{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["PMEF-JV Y PMEF-GJ","PROG. EXPERIENCIALES"],"not_rendered":{"charts":0,"images":3,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"PMEF-JV Y PMEF-GJ","index":0,"n_rows":56,"n_cols":14,"rows_kept":56,"cut":false,"hidden":true,"merged":[[15,0,15,1],[16,0,16,1],[17,0,17,1],[18,0,18,1],[19,0,19,1],[40,0,40,3],[34,0,34,1],[21,0,21,4],[35,0,35,1],[36,0,36,1],[42,0,42,6],[29,0,29,6],[23,0,23,3],[40,4,40,5],[24,0,24,3],[25,0,25,3],[26,0,26,3],[27,0,27,3],[32,0,32,1],[14,0,14,1],[0,0,0,6],[1,0,1,6],[4,0,6,0],[8,0,9,0],[11,0,11,2],[13,0,13,1]],"flags":["formulas_cached_only"]}
[]
["CÁLCULO DE LOS MÓDULOS ECONÓMICOS PARA PMEF-JV y PMEF-GJ"]
[]
[null,null,2024]
["1ª ETAPA PMEF-JV. FORMACIÓN","MODULO A",4.16,{"$nulls":7},0.023]
[null,"MODULO B",2.31,{"$nulls":7},1.15]
[null,"BECAS",9,{"$nulls":7},1.1729999999999998]
[]
["2ª ETAPA PMEF-JV, FORM EN ALT.","MODULO A",4.16]
[null,"MODULO B",1.17]
[]
["SALARIOS PMEF-JV"]
[null,null,2024,{"$nulls":8},2.21,0.05525,2.26525]
["SALARIO MÍNIMO INTERPROFESIONAL",null,1134]
["75% S.M.I.",null,850.5]
["CUOTA S.S.",null,139.83]
["TOTAL MES (INCLUIDA PRORRATA P.E.)",null,1132.08]
["TOTAL ETAPA (6 MESES)",null,6932.31]
["TOTAL ETAPA (9 MESES)",null,10328.55]
["S.M.I./ DÍA",null,37.8]
[]
["COSTES MÁXIMO PERSONAL PMEF (JORNADA COMPLETA/AÑO)"]
[{"$nulls":4},2023]
["COORDINADOR/A",null,null,null,49033.2]
["FORMADOR Y PERSONAL DE APOYO TITULADOS SUPERIORES Y MEDIOS ",null,null,null,44575.62]
["FP 2º GRADO, ADMINISTRATIVOS, ETC",null,null,null,35660.52]
["FORMADOR (OTROS)",null,null,null,35660.52]
["PERSONAL APOYO",null,null,null,24328.32]
[]
["COTIZACIONES A LA SEGURIDAD SOCIAL PARA CONTRATOS EN ALTERNANCIA 2023"]
[null,null,"EMPRESA","TRABAJ","TOTAL"]
["CONTINGENCIAS COMUNES",null,53.61,10.69,64.3]
["CONTINGENCIAS PROFESIONALES IT",null,3.82,0,3.82]
["FONDO GARANTÍA SALARIAL",null,4.07,0,4.07]
["DESEMPLEO",null,72.77,20.5,93.27]
["F. PROFESIONAL",null,2,0.26,2.26]
["MEI",null,3.56,1.59,5.15]
["TOTAL",null,139.82999999999998,33.04,172.86999999999998]
[]
[]
["NÚMERO DE ALUMNOS TRABAJADORES",null,null,null,10]
[]
["CÁLCULO DE LA SUBVENCIÓN PMEF-JV y PMEF-GJ"]
[]
["ETAPAS","MODULO A","MODULO B","MODULOS AB","BECAS","SALARIOS","TOTAL","Columna1"]
["1 (FORMACIÓN)",19968,11088,31056,5400,0,31056,"3 MESES"]
["2 (FORMACIÓN + TRABAJO)",59904,16848,76752,0,103285.5,180037.5,"9 MESES"]
[]
["Total",79872,27936,107808,5400,103285.5,211093.5]
[]
[]
[]
["ETAPAS","MODULO A","MODULO B","MODULOS AB","BECAS","SALARIOS","TOTAL","Columna1"]
["1 (FORMACIÓN)",19968,11088,31056,5400,null,31056,"3 MESES"]
["2 (FORMACIÓN + TRABAJO)",39936,11232,51168,null,69323.1,120491.1,"6 MESES"]
[null,59904,22320,82224,5400,69323.1,151547.1]

{"sheet":"PROG. EXPERIENCIALES","index":1,"n_rows":41,"n_cols":6,"rows_kept":41,"cut":false,"hidden":false,"merged":[[27,0,27,3],[30,0,30,3],[30,4,30,5],[32,0,32,5],[37,0,37,5],[18,0,18,1],[22,0,22,4],[23,0,23,3],[24,0,24,3],[25,0,25,3],[26,0,26,3],[1,0,1,5],[4,0,5,0],[7,0,7,2],[12,0,12,1],[13,0,13,1],[15,0,15,2]],"flags":["formulas_cached_only"]}
[]
["CÁLCULO DE LOS MÓDULOS ECONÓMICOS PARA PMEF-EXPERIENCIALES 2024"]
[]
[null,null,2024]
["MÓDULOS A Y B","MODULO A",4.1]
[null,"MODULO B",1.16]
[]
["SALARIOS PMEF-EXPERIENCIALES 2024"]
["SALARIO MÍNIMO INTERPROFESIONAL",null,1134]
["100% S.M.I.",null,1134]
["CUOTA S.S.",null,139.83]
["TOTAL MES (INCLUIDA PRORRATA P.EXT.)",null,1462.83]
["TOTAL ETAPA (12 MESES)",null,17693.79]
["TOTAL ETAPA (9 MESES)",null,13305.3]
[]
["COSTE SEMESTRE/TRABAJADOR PMEF-EXPERIENCIALES"]
[null,"MODULO A",3935.9999999999995]
[null,"MÓDULO B",1113.6]
["TOTAL (MODULOS A Y B)",null,5049.599999999999]
["SALARIOS",null,8776.98]
["TOTAL ",null,13826.579999999998]
[null,null,null," "]
["COSTES MÁXIMO PERSONAL PMEF-MY  (JORNADA COMPLETA/AÑO)"]
["COORDINADOR/A",null,null,null,49273.56]
["FORMADOR Y PERSONAL DE APOYO TITULADOS SUPERIORES Y MEDIOS ",null,null,null,44794.12]
["FP 2º GRADO, ADMINISTRATIVOS, ETC",null,null,null,35835.32]
["FORMADOR (OTROS)",null,null,null,35835.32]
["PERSONAL APOYO",null,null,null,24328.32]
[]
[]
["NÚMERO DE ALUMNOS TRABAJADORES",null,null,null,1]
[]
["CÁLCULO DE LA SUBVENCIÓN PROGRAMA MIXTO EMPLEO-FORMACION (PMEF-MY) A 12 MESES"]
["Columna1","MODULO A","MODULO B","MODULOS AB","SALARIOS","TOTAL"]
[1,7871.999999999999,2227.2,10099.199999999999,17693.79,27792.989999999998]
[null,7871.999999999999,2227.2,10099.199999999999,17693.79,27792.989999999998]
[]
["CÁLCULO DE LA SUBVENCIÓN PROGRAMA MIXTO EMPLEO-FORMACION (PMEF-MY) A 9 MESES"]
[null,"MODULO A","MODULO B","MODULOS AB","SALARIOS","TOTAL"]
[1,5903.999999999999,1670.3999999999999,7574.399999999999,13305.3,20879.699999999997]
[null,5903.999999999999,1670.3999999999999,7574.399999999999,13305.3,20879.699999999997]