{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["CALCULADORA","Hoja2"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"CALCULADORA","index":0,"n_rows":48,"n_cols":24,"rows_kept":48,"cut":false,"hidden":false,"merged":[[6,2,8,7],[2,6,3,6],[2,7,3,7],[24,5,24,6]]}
[]
[]
[null,"RELACIÓN LABORAL",null,null,null,null,"TOTAL RECORTES SALARIALES 2010-2015",{"$f":"E10+E11+E12+E13+E15+E18+E20+H10+H11+H12+H14+H18+H20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(N4=1,1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(N4=2,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O4+O5","v":1}]
[null,"CATEGORÍA (anterior denominación)","IMPORTE DE LOS RECORTES SALARIALES 2010-2015 AL PERSONAL LABORAL DE LOS CENTROS DOCENTES DE LA JUNTA DE ANDALUCÍA POR CADA CONCEPTO RETRIBUTIVO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recorte comp de puesto 01/6/10 - 31/12/15"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IF(N8,\"1\",\"0\")","v":"0"},null,null,null,17.659999999999968,51.225999999999942,{"$f":"O8*((67*$O$4*S8)+(25*$O$4*S8)+(42*$O$5*T8))","v":0},335.66,{"$f":"V8-(V8*10/100)","v":302.09400000000005},{"$f":"$O$4*O8*V8+$O$5*O8*W8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"IF(N9,\"1\",\"0\")","v":"0"},null,null,null,31.600000000000023,91.651000000000067,{"$f":"O9*((67*$O$4*S9)+(25*$O$4*S9)+(42*$O$5*T9))","v":0},600.51,{"$f":"V9-(V9*10/100)","v":540.45899999999995},{"$f":"$O$4*O9*V9+$O$5*O9*W9","v":0}]
[null,null,null,"Sueldo base",{"$f":"O8*((O4*Hoja2!L19*67)+(O5*25*Hoja2!L19)+(O5*42*Hoja2!O19))+(P12*((O4*67*Hoja2!L20)+(O5*25*Hoja2!L20)+(O5*42*(Hoja2!O20))))+(P17*((O4*67*Hoja2!L21)+(O5*25*Hoja2!L21)+(O5*42*Hoja2!O21)))+(P19*((O4*67*Hoja2!L22)+(O5*25*Hoja2!L22)+(O5*42*Hoja2!O22)))+(P22*((O4*67*Hoja2!L23)+(O5*25*Hoja2!L23)+(O5*42*Hoja2!O23)))","v":0},null,null,{"$f":"(O4*R10*(O8*Hoja2!E3+P12*Hoja2!E3+P17*Hoja2!E4+P19*Hoja2!E4+P22*Hoja2!E4))+(O5*R10*(O8*Hoja2!I3+P12*Hoja2!I3+P17*Hoja2!I4+P19*Hoja2!I4+P22*Hoja2!I4))","v":0},null,null,null,null,null,false,"0",null,false,{"$f":"IF(Q10,\"1\",\"0\")","v":"0"},16.580000000000041,48.08200000000005,0,315.02,283.51799999999997,0]
[null,null,null,"Complemento categoría",{"$f":"O8*((O4*Hoja2!M19*67)+(O5*25*Hoja2!M19)+(O5*42*Hoja2!P19))+(P12*((O4*67*Hoja2!M20)+(O5*25*Hoja2!M20)+(O5*42*(Hoja2!P20))))+(P17*((O4*67*Hoja2!M21)+(O5*25*Hoja2!M21)+(O5*42*Hoja2!P21)))+(P19*((O4*67*Hoja2!M22)+(O5*25*Hoja2!M22)+(O5*42*Hoja2!P22)))+(P22*((O4*67*Hoja2!M23)+(O5*25*Hoja2!M23)+(O5*42*Hoja2!P23)))","v":0},null,null,{"$f":"O4*R11*(O8*Hoja2!E7+P12*Hoja2!E7+P17*Hoja2!E8+P19*Hoja2!E8+P22*Hoja2!E8)+O5*R11*(O8*Hoja2!I7+P12*Hoja2!I7+P17*Hoja2!I8+P19*Hoja2!I8+P22*Hoja2!I8)","v":0},null,null,null,null,null,false,"0",null,false,"0",12.72999999999999,36.929999999999978,0,242,217.8,0]
[null,null,null,"Complemento convenio",{"$f":"O8*((O4*Hoja2!N19*67)+(O5*25*Hoja2!N19)+(O5*42*Hoja2!Q19))+(P12*((O4*67*Hoja2!N20)+(O5*25*Hoja2!N20)+(O5*42*(Hoja2!Q20))))+(P17*((O4*67*Hoja2!N21)+(Q5*25*Hoja2!N21)+(O5*42*Hoja2!Q21)))+(P19*((O4*67*Hoja2!N22)+(O5*25*Hoja2!N22)+(O5*42*Hoja2!Q22)))+(P22*((O4*67*Hoja2!N23)+(O5*25*Hoja2!N23)+(O5*42*Hoja2!Q23)))","v":0},null,null,{"$f":"O4*R12*(O8*Hoja2!E7+P12*Hoja2!E7+P17*Hoja2!E8+P19*Hoja2!E8+P22*Hoja2!E8)+O5*R12*(O8*Hoja2!I7+P12*Hoja2!I7+P17*Hoja2!I8+P19*Hoja2!I8+P22*Hoja2!I8)","v":0},null,null,null,null,null,false,"0",{"$f":"O9+O10+O11+O12","v":0},false,"0",11.5,33.352000000000004,0,218.52,196.66800000000001,0]
[null,null,null,"Complemento puesto",{"$f":"U24","v":0},null,null,null,null,null,null,null,null,false,"0",null,null,null,10.740000000000009,31.15900000000002,0,204.19,183.77099999999999,0]
[null,null,null,null,null,null,null,{"$f":"(O4*R14*(O8*Hoja2!E19+P12*Hoja2!E20+P17*Hoja2!E21+P19*Hoja2!E22+P22*Hoja2!E23))+(O5*R14*(O8*Hoja2!I19+P12*Hoja2!I20+P17*Hoja2!I21+P19*Hoja2!I22+P22*Hoja2!I23))","v":0},null,null,null,null,null,false,"0",null,false,"0",11.960000000000008,34.697000000000003,0,227.37,204.63300000000001,0]
[null,null,null,"Pagas extra (y adicionales)",{"$f":"O4*((10*X40)+(6*U42))+O5*(4*(X40+U42)+6*(X40+U42))+O4*(X32+X24+R30)+O5*(X32+X24+R30)+4*(O4*(X48+X24)+O5*(X48+X24))","v":0},null,null,null,null,null,null,null,null,false,"0",null,null,null,11.490000000000009,33.331000000000017,0,218.41,196.56899999999999,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false,"0",null,false,"0",11.960000000000008,34.697000000000003,0,227.37,204.63300000000001,0]
[null,null,"Nº de trienios",null,null,"Nº aprox. de horas nocturnas realizadas",null,null,null,null,null,null,null,false,"0",{"$f":"O13+O14+O15+O16+O17","v":0},null,null,11.260000000000019,32.670000000000016,0,214.1,192.69,0]
[null,null,12,"Trienios a 01/06/2010",{"$f":"O4*C18*25*(O8*P32+P12*P32+P17*P33+P19*P34+P22*P34)+O5*C18*25*(O8*P32+P12*P32+P17*P33+P19*P34+P22*P34)","v":0},null,"Complem. nocturnidad",{"$f":"O4*F18*(O8*Hoja2!B11+P12*Hoja2!B11+P17*Hoja2!B12+P19*Hoja2!B12+P22*Hoja2!B12)+O5*F18*(O8*Hoja2!H11+P12*Hoja2!H11+P17*Hoja2!H12+P19*Hoja2!H12+P22*Hoja2!H12)","v":0},null,null,null,null,null,false,"0",null,null,null,9.4699999999999989,27.47999999999999,0,180.1,162.09,0]
[null,null,null,null,null,"Nº aprox. de domingos o festivos realizados",null,null,null,null,null,null,null,false,"0",{"$f":"O18+O19+O20","v":0},null,null,9.2199999999999989,26.754999999999995,0,175.35,157.815,0]
[null,null,null,"Trienios a 01/07/2012",{"$f":"C20*R35","v":0},null,"Compl.domingos y festivos",{"$f":"O4*F20*(O8*Hoja2!B15+P12*Hoja2!B15+P17*Hoja2!B16+P19*Hoja2!B16+P22*Hoja2!B16)+O5*R16*(O8*Hoja2!H15+P12*Hoja2!H15+P17*Hoja2!H16+P19*Hoja2!H16+P22*Hoja2!H16)","v":0},null,null,null,null,null,false,"0",null,null,null,11.060000000000002,32.081999999999994,0,210.22,189.19800000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false,"0",null,null,null,8.8299999999999841,25.606999999999999,0,167.77,150.99299999999999,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false,"0",{"$f":"O21+O22+O23","v":0},null,null,8.6200000000000045,25.015000000000015,0,163.95,147.55499999999998,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,false,"0",null,null,null,7.8499999999999943,22.78,0,149.30000000000001,134.37,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O8+O9+O10+O11+O12+O13+O14+O15+O16+O17+O18+O19+O20+O21+O22+O23","v":0},null,null,null,null,null,{"$f":"SUM(U8:U23)","v":0},null,null,{"$f":"SUM(X8:X23)","v":0}]
[null,null,null,null,null,"IMPORTE DEVOLUCIÓN DIAS DEVENGADOS PAGA EXTRA 2012 (FEBRERO 2016)",null,{"$f":"44*((O4*(X32+X24+R30)+O5*(X32+X24+R30))/183)","v":0},null,null,null,null,null,null,null,"Importe trienios antes 1/7/12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",null,null,17.659999999999968,51.225999999999942,{"$f":"O8*(($O$4*S26)+($O$5*T26))","v":0},"Sueldo base + comp cat + comp conv. F-T"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47.11,null,{"$f":"$O$6*(O8+P12)*P27*C18","v":0},31.600000000000023,91.651000000000067,{"$f":"O9*(($O$4*S27)+($O$5*T27))","v":0},1979.4700000000003,1781.5230000000001,{"$f":"$O$4*O8*V27+$O$5*O8*W27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.630000000000003,null,{"$f":"$O$6*P17*P28*C18","v":0},16.580000000000041,48.08200000000005,0,1722.3400000000001,1550.1060000000002,{"$f":"$O$4*P12*V28+$O$5*P12*W28","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.96,null,{"$f":"$O$6*(P19+P22)*P29*C18","v":0},12.72999999999999,36.929999999999978,0,1346.02,1211.4180000000001,{"$f":"$O$4*P17*V29+$O$5*P17*W29","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R27:R29)","v":0},11.5,33.352000000000004,0,1107.99,997.19100000000003,{"$f":"$O$4*P19*V30+$O$5*P19*W30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dif. trienios tras recortes (a multip.x nº tr)",null,null,10.740000000000009,31.15900000000002,0,1019.3499999999999,917.41499999999996,{"$f":"$O$4*P22*V31+$O$5*P22*W31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4699999999999989,7.1809999999999974,{"$f":"42*($O$4*(O8+P12)*P32+$O$5*(O8+P12)*Q32)","v":0},11.960000000000008,34.697000000000003,0,null,null,{"$f":"SUM(X27:X31)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7100000000000009,4.972999999999999,{"$f":"42*($O$4*P17*P33+$O$5*P17*Q33)","v":0},11.490000000000009,33.331000000000017,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4699999999999989,4.2659999999999982,{"$f":"42*($O$4*(P19+P22)*P34+$O$5*(P19+P22)*Q34)","v":0},11.960000000000008,34.697000000000003,0,"Difª sueldo base + comp cat + comp conv. F-T"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R32:R34)","v":0},11.260000000000019,32.670000000000016,0,104.1699999999999,302.11699999999985,{"$f":"$O$4*O8*V35+$O$5*O8*W35","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.4699999999999989,27.47999999999999,0,90.63,262.86399999999998,{"$f":"$O$4*P12*V36+$O$5*P12*W36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2199999999999989,26.754999999999995,0,70.819999999999993,205.42199999999997,{"$f":"$O$4*P17*V37+$O$5*P17*W37","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.060000000000002,32.081999999999994,0,58.299999999999983,169.09899999999996,{"$f":"$O$4*P19*V38+$O$5*P19*W38","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.8299999999999841,25.606999999999999,0,53.6400000000001,155.5750000000001,{"$f":"$O$4*P22*V39+$O$5*P22*W39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6200000000000045,25.015000000000015,0,null,null,{"$f":"SUM(X35:X39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8499999999999943,22.78,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U26:U41)","v":0},"Complem. Convenio F-T"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402.88,362.59199999999998,{"$f":"$O$4*O8*V43+$O$5*O8*W43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368.77,331.89299999999997,{"$f":"$O$4*P12*V44+$O$5*P12*W44","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253.25,227.92500000000001,{"$f":"$O$4*P17*V45+$O$5*P17*W45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209.83,188.84700000000001,{"$f":"$O$4*P19*V46+$O$5*P19*W46","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193.29,173.96099999999998,{"$f":"$O$4*P22*V47+$O$5*P22*W47","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X43:X47)","v":0}]

{"sheet":"Hoja2","index":1,"n_rows":53,"n_cols":22,"rows_kept":53,"cut":false,"hidden":true,"merged":[[47,11,47,13],[16,11,16,19],[16,20,16,21],[25,11,25,13],[33,11,33,13],[40,11,40,13],[15,11,15,13],[8,11,8,13],[8,14,8,16],[15,14,15,16],[0,1,0,4],[0,5,0,8],[0,11,0,13],[0,14,0,15]]}
[null,"PERSONAL FIJO",null,null,null,"PERSONAL TEMPORAL",null,null,null,null,null,"PERSONAL FIJO",null,null,"PERSONAL TEMPORAL"]
["JORNADA A TURNOS","DIFª MENSUAL","DIFª 2010","DIFª 2011 Y SS","ACUMULADO 2010-2016","DIFª 1/6/10",null,"DIFª 1/6/12 Y SS","ACUMULADO 2010-2016",null,"TRIENIOS","2010 ANTES DE RECORTES","2010 DESPUES DE RECORTES","DIFERENCIA","RECORTES REDUCC. 10%","DIFª 1/6/10","DIFª 1/6/12 Y SS"]
["I - II",13.05,{"$f":"B3*7","v":91.350000000000009},{"$f":"B3*12","v":156.60000000000002},{"$f":"C3+(5*D3)","v":874.35000000000014},13.05,null,24.81,{"$f":"25*F3+42*H3","v":1368.27},null,"I - II",49.58,47.11,{"$f":"L3-M3","v":2.4699999999999989},{"$f":"M3-(M3*10/100)","v":42.399000000000001},2.4700000000000002,{"$f":"L3-O3","v":7.1809999999999974}]
["III - IV - V",8.44,{"$f":"B4*7","v":59.08},{"$f":"B4*12","v":101.28},{"$f":"C4+(5*D4)","v":565.48},8.44,null,16.05,{"$f":"25*F4+42*H4","v":885.1},null,"III",34.340000000000003,32.630000000000003,{"$f":"L4-M4","v":1.7100000000000009},{"$f":"M4-(M4*10/100)","v":29.367000000000004},1.71,{"$f":"L4-(M4-(M4*10/100))","v":4.972999999999999}]
[null,null,null,null,null,null,null,null,null,null,"IV - V",29.43,27.96,{"$f":"L5-M5","v":1.4699999999999989},{"$f":"M5-(M5*10/100)","v":25.164000000000001},1.47,{"$f":"L5-(M5-(M5*10/100))","v":4.2659999999999982}]
["JORN. TARDE / PARTIDA","DIFª MENSUAL","TOTAL 2010","DIFª 2011 Y SS","ACUMULADO 2010-2016","DIFª 1/6/10",null,"DIFª 1/6/12 Y SS","ACUMULADO 2010-2016"]
["I - II",3.91,{"$f":"B7*7","v":27.37},{"$f":"B7*12","v":46.92},{"$f":"C7+(5*D7)","v":261.97000000000003},3.91,null,7.45,{"$f":"25*F7+42*H7","v":410.65000000000003}]
["III - IV - V",2.5299999999999998,{"$f":"B8*7","v":17.709999999999997},{"$f":"B8*12","v":30.36},{"$f":"C8+(5*D8)","v":169.51000000000002},2.5299999999999998,null,4.82,{"$f":"25*F8+42*H8","v":265.69}]
[null,null,null,null,null,null,null,null,null,null,null,"PERSONAL FIJO",null,null,"PERSONAL TEMPORAL (-10%)"]
["TRABAJOS NOCTURNOS","DIFª MENSUAL",null,null,null,"DIFª 1/6/10",null,"DIFª 1/6/12 Y SS",null,null,null,"SUELDO BASE","COMPLEM. CATEGORÍA","COMPLEM. CONVENIO","SUELDO BASE","COMPLEM. CATEGORÍA","COMPLEM. CONVENIO"]
["I - II",0.26,null,null,null,0.26,null,0.505,null,null,"I",1103.24,473.35,402.88,{"$f":"L11-(L11*10/100)","v":992.91600000000005},{"$f":"M11-(M11*10/100)","v":426.01500000000004},362.59199999999998]
["III - IV - V",0.21,null,null,null,0.21,null,0.40599999999999992,null,null,"II",936.32,417.25,368.77,{"$f":"L12-(L12*10/100)","v":842.6880000000001},375.52499999999998,331.89299999999997]
[null,null,null,null,null,null,null,null,null,null,"III",697.98,394.79,253.25,{"$f":"L13-(L13*10/100)","v":628.18200000000002},355.31100000000004,227.92500000000001]
["DOMINGOS Y FESTIVOS","DIFª MENSUAL",null,null,null,"DIFª 1/6/10",null,"DIFª 1/6/12 Y SS",null,null,"IV",570.72,327.44,209.83,{"$f":"L14-(L14*10/100)","v":513.64800000000002},294.69600000000003,188.84700000000001]
["I - II",1.6,null,null,null,1.6,null,3.04,null,null,"V",521.04999999999995,305.01,193.29,{"$f":"L15-(L15*10/100)","v":468.94499999999994},274.50900000000001,173.96099999999998]
["III - IV - V",1.28,null,null,null,1.38,null,2.44,null,null,null,"PERSONAL FIJO",null,null,"PERSONAL TEMPORAL -10%",null,null,null,"PERS. FIJO ","PERS. TEMP.","PERS. FIJO ","PERS. TEMP.-10%"]
[null,null,null,null,null,null,null,null,null,null,null,"DIFERENCIA MENSUAL CONCEPTOS TRAS RECORTES",null,null,null,null,null,null,null,null,"IMPORTE MENSUAL TRAS RECORTE"]
["PLUSES PENOSIDAD, …","DIFª MENSUAL","TOTAL 2010","DIFª 2011 Y SS","ACUMULADO 2010-2016","DIFª 1/6/10",null,"DIFª 1/7/12 ","ACUMULADO 2010-2016",null,null,"SUELDO BASE","COMPLEM. CATEGORÍA","COMPLEM. CONVENIO","SUELDO BASE","COMPLEM. CATEGORÍA","COMPLEM. CONVENIO",null,"COMPLEM. DE PUESTO","COMPLEM. DE PUESTO","COMPLEM. DE PUESTO","COMPLEM. DE PUESTO"]
["I",11.61,{"$f":"B19*7","v":81.27},{"$f":"B19*12","v":139.32},{"$f":"C19+(5*D19)","v":777.86999999999989},11.61,null,33.68,{"$f":"25*F19+42*H19","v":1704.81},null,"I",58.059999999999945,24.909999999999968,21.199999999999989,168.3839999999999,72.244999999999948,61.488,"Psicólogo/a, Pedagogo/a…",17.659999999999968,51.225999999999942,335.66,{"$f":"U19-(U19*10/100)","v":302.09400000000005}]
["II",9.85,{"$f":"B20*7","v":68.95},{"$f":"B20*12","v":118.19999999999999},{"$f":"C20+(5*D20)","v":659.95},9.85,null,28.58,{"$f":"25*F20+42*H20","v":1446.61},null,"II",49.269999999999982,21.95999999999998,19.400000000000034,142.90199999999993,63.685000000000002,56.277000000000044,"Director/a",31.600000000000023,91.651000000000067,600.51,{"$f":"U20-(U20*10/100)","v":540.45899999999995}]
["III",7.35,{"$f":"B21*7","v":51.449999999999996},{"$f":"B21*12","v":88.199999999999989},{"$f":"C21+(5*D21)","v":492.44999999999993},7.35,null,21.31,{"$f":"25*F21+42*H21","v":1078.77},null,"III",36.730000000000018,20.769999999999982,13.319999999999993,106.52800000000002,60.248999999999967,38.644999999999982,"Fisioterapeuta",16.580000000000041,48.08200000000005,315.02,283.51799999999997]
["IV",6.01,{"$f":"B22*7","v":42.07},{"$f":"B22*12","v":72.12},{"$f":"C22+(5*D22)","v":402.67},6.01,null,17.420000000000002,{"$f":"25*F22+42*H22","v":881.8900000000001},null,"IV",30.029999999999973,17.230000000000018,11.039999999999992,87.101999999999975,49.97399999999999,32.022999999999996,"Educador/a y Trabaj….",12.72999999999999,36.929999999999978,242,217.8]
["V",5.48,{"$f":"B23*7","v":38.36},{"$f":"B23*12","v":65.760000000000005},{"$f":"C23+(5*D23)","v":367.16},5.48,null,15.91,{"$f":"25*F23+42*H23","v":805.22},null,"V",27.420000000000073,16.050000000000011,10.170000000000016,79.525000000000091,46.550999999999988,29.499000000000024,"Educador/a infantil",11.5,33.352000000000004,218.52,196.66800000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monitor/a de Residencias Esc…",10.740000000000009,31.15900000000002,204.19,183.77099999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monitor/a de Educación Especial",11.960000000000008,34.697000000000003,227.37,204.63300000000001]
[null,null,null,null,null,null,null,null,null,null,null,"PERSONAL FIJO",null,null,null,null,null,"Técnico/a Superior Educación Inf…",11.490000000000009,33.331000000000017,218.41,196.56899999999999]
[null,null,null,null,null,null,null,null,null,null,null,"SUELDO BASE","C. CATEGORÍA","C. CONVENIO","SUMA",null,null,"Monitor/a Centros de Menores",11.960000000000008,34.697000000000003,227.37,204.63300000000001]
[null,null,null,null,null,null,null,null,null,null,"I",1103.24,473.35,402.88,{"$f":"SUM(L28:N28)","v":1979.4700000000003},null,null,"Oficial 1ª Cocinero",11.260000000000019,32.670000000000016,214.1,192.69]
[null,null,null,null,null,null,null,null,null,null,"II",936.32,417.25,368.77,{"$f":"SUM(L29:N29)","v":1722.3400000000001},null,null,"Oficial 2ª Oficios",9.4699999999999989,27.47999999999999,180.1,162.09]
[null,null,null,null,null,null,null,null,null,null,"III",697.98,394.79,253.25,{"$f":"SUM(L30:N30)","v":1346.02},null,null," Cocinero/a",9.2199999999999989,26.754999999999995,175.35,157.815]
[null,null,null,null,null,null,null,null,null,null,"IV",570.72,327.44,209.83,{"$f":"SUM(L31:N31)","v":1107.99},null,null,"Auxiliar Administrativo (ptos L)",11.060000000000002,32.081999999999994,210.22,189.19800000000001]
[null,null,null,null,null,null,null,null,null,null,"V",521.04999999999995,305.01,193.29,{"$f":"SUM(L32:N32)","v":1019.3499999999999},null,null,"Vigilante",8.8299999999999841,25.606999999999999,167.77,150.99299999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ayudante de Cocina y PSD",8.6200000000000045,25.015000000000015,163.95,147.55499999999998]
[null,null,null,null,null,null,null,null,null,null,null,"PERSONAL TEMPORAL (-10%)",null,null,"SUMA",null,null,"Ordenanza, limpiador/a",7.8499999999999943,22.78,149.30000000000001,134.37]
[null,null,null,null,null,null,null,null,null,null,"I",992.91600000000005,426.01500000000004,362.59199999999998,{"$f":"SUM(L35:N35)","v":1781.5230000000001}]
[null,null,null,null,null,null,null,null,null,null,"II",842.6880000000001,375.52499999999998,331.89299999999997,{"$f":"SUM(L36:N36)","v":1550.1060000000002}]
[null,null,null,null,null,null,null,null,null,null,"III",628.18200000000002,355.31100000000004,227.92500000000001,{"$f":"SUM(L37:N37)","v":1211.4180000000001}]
[null,null,null,null,null,null,null,null,null,null,"IV",513.64800000000002,294.69600000000003,188.84700000000001,{"$f":"SUM(L38:N38)","v":997.19100000000003}]
[null,null,null,null,null,null,null,null,null,null,"V",468.94499999999994,274.50900000000001,173.96099999999998,{"$f":"SUM(L39:N39)","v":917.41499999999996}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"DIFª TRAS RECORTES P.FIJO"]
[null,null,null,null,null,null,null,null,null,null,"I",58.059999999999945,24.909999999999968,21.199999999999989,{"$f":"SUM(L42:N42)","v":104.1699999999999}]
[null,null,null,null,null,null,null,null,null,null,"II",49.269999999999982,21.95999999999998,19.400000000000034,{"$f":"SUM(L43:N43)","v":90.63}]
[null,null,null,null,null,null,null,null,null,null,"III",36.730000000000018,20.769999999999982,13.319999999999993,{"$f":"SUM(L44:N44)","v":70.819999999999993}]
[null,null,null,null,null,null,null,null,null,null,"IV",30.029999999999973,17.230000000000018,11.039999999999992,{"$f":"SUM(L45:N45)","v":58.299999999999983}]
[null,null,null,null,null,null,null,null,null,null,"V",27.420000000000073,16.050000000000011,10.170000000000016,{"$f":"SUM(L46:N46)","v":53.6400000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"DIFª TRAS RECORTES P.TEMP.-10%"]
[null,null,null,null,null,null,null,null,null,null,"I",168.3839999999999,72.244999999999948,61.488,{"$f":"SUM(L49:N49)","v":302.11699999999985}]
[null,null,null,null,null,null,null,null,null,null,"II",142.90199999999993,63.685000000000002,56.277000000000044,{"$f":"SUM(L50:N50)","v":262.86399999999998}]
[null,null,null,null,null,null,null,null,null,null,"III",106.52800000000002,60.248999999999967,38.644999999999982,{"$f":"SUM(L51:N51)","v":205.42199999999997}]
[null,null,null,null,null,null,null,null,null,null,"IV",87.101999999999975,49.97399999999999,32.022999999999996,{"$f":"SUM(L52:N52)","v":169.09899999999996}]
[null,null,null,null,null,null,null,null,null,null,"V",79.525000000000091,46.550999999999988,29.499000000000024,{"$f":"SUM(L53:N53)","v":155.5750000000001}]