{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Resumen Presupuesto propuesta","Propuesta presupuesto detallado","Listas"],"not_rendered":{"images":1,"external_links":1,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Resumen Presupuesto propuesta","index":0,"n_rows":62,"n_cols":4,"rows_kept":62,"merged":[[2,1,2,3],[9,0,10,0],[9,1,10,1],[11,0,12,0],[11,1,12,1],[13,0,13,3],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2],[44,1,44,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,0,54,3],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,0,58,3],[59,0,61,0],[60,1,60,2],[61,1,61,2]]}
[]
[]
[null,"SIRE-PL01 FORMATO PRESUPUESTO DGCINE"]
[]
[]
["LARGOMETRAJE",null,"PRE"]
["PRODUCTOR",null,"RODAJE"]
["DIRECTOR",null,"SEMANAS"]
["PREPARADO POR",null,"CREW"]
["LOCACIONES",null,"CAST"]
[null,null,"EXTRAS"]
["VERSIÓN PRESUPUESTO NÚM.",null,"MONEDA"]
[null,null,"FECHA PREP."]
[]
[{"$f":"'[1]BUDGET - Table 1 MODIFICADA'!A12","v":"Cta. No."},{"$f":"'[1]BUDGET - Table 1 MODIFICADA'!B12","v":"Descripción"},null,"Total RD$"]
[{"$f":"'[1]BUDGET - Table 1 MODIFICADA'!A13","v":"1000"},"GUION",null,{"$f":"'Propuesta presupuesto detallado'!K13","v":{"v":0,"d":"RD$0.00"}}]
[1100,"PRODUCTOR GENERAL",null,{"$f":"'Propuesta presupuesto detallado'!K20","v":{"v":0,"d":"RD$0.00"}}]
["1200","DIRECTOR ",null,{"$f":"'Propuesta presupuesto detallado'!K24","v":{"v":0,"d":"RD$0.00"}}]
["1300","CAST",null,{"$f":"'Propuesta presupuesto detallado'!K33","v":{"v":0,"d":"RD$0.00"}}]
["1400","ATL VIAJES Y HOSPEDAJE",null,{"$f":"'Propuesta presupuesto detallado'!K45","v":{"v":0,"d":"RD$0.00"}}]
[null,"Total Cuentas Desde 1000 Hasta 1400",null,{"$f":"SUM(D16:D20)","v":{"v":0,"d":"RD$0.00"}}]
[{"$f":"'[1]BUDGET - Table 1 MODIFICADA'!A87","v":"1500"},"DEPARTAMENTO DE PRODUCCIÓN",null,{"$f":"'Propuesta presupuesto detallado'!K73","v":{"v":0,"d":"RD$0.00"}}]
["1600","DEPARTAMENTO DE DIRECCIÓN",null,{"$f":"'Propuesta presupuesto detallado'!K91","v":{"v":0,"d":"RD$0.00"}}]
["1700","EXTRAS / PARTICIPACIONES ESPECIALES",null,{"$f":"'Propuesta presupuesto detallado'!K125","v":{"v":0,"d":"RD$0.00"}}]
["1800","DEPARTAMENTO DE CASTING",null,{"$f":"'Propuesta presupuesto detallado'!K142","v":{"v":0,"d":"RD$0.00"}}]
["1900","DEPARTAMENTO DE ARTE",null,{"$f":"'Propuesta presupuesto detallado'!K171","v":{"v":0,"d":"RD$0.00"}}]
["2000","DEPARTAMENTO DE DECORACIÓN",null,{"$f":"'Propuesta presupuesto detallado'!K186","v":{"v":0,"d":"RD$0.00"}}]
["2100","CONSTRUCCIÓN DE SETS",null,{"$f":"'Propuesta presupuesto detallado'!K204","v":{"v":0,"d":"RD$0.00"}}]
["2200","UTILERÍA",null,{"$f":"'Propuesta presupuesto detallado'!K222","v":{"v":0,"d":"RD$0.00"}}]
["2300","VEHÍCULOS DE ESCENA",null,{"$f":"'Propuesta presupuesto detallado'!K243","v":{"v":0,"d":"RD$0.00"}}]
["2400","ANIMALES EN ESCENA",null,{"$f":"'Propuesta presupuesto detallado'!K254","v":{"v":0,"d":"RD$0.00"}}]
["2500","EFECTOS ESPECIALES",null,{"$f":"'Propuesta presupuesto detallado'!K264","v":{"v":0,"d":"RD$0.00"}}]
["2600","DEPARTAMENTO DE VESTUARIO",null,{"$f":"'Propuesta presupuesto detallado'!K285","v":{"v":0,"d":"RD$0.00"}}]
["2700","DEPARTAMENTO DE MAQUILLAJE Y PEINADO",null,{"$f":"'Propuesta presupuesto detallado'!K305","v":{"v":0,"d":"RD$0.00"}}]
["2800","A&B",null,{"$f":"'Propuesta presupuesto detallado'!K320","v":{"v":0,"d":"RD$0.00"}}]
["2900","OPERACIONES DE SET",null,{"$f":"'Propuesta presupuesto detallado'!K347","v":{"v":0,"d":"RD$0.00"}}]
["3000","ILUMINACIÓN DE SET",null,{"$f":"'Propuesta presupuesto detallado'!K371","v":{"v":0,"d":"RD$0.00"}}]
["3100","DEPARTAMENTO DE CÁMARA",null,{"$f":"'Propuesta presupuesto detallado'!K410","v":{"v":0,"d":"RD$0.00"}}]
["3200","DEPARTAMENTO DE SONIDO",null,{"$f":"'Propuesta presupuesto detallado'!K424","v":{"v":0,"d":"RD$0.00"}}]
["3300","DEPARTAMENTO DE LOCACIONES",null,{"$f":"'Propuesta presupuesto detallado'!K455","v":{"v":0,"d":"RD$0.00"}}]
["3400","TRANSPORTACIÓN",null,{"$f":"'Propuesta presupuesto detallado'!K478","v":{"v":0,"d":"RD$0.00"}}]
["3500","BTL VIAJES Y HOSPEDAJES",null,{"$f":"'Propuesta presupuesto detallado'!K490","v":{"v":0,"d":"RD$0.00"}}]
["3600","ESTUDIO DE FILMACIÓN",null,{"$f":"'Propuesta presupuesto detallado'!K494","v":{"v":0,"d":"RD$0.00"}}]
["3700","OFICINA DE PRODUCCIÓN",null,{"$f":"'Propuesta presupuesto detallado'!K509","v":{"v":0,"d":"RD$0.00"}}]
["3800","RODAJE EN EL EXTRANJERO",null,{"$f":"'Propuesta presupuesto detallado'!K519","v":{"v":0,"d":"RD$0.00"}}]
["3900","SEGUNDA UNIDAD",null,{"$f":"'Propuesta presupuesto detallado'!K536","v":{"v":0,"d":"RD$0.00"}}]
[null,"Total Producción (1500-3800)",null,{"$f":"SUM(D22:D45)","v":{"v":0,"d":"RD$0.00"}}]
["4000","POST PRODUCCIÓN DE VIDEO",null,{"$f":"'Propuesta presupuesto detallado'!K552","v":{"v":0,"d":"RD$0.00"}}]
["4100","POST PRODUCCIÓN DE SONIDO",null,{"$f":"'Propuesta presupuesto detallado'!K569","v":{"v":0,"d":"RD$0.00"}}]
["4200","VIAJES Y HOSPEDAJE POST PRODUCCIÓN",null,{"$f":"'Propuesta presupuesto detallado'!K578","v":{"v":0,"d":"RD$0.00"}}]
[null,"Total Post-Producción (3900-4500)",null,{"$f":"SUM(D48:D50)","v":{"v":0,"d":"RD$0.00"}}]
["4300","GASTOS LEGALES Y ADMINISTRATIVOS",null,{"$f":"'Propuesta presupuesto detallado'!K587","v":{"v":0,"d":"RD$0.00"}}]
["4400","GASTOS GENERALES",null,{"$f":"'Propuesta presupuesto detallado'!K593","v":{"v":0,"d":"RD$0.00"}}]
[null,"Total Cuentas (4600-5000)",null,{"$f":"SUM(D52:D53)","v":{"v":0,"d":"RD$0.00"}}]
[]
["4500","SEGURO: 2.0%",null,{"$f":"'Propuesta presupuesto detallado'!K599","v":{"v":0,"d":"RD$0.00"}}]
["4600","CARGOS BANCARIOS: 0.15%",null,{"$f":"'Propuesta presupuesto detallado'!K600","v":{"v":0,"d":"RD$0.00"}}]
["4700","CONTINGENCIA: 5.0%",null,{"$f":"'Propuesta presupuesto detallado'!K601","v":{"v":0,"d":"RD$0.00"}}]
[]
[null,"Sub-Total",null,{"$f":"'Propuesta presupuesto detallado'!I606","v":{"v":0,"d":"RD$0.00"}}]
[null,"Impuestos (ITBIS 18%)",null,{"$f":"'Propuesta presupuesto detallado'!J606","v":{"v":0,"d":"RD$0.00"}}]
[null,"Total",null,{"$f":"'Propuesta presupuesto detallado'!K606","v":{"v":0,"d":"RD$0.00"}}]

{"sheet":"Propuesta presupuesto detallado","index":1,"n_rows":606,"n_cols":11,"rows_kept":606,"merged":[[1,1,1,10],[596,1,596,10],[602,1,602,10],[605,1,605,7]]}
["DGCINE"]
["FORMATO PRESUPUESTOS EXCEL","SIRE-PL01 FORMATO PRESUPUESTO DGCINE"]
[]
["Account ",1000,"Guion","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[null,"SUB CUENTA"]
[1000,1001,"Guionista","Nombre guionista",1,"FLAT",1,null,{"$f":"E6*G6*H6","v":0},0,{"$f":"I6","v":0}]
[1000,1002,"Derechos de Autor","Nombre de la obra",1,"FLAT",1,null,{"$f":"E7*G7*H7","v":0},0,{"$f":"I7","v":0}]
[1000,1003,"Fotocopias de Guion","Fotofopias de Guion",1,"FLAT",1,null,0,{"$f":"I8*0.18","v":0},{"$f":"I8+J8","v":0}]
[1000,1004,"Asesoría de Guion","Nombre / Asesoría de Guion",1,"FLAT",1,null,{"$f":"H9","v":0},{"$f":"I9*0.18","v":0},{"$f":"I9+J9","v":0}]
[1000,1005,"Storyboard","Nombre proveedor Storyboard",1,"FLAT",1,0,{"$f":"H10","v":0},0,0]
[null,1006,"Traductor de guion para subtítulos","Traductor de guion para subtítulos",1,"POR PÁG. DE GUION",1,null,{"$f":"H11","v":0},0,0]
[null,1007,"Derechos de adaptación de libros","Nombre suplidor",1,"FLAT",1,null,{"$f":"H12","v":0},0,0]
[1000,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I6:I12)","v":0},{"$f":"SUM(J8:J11)","v":0},{"$f":"SUM(K6:K12)","v":0}]
["Account ",1100,"Productor General","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[null,"SUB CUENTA"]
[1100,1101,"Productor General 1","Nombre del Productor",1,"FLAT",1,null,{"$f":"E16*G16*H16","v":0},{"$f":"I16*0.18","v":0},{"$f":"I16+J16","v":0}]
[null,1101,"Productor General 2","Nombre del Productor",1,"FLAT",1,0,{"$f":"E17*G17*H17","v":0},{"$f":"I17*0.18","v":0},{"$f":"I17+J17","v":0}]
[null,1101,"Productor General 3","Nombre del Productor",1,"FLAT",1,0,0,0,0]
[null,1102,"Elaboración de Presupuesto y Plan de Rodaje","Nombre suplidor",1,"FLAT",1,0,0,0,0]
[1100,"SUB TOTAL",{"$nulls":6},{"$f":"I16+I17+I18+I19","v":0},{"$f":"J16+J17+J18+J19","v":0},{"$f":"K16+K17+K18+K19","v":0}]
["Account ",1200,"Director","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[null,"SUB CUENTA"]
[1200,1201,"Director","Nombre del Director",1,"FLAT",1,null,{"$f":"E23*G23*H23","v":0},{"$f":"I23*0.18","v":0},{"$f":"I23+J23","v":0}]
[1200,"SUB TOTAL",{"$nulls":6},{"$f":"I23","v":0},{"$f":"J23","v":0},{"$f":"SUM(K23:K23)","v":0}]
["Account ",1300,"Cast","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[null,"SUB CUENTA"]
[1300,1301,"Reparto Principal","Actor / Personaje",1,"SEMANA",1,0,{"$f":"E27*G27*H27","v":0},{"$f":"I27*0.18","v":0},{"$f":"I27+J27","v":0}]
[1300,1301,"Reparto Principal","Actor / Personaje",1,"SEMANA",1,0,0,{"$f":"I28*0.18","v":0},{"$f":"I28+J28","v":0}]
[1300,1301,"Reparto Principal","Actor / Personaje",1,"SEMANA",1,null,0,0,0]
[1300,1302,"Reparto Secundario","Actor / Personaje Secundario",1,"SEMANA",1,0,0,0,0]
[1300,1302,"Reparto Secundario","Actor / Personaje Secundario",1,"SEMANA",1,null,0,0,0]
[1300,1302,"Reparto Secundario","Actor / Personaje Secundario",1,"SEMANA",1,0,0,0,0]
[1300,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I27+I28+I29+I30+I31+I32)","v":0},{"$f":"SUM(J27+J28+J29+J30+J31+J32)","v":0},{"$f":"SUM(K27:K32)","v":0}]
["Account ",1400,"Atl Viajes y Hospedaje","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[1400,"SUB CUENTA"]
[1400,1401,"Tickets Aéreos","Pasajero / Destino",1,"SEMANA",1,null,{"$f":"E36*G36*H36","v":0},{"$f":"I36*0.18","v":0},{"$f":"I36+J36","v":0}]
[1400,1401,"Tickets Aéreos","Pasajero / Destino",1,"SEMANA",1,0,{"$f":"E37*G37*H37","v":0},{"$f":"I37*0.18","v":0},{"$f":"I37+J37","v":0}]
[1400,1401,"Tickets Aéreos","Pasajero / Destino",1,"SEMANA",1,0,0,0,0]
[1400,1402,"Hospedaje","Posición / Nombre",1,"SEMANA",1,0,0,0,0]
[1400,1402,"Hospedaje","Pre",1,"SEMANA",1,0,0,0,0]
[1400,1402,"Hospedaje","Rodaje",1,"SEMANA",1,0,0,0,0]
[1400,1403,"Viáticos","Posición / Nombre",1,"SEMANA",1,null,0,null,0]
[1400,1403,"Viáticos","Pre",1,"SEMANA",1,0,0,null,0]
[1400,1403,"Viáticos","Rodaje",1,"SEMANA",1,0,0,null,0]
[1400,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I36+I37+I38+I39+I40+I41+I42+I43+I44)","v":0},{"$f":"SUM(J36+J37+J38+J39+J40+J41+J42+J43+J44)","v":0},{"$f":"SUM(K36+K37+K38+K39+K40+K41+K42+K43+K44)","v":0}]
["Account ",1500,"Departamento de Producción","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[null,"SUB CUENTA"]
[1500,1501,"Productor de Línea","Pre",1,"SEMANA",1,0,{"$f":"E48*G48*H48","v":0},{"$f":"I48*0.18","v":0},{"$f":"I48+J48","v":0}]
[1500,1501,"Productor de Línea","Rodaje",1,"SEMANA",1,0,{"$f":"E49*G49*H49","v":0},{"$f":"I49*0.18","v":0},{"$f":"I49+J49","v":0}]
[1500,1501,"Productor de Línea","Cierre",1,"SEMANA",1,0,0,0,0]
[1500,1502,"Jefe de Producción","Pre",1,"SEMANA",1,0,0,0,0]
[1500,1502,"Jefe de Producción","Rodaje",1,"SEMANA",1,0,0,0,0]
[1500,1502,"Jefe de Producción","Cierre",1,"SEMANA",1,0,0,0,0]
[1500,1503,"Coordinador de Producción","Pre",1,"SEMANA",1,0,0,0,0]
[1500,1503,"Coordinador de Producción","Rodaje",1,"SEMANA",1,0,0,0,0]
[1500,1503,"Coordinador de Producción","Cierre",1,"SEMANA",1,0,0,0,0]
[1500,1504,"Secretaria de Producción","Pre",1,"SEMANA",1,0,0,0,0]
[1500,1504,"Secretaria de Producción","Rodaje",1,"SEMANA",1,0,0,0,0]
[1500,1504,"Secretaria de Producción","Cierre",1,"SEMANA",1,0,0,0,0]
[1500,1505,"Asistente de Producción 1","Pre",1,"SEMANA",1,0,0,0,0]
[1500,1505,"Asistente de Producción 1","Rodaje",1,"SEMANA",1,0,0,0,0]
[1500,1505,"Asistente de Producción 1","Cierre",1,"SEMANA",1,0,0,0,0]
[1500,1506,"Asistente de Producción 2","Pre",1,"SEMANA",1,0,0,0,0]
[1500,1506,"Asistente de Producción 2","Rodaje",1,"SEMANA",1,0,0,0,0]
[1500,1506,"Asistente de Producción 2","Cierre",1,"SEMANA",1,0,0,0,0]
[1500,1507,"Runner","Pre",1,"SEMANA",1,0,0,0,0]
[1500,1507,"Runner","Rodaje",1,"SEMANA",1,0,0,0,0]
[1500,1507,"Runner","Cierre",1,"SEMANA",1,0,0,0,0]
[null,1508,"Mensajero","Nombre",1,"MENSUAL",1,0,0,0,0]
[1500,1509,"Compras Dpto Producción","Detalle Compras Dpto Producción",1,"SEMANA",1,0,0,0,0]
[1500,1510,"Rentas Dpto Producción","Detalle Rentas Dpto Producción",1,"SEMANA",1,0,0,0,0]
[null,1511,"Renta de Radios de Comunicación","Detalle de Radios de Comunicación",1,"DIA",1,0,0,0,0]
[1500,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I48:I71)","v":0},{"$f":"SUM(J48:J71)","v":0},{"$f":"SUM(K48:K71)","v":0}]
[null,1600,"Departamento de Dirección","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[null,"SUB CUENTA"]
[1500,1601,"1er Asistente de Dirección","Prep",1,"SEMANA",1,0,0,0,{"$f":"I76+J76","v":0}]
[1500,1601,"1er Asistente de Dirección","Rodaje",1,"SEMANA",1,0,0,0,0]
[1500,1601,"1er Asistente de Dirección","Cierre",1,"SEMANA",1,0,0,0,0]
[1500,1602,"2do Asistente de Dirección","Pre",1,"SEMANA",1,0,0,0,0]
[1500,1602,"2do Asistente de Dirección","Rodaje",1,"SEMANA",1,0,0,0,0]
[1500,1602,"2do Asistente de Dirección","Cierre",1,"SEMANA",1,0,0,0,0]
[1500,1603,"3er Asistente de Dirección","Pre",1,"SEMANA",1,0,0,0,0]
[1500,1603,"3er Asistente de Dirección","Rodaje",1,"SEMANA",1,0,0,0,0]
[1500,1603,"3er Asistente de Dirección","Cierre",1,"SEMANA",1,0,0,0,0]
[1500,1604,"Continuista","Pre",1,"SEMANA",1,0,0,0,0]
[1500,1604,"Continuista","Rodaje",1,"SEMANA",1,0,0,0,0]
[1500,1604,"Continuista","Cierre",1,"SEMANA",1,0,0,0,0]
[null,1605,"Coach de Actores","Pre",1,"SEMANA",1,0,0,0,0]
[null,1605,"Coach de Actores","Rodaje",1,"SEMANA",1,0,0,0,{"$f":"I89+J89","v":0}]
[null,1605,"Coach de Actores","Cierre",1,"SEMANA",1,0,0,0,0]
[1500,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I76:I90)","v":0},{"$f":"SUM(J76:J90)","v":0},{"$f":"SUM(K76:K90)","v":0}]
["Account ",1700,"Extras / Participaciones Especiales","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[null,"SUB CUENTA"]
[1600,1701,"Participaciones Especiales / Figurantes","Actor / Personaje",1,"DIA",1,0,{"$f":"E94*G94*H94","v":0},{"$f":"I94*0.18","v":0},{"$f":"I94+J94","v":0}]
[1600,1701,"Participaciones Especiales / Figurantes","Actor / Personaje",1,"DIA",1,0,{"$f":"E95*G95*H95","v":0},{"$f":"I95*0.18","v":0},0]
[1600,1701,"Participaciones Especiales / Figurantes","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1701,"Participaciones Especiales / Figurantes","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1701,"Participaciones Especiales / Figurantes","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1701,"Participaciones Especiales / Figurantes","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1701,"Participaciones Especiales / Figurantes","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1701,"Participaciones Especiales / Figurantes","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1701,"Participaciones Especiales / Figurantes","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1702,"Day Players","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1702,"Day Players","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1702,"Day Players","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1702,"Day Players","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1702,"Day Players","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1702,"Day Players","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1702,"Day Players","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1702,"Day Players","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1702,"Day Players","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1703,"One Liners","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1703,"One Liners","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1703,"One Liners","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1703,"One Liners","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1703,"One Liners","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1703,"One Liners","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1703,"One Liners","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1703,"One Liners","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1703,"One Liners","Actor / Personaje",1,"DIA",1,0,0,0,0]
[1600,1704,"Coordinador de Stunts","Nombre / Suplidor",1,"DIA",1,0,0,0,0]
[1600,1705,"Stunts","Stunts",1,"DIA",1,0,0,0,0]
[1600,1706,"Equipos de Stunts","Detalle Rentas de equipos Stunts",1,"DIA",1,0,0,0,0]
[1600,1707,"Extras","Detalle de Extras ",1,"DIA",1,0,0,0,0]
[1600,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I94:I124)","v":0},{"$f":"SUM(J94:J124)","v":0},{"$f":"SUM(K94:K124)","v":0}]
["Account ",1800,"Departamento de Casting","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[1700,"SUB CUENTA"]
[1700,1801,"Gestion Casting Internacional","Gestión Cating Internacional",1,"FLAT",1,0,{"$f":"E128*G128*H128","v":0},{"$f":"I128*0.18","v":0},{"$f":"I128+J128","v":0}]
[1700,1802,"Director de Casting RD","Pre",1,"SEMANA",1,0,{"$f":"E129*G129*H129","v":0},{"$f":"I129*0.18","v":0},0]
[1700,1802,"Director de Casting RD","Rodaje",1,"SEMANA",1,0,0,0,0]
[1700,1802,"Director de Casting RD","Cierre",1,"SEMANA",1,0,0,0,0]
[1700,1803,"Asistente de Casting","Pre",1,"SEMANA",1,0,0,0,0]
[1700,1803,"Asistente de Casting","Rodaje",1,"SEMANA",1,0,0,0,0]
[1700,1803,"Asistente de Casting","Cierre",1,"SEMANA",1,0,0,0,0]
[1700,1804,"Coordinador de Extras","Pre",1,"SEMANA",1,0,0,0,0]
[1700,1804,"Coordinador de Extras","Rodaje",1,"SEMANA",1,0,0,0,0]
[1700,1804,"Coordinador de Extras","Cierre",1,"SEMANA",1,0,0,0,0]
[1700,1805,"Asistente de Extras","Pre",1,"SEMANA",1,0,0,0,0]
[1700,1805,"Asistente de Extras","Rodaje",1,"SEMANA",1,0,0,0,0]
[1700,1805,"Asistente de Extras","Cierre",1,"SEMANA",1,0,0,0,0]
[1700,1806,"Local de Ensayos","Alquiler Local Ensayos",1,"SEMANA",1,0,0,0,0]
[1700,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I128:I141)","v":0},{"$f":"SUM(J128:J141)","v":0},{"$f":"SUM(K128:K141)","v":0}]
["Account ",1900,"Departamento de Arte","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[1800,"SUB CUENTA"]
[1800,1901,"Diseñador de Producción","Pre",1,"SEMANA",1,0,{"$f":"E145*G145*H145","v":0},{"$f":"I145*0.18","v":0},{"$f":"I145+J145","v":0}]
[1800,1901,"Diseñador de Producción","Rodaje",1,"SEMANA",1,0,{"$f":"E146*G146*H146","v":0},{"$f":"I146*0.18","v":0},0]
[1800,1901,"Diseñador de Producción","Cierre",1,"SEMANA",1,0,0,0,0]
[1800,1902,"Director de Arte","Pre",1,"SEMANA",1,0,0,0,0]
[1800,1902,"Director de Arte","Rodaje",1,"SEMANA",1,0,0,0,0]
[1800,1902,"Director de Arte","Cierre",1,"SEMANA",1,0,0,0,0]
[1800,1903,"Coordinador de Arte","Pre",1,"SEMANA",1,0,0,0,0]
[1800,1903,"Coordinador de Arte","Rodaje",1,"SEMANA",1,0,0,0,0]
[1800,1903,"Coordinador de Arte","Cierre",1,"SEMANA",1,0,0,0,0]
[1800,1904,"Diseñador Gráfico","Pre",1,"SEMANA",1,0,0,0,0]
[1800,1904,"Diseñador Gráfico","Rodaje",1,"SEMANA",1,0,0,0,0]
[1800,1904,"Diseñador Gráfico","Cierre",1,"SEMANA",1,0,0,0,0]
[1800,1905,"Set Designer","Pre",1,"SEMANA",1,0,0,0,0]
[1800,1905,"Set Designer","Rodaje",1,"SEMANA",1,0,0,0,0]
[1800,1905,"Set Designer","Cierre",1,"SEMANA",1,0,0,0,0]
[1800,1906,"Asistente de Arte","Pre",1,"SEMANA",1,0,0,0,0]
[1800,1906,"Asistente de Arte","Rodaje",1,"SEMANA",1,0,0,0,0]
[1800,1906,"Asistente de Arte","Cierre",1,"SEMANA",1,0,0,0,0]
[1800,1907,"Segundo Asistente de Arte","Pre",1,"SEMANA",1,0,0,0,0]
[1800,1907,"Segundo Asistente de Arte","Rodaje",1,"SEMANA",1,0,0,0,0]
[1800,1907,"Segundo Asistente de Arte","Cierre",1,"SEMANA",1,0,0,0,0]
[1800,1908,"Comprador de Arte","Pre",1,"SEMANA",1,0,0,0,0]
[1800,1908,"Comprador de Arte","Rodaje",1,"SEMANA",1,0,0,0,0]
[1800,1908,"Comprador de Arte","Cierre",1,"SEMANA",1,0,0,0,0]
[1800,1909,"Compras Dpto de Arte","Compras Dpto Arte",1,"SEMANA",1,0,0,0,0]
[1800,1910,"Rentas de Dpto Arte","Rentas de Dpto Arte",1,"SEMANA",1,0,0,0,0]
[1800,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I145:I170)","v":0},{"$f":"SUM(J145:J170)","v":0},{"$f":"SUM(K145:K170)","v":0}]
["Account ",2000,"Departamento de Decoración","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[1900,"SUB CUENTA"]
[1900,2001,"Decorador de Set","Pre",1,"SEMANA",1,0,{"$f":"E174*G174*H174","v":0},{"$f":"I174*0.18","v":0},{"$f":"I174+J174","v":0}]
[1900,2001,"Decorador de Set","Rodaje",1,"SEMANA",1,0,{"$f":"E175*G175*H175","v":0},{"$f":"I175*0.18","v":0},0]
[1900,2001,"Decorador de Set","Cierre",1,"SEMANA",1,0,0,0,0]
[1900,2002,"Set Dresser","Pre",1,"SEMANA",1,0,0,0,0]
[1900,2002,"Set Dresser","Rodaje",1,"SEMANA",1,0,0,0,0]
[1900,2002,"Set Dresser","Cierre",1,"SEMANA",1,0,0,0,0]
[1900,2003,"Asistente de Decoración","Pre",1,"SEMANA",1,0,0,0,0]
[1900,2003,"Asistente de Decoración","Rodaje",1,"SEMANA",1,0,0,0,0]
[1900,2003,"Asistente de Decoración","Cierre",1,"SEMANA",1,0,0,0,0]
[1900,2004,"Compras de Decoración","Detalle de Compras por Set",1,"SEMANA",1,0,0,0,0]
[1900,2005,"Rentas de Decoración","Detalle de Rentas por Set",1,"SEMANA",1,0,0,0,0]
[1900,2006,"Almacén Dpto Decoración","Almacen Dpto Decoración",1,"SEMANA",1,0,0,0,0]
[1900,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I174:I185)","v":0},{"$f":"SUM(J174:J185)","v":0},{"$f":"SUM(K174:K185)","v":0}]
["Account ",2100,"Construcción de Sets","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[2000,"SUB CUENTA"]
[2000,2101,"Coordinador de Construcción","Pre",1,"SEMANA",1,0,{"$f":"E189*G189*H189","v":0},{"$f":"I189*0.18","v":0},{"$f":"I189+J189","v":0}]
[2000,2101,"Coordinador de Construcción","Rodaje",1,"SEMANA",1,0,{"$f":"E190*G190*H190","v":0},{"$f":"I190*0.18","v":0},0]
[2000,2101,"Coordinador de Construcción","Cierre",1,"SEMANA",1,0,0,0,0]
[2000,2102,"Constructores","Pre",1,"SEMANA",1,0,0,0,0]
[2000,2102,"Constructores","Rodaje",1,"SEMANA",1,0,0,0,0]
[2000,2102,"Constructores","Cierre",1,"SEMANA",1,0,0,0,0]
[2000,2103,"Pintores","Pre",1,"SEMANA",1,0,0,0,0]
[2000,2103,"Pintores","Rodaje",1,"SEMANA",1,0,0,0,0]
[2000,2103,"Pintores","Cierre",1,"SEMANA",1,0,0,0,0]
[2000,2104,"Carpinteros","Pre",1,"SEMANA",1,0,0,0,0]
[2000,2104,"Carpinteros","Rodaje",1,"SEMANA",1,0,0,0,0]
[2000,2104,"Carpinteros","Cierre",1,"SEMANA",1,0,0,0,0]
[2000,2105,"Materiales Gastables Construcción Sets","Materiales Gastables Construcción Sets",1,"SEMANA",1,0,0,0,0]
[2000,2106,"Compras Dpto Construcción","Compras Dpto Construcción",1,"SEMANA",1,0,0,0,0]
[2000,2107,"Rentas Dpto Construcción","Rentas Dpto Construcción",1,"SEMANA",1,0,0,0,0]
[2000,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I189:I203)","v":0},{"$f":"SUM(J189:J203)","v":0},0]
["Account ",2200,"Utilería","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[2100,"SUB CUENTA"]
[2100,2201,"Utilero","Pre",1,"SEMANA",1,0,{"$f":"E207*G207*H207","v":0},{"$f":"I207*0.18","v":0},{"$f":"I207+J207","v":0}]
[2100,2201,"Utilero","Rodaje",1,"SEMANA",1,0,{"$f":"E208*G208*H208","v":0},{"$f":"I208*0.18","v":0},0]
[2100,2201,"Utilero","Cierre",1,"SEMANA",1,0,0,0,0]
[2100,2202,"Asistente de Utilería","Pre",1,"SEMANA",1,0,0,0,0]
[2100,2202,"Asistente de Utilería","Rodaje",1,"SEMANA",1,0,0,0,0]
[2100,2202,"Asistente de Utilería","Cierre",1,"SEMANA",1,0,0,0,0]
[2100,2203,"Compras y Rentas de Utilería","Compras y Rentas Utilería",1,"SEMANA",1,0,0,0,0]
[2100,2204,"Encargado de Armas","Pre",1,"SEMANA",1,0,0,0,0]
[2100,2204,"Encargado de Armas","Rodaje",1,"SEMANA",1,0,0,0,0]
[2100,2204,"Encargado de Armas","Cierre",1,"SEMANA",1,0,0,0,0]
[2100,2205,"Asistente de Armas","Pre",1,"SEMANA",1,0,0,0,0]
[2100,2205,"Asistente de Armas","Rodaje",1,"SEMANA",1,0,0,0,0]
[2100,2205,"Asistente de Armas","Cierre",1,"SEMANA",1,0,0,0,0]
[2100,2206,"Rentas de Armas","Detalle de Armas",1,"SEMANA",1,0,0,0,0]
[2100,2207,"Materiales Gastables Utilería","Materiales Gastables Utilería",1,"SEMANA",1,0,0,0,0]
[2100,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I207:I221)","v":0},{"$f":"SUM(J207:J221)","v":0},{"$f":"SUM(K207:K221)","v":0}]
["Account ",2300,"Vehículos de Escena","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[2200,"SUB CUENTA"]
[2200,2301,"Encargado de Vehículos de Escena","Pre",1,"SEMANA",1,0,{"$f":"E225*G225*H225","v":0},{"$f":"I225*0.18","v":0},{"$f":"I225+J225","v":0}]
[2200,2301,"Encargado de Vehículos de Escena","Rodaje",1,"SEMANA",1,0,{"$f":"E226*G226*H226","v":0},{"$f":"I226*0.18","v":0},0]
[2200,2301,"Encargado de Vehículos de Escena","Cierre",1,"SEMANA",1,0,0,0,0]
[2200,2302,"Asistente de Vehículos de Escena","Pre",1,"SEMANA",1,0,0,0,0]
[2200,2302,"Asistente de Vehículos de Escena","Rodaje",1,"SEMANA",1,0,0,0,0]
[2200,2302,"Asistente de Vehículos de Escena","Cierre",1,"SEMANA",1,0,0,0,0]
[2200,2303,"Mecánico","Pre",1,"SEMANA",1,0,0,0,0]
[2200,2303,"Mecánico","Rodaje",1,"SEMANA",1,0,0,0,0]
[2200,2303,"Mecánico","Cierre",1,"SEMANA",1,0,0,0,0]
[2200,2304,"Vehículos en Escena","Vehiculo 1",1,"DIA",1,0,0,0,0]
[2200,2304,"Vehículos en Escena","Vehiculo 2",1,"DIA",1,0,0,0,0]
[2200,2304,"Vehículos en Escena","Vehiculo 3",1,"DIA",1,0,0,0,0]
[2200,2304,"Vehículos en Escena","Vehiculo 4",1,"DIA",1,0,0,0,0]
[2200,2304,"Vehículos en Escena","Vehiculo 5",1,"DIA",1,0,0,0,0]
[2200,2305,"Choferes Vehículos de Escena","Pre",1,"SEMANA",1,0,0,0,0]
[2200,2305,"Choferes Vehículos de Escena","Rodaje",1,"SEMANA",1,0,0,0,0]
[2200,2305,"Choferes Vehículos de Escena","Cierre",1,"SEMANA",1,0,0,0,0]
[2200,2306,"Combustible Vehículos en Escena","Combustible Vehículos de Escena",1,"SEMANA",1,0,0,null,0]
[2200,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I225:I242)","v":0},{"$f":"SUM(J225:J242)","v":0},{"$f":"SUM(K225:K242)","v":0}]
["Account ",2400,"Animales en Escena","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[2300,"SUB CUENTA"]
[2300,2401,"Entrenador de Animales","Pre",1,"SEMANA",1,0,{"$f":"E246*G246*H246","v":0},{"$f":"I246*0.18","v":0},{"$f":"I246+J246","v":0}]
[2300,2401,"Entrenador de Animales","Rodaje",1,"SEMANA",1,0,{"$f":"E247*G247*H247","v":0},{"$f":"I247*0.18","v":0},0]
[2300,2401,"Entrenador de Animales","Cierre",1,"SEMANA",1,0,0,0,0]
[2300,2402,"Asistente de Animales","Pre",1,"SEMANA",1,0,0,0,0]
[2300,2402,"Asistente de Animales","Rodaje",1,"SEMANA",1,0,0,0,0]
[2300,2402,"Asistente de Animales","Cierre",1,"SEMANA",1,0,0,0,0]
[2300,2403,"Animales","Detalle de Animales",1,"DIA",1,0,0,0,0]
[2300,2404,"Transporte de Animales","Transporte de Animales",1,"SEMANA",1,0,0,null,0]
[2300,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I246:I253)","v":0},{"$f":"SUM(J246:J253)","v":0},{"$f":"SUM(K246:K253)","v":0}]
["Account ",2500,"Efectos Especiales","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[2400,"SUB CUENTA"]
[2400,2501,"Coordinador de Efectos Especiales","Pre",1,"DIA",1,0,{"$f":"E257*G257*H257","v":0},{"$f":"I257*0.18","v":0},{"$f":"I257+J257","v":0}]
[2400,2501,"Coordinador de Efectos Especiales","Rodaje",1,"DIA",1,0,{"$f":"E258*G258*H258","v":0},{"$f":"I258*0.18","v":0},0]
[2400,2501,"Coordinador de Efectos Especiales","Cierre",1,"DIA",1,0,0,0,0]
[2400,2502,"Asistente Efectos Especiales","Pre",1,"DIA",1,0,0,0,0]
[2400,2502,"Asistente Efectos Especiales","Rodaje",1,"DIA",1,0,0,0,0]
[2400,2502,"Asistente Efectos Especiales","Cierre",1,"DIA",1,0,0,0,0]
[2400,2503,"Rentas / Compras de Efectos Especiales","Detalle Rentas y Compras Efectos Especiales",1,"SEMANA",1,0,0,0,0]
[2400,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I257:I263)","v":0},{"$f":"SUM(J257:J263)","v":0},{"$f":"SUM(K257:K263)","v":0}]
["Account ",2600,"Departamento de Vestuario","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[2500,"SUB CUENTA"]
[2500,2601,"Diseñador de Vestuario","Pre",1,"SEMANA",1,0,{"$f":"E267*G267*H267","v":0},{"$f":"I267*0.18","v":0},{"$f":"I267+J267","v":0}]
[2500,2601,"Diseñador de Vestuario","Rodaje",1,"SEMANA",1,0,{"$f":"E268*G268*H268","v":0},{"$f":"I268*0.18","v":0},0]
[2500,2601,"Diseñador de Vestuario","Cierre",1,"SEMANA",1,0,0,0,0]
[2500,2602,"Director de Vestuario","Pre",1,"SEMANA",1,0,0,0,0]
[2500,2602,"Director de Vestuario","Rodaje",1,"SEMANA",1,0,0,0,0]
[2500,2602,"Director de Vestuario","Cierre",1,"SEMANA",1,0,0,0,0]
[2500,2603,"Primer Asistente de Vestuario","Pre",1,"SEMANA",1,0,0,0,0]
[2500,2603,"Primer Asistente de Vestuario","Rodaje",1,"SEMANA",1,0,0,0,0]
[2500,2603,"Primer Asistente de Vestuario","Cierre",1,"SEMANA",1,0,0,0,0]
[2500,2604,"Segundo Asistente de Vestuario","Pre",1,"SEMANA",1,0,0,0,0]
[2500,2604,"Segundo Asistente de Vestuario","Rodaje",1,"SEMANA",1,0,0,0,0]
[2500,2604,"Segundo Asistente de Vestuario","Cierre",1,"SEMANA",1,0,0,0,0]
[2500,2605,"Costurero / Mano de obra","Detalle Mano de Obra Vestuario",1,"SEMANA",1,0,0,0,0]
[2500,2606,"Compras Dpto Vestuario","Compras Dpto Vestuario",1,"SEMANA",1,0,0,0,0]
[2500,2607,"Rentas Dpto Vestuario","Rentas Dpto Vestuario",1,"SEMANA",1,0,0,0,0]
[2500,2608,"Almacén Dpto Vestuario","Almacén Dpto Vestuario",1,"SEMANA",1,0,0,0,0]
[2500,2609,"Materiales Gastables Vestuario","Materiales Gastables Vestuario",1,"SEMANA",1,0,0,0,0]
[2500,2610,"Lavandería","Lavandería",1,"SEMANA",1,0,0,0,0]
[2500,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I267:I284)","v":0},{"$f":"SUM(J267:J284)","v":0},{"$f":"SUM(K267:K284)","v":0}]
["Account ",2700,"Departamento de Maquillaje y Peinado","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[2600,"SUB CUENTA"]
[2600,2701,"Jefe de Maquillaje","Pre",1,"SEMANA",1,0,{"$f":"E288*G288*H288","v":0},{"$f":"I288*0.18","v":0},{"$f":"I288+J288","v":0}]
[2600,2701,"Jefe de Maquillaje","Rodaje",1,"SEMANA",1,0,{"$f":"E289*G289*H289","v":0},{"$f":"I289*0.18","v":0},0]
[2600,2701,"Jefe de Maquillaje","Cierre",1,"SEMANA",1,0,0,0,0]
[2600,2702,"Asistente de Maquillaje","Pre",1,"SEMANA",1,0,0,0,0]
[2600,2702,"Asistente de Maquillaje","Rodaje",1,"SEMANA",1,0,0,0,0]
[2600,2702,"Asistente de Maquillaje","Cierre",1,"SEMANA",1,0,0,0,0]
[2600,2703,"Jefe de Peluquería","Pre",1,"SEMANA",1,0,0,0,0]
[2600,2703,"Jefe de Peluquería","Rodaje",1,"SEMANA",1,0,0,0,0]
[2600,2703,"Jefe de Peluquería","Cierre",1,"SEMANA",1,0,0,0,0]
[2600,2704,"Asistente de Peluquería","Pre",1,"SEMANA",1,0,0,0,0]
[2600,2704,"Asistente de Peluquería","Rodaje",1,"SEMANA",1,0,0,0,0]
[2600,2704,"Asistente de Peluquería","Cierre",1,"SEMANA",1,0,0,0,0]
[2600,2705,"Compras Maquillaje y Peinado","Compras Maquillaje",1,"SEMANA",1,0,0,0,0]
[2600,2705,"Compras Maquillaje y Peinado","Compras Peinado",1,"SEMANA",1,0,0,0,0]
[2600,2706,"Rentas Maquillaje y Peinado","Rentas Maquillaje",1,"SEMANA",1,0,0,0,0]
[2600,2706,"Rentas Maquillaje y Peinado","Rentas Peinado",1,"SEMANA",1,0,0,0,0]
[2600,2707,"Maquillaje de Efectos Especiales","Detalle Maquillaje Efectos Especiales",1,"SEMANA",1,0,0,0,0]
[2600,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I288:I304)","v":0},{"$f":"SUM(J288:J304)","v":0},{"$f":"SUM(K288:K304)","v":0}]
["Account ",2800,"A&B","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[2700,"SUB CUENTA"]
[2700,2801,"Alimentos & Bebidas Crew","Nombre Suplidor / Pre",1,"DIA",1,0,{"$f":"E308*G308*H308","v":0},{"$f":"I308*0.18","v":0},{"$f":"I308+J308","v":0}]
[2700,2801,"Alimentos & Bebidas Crew","Nombre Suplido / Rodaje",1,"DIA",1,0,{"$f":"E309*G309*H309","v":0},{"$f":"I309*0.18","v":0},0]
[2700,2801,"Alimentos & Bebidas Crew","Nombre Suplido / Cierre",1,"DIA",1,0,0,0,0]
[2700,2802,"Alimentos & Bebidas Reparto","Nombre Suplido / Pre",1,"DIA",1,0,0,0,0]
[2700,2802,"Alimentos & Bebidas Reparto","Nombre Suplido / Rodaje",1,"DIA",1,0,0,0,0]
[2700,2802,"Alimentos & Bebidas Reparto","Nombre Suplido / Cierre",1,"DIA",1,0,0,0,0]
[2700,2803,"Alimentos & Bebidas Extras/Figurantes etc","Nombre Suplido / Pre",1,"DIA",1,0,0,0,0]
[2700,2803,"Alimentos & Bebidas Extras/Figurantes etc","Nombre Suplido/ Rodaje",1,"DIA",1,0,0,0,0]
[2700,2803,"Alimentos & Bebidas Extras/Figurantes etc","Nombre Suplido/ Cierre",1,"DIA",1,0,0,0,0]
[2700,2804,"Alimentos & Bebidas Adicionales","Nombre Suplido / Pre",1,"MEDIA JORNADA",1,0,0,0,0]
[2700,2804,"Alimentos & Bebidas Adicionales","Nombre Suplido / Rodaje",1,"JORNADA COMPLETA",1,0,0,0,0]
[2700,2804,"Alimentos & Bebidas Adicionales","Nombre Suplido / Cierre",1,"MEDIA JORNADA",1,0,0,0,0]
[2700,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I308:I319)","v":0},{"$f":"SUM(J308:J319)","v":0},{"$f":"SUM(K308:K319)","v":0}]
["Account ",2900,"Operaciones de Set","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[2800,"SUB CUENTA"]
[2800,2901,"Key Grip","Pre",1,"SEMANA",1,0,{"$f":"E323*G323*H323","v":0},{"$f":"I323*0.18","v":0},{"$f":"I323+J323","v":0}]
[2800,2901,"Key Grip","Rodaje",1,"SEMANA",1,0,{"$f":"E324*G324*H324","v":0},{"$f":"I324*0.18","v":0},0]
[2800,2901,"Key Grip","Cierre",1,"SEMANA",1,0,0,0,0]
[2800,2902,"Best Boy Grip","Pre",1,"SEMANA",1,0,0,0,0]
[2800,2902,"Best Boy Grip","Rodaje",1,"SEMANA",1,0,0,0,0]
[2800,2902,"Best Boy Grip","Cierre",1,"SEMANA",1,0,0,0,0]
[2800,2903,"Grip (s)","Pre",1,"SEMANA",1,0,0,0,0]
[2800,2903,"Grip (s)","Rodaje",1,"SEMANA",1,0,0,0,0]
[2800,2903,"Grip (s)","Cierre",1,"SEMANA",1,0,0,0,0]
[null,2904,"Asistente de Grip (s)","Pre",1,"SEMANA",1,0,0,0,{"$f":"I332+J332","v":0}]
[null,2904,"Asistente de Grip (s)","Rodaje",1,"SEMANA",1,0,0,0,0]
[null,2904,"Asistente de Grip (s)","Cierre",1,"SEMANA",1,0,0,0,0]
[2800,2905,"Dolly Grip","Pre",1,"SEMANA",1,0,0,0,{"$f":"I335+J335","v":0}]
[2800,2905,"Dolly Grip","Rodaje",1,"SEMANA",1,0,0,0,0]
[2800,2905,"Dolly Grip","Cierre",1,"SEMANA",1,0,0,0,0]
[2800,2906,"Asistente de Dolly","Pre",1,"SEMANA",1,0,0,0,0]
[2800,2906,"Asistente de Dolly","Rodaje",1,"SEMANA",1,0,0,0,0]
[2800,2906,"Asistente de Dolly","Cierre",1,"SEMANA",1,0,0,0,0]
[null,2907,"Operador de Grúa","Pre",1,"SEMANA",1,0,0,0,{"$f":"I341+J341","v":0}]
[null,2907,"Operador de Grúa","Rodaje",1,"SEMANA",1,0,0,0,0]
[null,2907,"Operador de Grúa","Cierre",1,"SEMANA",1,0,0,0,0]
[2800,2908,"Renta Dpto Gripería","Renta Paquete Gripería",1,"SEMANA",1,0,0,0,{"$f":"I344+J344","v":0}]
[2800,2909,"Renta Equipos Adicionales Gripería","Renta Equipos Adicionales Gripería",1,"SEMANA",1,0,0,0,{"$f":"I345+J345","v":0}]
[2800,2910,"Materiales Gastables Gripería","Materiales Gastables Gripería",1,"SEMANA",1,0,0,0,{"$f":"I346+J346","v":0}]
[2800,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I323:I346)","v":0},{"$f":"SUM(J323:J346)","v":0},{"$f":"SUM(K323:K346)","v":0}]
["Account ",3000,"Iluminación de Set","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[2900,"SUB CUENTA"]
[2900,3001,"Gaffer","Pre",1,"SEMANA",1,0,{"$f":"E350*G350*H350","v":0},{"$f":"I350*0.18","v":0},{"$f":"I350+J350","v":0}]
[2900,3001,"Gaffer","Rodaje",1,"SEMANA",1,0,{"$f":"E351*G351*H351","v":0},{"$f":"I351*0.18","v":0},0]
[2900,3001,"Gaffer","Cierre",1,"SEMANA",1,0,0,0,0]
[2900,3002,"Jefe Eléctrico","Pre",1,"SEMANA",1,0,0,0,0]
[2900,3002,"Jefe Eléctrico","Rodaje",1,"SEMANA",1,0,0,0,0]
[2900,3002,"Jefe Eléctrico","Cierre",1,"SEMANA",1,0,0,0,0]
[2900,3003,"Best Boy Electrico","Pre",1,"SEMANA",1,0,0,0,0]
[2900,3003,"Best Boy Electrico","Rodaje",1,"SEMANA",1,0,0,0,0]
[2900,3003,"Best Boy Electrico","Cierre",1,"SEMANA",1,0,0,0,0]
[2900,3004,"Eléctrico(s)","Pre",1,"SEMANA",1,0,0,0,0]
[2900,3004,"Eléctrico(s)","Rodaje",1,"SEMANA",1,0,0,0,0]
[2900,3004,"Eléctrico(s)","Cierre",1,"SEMANA",1,0,0,0,0]
[null,3005,"Auxiliar Eléctrico","Pre",1,"SEMANA",1,0,0,0,{"$f":"I362+J362","v":0}]
[null,3005,"Auxiliar Eléctrico","Rodaje",1,"SEMANA",1,0,0,0,0]
[null,3005,"Auxiliar Eléctrico","Cierre",1,"SEMANA",1,0,0,0,0]
[2900,3006,"Operador del Generador","Pre",1,"SEMANA",1,0,0,0,{"$f":"I365+J365","v":0}]
[2900,3006,"Operador del Generador","Rodaje",1,"SEMANA",1,0,0,0,0]
[2900,3006,"Operador del Generador","Cierre",1,"SEMANA",1,0,0,0,0]
[2900,3007,"Renta Dpto Iluminación","Renta Paquete Eléctrico",1,"SEMANA",1,0,0,0,0]
[2900,3008,"Renta Equipos Adicionales Iluminación","Renta Equipos Adicionales Iluminación",1,"SEMANA",1,0,0,0,0]
[2900,3009,"Materiales Gastables Iluminación","Materiales Gastables Iluminación",1,"SEMANA",1,0,0,0,0]
[2900,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I350:I370)","v":0},{"$f":"SUM(J350:J370)","v":0},0]
["Account ",3100,"Departamento de Cámara","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[3000,"SUB CUENTA"]
[3000,3101,"Director de Fotografía","Pre",1,"SEMANA",1,0,{"$f":"E374*G374*H374","v":0},{"$f":"I374*0.18","v":0},{"$f":"I374+J374","v":0}]
[3000,3101,"Director de Fotografía","Rodaje",1,"SEMANA",1,0,{"$f":"E375*G375*H375","v":0},{"$f":"I375*0.18","v":0},0]
[3000,3101,"Director de Fotografía","Cierre",1,"SEMANA",1,0,0,0,0]
[3000,3102,"Operador de Cámara","Pre",1,"SEMANA",1,0,0,0,0]
[3000,3102,"Operador de Cámara","Rodaje",1,"SEMANA",1,0,0,0,0]
[3000,3102,"Operador de Cámara","Cierre",1,"SEMANA",1,0,0,0,0]
[3000,3103,"1er Asistente de Cámara","Pre",1,"SEMANA",1,0,0,0,0]
[3000,3103,"1er Asistente de Cámara","Rodaje",1,"SEMANA",1,0,0,0,0]
[3000,3103,"1er Asistente de Cámara","Cierre",1,"SEMANA",1,0,0,0,0]
[3000,3104,"2do Asistente de Cámara","Pre",1,"SEMANA",1,0,0,0,0]
[3000,3104,"2do Asistente de Cámara","Rodaje",1,"SEMANA",1,0,0,0,0]
[3000,3104,"2do Asistente de Cámara","Cierre",1,"SEMANA",1,0,0,0,0]
[3000,3105,"3er Asistente de Cámara","Pre",1,"SEMANA",1,0,0,0,0]
[3000,3105,"3er Asistente de Cámara","Rodaje",1,"SEMANA",1,0,0,0,0]
[3000,3105,"3er Asistente de Cámara","Cierre",1,"SEMANA",1,0,0,0,0]
[null,3106,"Operador Steadycam","Rodaje",1,"DIA",1,0,0,0,0]
[3000,3107,"Steadycam & Equipos","Rodaje",1,"DIA",1,0,0,0,0]
[3000,3108,"DIT / Data Loader","Pre",1,"SEMANA",1,0,0,0,0]
[3000,3108,"DIT / Data Loader","Rodaje",1,"SEMANA",1,0,0,0,0]
[3000,3108,"DIT / Data Loader","Cierre",1,"SEMANA",1,0,0,0,0]
[3000,3109,"Equipos DIT / Data Loader","Pre",1,"SEMANA",1,0,0,0,0]
[3000,3109,"Equipos DIT / Data Loader","Rodaje",1,"SEMANA",1,0,0,0,0]
[3000,3109,"Equipos DIT / Data Loader","Cierre",1,"SEMANA",1,0,0,0,0]
[3000,3110,"Video Assist","Pre",1,"SEMANA",1,0,0,0,0]
[3000,3110,"Video Assist","Rodaje",1,"SEMANA",1,0,0,0,0]
[3000,3110,"Video Assist","Cierre",1,"SEMANA",1,0,0,0,0]
[3000,3111,"Equipos Video Assist","Pre",1,"SEMANA",1,0,0,0,0]
[3000,3111,"Equipos Video Assist","Rodaje",1,"SEMANA",1,0,0,0,0]
[3000,3112,"Foto Fija","Rodaje",1,"SEMANA",1,0,0,0,0]
[3000,3113,"Behind the Scenes","Rodaje",1,"SEMANA",1,0,0,0,0]
[3000,3114,"Discos Duros","Discos Duros",1,"SEMANA",1,0,0,0,0]
[null,3115,"Operador de Drone","Rodaje",1,"DIA",1,0,0,0,{"$f":"I405+J405","v":0}]
[null,3116,"Operador Cámara Submarina","Rodaje",1,"SEMANA",1,0,0,0,0]
[3000,3117,"Renta Dpto Cámara","Renta Paquete de Cámara",1,"SEMANA",1,0,0,0,{"$f":"I407+J407","v":0}]
[3000,3118,"Renta Equipos Adicionales Cámara","Renta Equipos Adicionales Cámara",1,"SEMANA",1,0,0,0,{"$f":"I408+J408","v":0}]
[3000,3119,"Materiales Gastables Cámara","Materiales Gastables Cámara",1,"SEMANA",1,0,0,0,{"$f":"I409+J409","v":0}]
[3000,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I374:I409)","v":0},{"$f":"SUM(J374:J409)","v":0},{"$f":"SUM(K374:K409)","v":0}]
["Account ",3200,"Departamento de Sonido","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[3100,"SUB CUENTA"]
[3100,3201,"Director de Sonido","Pre",1,"SEMANA",1,0,{"$f":"E413*G413*H413","v":0},{"$f":"I413*0.18","v":0},{"$f":"I413+J413","v":0}]
[3100,3201,"Director de Sonido","Rodaje",1,"SEMANA",1,0,{"$f":"E414*G414*H414","v":0},{"$f":"I414*0.18","v":0},0]
[3100,3201,"Director de Sonido","Cierre",1,"SEMANA",1,0,0,0,0]
[3100,3202,"Operador de Boom","Pre",1,"SEMANA",1,0,0,0,0]
[3100,3202,"Operador de Boom","Rodaje",1,"SEMANA",1,0,0,0,0]
[3100,3202,"Operador de Boom","Cierre",1,"SEMANA",1,0,0,0,0]
[3100,3203,"Asistente de Sonido","Pre",1,"SEMANA",1,0,0,0,0]
[3100,3203,"Asistente de Sonido","Rodaje",1,"SEMANA",1,0,0,0,0]
[3100,3203,"Asistente de Sonido","Cierre",1,"SEMANA",1,0,0,0,0]
[3100,3204,"Rentas Equipos de Sonido","Rentas Equipos de Sonido",1,"SEMANA",1,0,0,0,0]
[3100,3205,"Materiales Gastables de Sonido","Materiales Gastables de Sonido",1,"SEMANA",1,0,0,0,0]
[3100,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I413:I423)","v":0},{"$f":"SUM(J413:J423)","v":0},{"$f":"SUM(K413:K423)","v":0}]
["Account ",3300,"Departamento de Locaciones","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[3200,"SUB CUENTA"]
[null,3301,"Manager de Locaciones","Pre",1,"SEMANA",1,0,{"$f":"E427*G427*H427","v":0},{"$f":"I427*0.18","v":0},{"$f":"I427+J427","v":0}]
[null,3301,"Manager de Locaciones","Rodaje",1,"SEMANA",1,0,0,0,0]
[null,3301,"Manager de Locaciones","Cierre",1,"SEMANA",1,0,0,0,0]
[null,3302,"Asistente de Locaciones","Pre",1,"SEMANA",1,0,0,0,0]
[null,3302,"Asistente de Locaciones","Rodaje",1,"SEMANA",1,0,0,0,0]
[null,3302,"Asistente de Locaciones","Cierre",1,"SEMANA",1,0,0,0,0]
[3200,3303,"Renta de Locaciones","Locación 1",1,"DIA",1,0,{"$f":"E433*G433*H433","v":0},{"$f":"I433*0.18","v":0},{"$f":"I433+J433","v":0}]
[3200,3303,"Renta de Locaciones","Locación 2",1,"DIA",1,0,{"$f":"E434*G434*H434","v":0},{"$f":"I434*0.18","v":0},0]
[3200,3303,"Renta de Locaciones","Locación 3",1,"DIA",1,0,0,0,0]
[3200,3303,"Renta de Locaciones","Locación 4",1,"DIA",1,0,0,0,0]
[3200,3303,"Renta de Locaciones","Locación 5",1,"DIA",1,0,0,0,0]
[3200,3303,"Renta de Locaciones","Locación 6",1,"DIA",1,0,0,0,0]
[3200,3303,"Renta de Locaciones","Locación 7",1,"DIA",1,0,0,0,0]
[3200,3303,"Renta de Locaciones","Locación 8",1,"DIA",1,0,0,0,0]
[3200,3303,"Renta de Locaciones","Locación 9",1,"DIA",1,0,0,0,0]
[3200,3303,"Renta de Locaciones","Locación 10",1,"DIA",1,0,0,0,0]
[3200,3304,"Servicios Médicos","Paramédico",1,"SEMANA",1,0,0,0,0]
[3200,3304,"Servicios Médicos","Botiquin",1,"SEMANA",1,0,0,0,0]
[3200,3305,"Seguridad","Detalle de Seguridad",1,"SEMANA",1,0,0,0,0]
[3200,3306,"Parqueos","Parqueos",1,"SEMANA",1,0,0,0,0]
[3200,3307,"Gastos de Scouting","Alimentos ",1,"DIA",1,0,0,0,0]
[3200,3307,"Gastos de Scouting","Hospedaje",1,"DIA",1,0,0,0,0]
[3200,3307,"Gastos de Scouting","Combustible",1,"DIA",1,0,0,null,0]
[3200,3308,"Basecamp","Basecamps",1,"SEMANA",1,0,0,0,0]
[3200,3309,"Generador Eléctrico Basecamp","Generador Eléctrico Basecamp",1,"SEMANA",1,0,0,0,0]
[3200,3310,"Materiales Gastables Locaciones","Materiales Gastables Locaciones",1,"SEMANA",1,0,0,0,0]
[3200,3311,"Rentas de Equipos de Locaciones","Rentas Equipos Locaciones",1,"SEMANA",1,0,0,0,0]
[3200,3312,"Permisos de Instituciones","Permisos Instituciones",1,"SEMANA",1,0,0,0,0]
[3200,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I427:I454)","v":0},{"$f":"SUM(J427:J454)","v":0},{"$f":"SUM(K427:K454)","v":0}]
["Account ",3400,"Transportación","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[3300,"SUB CUENTA"]
[3300,3401,"Coordinador de Transporte","Pre",1,"SEMANA",1,0,{"$f":"E458*G458*H458","v":0},{"$f":"I458*0.18","v":0},{"$f":"I458+J458","v":0}]
[3300,3401,"Coordinador de Transporte","Rodaje",1,"SEMANA",1,0,{"$f":"E459*G459*H459","v":0},{"$f":"I459*0.18","v":0},0]
[3300,3401,"Coordinador de Transporte","Cierre",1,"SEMANA",1,0,0,0,0]
[3300,3402,"Choferes","Nombre Suplidor / Chofer 1 (Vehículo)",1,"SEMANA",1,0,0,0,0]
[3300,3402,"Choferes","Nombre Suplidor / Chofer 2 (Vehículo)",1,"SEMANA",1,0,0,0,0]
[3300,3402,"Choferes","Nombre Suplidor / Chofer 3 (Vehículo)",1,"SEMANA",1,0,0,0,0]
[3300,3403,"Vehículos Transporte Crew y Reparto","Nombre Suplidor / Detalle de Vehículos ",1,"SEMANA",1,0,0,null,0]
[3300,3404,"Vehículos Transporte Equipos","Nombre Suplidor / Camión de Luces",1,"SEMANA",1,0,0,null,0]
[3300,3404,"Vehículos Transporte Equipos","Nombre Suplidor / Camión de Gripería",1,"SEMANA",1,0,0,null,0]
[3300,3404,"Vehículos Transporte Equipos","Nombre Suplidor / Camión de Cámara",1,"SEMANA",1,0,0,null,0]
[3300,3404,"Vehículos Transporte Equipos","Nombre Suplidor / Camión de Arte",1,"SEMANA",1,0,0,null,0]
[3300,3404,"Vehículos Transporte Equipos","Nombre Suplidor / Camión de Props",1,"SEMANA",1,0,0,null,0]
[3300,3404,"Vehículos Transporte Equipos","Nombre Suplidor / Camión de Vestuario",1,"SEMANA",1,0,0,null,0]
[3300,3405,"Motorhomes/Trailers","Nombre Suplidor / Motorhomes Reparto",1,"SEMANA",1,0,0,null,0]
[3300,3405,"Motorhomes/Trailers","Nombre Suplidor / Motorhome Maquillaje y Peinado",1,"SEMANA",1,0,0,null,0]
[3300,3405,"Motorhomes/Trailers","Nombre Suplidor / Motorhome Producción",1,"SEMANA",1,0,0,null,0]
[3300,3405,"Motorhomes/Trailers","Baños Portátiles",1,"SEMANA",1,0,0,null,0]
[3300,3406,"Taxis","Taxis",1,"FLAT",1,0,0,null,0]
[3300,3407,"Combustible","Detalle de Combustibe por Vehículo",1,"FLAT",1,0,0,null,0]
[3300,3408,"Peajes","Peajes",1,"FLAT",1,0,0,null,0]
[3300,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I458:I477)","v":0},{"$f":"SUM(J458:J477)","v":0},{"$f":"SUM(K458:K477)","v":0}]
["Account ",3500,"BTL Viajes y Hospedaje","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[3400,"SUB CUENTA"]
[3400,3501,"Tickets Aéreos","Pasajero / Destino",1,"FLAT",1,0,{"$f":"E481*G481*H481","v":0},{"$f":"I481*0.18","v":0},{"$f":"I481+J481","v":0}]
[3400,3501,"Tickets Aéreos","Pasajero / Destino",1,"FLAT",1,0,{"$f":"E482*G482*H482","v":0},{"$f":"I482*0.18","v":0},0]
[3400,3501,"Tickets Aéreos","Pasajero / Destino",1,"FLAT",1,0,0,0,0]
[3400,3502,"Hospedaje","Pre",1,"DIA",1,0,0,0,0]
[3400,3502,"Hospedaje","Rodaje",1,"DIA",1,0,0,0,0]
[3400,3502,"Hospedaje","Cierre",1,"DIA",1,0,0,0,{"$f":"I486+J486","v":0}]
[3400,3503,"Viáticos","Posición / Nombre",0,"DIA",0,0,0,null,0]
[3400,3503,"Viáticos","Pre",1,"DIA",1,0,0,null,0]
[3400,3503,"Viáticos","Rodaje",1,"DIA",1,0,0,null,0]
[3400,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I481:I489)","v":0},{"$f":"SUM(J481:J489)","v":0},{"$f":"SUM(K481:K489)","v":0}]
["Account ",3600,"Estudio de Filmación","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[3500,"SUB CUENTA"]
[3500,3601,"Estudio de Filmación","Nombre Suplidor / Costos Estudio",1,"SEMANA",1,0,{"$f":"E493*G493*H493","v":0},{"$f":"I493*0.18","v":0},{"$f":"I493+J493","v":0}]
[3500,"SUB TOTAL",{"$nulls":6},{"$f":"I493","v":0},{"$f":"J493","v":0},{"$f":"K493","v":0}]
["Account ",3700,"Oficina de Producción","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[3600,"SUB CUENTA"]
[3600,3701,"Renta de Local de Oficina","Renta de Local de Oficina",1,"MENSUAL",1,0,{"$f":"E497*G497*H497","v":0},{"$f":"I497*0.18","v":0},{"$f":"I497+J497","v":0}]
[3600,3701,"Renta de Local de Oficina","Electricidad",1,"MENSUAL",1,0,{"$f":"E498*G498*H498","v":0},null,0]
[3600,3701,"Renta de Local de Oficina","Seguridad",1,"MENSUAL",1,0,0,{"$f":"I499*0.18","v":0},0]
[3600,3701,"Renta de Local de Oficina","Mantenimiento",1,"MENSUAL",1,0,0,0,0]
[3600,3701,"Renta de Local de Oficina","Mensajería",1,"MENSUAL",1,0,0,0,0]
[3600,3702,"Rentas Equipos de Oficina","Mobiliario de Oficina",1,"MENSUAL",1,0,0,0,0]
[3600,3702,"Rentas Equipos de Oficina","Fotocopiadora",1,"MENSUAL",1,0,0,0,0]
[3600,3702,"Rentas Equipos de Oficina","Computadoras",1,"MENSUAL",1,0,0,0,0]
[3600,3703,"Materiales Gastables Oficina","Materiales Gastables Oficina",1,"MENSUAL",1,0,0,0,0]
[3600,3704,"Telefonía e Internet","Telefono ",1,"MENSUAL",1,0,0,0,0]
[3600,3704,"Telefonía e Internet","Internet",1,"MENSUAL",1,0,0,0,0]
[3600,3705,"Shipping","Shipping / Envios",1,"MENSUAL",1,0,0,0,0]
[3600,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I497:I508)","v":0},{"$f":"SUM(J497:J508)","v":0},{"$f":"SUM(K497:K508)","v":0}]
["Account ",3800,"Rodaje en el Extranjero","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[3700,"SUB CUENTA"]
[3700,3801,"Tickets Aéreos","Pasajero / Destino",1,"FLAT",1,0,{"$f":"E512*G512*H512","v":0},{"$f":"I512*0.18","v":0},{"$f":"I512+J512","v":0}]
[3700,3801,"Tickets Aéreos","Pasajero / Destino",1,"FLAT",1,0,{"$f":"E513*G513*H513","v":0},{"$f":"I513*0.18","v":0},0]
[3700,3801,"Tickets Aéreos","Pasajero / Destino",1,"FLAT",1,0,0,0,0]
[3700,3802,"Hospedaje","Pre",1,"DIA",1,0,0,0,0]
[3700,3802,"Hospedaje","Rodaje",1,"DIA",1,0,0,0,0]
[3700,3803,"Viáticos","Posición / Nombre",1,"DIA",1,0,0,null,0]
[3700,3804,"Gastos de Produccion (Extranjero)","Gastos de Producción (Extranjero)",1,"DIA",1,0,0,0,0]
[3700,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I512:I518)","v":0},{"$f":"SUM(J512:J518)","v":0},{"$f":"SUM(K512:K518)","v":0}]
["Account ",3900,"Segunda Unidad","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[3800,"SUB CUENTA"]
[3800,3901,"Productor 2da Unidad","Productor 2da Unidad",1,"DIA",1,0,{"$f":"E522*G522*H522","v":0},{"$f":"I522*0.18","v":0},{"$f":"I522+J522","v":0}]
[3800,3902,"Director 2da Unidad","Director 2da Unidad",1,"DIA",1,0,{"$f":"E523*G523*H523","v":0},{"$f":"I523*0.18","v":0},0]
[3800,3903,"Reparto 2da Unidad","Detalle Reparto 2da Unidad",1,"DIA",1,0,0,0,0]
[3800,3904,"Extras / Figurantes / Dobles / Stunts 2da Unidad","Extras / Figurantes etc 2da Unidad",1,"DIA",1,0,0,0,0]
[3800,3905,"Viajes y Hospedaje 2da Unidad","Viajes y Hospedaje 2da Unidad",1,"DIA",1,0,0,0,0]
[3800,3906,"Equipo de Producción 2da Unidad","Equipo de Producción 2da Unidad",1,"DIA",1,0,0,0,0]
[3800,3907,"Maquillaje y Peinados 2da Unidad","Maquillaje y Peinados 2da Unidad",1,"DIA",1,0,0,0,0]
[3800,3908,"Camara 2da Unidad","Cámara 2da Unidad",1,"DIA",1,0,0,0,0]
[3800,3909,"Diseño / Construcción de Sets 2da Unidad","Diseño y Construcción Set 2da Unidad",1,"DIA",1,0,0,0,0]
[3800,3910,"Iluminación 2da Unidad","Iluminación 2da Unidad",1,"DIA",1,0,0,0,0]
[3800,3911,"Sonido Directo 2da Unidad","Sonido Directo 2da Unidad",1,"DIA",1,0,0,0,0]
[3800,3912,"Locaciones 2da Unidad","Locaciones 2da Unidad",1,"DIA",1,0,0,0,0]
[3800,3913,"Transportación 2da Unidad","Transportación 2da Unidad",1,"DIA",1,0,0,null,0]
[3800,3914,"Miscellaneous 2da Unidad","Miscellaneous 2da Unidad",1,"DIA",1,0,0,0,0]
[3800,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I522:I535)","v":0},{"$f":"SUM(J522:J535)","v":0},0]
["Account ",4000,"Post Producción de Video","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[3900,"SUB CUENTA"]
[3900,4001,"Supervisor de Post ","Nombre",1,"SEMANA",1,0,{"$f":"E539*G539*H539","v":0},{"$f":"I539*0.18","v":0},{"$f":"I539+J539","v":0}]
[4000,4002,"Editor","Nombre",1,"FLAT",1,0,{"$f":"E540*G540*H540","v":0},{"$f":"I540*0.18","v":0},{"$f":"I540+J540","v":0}]
[4000,4003,"Asistente de Edición","Nombre",1,"FLAT",1,0,{"$f":"E541*G541*H541","v":0},{"$f":"I541*0.18","v":0},{"$f":"I541+J541","v":0}]
[4000,4004,"Sala de Edición","Nombre Suplidor / Sala de Edición",1,"FLAT",1,0,0,0,{"$f":"I542+J542","v":0}]
[4000,4005,"Efectos Visuales","Detalle Efectos Visuales",1,"FLAT",1,0,0,0,{"$f":"I543+J543","v":0}]
[null,4006,"Colorización","Nombre Suplidor / Colorización",1,"FLAT",1,0,0,0,{"$f":"I544+J544","v":0}]
[null,4007,"DCP / Masters","Nombre Suplidor / DCP / Masters",1,"FLAT",1,0,0,0,0]
[null,4008,"Subtítulos","Nombre Suplidor / Idimoa (s)",1,"POR IDIOMA",1,0,0,0,0]
[null,4009,"Deliverables","Deliverables",1,"FLAT",1,0,0,0,0]
[null,4010,"Conformado","Nombre Suplidor / Conformado",1,"FLAT",1,0,0,0,0]
[null,4011,"Limpieza y reducción de granos","Nombre Suplidor  / Limpieza y reducción de granos",1,"FLAT",1,0,0,0,0]
[null,4012,"Diseño Gráfico de Títulos","Nombre Suplidor / Diseño Gráfico de Títulos",1,"FLAT",1,0,0,0,{"$f":"I550+J550","v":0}]
[null,4013,"Créditos Iniciales y Finales","Nombre Suplidor / Créditos Iniciales y Finales",1,"FLAT",1,0,0,0,{"$f":"I551+J551","v":0}]
[4000,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I539:I551)","v":0},{"$f":"SUM(J539:J551)","v":0},{"$f":"SUM(K539:K551)","v":0}]
["Account ",4100,"Post Producción de Sonido","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[4200,"SUB CUENTA"]
[null,4101,"Musica Original","Nombre Suplidor / Composición",1,"FLAT",1,0,{"$f":"E555*G555*H555","v":0},{"$f":"I555*0.18","v":0},{"$f":"I555+J555","v":0}]
[null,4101,"Musica Original","Nombre Suplidor / Grabación",1,"FLAT",1,0,{"$f":"E556*G556*H556","v":0},{"$f":"I556*0.18","v":0},{"$f":"I556+J556","v":0}]
[null,4101,"Musica Original","Nombre Suplidor / Mezcla",1,"FLAT",1,0,0,0,0]
[null,4101,"Musica Original","Nombre Suplidor / Masterización",1,"FLAT",1,0,0,0,0]
[null,4102,"Compra de Derechos","Detalle de Compra de Derechos",1,"FLAT",1,0,0,0,0]
[4200,4103,"Armado de Banda Sonora","Nombre Suplidor / Armado de Banda Sonora",1,"FLAT",1,0,0,0,0]
[4200,4104,"ADR y Foley","Nombre Suplidor / ADR y Foley",1,"FLAT",1,0,0,0,0]
[4200,4105,"Sala de Mezcla","Nombre Suplidor / Sala de Mezcla",1,"FLAT",1,0,0,0,0]
[null,4106,"Sonido y Mezcla","Nombre Suplidor / Sonido y Mezcla",1,"FLAT",1,0,0,0,0]
[null,4107,"Sincronización","Nombre Suplidor / Sincronización",1,"FLAT",1,0,0,0,0]
[null,4108,"Doblajes","Nombre Suplidor / Doblajes",1,"FLAT",1,0,0,0,0]
[null,4109,"Editor de diálogo y ambiente","Nombre Suplidor / Editor de diálogo y ambiente",1,"FLAT",1,0,0,0,0]
[null,4110,"Premezcla de sonido","Premezcla de sonido",1,"FLAT",1,0,0,0,0]
[null,4111,"Sala premezcla de sonido","Nombre Suplidor / Sala premezcla de sonido",1,"FLAT",1,0,0,0,0]
[4200,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I555:I568)","v":0},{"$f":"SUM(J555:J568)","v":0},{"$f":"SUM(K555:K568)","v":0}]
["Account ",4200,"Viajes y Hospedaje Post Producción","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[4500,"SUB CUENTA"]
[4500,4201,"Tickets Aéreos","Pasajero / Destino",1,"FLAT",1,0,{"$f":"E572*G572*H572","v":0},{"$f":"I572*0.18","v":0},{"$f":"I572+J572","v":0}]
[4500,4201,"Tickets Aéreos","Pasajero / Destino",1,"FLAT",1,0,{"$f":"E573*G573*H573","v":0},{"$f":"I573*0.18","v":0},0]
[4500,4202,"Hospedaje","Posición / Nombre",1,"DIA",1,0,0,0,0]
[4500,4202,"Hospedaje","Post",1,"DIA",1,0,0,0,0]
[4500,4203,"Viáticos","Posición / Nombre",1,"DIA",0,0,0,null,0]
[4500,4203,"Viáticos","Post",1,"DIA",1,0,0,null,0]
[4500,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I572:I577)","v":0},{"$f":"SUM(J572:J577)","v":0},0]
["Account ",4300,"Gastos Legales y Administrativos","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[4600,"SUB CUENTA"]
[4600,4301,"Gastos administrativos","Compañía",1,"FLAT",1,0,{"$f":"E581*G581*H581","v":0},{"$f":"I581*0.18","v":0},{"$f":"I581+J581","v":0}]
[null,4302,"Gestión de validación","Compañía",1,"FLAT",1,0,{"$f":"E582*G582*H582","v":0},{"$f":"I582*0.18","v":0},{"$f":"I582+J582","v":0}]
[null,4303,"Gastos Legales","Compañía",1,"FLAT",1,0,0,0,0]
[null,4304,"Notarización","Notarización",1,"FLAT",1,0,0,0,0]
[null,4305,"Auditoría","Compañía",1,"FLAT",1,0,0,0,0]
[null,4306,"Contabilidad","Compañía",1,"FLAT",1,0,0,0,0]
[4600,"SUB TOTAL",{"$nulls":6},{"$f":"I581+I582+I583+I584+I585+I586","v":0},{"$f":"J581+J582+J583+J584+J585+J586","v":0},{"$f":"K581+K582+K583+K584+K585+K586","v":0}]
["Account ",4400,"Gastos Generales","Descripción","Cantidad","Unidad ","X ","Monto unitario","Sub-Total","ITBIS 18%"," Total"]
[5000,"SUB CUENTA"]
[5000,4401,"Cajas Chicas","Pre",1,"FLAT",1,0,{"$f":"E590*G590*H590","v":0},null,{"$f":"I590","v":0}]
[5000,4401,"Cajas Chicas","Rodaje",1,"FLAT",1,0,{"$f":"E591*G591*H591","v":0},null,{"$f":"I591","v":0}]
[5000,4401,"Cajas Chicas","Post",1,"FLAT",1,0,0,null,{"$f":"I592","v":0}]
[5000,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I590:I592)","v":0},{"$f":"SUM(J590:J592)","v":0},0]
["Account "]
[null,null,"SUB TOTAL PARTIDAS ",{"$nulls":5},{"$f":"I593+I587+I578+I569+I552+I536+I519+I509+I494+I490+I478+I455+I424+I410+I371+I347+I320+I305+I285+I264+I254+I243+I222+I204+I186+I171+I142+I125+I91+I45+I33+I24+I20+I13+I73","v":0},{"$f":"J593+J587+J578+J569+J552+J536+J519+J509+J494+J490+J478+J455+J424+J410+J371+J347+J320+J305+J285+J264+J254+J243+J222+J204+J186+J171+J142+J125+J91+J45+J33+J24+J20+J13+J73","v":0},{"$f":"K593+K587+K578+K569+K552+K536+K519+K509+K494+K490+K478+K455+K424+K410+K371+K347+K320+K305+K285+K264+K254+K243+K222+K204+K186+K171+K142+K125+K91+K45+K33+K24+K20+K13+K73","v":0}]
[]
[]
[null,"SUB CUENTA"]
[null,4500,"SEGURO : 2,0%",null,0,"FLAT",0,{"$f":"K595*2%","v":0},{"$f":"H599","v":0},null,{"$f":"I599","v":0}]
[null,4600,"CARGOS BANCARIOS : 0,15%",null,0,"FLAT",0,{"$f":"K595*0.15%","v":0},{"$f":"H600","v":0},null,{"$f":"I600","v":0}]
[null,4700,"CONTINGENCIA : 5,0%",null,0,"FLAT",0,{"$f":"K595*5%","v":0},{"$f":"H601","v":0},null,{"$f":"I601","v":0}]
[null,"SUB TOTAL",{"$nulls":6},{"$f":"SUM(I599:I601)","v":0},{"$f":"SUM(J599:J601)","v":0},0]
[]
[]
["Account ",{"$nulls":7},"Sub-Total","ITBIS 18%"," Total"]
[null,"TOTAL",{"$nulls":6},{"$f":"I602+I593+I587+I578+I569+I552+I536+I519+I509+I494+I490+I478+I455+I424+I410+I371+I347+I320+I305+I285+I264+I254+I243+I222+I204+I186+I171+I142+I125+I91+I45+I33+I24+I20+I13+I73","v":0},{"$f":"J602+J593+J587+J578+J569+J552+J536+J519+J509+J494+J490+J478+J455+J424+J410+J371+J347+J320+J305+J285+J264+J254+J243+J222+J204+J186+J171+J142+J125+J91+J45+J33+J24+J20+J13+J73","v":0},{"$f":"K602+K593+K587+K578+K569+K552+K536+K519+K509+K494+K490+K478+K455+K424+K410+K371+K347+K320+K305+K285+K264+K254+K243+K222+K204+K186+K171+K142+K125+K91+K45+K33+K24+K20+K13+K73","v":0}]

{"sheet":"Listas","index":2,"n_rows":11,"n_cols":2,"rows_kept":11}
[]
[]
["TIPO DE PAGO","MONEDA"]
["DIA","PESO DOMINICANO"]
["SEMANA","DOLAR USA"]
["FLAT"]
["MENSUAL"]
["POR PÁG. DE GUION"]
["MEDIA JORNADA"]
["JORNADA COMPLETA"]
["POR IDIOMA"]