8982.92,"d":"8,983"}]
[null,"Prueba ropa bolo mayor",null,{"v":4169.88,"d":"4,170"},{"v":4485.78,"d":"4,486"},null,0,{"v":4485.78,"d":"4,486"}]
[null,"Prueba ropa bolo menor",null,{"v":3483.48,"d":"3,483"},{"v":3747.38,"d":"3,747"},null,0,{"v":3747.38,"d":"3,747"}]
[null,"Bolo mayor día ensayo/Pr.cámara y maquillaje",null,{"v":8350.32,"d":"8,350"},{"v":8982.92,"d":"8,983"},{"v":9616,"d":"9,616"},{"v":3365.6,"d":"3,366"},{"v":12348.52,"d":"12,349"}]
[null,"Bolo menor día ensayo/Pr.cámara y maquillaje",null,{"v":6959.04,"d":"6,959"},{"v":7486.24,"d":"7,486"},{"v":8013,"d":"8,013"},{"v":2804.5499999999997,"d":"2,805"},{"v":10290.789999999999,"d":"10,291"}]
[null,"Hs. extra al 100% s/bolo mayor (por hora)",null,{"v":2009.04,"d":"2,009"},{"v":2161.24,"d":"2,161"},{"v":2313,"d":"2,313"},{"v":809.55,"d":"810"},{"v":2970.79,"d":"2,971"}]
[null,"Hs. extra al 50% s/bolo mayor (por hora)",null,{"v":1453.32,"d":"1,453"},{"v":1563.4199999999998,"d":"1,563"},{"v":1673,"d":"1,673"},{"v":585.55,"d":"586"},{"v":2148.97,"d":"2,149"}]
[null,"Hs. extra al 100 s/bolo menor (por hora)",null,{"v":1615.68,"d":"1,616"},{"v":1738.0800000000002,"d":"1,738"},{"v":1860,"d":"1,860"},651,{"v":2389.08,"d":"2,389"}]
[null,"Hs. extra al 50% s/bolo menor (por hora)",null,{"v":1207.8,"d":"1,208"},{"v":1299.3,"d":"1,299"},{"v":1390,"d":"1,390"},{"v":486.49999999999994,"d":"487"},{"v":1785.8,"d":"1,786"}]

{"sheet":"SUTEP","index":4,"n_rows":25,"n_cols":5,"rows_kept":25,"flags":["formulas_cached_only"]}
[null,"EXTRAS SUTEP"]
[null,"Junio de 2019",null,"MARZO","mas"]
[{"$nulls":3},2020,{"v":0.3,"d":"30%"}]
[]
[null,"Bolo",null,{"v":2451,"d":"2,451"},{"v":3186.3,"d":"3,186"}]
[null,"Hora Extra Diurna",null,460,598]
[null,"H Extra Noche",null,613,{"v":796.9,"d":"797"}]
[null,"Pedido de Vestuario / Prueba Vestuario hasta 1 h",null,754,{"v":980.2,"d":"980"}]
[]
[null,"Bolo Calificado",null,{"v":4084,"d":"4,084"},{"v":5309.2,"d":"5,309"}]
[null,"Hora Extra Diurna",null,766,{"v":995.8,"d":"996"}]
[null,"H Extra Noche",null,{"v":1021,"d":"1,021"},{"v":1327.3,"d":"1,327"}]
[null,"Pedido de Vestuario / Prueba Vestuario hasta 1 h",null,{"v":1021,"d":"1,021"},{"v":1327.3,"d":"1,327"}]
[]
[null,"Bolo Especial",null,{"v":5031,"d":"5,031"},{"v":6540.3,"d":"6,540"}]
[null,"Hora Extra Diurna",null,944,{"v":1227.2,"d":"1,227"}]
[null,"H Extra Noche",null,{"v":1258,"d":"1,258"},{"v":1635.4,"d":"1,635"}]
[null,"Pedido de Vestuario / Prueba Vestuario hasta 1 h",null,{"v":1258,"d":"1,258"},{"v":1635.4,"d":"1,635"}]
[]
[null,"Bolo Menor de hasta 15 años",null,{"v":5031,"d":"5,031"},{"v":6540.3,"d":"6,540"}]
[]
[null,"acompañante =  33% mas sobre el Bolo del Menor",{"v":0.33,"d":"33%"},{"v":3259.83,"d":"3,260"},{"v":4237.7789999999995,"d":"4,238"}]
[]
[null,"Planillero",null,{"v":4827,"d":"4,827"},{"v":6275.1,"d":"6,275"}]
[null,"Hora Extra Diurna",null,906,{"v":1177.8,"d":"1,178"}]

{"sheet":"SADAIC","index":5,"n_rows":10,"n_cols":4,"rows_kept":10,"flags":["formulas_cached_only"]}
[]
["Febrero de 2020"]
[]
[null," PELÍCULAS CINEMATOGRÁFICAS DE LARGOMETRAJE"]
[null,"* Las que excedan 60 minutos de duración."]
[null,"CLASIFICACIÓN"]
[null,"VALOR A",null,"$ 294.000.-"]
[null,"VALOR B",null,"$ 153.500.-"]
[null,"VALOR C",null,"$ 102.300.-"]
[null,"VALOR P",null,"$ 515.600.-"]